Sunteți pe pagina 1din 78

Formularul F3

Obiectivul:
Obiectul:

0001
0002

45330000
45330000

EXEMPLU
EXEMPLU

Lista cu cantitatile de lucrari


Deviz oferta 102008 INFRASTRUCTURA
Categoria de lucrari: 0002
Preturile sunt exprimate in RON
=================================================================
= NR. SIMBOL ART.
CANTITATE
UM
PU MAT
VAL MAT =
=
D E N U M I R E
PU MAN
VAL MAN =
=
A R T I C O L
PU UTI
VAL UTI =
=
PU TRA
VAL TRA =
= SPOR MAT MAN UTI
GR./UA
GR.TOT.
T O T A L =
=================================================================
001 TSA01C1
M.C.
207.000
0.00
0.00
SAP.MAN.IN SPATII INTINSE IN PAM.CU
10.88
2252.16
UMID.NAT.ARUNC.IN DEPOZ.SAU VEHIC.LA H
0.00
0.00
<0,6M T.TARE
0.00
0.00
0.000
0 Total=
2252.16
002 TSE01B1
100 MP.
3.400
0.00
NIVELAREA MANUALA A TERENURILOR SI A
62.85
PLATFORMELOR CU DENIVELARI DE 10-20 CM
0.00
IN TEREN MIJLOCIU
0.00
0.000
0 Total=

0.00
213.69
0.00
0.00
213.69

003 TSD04D1
M.C.
70.000
0.40
COMPACTAREA CU MAI.DE MINA A UMPLUT.
5.03
EXECUT.PE STRAT.CU UDAREA FIEC.STRAT DE
0.00
20CM GROS.T.COEZIV
0.00
0.000
0 Total=

28.00
352.10
0.00
0.00
380.10

004 TSA04B1
M.C.
76.000
0.00
SAP.MAN.IN SPATII LIMIT.SUB 1M CU SPRIJ.
11.18
SI EVAC.MAN.IN PAM.CU UMID.NAT.LA ADINC.
0.00
0,0-1,5M T.MIJLO
0.00
0.000
0 Total=

0.00
849.68
0.00
0.00
849.68

005 TSD16B1
M.C.
45.000
37.90
STRAT DE REPART.DIN BALAST.SUB PRIZMA DE
9.45
BALAST.COMPACT.CU PLACA VIBR.DE 0,7T CU
1.25
MOT.ARD.INT.<10
0.00
0.000
0 Total=

1705.50
425.25
56.25
0.00
2187.00

005 TRA01A20
TONA
72.000
0.00
TRANSPORTUL RUTIER AL MATERIALELOR,
0.00
SEMIFABRICATELOR CU AUTOBASCULANTA PE
0.00
DIST.= 20 KM.
12.50
0.000
0 Total=

0.00
0.00
0.00
900.00
900.00

006 TSA24A1
ORA
200.000
0.00
EPUIZAREA MEC.A APEI DIN SAP.IN TEREN CU
0.00
INFILTR.PUTERNICE CU MOTOPOMPA DE APA DE
12.50
6,6-12KW
0.00
0.000
0 Total=

0.00
0.00
2500.00
0.00
2500.00

102008 pag
2
=================================================================
007
CA06A1
M.C.
18.620
0.80
14.90
TURNARE BETON SIMPLU CU POMPA IN
3.30
61.45
FUNDATII LA ADINCIME PINA LA 10M SI
7.10
132.20
DISTANTE PINA LA 15 M
0.00
0.00
0.001
0 Total=
208.54
007 2100933
M.C.
BETON DE CIMENT B 100 STAS 3622

18.769

165.00
0.00
0.00
0.00
0 Total=

3096.88
0.00
0.00
0.00
3096.88

007 TRA06A20
TONA
44.690
0.00
TRANSPORTUL RUTIER AL BETONULUI0.00
MORTARULUI CU AUTOBETONIERA DE 5,5MC
0.00
DIST. =20KM
16.50
0.000
0 Total=

0.00
0.00
0.00
737.38
737.38

008 IZF01A1
MP.
350.000
0.94
AMORSAREA SUPR.PT.APLIC.STRAT DIF.VAPORI
0.28
CU BITUM TAIAT IN 2 STRATURI SUPRAF.
0.00
ORIZONT.SI VERT.
0.00
0.000
0 Total=

329.00
98.00
0.00
0.00
427.00

008 2600323
KG
52.500
EMULSIE DE BITUM CATIONICA CU RUPERE
RAPIDA S8877

3.65
0.00
0.00
0.00
0 Total=

191.62
0.00
0.00
0.00
191.62

009 IZF04B1
MP.
350.000
0.43
STRAT HIDROIZOLANT CALD CU CARTON BIT
0.60
LIP MAST BITTIP...PE SUPRAF ORIZ SAU
0.03
INCLINATE PINA LA 40%
0.00
0.002
1 Total=

150.50
210.00
10.50
0.00
371.00

0.000

0.001

009 3270062
MP.
385.000
MEMBRANA BITUMINOASA BAUDER TOP UDS 3

16.55
0.00
0.00
0.00
0 Total=

6371.75
0.00
0.00
0.00
6371.75

6.94
2.83
0.06
0.00
1 Total=

2429.00
990.50
21.00
0.00
3440.50

011
CA06A1
M.C.
224.830
0.80
TURNARE BETON SIMPLU CU POMPA IN
3.30
FUNDATII LA ADINCIME PINA LA 10M SI
7.10
DISTANTE PINA LA 15 M
0.00
0.001
0 Total=

179.86
741.94
1596.29
0.00
2518.10

0.001
010 IZF04M1
[ 1] MP.
350.000
PROTECTIE HIDROIZOLATIE CU CARTON
BITUMINAT
0.004

102008 pag
3
=================================================================
011 2100969
M.C.
226.629
225.00
50991.53
BETON DE CIMENT B 250 STAS 3622
0.00
0.00
0.00
0.00
0.00
0.00
0.000
0 Total=
50991.53
011 TRA06A20
TONA
539.600
0.00
TRANSPORTUL RUTIER AL BETONULUI0.00
MORTARULUI CU AUTOBETONIERA DE 5,5MC
0.00
DIST. =20KM
16.50
0.000
0 Total=

0.00
0.00
0.00
8903.40
8903.40

012
CA07H1
M.C.
28.900
1.60
TURNARE BETON ARMAT CU POMPA LA
6.00
CONSTRUCTII CU H<15M,IN PLANSEE(PLACI,
9.91
GRINZI,STILPI)
0.00
0.001
0 Total=

46.24
173.40
286.40
0.00
506.04

012 2100969
M.C.
BETON DE CIMENT B 250 STAS 3622

225.00
0.00
0.00
0.00
0 Total=

6554.48
0.00
0.00
0.00
6554.48

012 TRA06A20
TONA
69.360
0.00
TRANSPORTUL RUTIER AL BETONULUI0.00
MORTARULUI CU AUTOBETONIERA DE 5,5MC
0.00
DIST. =20KM
16.50
0.000
0 Total=

0.00
0.00
0.00
1144.44
1144.44

013
CB04A1
MP.
350.000
3.26
COFRAJE DIN PANOURI REFOLOSIBILE DIN
6.15
SCINDURI LA CONSTRUCTII CU H<20M LA
0.00
PLACI SI GRINZI
0.00
0.002
1 Total=

1141.00
2152.50
0.00
0.00
3293.50

014
CC01A1
KG
2781.000
0.06
MONTARE ARMATURI DIN OTEL BETON D<18MM
0.25
IN FUNDATIIIZOLATE CU DISTANTIERI DIN
0.00
MASE PLASTICE
0.00
0.000
0 Total=

166.86
695.25
0.00
0.00
862.11

015
CZ0301B1
KG
2781.000
2.87
CONFECT.ARMAT.FASONARE BARE PT.FUNDATII
0.17
IZOL.CONTINUI SI RADIERE IN ATEL.CENT.OB
0.05
37 D=10- 16 MM
0.00
0.001
3 Total=

7981.47
472.77
139.05
0.00
8593.29

016
CC01A1
KG
9264.000
0.06
MONTARE ARMATURI DIN OTEL BETON D<18MM
0.25
IN FUNDATIIIZOLATE CU DISTANTIERI DIN
0.00
MASE PLASTICE
0.00
0.000
0 Total=

555.84
2316.00
0.00
0.00
2871.84

0.000

29.131

102008 pag
4
=================================================================
017
CZ0301E1
KG
9264.000
2.99
27699.36
CONFECT.ARMAT.FASONARE BARE PT.FUNDATII
0.19
1760.16
IZOL.CONTINUI SI RADIERE IN ATEL.CENT.PC
0.05
463.20
52 D=10- 16 MM
0.00
0.00
0.001
9 Total=
29922.72
Cheltuieli directe din articole:
GREUTATE
MATERIALE
MANOPERA
UTILAJ TRANSPORT
15.555
109633.79
13764.84
5204.89
11685.23
Din care:
Valoare aferenta utilaje termice
=
0.00
Valoare aferenta utilaje electrice =
5204.89
Detaliere transporturi:
-Articole TRA

TOTAL
140288.75

11 685.23

Alte cheltuieli directe:


-CAS:
(

13764.84 +
5204.89 * 0.000 +
11685.23 * 0.000) * 0.20800 =

2 863.09

-SOMAJ:
(

13764.84 +
5204.89 * 0.000
11685.23 * 0.000) * 0.00500 =
-C.A.S.S. 5.2%
(
13764.84 +
5204.89 * 0.000
11685.23 * 0.000) * 0.05200 =
-FOND GARANTARE SALARII 0.25%
(
13764.84 +
5204.89 * 0.000
11685.23 * 0.000) * 0.00250 =
-ACC.MUNCA,BOLI PROFES. 0.26%
(
13764.84 +
5204.89 * 0.000
11685.23 * 0.000) * 0.00260 =
-CONTR.CONCEDII MEDICALE 0.85%
(
13764.84 +
5204.89 * 0.000
11685.23 * 0.000) * 0.00850 =

+
68.82
+
715.77
+
34.41
+
35.79
+
117.00

Total cheltuieli directe:


GREUTATE
15.555

MATERIALE
109633.79

MANOPERA
17599.73

Cheltuieli indirecte:
144123.64 * 0.1000 =
Profit:
158536.00 * 0.0600 =
TOTAL GENERAL DEVIZ:
TVA
168048.16 * 24.0% =
TOTAL cu TVA

PROIECTANT

DEVIZIER

UTILAJ
5204.89

TRANSPORT
11685.23

TOTAL
144123.64

14 412.36
9 512.16
168 048.16
40 331.56
208 379.72

CONTRACTANT (OFERTANT)

102018 pag
5
=================================================================
Formularul F3
Obiectivul:
Obiectul:

0001
0002

45330000
45330000

EXEMPLU
EXEMPLU

Lista cu cantitatile de lucrari


Deviz oferta 102018 SUPRASTRUCTURA
Categoria de lucrari: 0002
Preturile sunt exprimate in RON
=================================================================
= NR. SIMBOL ART.
CANTITATE
UM
PU MAT
VAL MAT =
=
D E N U M I R E
PU MAN
VAL MAN =
=
A R T I C O L
PU UTI
VAL UTI =
=
PU TRA
VAL TRA =
= SPOR MAT MAN UTI
GR./UA
GR.TOT.
T O T A L =
=================================================================
001
CA07G1
M.C.
52.950
1.20
63.54
TURNARE BETON ARMAT CU POMPA LA
5.85
309.76
CONSTRUCTII CU H<15M,IN PERETI SI
9.43
499.32
DIAFRAGME
0.00
0.00
0.001
0 Total=
872.62
001 2100969
M.C.
BETON DE CIMENT B 250 STAS 3622

53.374

225.00
0.00
0.00
0.00
0 Total=

12009.15
0.00
0.00
0.00
12009.15

001 TRA06A20
TONA
128.112
0.00
TRANSPORTUL RUTIER AL BETONULUI0.00
MORTARULUI CU AUTOBETONIERA DE 5,5MC
0.00
DIST. =20KM
16.50
0.000
0 Total=

0.00
0.00
0.00
2113.85
2113.85

002
CA07H1
M.C.
206.960
1.60
TURNARE BETON ARMAT CU POMPA LA
6.00
CONSTRUCTII CU H<15M,IN PLANSEE(PLACI,
9.91
GRINZI,STILPI)
0.00
0.001
0 Total=

331.14
1241.76
2050.97
0.00
3623.87

0.000

002 2100969
M.C.
BETON DE CIMENT B 250 STAS 3622

225.00
0.00
0.00
0.00
0 Total=

46939.50
0.00
0.00
0.00
46939.50

002 TRA06A20
TONA
500.688
0.00
TRANSPORTUL RUTIER AL BETONULUI0.00
MORTARULUI CU AUTOBETONIERA DE 5,5MC
0.00
DIST. =20KM
16.50
0.000
0 Total=

0.00
0.00
0.00
8261.35
8261.35

003
CB03A1
MP.
1200.000
3.61
COFRAJE PT.BETON IN PERETI,DIAFRAGME,DIN
6.00
PANOURI SCINDURI LA CTII CU H<20M CU
0.00
PLANSEE MONOLIT
0.00
0.002
2 Total=

4332.00
7200.00
0.00
0.00
11532.00

0.000

208.620

102018 pag
6
=================================================================
004
CB13A1
MP.
1936.000
4.52
COFRAJE DIN PANOURI REFOLOSIBILE LA
6.38
CONSTRUCTII CU H<20M,LA PLACI SI GRINZI,
0.00
CU PLACAJ DE 8MM
0.00
0.002
4 Total=

8750.72
12351.68
0.00
0.00
21102.40

005
CB44A1
BUC.
3000.000
0.33
SUST CU POPI EXTENS PE3100R PT MONT
3.30
PLACI,PREDALE TURN PLANSEE MONOL CU GR
0.00
SAU GR MONOL PL PREF
0.00
0.000
0 Total=

990.00
9900.00
0.00
0.00
10890.00

006 AUT1325
ORA
360000.000
ORA PR POP METALIC EXTENS PE3100 INCL
TEAVA O51X3,5MM 3SCH

0.00
0.00
0.03
0.00
0 Total=

0.00
0.00
10800.00
0.00
10800.00

007
CB45A1
[ 1] MP.
1.000
0.10
SUSTINERI DIN GRINZI METALICE
15.75
EXTENSIBILE LA CTII CU H<20M GRINZILE
0.00
REZEMIND PE PERETI
0.00
0.000
0 Total=

0.10
15.75
0.00
0.00
15.85

0.000

008 AUT1301
ORA
76000.000
ORA PR GRINDA MET.EXTENS.L=3-5M TIP GE1
3SCH.

0.00
0.00
0.05
0.00
0 Total=

0.00
0.00
3800.00
0.00
3800.00

009
CC01A1
KG
6547.000
0.06
MONTARE ARMATURI DIN OTEL BETON D<18MM
0.25
IN FUNDATIIIZOLATE CU DISTANTIERI DIN
0.00
MASE PLASTICE
0.00
0.000
0 Total=

392.82
1636.75
0.00
0.00
2029.57

010
CZ0301B1
KG
6547.000
2.87
CONFECT.ARMAT.FASONARE BARE PT.FUNDATII
0.17
IZOL.CONTINUI SI RADIERE IN ATEL.CENT.OB
0.05
37 D=10- 16 MM
0.00
0.001
7 Total=

18789.89
1112.99
327.35
0.00
20230.23

011
CC01A1
KG
28450.000
0.06
MONTARE ARMATURI DIN OTEL BETON D<18MM
0.25
IN FUNDATIIIZOLATE CU DISTANTIERI DIN
0.00
MASE PLASTICE
0.00
0.000
0 Total=

1707.00
7112.50
0.00
0.00
8819.50

012
CZ0301E1
KG
28450.000
2.99
CONFECT.ARMAT.FASONARE BARE PT.FUNDATII
0.19
IZOL.CONTINUI SI RADIERE IN ATEL.CENT.PC
0.05
52 D=10- 16 MM
0.00
0.001
28 Total=

85065.50
5405.50
1422.50
0.00
91893.50

0.000

102018 pag
7
=================================================================
013 TRA02A10
TONA
250.000
0.00
0.00
TRANSPORTUL RUTIER AL MATERIALELOR,
0.00
0.00
SEMIFABRICATELOR CU AUTOCAMIONUL PE
0.00
0.00
DIST.= 10 KM.
8.50
2125.00
0.000
0 Total=
2125.00
014
CB47A1
MP.
700.000
0.89
MONTAREA SI DEMONTARE SCHELEI MET
3.60
TUBULARE PT LUCRARI PE SUPRAFETE
0.00
VERTICALE H<30,0M
0.00
0.001
1 Total=
015 AUT1219
ORA
500.000
ORA PR.MACARA PNEURI BRAT ZABRELE PINA
LA 9,9TF 2 SCHIMBURI

623.00
2520.00
0.00
0.00
3143.00

0.00
0.00
32.00
0.00
0 Total=

0.00
0.00
16000.00
0.00
16000.00

25.94
7.88
1.20
0.00
7 Total=

12062.10
3664.20
558.00
0.00
16284.30

016 2900668
M.C.
9.300
250.00
LEMN ROTUND CONSTRUCTII RURALE NECOJIT
0.00
FAG LUNGIME MINIMA 1M D SUB MINIM 18CM
0.00
S4342
0.00
0.800
7 Total=

2325.00
0.00
0.00
0.00
2325.00

017
CE18A1
MP.
490.000
ASTEREALA EXECUTATA DIN SCINDURI DIN
RASINOASE

16.71
1.50
0.40
0.00
6 Total=

8187.90
735.00
196.00
0.00
9118.90

018 RPCE10A1
MP.
490.000
6.94
STRAT SUPLIM.DE SEPAR.EXEC.CU CARTON
0.60
CA300 ASEZ.PE SUP.ORIZONT.SAU INCLINATE
0.00
*
0.00
0.002
1 Total=

3400.60
294.00
0.00
0.00
3694.60

019
CE01A1
MP.
490.000
INVELITOARE DIN TIGLA PROFILATA DIN
ARGILA ARSA

6.36
4.95
1.00
0.00
1 Total=

3116.40
2425.50
490.00
0.00
6031.90

49.85
0.00
0.00
0.00
18 Total=

24725.60
0.00
0.00
0.00
24725.60

0.000
016
CE17B1
MP.
465.000
SARPANTA DIN LEMN EXECUTATA PE SCAUNE LA
INVELITORI GRELE
0.016

0.013

0.003
019 3270063
MP.
TIGLA METALICA LINDAB

496.000

0.036
Cheltuieli directe din articole:
GREUTATE
83.785

MATERIALE
233811.96

MANOPERA
55925.39

UTILAJ
36144.14

TRANSPORT
12500.20

TOTAL
338381.69

102018 pag
8
=================================================================
Din care:
Valoare aferenta utilaje termice
=
0.00
Valoare aferenta utilaje electrice =
36144.14
Detaliere transporturi:
-Articole TRA

12 500.20

Alte cheltuieli directe:


-CAS:
(

55925.39 +
36144.14 * 0.000 +
12500.20 * 0.000) * 0.20800 =

11 632.48

-SOMAJ:
(

55925.39 +
36144.14 * 0.000
12500.20 * 0.000) * 0.00500 =
-C.A.S.S. 5.2%
(
55925.39 +
36144.14 * 0.000
12500.20 * 0.000) * 0.05200 =
-FOND GARANTARE SALARII 0.25%
(
55925.39 +
36144.14 * 0.000
12500.20 * 0.000) * 0.00250 =
-ACC.MUNCA,BOLI PROFES. 0.26%
(
55925.39 +
36144.14 * 0.000
12500.20 * 0.000) * 0.00260 =
-CONTR.CONCEDII MEDICALE 0.85%
(
55925.39 +
36144.14 * 0.000
12500.20 * 0.000) * 0.00850 =

+
279.63
+
2 908.12
+
139.81
+
145.41
+
475.37

Total cheltuieli directe:


GREUTATE
83.785

MATERIALE
233811.96

MANOPERA
71506.20

Cheltuieli indirecte:
353962.50 * 0.1000 =
Profit:
389358.75 * 0.0600 =
TOTAL GENERAL DEVIZ:
TVA
412720.27 * 24.0% =
TOTAL cu TVA

PROIECTANT

DEVIZIER

UTILAJ
36144.14

TRANSPORT
12500.20

TOTAL
353962.50

35 396.25
23 361.52
412 720.27
99 052.87
511 773.14

CONTRACTANT (OFERTANT)

102028 pag
9
=================================================================
Formularul F3
Obiectivul:
Obiectul:

0001
0002

45330000
45330000

EXEMPLU
EXEMPLU

Lista cu cantitatile de lucrari


Deviz oferta 102028 ARHITECTURA
Categoria de lucrari: 0002
Preturile sunt exprimate in RON
=================================================================
= NR. SIMBOL ART.
CANTITATE
UM
PU MAT
VAL MAT =
=
D E N U M I R E
PU MAN
VAL MAN =
=
A R T I C O L
PU UTI
VAL UTI =
=
PU TRA
VAL TRA =
= SPOR MAT MAN UTI
GR./UA
GR.TOT.
T O T A L =
=================================================================
001
CD05D1
[ 1] M.C.
111.000
7.70
854.70
ZIDARIE DIN CARAMIDA TIP GVP LA CONSTR.H
41.85
4645.35
<35M, gros.30mm
0.00
0.00
0.00
0.00
0.003
0 Total=
5500.05
001 2101183
M.C.
MORTAR DE ZIDARIE M 100 S 1030

12.210

245.00
0.00
0.00
0.00
0 Total=

2991.45
0.00
0.00
0.00
2991.45

001 3270064
BUC.
13200.000
CARAMIDA SICERAM TERMOBLOC T30

1.96
0.00
0.00
0.00
40 Total=

25872.00
0.00
0.00
0.00
25872.00

7.70
40.80
0.00
0.00
386 Total=

2413.18
12786.72
0.00
0.00
15199.90

0.000

0.003
002
CD05C1
M.C.
313.400
ZIDARIE DIN CARAMIDA TIP GVP LA CONSTR.H
<35M, FORMAT 290X240X138MM,CAL.A
1.233
002 2101183
M.C.
MORTAR DE ZIDARIE M 100 S 1030

43.876

245.00
0.00
0.00
0.00
0 Total=

10749.62
0.00
0.00
0.00
10749.62

266.80
0.00
0.00
0.00
752 Total=

83615.12
0.00
0.00
0.00
83615.12

0.000
002 3270067
M.C.
CARAMIDA grosime 25mm

313.400

2.400

003
CD05C1
[ 1] M.C.
22.500
ZIDARIE DIN CARAMIDA TIP GVP LA CONSTR.H
<35M, grosime 20mm
0.003

7.70
40.05
0.00
0.00
0 Total=

173.25
901.12
0.00
0.00
1074.38

102028 pag
10
=================================================================
003 2101183
M.C.
MORTAR DE ZIDARIE M 100 S 1030

3.150

245.00
0.00
0.00
0.00
0 Total=

771.75
0.00
0.00
0.00
771.75

003 3270066
M.C.
22.500
CARAMIDA POROTHERM 20 CU NUT SI FEDER

196.25
0.00
0.00
0.00
54 Total=

4415.62
0.00
0.00
0.00
4415.62

7.70
47.70
0.00
0.00
13 Total=

96.25
596.25
0.00
0.00
692.50

2.500

245.00
0.00
0.00
0.00
0 Total=

612.50
0.00
0.00
0.00
612.50

004 3270065
M.C.
12.500
CARAMIDA POROTHERM 11,5 CU NUT SI FEDER

165.55
0.00
0.00
0.00
30 Total=

2069.38
0.00
0.00
0.00
2069.38

005 TRA02A20
TONA
1250.000
0.00
TRANSPORTUL RUTIER AL MATERIALELOR,
0.00
SEMIFABRICATELOR CU AUTOCAMIONUL PE
0.00
DIST.= 20 KM.
10.50
0.000
0 Total=

0.00
0.00
0.00
13125.00
13125.00

006 TRI1BA01-1
TONA
1250.000
0.00
TRANSPORTUL MARFURILOR PE DIST.10M LA
1.13
INCARC.DESC.VAGOANELOR,PRIN PURTARE-PE
0.00
BRATE,UMAR,SPATE CT
0.00
0.000
0 Total=

0.00
1412.50
0.00
0.00
1412.50

007
CA01A20
MP.
490.000
2.58
Structura termo-hidroizolanta la
18.38
acoperis tip terasa,cu strat suport din
0.00
beton,prin fix.mecanice,execut.cu
0.00
termoiz.din placi rigide poliuretan,vata
Total=
min.sau din polistiren extrudat si
hidroiz.din membrane bit.un strat,lipite
la rece.
0.006
3

1264.20
9006.20
0.00
0.00
10270.40

007 3416280
MP.
499.800
PLACI RIGIDE DIN POLISTIREN EXTRUDAT (38
Kg./mmc) -1250x600x50 mm

10170.93
0.00
0.00
0.00
10170.93

0.000

2.400
004
CD05B1
M.C.
12.500
ZIDARIE DIN CARAMIDA TIP GVP LA CONSTR.H
<35M, FORMAT 290X140X 88MM,CAL.A
1.027
004 2101183
M.C.
MORTAR DE ZIDARIE M 100 S 1030

0.000

2.400

0.001

20.35
0.00
0.00
0.00
0 Total=

102028 pag
11
=================================================================
008 IZF10F1
MP.
490.000
3.79
STRAT TERMOIZOL.LA TERASE.ETC.CU PLACI
0.63
VATA MINERALA SUPR.ORIZ.LIPIT MASTIC
0.05
BITUM
0.00
0.003
1 Total=
008 2607694
MP.
494.900
@PLACA VATA MINERALA 40 KG/MC 100 MM CU
FOLIE ALUMINIU

1857.10
308.70
24.50
0.00
2190.30

38.65
0.00
0.00
0.00
2 Total=

19127.88
0.00
0.00
0.00
19127.88

0.34
22.80
0.00
0.00
0 Total=

85.00
5700.00
0.00
0.00
5785.00

250.000

25.20
0.00
0.00
0.00
1 Total=

6300.00
0.00
0.00
0.00
6300.00

010
CL25A1
M
622.000
PROTECTIA MUCHIILOR LA ZIDURI DE
CARAMIDA CU CORNIER OTEL

0.00
2.85
0.00
0.00
0 Total=

0.00
1772.70
0.00
0.00
1772.70

622.000

1.00
0.00
0.00
0.00
0 Total=

622.00
0.00
0.00
0.00
622.00

011
CG01D1
[ 1] MP.
1260.000
STRAT SUPORT PT.PARDOSELI EXECUTATE DIN
MORTAR DE CIMENT M100-T 5CM GROSIME

0.00
3.60
0.40
0.00
0 Total=

0.00
4536.00
504.00
0.00
5040.00

245.00
0.00
0.00
0.00
0 Total=

15435.00
0.00
0.00
0.00
15435.00

012
CG11A1
MP.
626.000
8.18
PARDOSELI DIN PLACI DE GRESIE CERAMICA
8.25
PATRATE SAU DREPTUNGHIULARE DE ACEIAS
0.40
CULOARE ASEZATE SIM
0.00
0.014
9 Total=

5120.68
5164.50
250.40
0.00
10535.58

0.004
009
CK20A1
[ 1] MP.
250.000
TAVANE SUSPENDATE GIPS CARTON PT.
MANSARDA
0.000
009 3270068
RIGIPS TAVANE 9,5MM

MP.

0.005

0.000
010 3270069
M
COLTAR ALUMINIU - 2M

0.000

0.000
011 2101145
M.C.
63.000
MORTAR DE ZIDARIE M 100 NISIP S 1030

0.000

102028 pag
12
=================================================================
012 2419328
MP.
644.780
42.00
27080.76
@PLACI GRESIE MAPISA 33.3X33.3 KENYA
0.00
0.00
0.00
0.00
0.00
0.00
0.015
10 Total=
27080.76
013
CG12A1
M
SCAFE DIN GRESIE CERAMICA

588.000

0.80
2.63
0.10
0.00
1 Total=

470.40
1546.44
58.80
0.00
2075.64

013 2435091
M
599.754
ELEMENTE RACORD GRESIE NEGLAZURATA
NETEDA ALBE S 150X100X 8 C1 S5939

6.50
0.00
0.00
0.00
2 Total=

3898.40
0.00
0.00
0.00
3898.40

7.60
0.60
0.25
0.00
14 Total=

5791.20
457.20
190.50
0.00
6438.90

015
CG02A1
MP.
762.000
14.94
PARDOSELI DIN PARCHET,PE SUPORT
8.93
EXISTENT,BATUT IN CUIE,IN INCAPERI CU
0.10
SUPRAFATA<10MP
0.00
0.001
1 Total=

11384.28
6804.66
76.20
0.00
18265.14

015 2940204
MP.
634.746
PARCHETE FAG LAMBA,ULUC P1,P3,P4 CL.3
ST.17X200 X30-90MM

65.66
0.00
0.00
0.00
9 Total=

41677.42
0.00
0.00
0.00
41677.42

1.67
2.33
0.02
0.00
0 Total=

868.40
1211.60
10.40
0.00
2090.40

1.35
0.00
0.00
0.00
0 Total=

716.03
0.00
0.00
0.00
716.03

017
CG11A1
[ 1] MP.
25.000
8.18
PARDOSELI DIN PLACI DE GRESIE CERAMICA
8.25
PATRATE SAU DREPTUNGHIULARE DE ACEIAS
0.40
CULOARE ASEZATE SIM-PT.SCARI
0.00
0.014
0 Total=

204.50
206.25
10.00
0.00
420.75

0.001

0.003
014
CG01F1
MP.
762.000
SAPA SUPORT DIN IPSOS AUTONIVELATOARE
SUB PARDOSELI DE 3CM GROSIME
0.018

0.014
016
CG05A1
M
520.000
PLINTE PVC MONTATE ORIZONT PERETI
SUPRAF.>20MP
0.000
016 6718374
M
530.395
PROFIL PVC PLASTIFIAT BAGHETA PENTRU
PLINTA MD2 58X3 MM
0.000

102028 pag
13
=================================================================
017 2422197
MP.
25.750
48.00
1236.00
PLACI GRESIE GLAZURATE NETEDE ALBE S 50X
0.00
0.00
50X 6 C1 LIPIT
0.00
0.00
0.00
0.00
0.018
0 Total=
1236.00
018
CF01A1
MP.
3688.000
0.95
TENCUIELI INTERIOARE,DRISCUITE,LA
6.98
STILPI,PERETI EXECUTATE MANUAL PE
0.18
ZIDARIE,DE 2CM GROSIME
0.00
0.003
11 Total=

3503.60
25742.24
663.84
0.00
29909.68

018 2101171
M.C.
MORTAR DE ZIDARIE M 50 S 1030

66.384

245.00
0.00
0.00
0.00
0 Total=

16264.08
0.00
0.00
0.00
16264.08

019
CF03A1
MP.
1235.000
TENCUIELI INTERIOARE DRISCUITE,LA TAVANE
PLANE,IN GROSIME MEDIE DE 2CM

1.18
7.57
0.20
0.00
4 Total=

1457.30
9348.95
247.00
0.00
11053.25

24.700

245.00
0.00
0.00
0.00
0 Total=

6051.50
0.00
0.00
0.00
6051.50

020
CF06B1
MP.
242.000
TENCUIELI EXTERIOARE OBISNUITE,DRISCUITE
PE ZIDURI,IN GROSIME MEDIE DE 2,5CM

1.18
9.60
0.00
0.00
1 Total=

285.56
2323.20
0.00
0.00
2608.76

245.00
0.00
0.00
0.00
0 Total=

1363.67
0.00
0.00
0.00
1363.67

021
CF01F1
MP.
552.000
1.14
TENCUIELI INTERIOARE,DRISCUITE,LA
5.63
STILPI,PERETI EXECUTATE MANUAL PE BETON,
0.12
CU MORTAR M10-T,DE 1CM
0.00
0.003
2 Total=

629.28
3107.76
66.24
0.00
3803.28

021 2101171
M.C.
MORTAR DE ZIDARIE M 50 S 1030

1081.92
0.00
0.00
0.00
1081.92

0.000

0.003
019 2101171
M.C.
MORTAR DE ZIDARIE M 50 S 1030

0.000

0.003
020 2101171
M.C.
MORTAR DE ZIDARIE M 50 S 1030

5.566

0.000

0.000

4.416

245.00
0.00
0.00
0.00
0 Total=

102028 pag
14
=================================================================
022
CF03C1
MP.
236.000
1.18
278.48
TENCUIELI INTERIOARE DRISCUITE,LA TAVANE
6.08
1434.88
PLANE,IN GROSIME MEDIE DE 1CM
0.13
30.68
0.00
0.00
0.003
1 Total=
1744.04
022 2101171
M.C.
MORTAR DE ZIDARIE M 50 S 1030

2.360

245.00
0.00
0.00
0.00
0 Total=

578.20
0.00
0.00
0.00
578.20

023
CF10C1
MP.
4923.000
GLET DE IPSOS APLICAT LA TENCUIELI
INTERIOARE DRISCUITE

1.03
2.85
0.02
0.00
15 Total=

5070.69
14030.55
98.46
0.00
19199.70

024
CI06E1
MP.
2120.000
2.03
PLACAJ FAIANTA CU PLACI ALBE CALIT.1
17.25
FIXATE CU PASTA ADEZIVA PE BAZA DE
0.10
ARACET
0.00
0.002
4 Total=

4303.60
36570.00
212.00
0.00
41085.60

024 2401650
MP.
2225.979
FAIANTA ALBA DECOR MONOCOLOR MUCHII
DREPTE 150X 75X5,5 C. 1 S233

30.00
0.00
0.00
0.00
29 Total=

66779.37
0.00
0.00
0.00
66779.37

025
CN04C1
MP.
4923.000
1.46
VOPSITORII LA INTERIOR SI EXTERIOR
2.25
EXECUT MANUAL CU VINAROM PE GLET DE
0.00
NETEZIRE EXISTENT
0.00
0.000
0 Total=

7187.58
11076.75
0.00
0.00
18264.33

025 6104353
KG
1476.900
VOPSEA VINAROM ALBA V.108-210 STAS 735980

12.00
0.00
0.00
0.00
1 Total=

17722.80
0.00
0.00
0.00
17722.80

026
CK14A1
MP.
30.240
0.00
USI METALICE DE ORICE FEL INCLUSIV
33.30
ACCESORIILE INTR-UN CANAT CU SUPRAFATA <
0.12
5 MP
0.00
0.000
0 Total=

0.00
1006.99
3.63
0.00
1010.62

0.000

0.003

0.013

0.001

026 7500030
BUC.
USA METALICA STRONG SAFE TIP 1

0.030

16.000

665.45
0.00
0.00
0.00
0 Total=

10647.20
0.00
0.00
0.00
10647.20

102028 pag
15
=================================================================
027
CK03A1
MP.
89.040
2.13
189.66
USI DIN LEMN SIMPLE INTERIOARE INTR-UN
10.35
921.56
CANAT PE CAPTUSELI
0.12
10.68
0.00
0.00
0.001
0 Total=
1121.90
027 2928505
MP.
89.040
246.85
USA INTERIOARA LOCUINTA 1CANAT PLACA
0.00
CELULARA PE TOC+CAPTUSALA PLINE 2090X
0.00
784
0.00
0.026
2 Total=
028
CK01A1
[ 2] MP.
127.480
TAMPLARIE EXTERIOARA-FERESTRE PVC CU
GEAM TERMOPAN

21979.52
0.00
0.00
0.00
21979.52

5.10
27.45
0.00
0.00
0 Total=

650.15
3499.33
0.00
0.00
4149.47

312.55
0.00
0.00
0.00
1 Total=

39843.87
0.00
0.00
0.00
39843.87

5.10
34.73
0.00
0.00
0 Total=

304.06
2070.60
0.00
0.00
2374.66

59.620

55.00
0.00
0.00
0.00
0 Total=

3279.10
0.00
0.00
0.00
3279.10

030
CA20B1
MP.
880.000
Termoizolatii la fatade cu polistiren
expandat cu tencuieli decorative.

8.20
7.50
0.00
0.00
13 Total=

7216.00
6600.00
0.00
0.00
13816.00

22.65
0.00
0.00
0.00
1 Total=

20131.32
0.00
0.00
0.00
20131.32

1.20
0.00
0.00
0.00
1 Total=

1071.83
0.00
0.00
0.00
1071.83

0.002
028 3270070
MP.
127.480
TAMPLARIE PVC-FERESTRE CU GEAM TERMOPANTROCAL
0.004
029
CK01A1
[ 1] MP.
59.620
TAMPLARIE EXTERIOARA-USI PVC CU GEAM
TERMOPAN
0.002
029 3270071
MP.
USI PVC CU GEAM TERMOPAN

0.005

0.015
030 3416211
MP.
888.800
POLISTIREN EXPANDAT DE FATADA, GROSIME
10 CM
0.001
030 3416219
M
PROFIL SOCLU PVC, GROSIME 10 CM

0.001

893.191

102028 pag
16
=================================================================
030 3416229
KG
2288.000
7.65
17503.20
TENCUIALA DECORATIVA ACRILICA GRANULATIE
0.00
0.00
2,5 MM
0.00
0.00
0.00
0.00
0.001
2 Total=
17503.20
031
CA20C1
MP.
68.000
8.01
Termoizolatii la elemente de soclu cu
8.63
polistiren expandat cu tencuieli
0.00
decorative.
0.00
0.013
1 Total=

544.68
586.84
0.00
0.00
1131.52

031 3416216
MP.
69.360
POLISTIREN EXPANDAT DE FATADA, GROSIME 5
CM

18.60
0.00
0.00
0.00
0 Total=

1290.10
0.00
0.00
0.00
1290.10

7.65
0.00
0.00
0.00
0 Total=

1976.76
0.00
0.00
0.00
1976.76

032
CB47A1
MP.
948.000
0.89
MONTAREA SI DEMONTARE SCHELEI MET
3.60
TUBULARE PT LUCRARI PE SUPRAFETE
0.00
VERTICALE H<30,0M
0.00
0.001
1 Total=

843.72
3412.80
0.00
0.00
4256.52

033
CE13A1
M
80.000
21.10
JGHIABURI DIN TABLA ZINCATA DE 0,5MM,
3.53
CONFECTIONATE PE SANTIER SEMIROTUNDE CU
0.00
D=15CM
0.00
0.003
0 Total=

1688.00
282.40
0.00
0.00
1970.40

034
CE14A1
M
112.000
22.21
BURLANE DIN TABLA ZINCATA DE 0,5MM
5.18
CONFECTIONATE PE SANTIER ROTUNDE CU D=
0.00
15,4CM
0.00
0.002
0 Total=

2487.52
580.16
0.00
0.00
3067.68

0.001
031 3416229
KG
258.400
TENCUIALA DECORATIVA ACRILICA GRANULATIE
2,5 MM
0.001

035
CE19B1
M
100.000
PAZII LA STREASINA SAU FRONTOANE DIN
SCINDURI GELUITE PROFILAT
0.000
035 2903830
M.C.
0.500
SCANDURA RASINOASE LUNGA TIVITA CLASA C
GR=24MM L=3,00M S 942
0.500

0.11
1.58
0.12
0.00
0 Total=

11.00
158.00
12.00
0.00
181.00

650.00
0.00
0.00
0.00
0 Total=

325.00
0.00
0.00
0.00
325.00

102028 pag
17
=================================================================
036
CE19D1
M
136.000
47.79
6499.44
STREASINA INFUNDATA DIN SCINDURI GELUITE
11.10
1509.60
PE O PARTE SI FALTUITE
0.04
5.44
0.00
0.00
0.024
3 Total=
8014.48
036 2903830
M.C.
0.204
SCANDURA RASINOASE LUNGA TIVITA CLASA C
GR=24MM L=3,00M S 942

650.00
0.00
0.00
0.00
0 Total=

132.60
0.00
0.00
0.00
132.60

0.00
13.28
0.00
0.00
0 Total=

0.00
717.12
0.00
0.00
717.12

312.65
0.00
0.00
0.00
0 Total=

16883.10
0.00
0.00
0.00
16883.10

54.000

3.54
5.93
0.00
0.00
0 Total=

191.16
320.22
0.00
0.00
511.38

038 2948142
M
56.699
MINA CURENTA DIN STEJAR PROFILATA,
LUSTRUITA

222.56
0.00
0.00
0.00
0 Total=

12618.93
0.00
0.00
0.00
12618.93

0.00
13.28
0.00
0.00
0 Total=

0.00
1620.16
0.00
0.00
1620.16

312.65
0.00
0.00
0.00
0 Total=

38143.30
0.00
0.00
0.00
38143.30

GREUTATE
MATERIALE
MANOPERA
UTILAJ TRANSPORT
1424.49
626953.86 183976.31
2474.77
13125.00
Din care:
Valoare aferenta utilaje termice
=
0.00
Valoare aferenta utilaje electrice =
2474.77

TOTAL
826529.94

0.500
037
CL20A1
[ 1] M
54.000
BALUSTRADA INOX SCARA SAU BALCOANE

0.000
037 7500031
M
54.000
BALUSTRADA (MODEL STEEL) INOX, LINIARA
ORIZONTALA
0.002
038
CH04A1
M
MINA CURENTA DIN LEMN

0.008

0.005
039
CL20A1
[ 1] M
122.000
BALUSTRADA INOX SCARA SAU BALCOANE

0.000
039 7500031
M
122.000
BALUSTRADA (MODEL STEEL) INOX, LINIARA
ORIZONTALA
0.002
Cheltuieli directe din articole:

Detaliere transporturi:
-Articole TRA

13 125.00

102028 pag
18
=================================================================
Alte cheltuieli directe:
-CAS:
(

183976.31 +
2474.77 * 0.000 +
13125.00 * 0.000) * 0.20800 =

38 267.07

-SOMAJ:
(

183976.31 +
2474.77 * 0.000
13125.00 * 0.000) * 0.00500 =
-C.A.S.S. 5.2%
(
183976.31 +
2474.77 * 0.000
13125.00 * 0.000) * 0.05200 =
-FOND GARANTARE SALARII 0.25%
(
183976.31 +
2474.77 * 0.000
13125.00 * 0.000) * 0.00250 =
-ACC.MUNCA,BOLI PROFES. 0.26%
(
183976.31 +
2474.77 * 0.000
13125.00 * 0.000) * 0.00260 =
-CONTR.CONCEDII MEDICALE 0.85%
(
183976.31 +
2474.77 * 0.000
13125.00 * 0.000) * 0.00850 =

+
919.88
+
9 566.77
+
459.94
+
478.34
+
1 563.80

Total cheltuieli directe:


GREUTATE
1424.49

MATERIALE
MANOPERA
626953.86 235232.11

Cheltuieli indirecte:
877785.74 * 0.1000 =
Profit:
965564.32 * 0.0600 =
TOTAL GENERAL DEVIZ:
TVA
1023498.18 * 24.0% =
TOTAL cu TVA

PROIECTANT

DEVIZIER

UTILAJ
2474.77

TRANSPORT
13125.00

TOTAL
877785.74

87 778.58
57 933.86
1 023 498.18
245 639.56
1 269 137.74

CONTRACTANT (OFERTANT)

102038 pag
19
=================================================================
Formularul F3
Obiectivul:
Obiectul:

0001
0002

45330000
45330000

EXEMPLU
EXEMPLU

Lista cu cantitatile de lucrari


Deviz oferta 102038 ALIMENTARE APA SI OBIECTE
SANITAR
Categoria de lucrari: 0002
Preturile sunt exprimate in RON
=================================================================
= NR. SIMBOL ART.
CANTITATE
UM
PU MAT
VAL MAT =
=
D E N U M I R E
PU MAN
VAL MAN =
=
A R T I C O L
PU UTI
VAL UTI =
=
PU TRA
VAL TRA =
= SPOR MAT MAN UTI
GR./UA
GR.TOT.
T O T A L =
=================================================================
001
SA15A#
M
288.000
0.10
28.80
TEAVA PP,PE,PP-R IMB SUD PRIN POLIFUZ,IN
6.00
1728.00
COND LEG,LA OB SAN,LA CLAD LOC,SOC-CULT,
0.00
0.00
D=16MM
0.00
0.00
0.000
0 Total=
1756.80
001 3270033
M
293.760
TUB PPR CU FOLIE ALUMINIU PN25 16

0.000
001 6719608
BUC.
202.000
COT DIN POLIPROPILENA, AVIND DIAMETRUL
16 MM
0.000
001 6719610
BUC.
130.000
TEU DIN POLIPROPILENA, AVIND DIAMETRUL
16 MM
0.000
001 6719534
BUC.
288.000
RACORD DREPT POLIPROPILENA D=16 MM X 1/
2"
0.000
001 AUT2998
ORA
APARAT DE SUDURA TIP RITMO

1.152

0.000

3.05
0.00
0.00
0.00
0 Total=

895.97
0.00
0.00
0.00
895.97

0.25
0.00
0.00
0.00
0 Total=

50.50
0.00
0.00
0.00
50.50

0.40
0.00
0.00
0.00
0 Total=

52.00
0.00
0.00
0.00
52.00

3.40
0.00
0.00
0.00
0 Total=

979.20
0.00
0.00
0.00
979.20

0.00
0.00
16.50
0.00
0 Total=

0.00
0.00
19.01
0.00
19.01

102038 pag
20
=================================================================
002
SA15B#
M
136.000
0.10
13.60
TEVI PP,PE,PP-R IMB SUD PRIN POLIFUZ,IN
6.30
856.80
COND LEG,LA OB SAN,LA CLAD LOC,SOC-CULT,
0.00
0.00
D=20-25MM
0.00
0.00
0.000
0 Total=
870.40
002 3270034
M
138.720
TUB PPR CU FOLIE ALUMINIU PN25 20

4.20
0.00
0.00
0.00
0 Total=

582.62
0.00
0.00
0.00
582.62

0.25
0.00
0.00
0.00
0 Total=

24.00
0.00
0.00
0.00
24.00

0.36
0.00
0.00
0.00
0 Total=

21.60
0.00
0.00
0.00
21.60

14.000

0.31
0.00
0.00
0.00
0 Total=

4.34
0.00
0.00
0.00
4.34

002 3270032
BUC.
102.000
RACORD <RANDOMKIT> ALB PPR D. 20X1/2"FI
PN20 SDR6

2.61
0.00
0.00
0.00
0 Total=

266.22
0.00
0.00
0.00
266.22

0.00
0.00
16.50
0.00
0 Total=

0.00
0.00
94.02
0.00
94.02

003
SA17A#
M
75.000
0.00
TEAVA PP,PE,PP-R IMBIN SUD PRIN POLIFUZ,
1.40
IN COND DISTRIB LA CLAD LOC SI SOC-CULT,
0.00
D=25 MM
0.00
0.000
0 Total=

0.00
105.00
0.00
0.00
105.00

003 6717088
M
76.500
TUBURI DIN POLIPROPILENA, DIAMETRUL DE
25 MM

257.04
0.00
0.00
0.00
257.04

0.000
002 6719485
BUC.
96.000
COT DIN POLIPROPILENA, AVIND DIAMETRUL
20 MM
0.000
002 6719493
BUC.
60.000
TEU DIN POLIPROPILENA AVIND DIAMETRUL 20
MM
0.000
002 6719513
BUC.
REDUCTIE DIN POLIPROPILENA AVIND
DIAMETRUL 20 X 16 MM
0.000

0.000
002 AUT2998
ORA
APARAT DE SUDURA TIP RITMO

5.698

0.000

0.000

3.36
0.00
0.00
0.00
0 Total=

102038 pag
21
=================================================================
003 6719486
BUC.
6.000
0.39
2.34
COT DIN POLIPROPILENA, AVIND DIAMETRUL
0.00
0.00
25 MM
0.00
0.00
0.00
0.00
0.000
0 Total=
2.34
003 6719494
BUC.
12.000
TEU DIN POLIPROPILENA AVIND DIAMETRUL 25
MM

0.58
0.00
0.00
0.00
0 Total=

6.96
0.00
0.00
0.00
6.96

4.000

0.29
0.00
0.00
0.00
0 Total=

1.16
0.00
0.00
0.00
1.16

003 6719478
BUC.
8.000
MUFA POLIPROPILENA AVIND DIAMETRUL
EXTERIOR 25 MM

0.31
0.00
0.00
0.00
0 Total=

2.48
0.00
0.00
0.00
2.48

0.00
0.00
16.50
0.00
0 Total=

0.00
0.00
11.63
0.00
11.63

004
SA17B#
M
56.000
0.00
TEAVA PP,PE,PP-R IMBIN SUD PRIN POLIFUZ,
1.60
IN COND DISTRIB LA CLAD LOC SI SOC-CULT,
0.00
D=32 MM
0.00
0.000
0 Total=

0.00
89.60
0.00
0.00
89.60

0.000
003 6719515
BUC.
REDUCTIE DIN POLIPROPILENA AVIND
DIAMETRUL 25 X 20 MM
0.000

0.000
003 AUT2998
ORA
APARAT DE SUDURA TIP RITMO

0.705

0.000

004 6717089
M
57.120
TUBURI DIN POLIPROPILENA, DIAMETRUL DE
32 MM
0.000
004 6719487
BUC.
4.000
COT DIN POLIPROPILENA, AVIND DIAMETRUL
32 MM
0.000
004 6719495
BUC.
9.000
TEU DIN POLIPROPILENA AVIND DIAMETRUL 32
MM
0.000

6.20
0.00
0.00
0.00
0 Total=

354.14
0.00
0.00
0.00
354.14

0.82
0.00
0.00
0.00
0 Total=

3.28
0.00
0.00
0.00
3.28

1.06
0.00
0.00
0.00
0 Total=

9.54
0.00
0.00
0.00
9.54

102038 pag
22
=================================================================
004 6719518
BUC.
3.000
0.36
1.08
REDUCTIE DIN POLIPROPILENA AVIND
0.00
0.00
DIAMETRUL 32 X 25 MM
0.00
0.00
0.00
0.00
0.000
0 Total=
1.08
004 6719479
BUC.
6.000
MUFA POLIPROPILENA AVIND DIAMETRUL
EXTERIOR 32 MM

0.59
0.00
0.00
0.00
0 Total=

3.54
0.00
0.00
0.00
3.54

0.00
0.00
16.50
0.00
0 Total=

0.00
0.00
9.80
0.00
9.80

005
SA17C#
M
12.000
0.00
TEAVA PP,PE,PP-R IMBIN SUD PRIN POLIFUZ,
1.80
IN COND DISTRIB LA CLAD LOC SI SOC-CULT,
0.00
D=40 MM
0.00
0.000
0 Total=

0.00
21.60
0.00
0.00
21.60

0.000
004 AUT2998
ORA
APARAT DE SUDURA TIP RITMO

0.594

0.000

005 6717090
M
12.240
TUBURI DIN POLIPROPILENA, DIAMETRUL DE
40 MM

9.40
0.00
0.00
0.00
0 Total=

115.06
0.00
0.00
0.00
115.06

1.42
0.00
0.00
0.00
0 Total=

2.84
0.00
0.00
0.00
2.84

2.06
0.00
0.00
0.00
0 Total=

4.12
0.00
0.00
0.00
4.12

2.000

0.65
0.00
0.00
0.00
0 Total=

1.30
0.00
0.00
0.00
1.30

005 6719480
BUC.
2.000
MUFA POLIPROPILENA AVIND DIAMETRUL
EXTERIOR 40 MM

1.09
0.00
0.00
0.00
0 Total=

2.18
0.00
0.00
0.00
2.18

0.000
005 6719488
BUC.
2.000
COT DIN POLIPROPILENA, AVIND DIAMETRUL
40 MM
0.000
005 6719496
BUC.
2.000
TEU DIN POLIPROPILENA AVIND DIAMETRUL 40
MM
0.000
005 6719521
BUC.
REDUCTIE DIN POLIPROPILENA AVIND
DIAMETRUL 40 X 32 MM
0.000

0.000

102038 pag
23
=================================================================
005 AUT2998
ORA
0.143
0.00
0.00
APARAT DE SUDURA TIP RITMO
0.00
0.00
16.50
2.36
0.00
0.00
0.000
0 Total=
2.36
006
SA37A#
BUC.
144.000
0.21
BRATARA FIXARE CONDUCTE ALIM APA SI
2.50
GAZE,OL SAU PVC MONT INCASTRAT, CONDUCTE
0.00
D=1/2"
0.00
0.000
0 Total=

30.24
360.00
0.00
0.00
390.24

006 4204068
BUC.
144.000
BRATARI TEVI INSTALATII APA SI GAZE 1/2"

2.40
0.00
0.00
0.00
0 Total=

345.60
0.00
0.00
0.00
345.60

007
SA37B#
BUC.
90.000
0.21
BRATARA FIXARE CONDUCTE ALIM APA SI
2.90
GAZE,OL SAU PVC MONT INCASTRAT, CONDUCTE
0.00
D=3/4"
0.00
0.000
0 Total=

18.90
261.00
0.00
0.00
279.90

007 4204044
BUC.
90.000
BRATARI TEVI INSTALATII APA SI GAZE 3/4"

2.46
0.00
0.00
0.00
0 Total=

221.40
0.00
0.00
0.00
221.40

008
SA37C#
BUC.
50.000
0.21
BRATARA FIXARE CONDUCTE ALIM APA SI
3.30
GAZE,OL SAU PVC MONT INCASTRAT, CONDUCTE
0.00
D=1"
0.00
0.000
0 Total=

10.50
165.00
0.00
0.00
175.50

008 4204070
BUC.
50.000
BRATARI TEVI INSTALATII APA SI GAZE 1"

2.80
0.00
0.00
0.00
0 Total=

140.00
0.00
0.00
0.00
140.00

009
SA37D#
BUC.
40.000
0.21
BRATARA FIXARE CONDUCTE ALIM APA SI
3.70
GAZE,OL SAU PVC MONT INCASTRAT, CONDUCTE
0.00
D=1 1/4"
0.00
0.000
0 Total=

8.40
148.00
0.00
0.00
156.40

009 4204082
BUC.
40.000
BRATARI TEVI INSTALATII APA SI GAZE 1"1/
4"

120.00
0.00
0.00
0.00
120.00

0.000

0.000

0.000

0.000

3.00
0.00
0.00
0.00
0 Total=

102038 pag
24
=================================================================
010
SA37E#
BUC.
12.000
0.21
2.52
BRATARA FIXARE CONDUCTE ALIM APA SI
4.00
48.00
GAZE,OL SAU PVC MONT INCASTRAT, CONDUCTE
0.00
0.00
D=1 1/2"
0.00
0.00
0.000
0 Total=
50.52
010 4204094
BUC.
12.000
BRATARI TEVI INSTALATII APA SI GAZE 1 1/
2"

3.25
0.00
0.00
0.00
0 Total=

39.00
0.00
0.00
0.00
39.00

011
SE56A#
BUC.
36.000
0.07
FILTRU PENTRU APA POTABILA, CU MUFE
23.00
FILETATE PENTRU MONTAJ PE CONDUCTA,
0.00
DIMENS 1"-2"
0.00
0.000
0 Total=

2.59
828.00
0.00
0.00
830.59

011 3270035
BUC.
FILTRU IMPURITATI 1/2"

0.000

36.000

7.20
0.00
0.00
0.00
0 Total=

259.20
0.00
0.00
0.00
259.20

012
SE58A#
BUC.
20.000
CONTOARE DE APA RECE SI CALDA,AVAND
DIAMETRUL DE 15 - 25 MM

0.62
2.50
0.00
0.00
0 Total=

12.47
50.00
0.00
0.00
62.47

62.37
0.00
0.00
0.00
0 Total=

1247.40
0.00
0.00
0.00
1247.40

013
SD20A#
BUC.
40.000
0.17
RACORD OLANDEZ SAU COT CU RACORD
1.60
OLANDEZ,ZN,CU ETANS PLANA,FILET INTERIOR
0.00
-EXTERIOR,D= 3/8" - 1/2"
0.00
0.000
0 Total=

6.90
64.00
0.00
0.00
70.90

0.001

0.000
012 4625560
BUC.
20.000
CONTOR ROT,MONOJET,CAPETE INTR+IESIRE
FILET,DN = 15 MM
0.001

013 4122150
BUC.
40.000
@RACORD OLANDEZ DREPT ZN FI DN 1/2"
SECPRAL COD 330

3.38
0.00
0.00
0.00
0 Total=

135.20
0.00
0.00
0.00
135.20

014
SD07A#
BUC.
120.000
0.27
ROBINET DE TRECERE CU VENTIL SI MUFE, CU
1.80
SAU FARA DESCARCARE, PENTRU TEVI OTEL,D=
0.00
3/8" - 1/2"
0.00
0.000
0 Total=

32.98
216.00
0.00
0.00
248.98

0.000

102038 pag
25
=================================================================
014 4202474
BUC.
120.000
13.74
1648.80
ROBINET TRECERE FONTA 1/2"""" A VENTIL+
0.00
0.00
MUFA PN10 S6480
0.00
0.00
0.00
0.00
0.000
0 Total=
1648.80
015
SD07C#
BUC.
4.000
0.48
ROBINET DE TRECERE CU VENTIL SI MUFE, CU
2.90
SAU FARA DESCARCARE, PENTRU TEVI OTEL,D=
0.00
1"
0.00
0.000
0 Total=

1.94
11.60
0.00
0.00
13.54

015 4202486
BUC.
4.000
ROBINET TRECERE FONTA 1"""" A VENTIL+
MUFA PN10 S6480

24.25
0.00
0.00
0.00
0 Total=

97.00
0.00
0.00
0.00
97.00

016
SD05A#
BUC.
132.000
0.19
ROBINET REGLAJ, DREPT SAU COLTAR,MONT
3.00
INAINTEA ARMATURILOR DE LA OBIECTE
0.00
SANIT,D=3/8"-1/2"
0.00
0.000
0 Total=

24.45
396.00
0.00
0.00
420.45

0.001

016 4507207
BUC.
132.000
@ROBINET COLTAR DN 1/2" COD 4O020407

12.35
0.00
0.00
0.00
0 Total=

1630.20
0.00
0.00
0.00
1630.20

3.44
28.50
0.00
0.00
0 Total=

68.74
570.00
0.00
0.00
638.74

78.65
0.00
0.00
0.00
0 Total=

1588.73
0.00
0.00
0.00
1588.73

91.50
0.00
0.00
0.00
0 Total=

1848.30
0.00
0.00
0.00
1848.30

018
SC07A#
BUC.
20.000
103.24
VAS CLOS,ECHIP,SEMIPORT,PORT SAN INCL PT
70.50
HAND,ASEZ PE PARD,REZ APA LA INALT,
0.00
SEMIINALT,SIF S
0.00
0.007
0 Total=

2064.83
1410.00
0.00
0.00
3474.83

0.000
017
SC04C#
BUC.
20.000
LAVOAR SEMIPORT,PORTEL SAN,INCL PT HAND,
TEVI SC PVC,MONT PE PIEDESTAL
0.000
017 2442288
BUC.
20.200
LAVOAR PORTELAN FARA SPATAR L 2-600MM
ALB C1 S 1540
0.014
017 2453823
BUC.
20.200
PIEDESTAL LAVOAR P1 PORTELAN ALB C. 1 NI
806
0.009

102038 pag
26
=================================================================
018 2442757
BUC.
20.200
94.20
1902.84
VAS CLOSET COL2-A PORTELAN ALB C. 1 S
0.00
0.00
2066
0.00
0.00
0.00
0.00
0.012
0 Total=
1902.84
018 2452958
BUC.
20.000
REZERVOR WC R 2 SEMIINALTIME ALB C.1 S
9441

122.00
0.00
0.00
0.00
0 Total=

2440.00
0.00
0.00
0.00
2440.00

32.45
0.00
0.00
0.00
0 Total=

649.00
0.00
0.00
0.00
649.00

019
SC15A#
BUC.
20.000
0.72
CUIER RUFARIE SAU PORTHARTIE FONTA EM,
4.00
PVC, PORTEL SANIT,ETC,MONT PE PERETE
0.00
CARAM SAU BCA
0.00
0.000
0 Total=

14.34
80.00
0.00
0.00
94.34

0.018
018 6719586
BUC.
CAPAC WC DIN MATERIAL PLASTIC

20.000

0.001

019 2453615
BUC.
PORTHIRTIE PORTELAN HI-1 ALB C.1

20.200

14.20
0.00
0.00
0.00
0 Total=

286.84
0.00
0.00
0.00
286.84

020
SC11A#
BUC.
20.000
0.72
PORTPROSOP ALAMA NICHEL,BACHEL,ETC,MONT
4.00
PE PER DIN ZID CARAM SAU BCA, UN PUNCT
0.00
SPRIJIN
0.00
0.000
0 Total=

14.50
80.00
0.00
0.00
94.50

0.002

020 4201171
BUC.
20.000
PORTPROSOP ALAMA CU UN BRAT DE PERETE
TIP U 600MM

36.25
0.00
0.00
0.00
0 Total=

725.00
0.00
0.00
0.00
725.00

021
SD04A#
BUC.
20.000
71.32
BATERIE AMESTEC BRAT BASCUL,STATIVA,PT
16.50
LAVOAR SAU SPALATOR,INDIF INCHIDERE,INCL
0.00
PT HAND,D=1/2"
0.00
0.004
0 Total=

1426.40
330.00
0.00
0.00
1756.40

021 4201316
BUC.
20.000
@BAT STAT MONOCOM LAV "LEADER MIX" ALBA
COD 42L07470

4193.40
0.00
0.00
0.00
4193.40

0.000

0.002

209.67
0.00
0.00
0.00
0 Total=

102038 pag
27
=================================================================
022
SC01A#
BUC.
20.000
20.55
410.92
CADA BAIE FONTA EM,TB EM,POLIMETACRIL,
60.00
1200.00
FIBRE ST,INCL HIDROMAS,TEVI SC PVC,
0.00
0.00
PICIOARE CARAM
0.00
0.00
0.024
0 Total=
1610.92
022 7500010
BUC.
4.000
CADA BAIE ALBA CLASSIC 170x71x56.5

826.50
0.00
0.00
0.00
0 Total=

3306.00
0.00
0.00
0.00
3306.00

745.65
0.00
0.00
0.00
2 Total=

11930.40
0.00
0.00
0.00
11930.40

023
SD02A#
BUC.
20.000
0.16
BATERIE BAIE AMESTEC,CU DUS FLEX SAU
11.50
FIX,INDIF INCHID,INCL PT HAND,MONT PE
0.00
PERETI CARAM SAU BCA
0.00
0.000
0 Total=

3.22
230.00
0.00
0.00
233.22

0.028
022 2308539
BUC.
16.000
CADA DE BAIE DE COLT DIN CERAMICA

0.134

023 4201407
BUC.
20.000
@BAT MONO+FIL DUS+CADA "LEADER MIX" ALBA
COD 42L07100

322.00
0.00
0.00
0.00
0 Total=

6440.00
0.00
0.00
0.00
6440.00

024
SC13A#
BUC.
20.000
25.40
OGLINDA SANIT SEMICRIST,CU MARG SLEF,DE
7.50
400 X 500MM,500 X 600 MM,ETC PE PER
0.00
CARAM SI BCA
0.00
0.000
0 Total=

508.04
150.00
0.00
0.00
658.04

024 2506709
BUC.
20.200
OGLINDA GEAM TRAS SLEFUIT 5X400X600 MM S
9042

45.65
0.00
0.00
0.00
0 Total=

922.13
0.00
0.00
0.00
922.13

0.81
5.50
0.00
0.00
0 Total=

16.24
110.00
0.00
0.00
126.24

40.20
0.00
0.00
0.00
0 Total=

812.04
0.00
0.00
0.00
812.04

0.003

0.004
025
SC12A#
BUC.
20.000
ETAJERA,PORTELAN SANITAR MONTATA PE
PERETE DIN ZIDARIE CARAMIDA SAU BCA
0.000
025 2451485
BUC.
20.200
ETAJERE PORTELAN TIP E2.30 ALB C.1 NI
716
0.001

102038 pag
28
=================================================================
026
SC14A#
BUC.
20.000
1.48
29.53
PORTPAHAR,SAPUNIERA FONTA EM,PORTELAN
3.30
66.00
SANIT,ETC,MONT PE PERETE DE CARAM SAU
0.00
0.00
BCA
0.00
0.00
0.000
0 Total=
95.53
026 3270061
BUC.
20.200
DOZATOR SAPUN LICHID PREMIUM S DISPENSER

36.54
0.00
0.00
0.00
0 Total=

738.11
0.00
0.00
0.00
738.11

027
SC06A#
BUC.
16.000
4.69
SPALAT CU PICUR,1COMP VASE,FONTA EM,TB
23.25
EM,INOX,SCURG TEVI PVC,PE CONS FIX PE
0.00
PER CARAM
0.00
0.000
0 Total=

75.12
372.00
0.00
0.00
447.12

0.001

027 4200348
BUC.
SPALATOR SIMPLU DIN INOX

16.000

222.34
0.00
0.00
0.00
0 Total=

3557.44
0.00
0.00
0.00
3557.44

027 4203519
BUC.
32.000
CONSOLA BRAT DUBLU EMAILATA 350MM CAL.1
S 3343

6.20
0.00
0.00
0.00
0 Total=

198.40
0.00
0.00
0.00
198.40

028
SD04A#
BUC.
16.000
71.32
BATERIE AMESTEC BRAT BASCUL,STATIVA,PT
16.50
LAVOAR SAU SPALATOR,INDIF INCHIDERE,INCL
0.00
PT HAND,D=1/2"
0.00
0.004
0 Total=

1141.12
264.00
0.00
0.00
1405.12

028 4201502
BUC.
@BAT MONO PER+FIL SPALAT "LEADER
MIX"ALBA COD 42L07600

258.06
0.00
0.00
0.00
0 Total=

4128.96
0.00
0.00
0.00
4128.96

TRANSPORT
0.00

TOTAL
71509.62

0.012

0.001

16.000

0.002
Cheltuieli directe din articole:
GREUTATE
MATERIALE
MANOPERA
4.685
61162.20
10210.60
Din care:
Valoare aferenta utilaje termice
Valoare aferenta utilaje electrice

UTILAJ
136.82
=
=

0.00
136.82

Alte cheltuieli directe:


-CAS:
(

10210.60 +
136.82 * 0.000 +
0.00 * 0.000) * 0.20800 =

-SOMAJ:
(

10210.60 +

136.82 * 0.000 +

2 123.80

102038 pag
29
=================================================================
0.00 * 0.000) * 0.00500 =
51.05
-C.A.S.S. 5.2%
(
10210.60 +
136.82 * 0.000 +
0.00 * 0.000) * 0.05200 =
530.95
-FOND GARANTARE SALARII 0.25%
(
10210.60 +
136.82 * 0.000 +
0.00 * 0.000) * 0.00250 =
25.53
-ACC.MUNCA,BOLI PROFES. 0.26%
(
10210.60 +
136.82 * 0.000 +
0.00 * 0.000) * 0.00260 =
26.55
-CONTR.CONCEDII MEDICALE 0.85%
(
10210.60 +
136.82 * 0.000 +
0.00 * 0.000) * 0.00850 =
86.79
Total cheltuieli directe:
GREUTATE
4.685

MATERIALE
61162.20

MANOPERA
13055.27

UTILAJ
136.82

TRANSPORT
0.00

TOTAL
74354.29

Cheltuieli indirecte:
74354.29 * 0.1000 =
Profit:
81789.72 * 0.0600 =
TOTAL GENERAL DEVIZ:
TVA
86697.10 * 24.0% =
TOTAL cu TVA

PROIECTANT

DEVIZIER

7 435.43
4 907.38
86 697.10
20 807.30
107 504.41

CONTRACTANT (OFERTANT)

102048 pag
30
=================================================================
Formularul F3
Obiectivul:
Obiectul:

0001
0002

45330000
45330000

EXEMPLU
EXEMPLU

Lista cu cantitatile de lucrari


Deviz oferta 102048 CANALZIARE INTERIOARA
Categoria de lucrari: 0002
Preturile sunt exprimate in RON
=================================================================
= NR. SIMBOL ART.
CANTITATE
UM
PU MAT
VAL MAT =
=
D E N U M I R E
PU MAN
VAL MAN =
=
A R T I C O L
PU UTI
VAL UTI =
=
PU TRA
VAL TRA =
= SPOR MAT MAN UTI
GR./UA
GR.TOT.
T O T A L =
=================================================================
001
SB08A#
M
68.000
0.07
4.76
TEAVA PE,PP,PP-R PT CANAL,IMBIN CU GARN
2.00
136.00
CAUCIUC,MONT APAR SAU INGROP SUB PARD,DN
0.00
0.00
=32 MM
0.00
0.00
0.000
0 Total=
140.76
001 6704304
BUC.
70.380
@TUB POLIPROP CU O MUFA HTEM DN 32X1000
COD 62500009

3.65
0.00
0.00
0.00
0 Total=

256.89
0.00
0.00
0.00
256.89

002
SB08B#
M
96.000
0.07
TEAVA PE,PP,PP-R PT CANAL,IMBIN CU GARN
2.20
CAUCIUC,MONT APAR SAU INGROP SUB PARD,DN
0.00
=40 MM
0.00
0.000
0 Total=

6.72
211.20
0.00
0.00
217.92

002 6704319
BUC.
99.360
@TUB POLIPROP CU O MUFA HTEM DN 40X1000
COD 62500029

4.12
0.00
0.00
0.00
0 Total=

409.36
0.00
0.00
0.00
409.36

003
SB08C#
M
118.000
0.09
TEAVA PE,PP,PP-R PT CANAL,IMBIN CU GARN
2.50
CAUCIUC,MONT APAR SAU INGROP SUB PARD,DN
0.00
=50 MM
0.00
0.000
0 Total=

10.62
295.00
0.00
0.00
305.62

003 6704334
BUC.
121.540
@TUB POLIPROP CU O MUFA HTEM DN 50X1000
COD 62500049

4.61
0.00
0.00
0.00
0 Total=

560.30
0.00
0.00
0.00
560.30

004
SB08D#
M
38.000
0.18
TEAVA PE,PP,PP-R PT CANAL,IMBIN CU GARN
2.80
CAUCIUC,MONT APAR SAU INGROP SUB PARD,DN
0.00
=75 MM
0.00
0.000
0 Total=

6.84
106.40
0.00
0.00
113.24

0.000

0.001

0.001

102048 pag
31
=================================================================
004 6704349
BUC.
39.140
@TUB POLIPROP CU O MUFA HTEM DN 75X1000
COD 62500069

11.25
0.00
0.00
0.00
0 Total=

440.32
0.00
0.00
0.00
440.32

005
SB08E#
M
122.000
0.34
TEAVA PE,PP,PP-R PT CANAL,IMBIN CU GARN
3.20
CAUCIUC,MONT APAR SAU INGROP SUB PARD,DN
0.00
=110 MM
0.00
0.000
0 Total=

41.48
390.40
0.00
0.00
431.88

0.002

005 6704364
BUC.
125.660
@TUB POLIPROP CU O MUFA HTEM DN 110X1000
COD 62500089

13.86
0.00
0.00
0.00
1 Total=

1741.65
0.00
0.00
0.00
1741.65

006
SB08F#
M
68.000
0.43
TEAVA PE,PP,PP-R PT CANAL,IMBIN CU GARN
3.60
CAUCIUC,MONT APAR SAU INGROP SUB PARD,DN
0.00
=125 MM
0.00
0.000
0 Total=

29.24
244.80
0.00
0.00
274.04

0.005

006 6704379
BUC.
70.040
@TUB POLIPROP CU O MUFA HTEM DN 125X1000
COD 62500109

15.25
0.00
0.00
0.00
0 Total=

1068.11
0.00
0.00
0.00
1068.11

007
SB09A#
BUC.
120.000
0.16
PIESE LEG(COT,RED,PIESA CURAT MUFA
1.70
DUBLA,COMP DILAT)PE,PP,PP-R CANAL IMB
0.00
GRN CAUCDN=32MM
0.00
0.000
0 Total=

19.20
204.00
0.00
0.00
223.20

0.006

007 6712226
BUC.
85.000
@COT POLIPROPILENA HTB LA 45 GRADE DN 32
COD 62504005

0.84
0.00
0.00
0.00
0 Total=

71.40
0.00
0.00
0.00
71.40

0.89
0.00
0.00
0.00
0 Total=

31.15
0.00
0.00
0.00
31.15

008
SB09B#
BUC.
118.000
0.18
PIESE LEG(COT,RED,PIESA CURAT MUFA
1.90
DUBLA,COMP DILAT)PE,PP,PP-R CANAL IMB
0.00
GRN CAUCDN=40MM
0.00
0.000
0 Total=

21.24
224.20
0.00
0.00
245.44

0.000
007 6712369
BUC.
35.000
@COT POLIPROPILENA HTB LA 87GR 30MIN DN
32 COD 62504011
0.000

102048 pag
32
=================================================================
008 6712238
BUC.
88.000
0.95
83.60
@COT POLIPROPILENA HTB LA 45 GRADE DN 40
0.00
0.00
COD 62504017
0.00
0.00
0.00
0.00
0.000
0 Total=
83.60
008 6712372
BUC.
30.000
@COT POLIPROPILENA HTB LA 87GR 30MIN DN
40 COD 62504023

0.99
0.00
0.00
0.00
0 Total=

29.70
0.00
0.00
0.00
29.70

009
SB09C#
BUC.
193.000
0.22
PIESE LEG(COT,RED,PIESA CURAT MUFA
2.20
DUBLA,COMP DILAT)PE,PP,PP-R CANAL IMB
0.00
GRN CAUCDN=50MM
0.00
0.000
0 Total=

42.46
424.60
0.00
0.00
467.06

0.000

009 6712243
BUC.
67.000
@COT POLIPROPILENA HTB LA 45 GRADE DN 50
COD 62504029

1.25
0.00
0.00
0.00
0 Total=

83.75
0.00
0.00
0.00
83.75

1.88
0.00
0.00
0.00
0 Total=

48.88
0.00
0.00
0.00
48.88

1.36
0.00
0.00
0.00
0 Total=

136.00
0.00
0.00
0.00
136.00

010
SB09E#
BUC.
145.000
0.79
PIESE LEG(COT,RED,PIESA CURAT MUFA
0.28
DUBLA,COMP DILAT)PE,PP,PP-R CANAL IMB
0.00
GRN CAUCDN=110MM
0.00
0.000
0 Total=

114.55
40.60
0.00
0.00
155.15

010 6712264
BUC.
45.000
@COT POLIPROPILENA HTD LA 45 GRADE DN
110 COD 62504053

3.48
0.00
0.00
0.00
0 Total=

156.60
0.00
0.00
0.00
156.60

3.82
0.00
0.00
0.00
0 Total=

382.00
0.00
0.00
0.00
382.00

0.000
009 6712319
BUC.
26.000
@COT POLIPROPILENA HTB LA 67GR 30MIN DN
50 COD 62504031
0.000
009 6712381
BUC.
100.000
@COT POLIPROPILENA HTD LA 87GR 30MIN DN
50 COD 62504035
0.000

0.000
010 6712408
BUC.
100.000
@COT POLIPROPILENA HTD LA 87GR 30MIN DN
110 COD 62504059
0.000

102048 pag
33
=================================================================
011
SB09F#
BUC.
32.000
1.01
32.32
PIESE LEG(COT,RED,PIESA CURAT MUFA
3.20
102.40
DUBLA,COMP DILAT)PE,PP,PP-R CANAL IMB
0.00
0.00
GRN CAUCDN=125MM
0.00
0.00
0.000
0 Total=
134.72
011 6712276
BUC.
32.000
@COT POLIPROPILENA HTD LA 45 GRADE DN
125 COD 62504065
0.064
012
SB10B#
BUC.
26.000
PIESA LEG(RAMIFICATIE SIMPLA)PE,PP,PP-R,
CANAL,IMBIN GARN CAUCIUC, DN=40 MM
0.000
012 6712810
BUC.
26.000
@R.S.EGALA POLIPROP HTEA 45GR DN 40 COD
62508007
0.000
013
SB10C#
BUC.
108.000
PIESA LEG(RAMIFICATIE SIMPLA)PE,PP,PP-R,
CANAL,IMBIN GARN CAUCIUC, DN=50 MM
0.000
013 6712812
BUC.
36.000
@R.S.EGALA POLIPROP HTEA 45GR DN50/50
COD 62508013
0.000
013 6712927
BUC.
54.000
@R.S.EGALA POLIPROP HTEA 67GR30MIN DN 50
COD 62508015
0.000
013 6713048
BUC.
18.000
@R.S.EGALA POLIPROP HTEA 87GR30MIN DN 50
COD 62508017
0.000
014
SB10D#
BUC.
14.000
PIESA LEG(RAMIFICATIE SIMPLA)PE,PP,PP-R,
CANAL,IMBIN GARN CAUCIUC, DN=75 MM
0.000

4.20
0.00
0.00
0.00
2 Total=

134.40
0.00
0.00
0.00
134.40

0.36
2.10
0.00
0.00
0 Total=

9.36
54.60
0.00
0.00
63.96

1.44
0.00
0.00
0.00
0 Total=

37.44
0.00
0.00
0.00
37.44

0.45
2.50
0.00
0.00
0 Total=

48.60
270.00
0.00
0.00
318.60

2.45
0.00
0.00
0.00
0 Total=

88.20
0.00
0.00
0.00
88.20

2.47
0.00
0.00
0.00
0 Total=

133.38
0.00
0.00
0.00
133.38

2.01
0.00
0.00
0.00
0 Total=

36.18
0.00
0.00
0.00
36.18

0.90
2.80
0.00
0.00
0 Total=

12.60
39.20
0.00
0.00
51.80

102048 pag
34
=================================================================
014 6712838
BUC.
14.000
6.86
96.04
@R.S.EGALA POLIPROP HTEA 45GR DN 75 COD
0.00
0.00
62508019
0.00
0.00
0.00
0.00
0.000
0 Total=
96.04
015
SB10E#
BUC.
60.000
PIESA LEG(RAMIFICATIE SIMPLA)PE,PP,PP-R,
CANAL,IMBIN GARN CAUCIUC, DN=110 MM

1.57
3.20
0.00
0.00
0 Total=

94.20
192.00
0.00
0.00
286.20

5.65
0.00
0.00
0.00
0 Total=

113.00
0.00
0.00
0.00
113.00

7.42
0.00
0.00
0.00
0 Total=

163.24
0.00
0.00
0.00
163.24

7.39
0.00
0.00
0.00
0 Total=

133.02
0.00
0.00
0.00
133.02

2.02
3.60
0.00
0.00
0 Total=

20.20
36.00
0.00
0.00
56.20

29.45
0.00
0.00
0.00
0 Total=

294.50
0.00
0.00
0.00
294.50

017
SB09D#
BUC.
4.000
0.45
PIESE LEG(COT,RED,PIESA CURAT MUFA
2.50
DUBLA,COMP DILAT)PE,PP,PP-R CANAL IMB
0.00
GRN CAUCDN=75MM
0.00
0.000
0 Total=

1.80
10.00
0.00
0.00
11.80

017 6715501
BUC.
4.000
@PIESA CURATIRE POLIPROP HTRE DN 75 COD
62516005

43.00
0.00
0.00
0.00
43.00

0.000
015 6713077
BUC.
20.000
@R.S.RED POLIPROP HTEA 87GR30MIN DN 110/
50 COD 62510035
0.000
015 6713100
BUC.
22.000
@R.S.EGALA POLIPROP HTEA 87GR30MIN DN
110 COD 62508029
0.001
015 6712862
BUC.
18.000
@R.S.EGALA POLIPROP HTEA 45GR DN 110 COD
62508025
0.001
016
SB10F#
BUC.
10.000
PIESA LEG(RAMIFICATIE SIMPLA)PE,PP,PP-R,
CANAL,IMBIN GARN CAUCIUC, DN=125 MM
0.000
016 6712900
BUC.
10.000
@R.S.REDUSA POLIPROP HTEA 45GR DN125/110
COD 62510049
0.001

0.001

10.75
0.00
0.00
0.00
0 Total=

102048 pag
35
=================================================================
018
SB09E#
BUC.
12.000
0.79
9.48
PIESE LEG(COT,RED,PIESA CURAT MUFA
0.28
3.36
DUBLA,COMP DILAT)PE,PP,PP-R CANAL IMB
0.00
0.00
GRN CAUCDN=110MM
0.00
0.00
0.000
0 Total=
12.84
018 6715505
BUC.
12.000
@PIESA CURATIRE POLIPROP HTRE DN 110 COD
62516007

7.35
0.00
0.00
0.00
0 Total=

88.20
0.00
0.00
0.00
88.20

019
SB09F#
BUC.
12.000
1.01
PIESE LEG(COT,RED,PIESA CURAT MUFA
3.20
DUBLA,COMP DILAT)PE,PP,PP-R CANAL IMB
0.00
GRN CAUCDN=125MM
0.00
0.000
0 Total=

12.12
38.40
0.00
0.00
50.52

0.001

019 7500011
BUC.
12.000
REDUCTIE EXCENTRICA PP HTR D=125/110mm

10.20
0.00
0.00
0.00
0 Total=

122.40
0.00
0.00
0.00
122.40

020
SB09B#
BUC.
36.000
0.18
PIESE LEG(COT,RED,PIESA CURAT MUFA
1.90
DUBLA,COMP DILAT)PE,PP,PP-R CANAL IMB
0.00
GRN CAUCDN=40MM
0.00
0.000
0 Total=

6.48
68.40
0.00
0.00
74.88

020 6713933
BUC.
36.000
@REDUCTIE EXCENTRICA POLIPROP HTR DN 40/
32 COD 62514001

0.84
0.00
0.00
0.00
0 Total=

30.24
0.00
0.00
0.00
30.24

021
SB09C#
BUC.
56.000
0.22
PIESE LEG(COT,RED,PIESA CURAT MUFA
2.20
DUBLA,COMP DILAT)PE,PP,PP-R CANAL IMB
0.00
GRN CAUCDN=50MM
0.00
0.000
0 Total=

12.32
123.20
0.00
0.00
135.52

0.001

0.000

021 6713947
BUC.
32.000
@REDUCTIE EXCENTRICA POLIPROP HTR DN 50/
32 COD 62514002
0.000
021 6713957
BUC.
24.000
@REDUCTIE EXCENTRICA POLIPROP HTR DN 50/
40 COD 62514003
0.000

0.89
0.00
0.00
0.00
0 Total=

28.48
0.00
0.00
0.00
28.48

0.94
0.00
0.00
0.00
0 Total=

22.56
0.00
0.00
0.00
22.56

102048 pag
36
=================================================================
022
SB09D#
BUC.
4.000
0.45
1.80
PIESE LEG(COT,RED,PIESA CURAT MUFA
2.50
10.00
DUBLA,COMP DILAT)PE,PP,PP-R CANAL IMB
0.00
0.00
GRN CAUCDN=75MM
0.00
0.00
0.000
0 Total=
11.80
022 6713962
BUC.
4.000
@REDUCTIE EXCENTRICA POLIPROP HTR DN 75/
50 COD 62514007

2.83
0.00
0.00
0.00
0 Total=

11.32
0.00
0.00
0.00
11.32

023
SB09E#
BUC.
32.000
0.79
PIESE LEG(COT,RED,PIESA CURAT MUFA
0.28
DUBLA,COMP DILAT)PE,PP,PP-R CANAL IMB
0.00
GRN CAUCDN=110MM
0.00
0.000
0 Total=

25.28
8.96
0.00
0.00
34.24

023 7500012
BUC.
4.000
REDUCTIE EXCENTRICA PP HTR D=110/75mm

4.20
0.00
0.00
0.00
0 Total=

16.80
0.00
0.00
0.00
16.80

1.92
0.00
0.00
0.00
0 Total=

53.76
0.00
0.00
0.00
53.76

024
SB09F#
BUC.
32.000
1.01
PIESE LEG(COT,RED,PIESA CURAT MUFA
3.20
DUBLA,COMP DILAT)PE,PP,PP-R CANAL IMB
0.00
GRN CAUCDN=125MM
0.00
0.000
0 Total=

32.32
102.40
0.00
0.00
134.72

024 6704166
BUC.
32.000
MUFA DUBLA MAT PLAST (PE,PP,PP-R,ETC)
CANAL,IMBIN GARN CAUC D=125 MM

5.80
0.00
0.00
0.00
0 Total=

185.60
0.00
0.00
0.00
185.60

025
SB09E#
BUC.
40.000
0.79
PIESE LEG(COT,RED,PIESA CURAT MUFA
0.28
DUBLA,COMP DILAT)PE,PP,PP-R CANAL IMB
0.00
GRN CAUCDN=110MM
0.00
0.000
0 Total=

31.60
11.20
0.00
0.00
42.80

0.000

0.001
023 7500013
BUC.
28.000
REDUCTIE EXCENTRICA PP HTR D=110/50mm

0.001

0.000

025 6704165
BUC.
40.000
MUFA DUBLA MAT PLAST (PE,PP,PP-R,ETC)
CANAL,IMBIN GARN CAUC D=110 MM
0.000

3.78
0.00
0.00
0.00
0 Total=

151.20
0.00
0.00
0.00
151.20

102048 pag
37
=================================================================
026
SB09D#
BUC.
6.000
0.45
2.70
PIESE LEG(COT,RED,PIESA CURAT MUFA
2.50
15.00
DUBLA,COMP DILAT)PE,PP,PP-R CANAL IMB
0.00
0.00
GRN CAUCDN=75MM
0.00
0.00
0.000
0 Total=
17.70
026 6704164
BUC.
6.000
MUFA DUBLA MAT PLAST (PE,PP,PP-R,ETC)
CANAL,IMBIN GARN CAUC D=75 MM

4.20
0.00
0.00
0.00
0 Total=

25.20
0.00
0.00
0.00
25.20

027
SB09C#
BUC.
60.000
0.22
PIESE LEG(COT,RED,PIESA CURAT MUFA
2.20
DUBLA,COMP DILAT)PE,PP,PP-R CANAL IMB
0.00
GRN CAUCDN=50MM
0.00
0.000
0 Total=

13.20
132.00
0.00
0.00
145.20

027 6704163
BUC.
60.000
MUFA DUBLA MAT PLAST (PE,PP,PP-R,ETC)
CANAL,IMBIN GARN CAUC D=50 MM

3.20
0.00
0.00
0.00
0 Total=

192.00
0.00
0.00
0.00
192.00

028
SB09B#
BUC.
50.000
0.18
PIESE LEG(COT,RED,PIESA CURAT MUFA
1.90
DUBLA,COMP DILAT)PE,PP,PP-R CANAL IMB
0.00
GRN CAUCDN=40MM
0.00
0.000
0 Total=

9.00
95.00
0.00
0.00
104.00

028 6704162
BUC.
50.000
MUFA DUBLA MAT PLAST (PE,PP,PP-R,ETC)
CANAL,IMBIN GARN CAUC D=40 MM

2.50
0.00
0.00
0.00
0 Total=

125.00
0.00
0.00
0.00
125.00

029
SB09A#
BUC.
50.000
0.16
PIESE LEG(COT,RED,PIESA CURAT MUFA
1.70
DUBLA,COMP DILAT)PE,PP,PP-R CANAL IMB
0.00
GRN CAUCDN=32MM
0.00
0.000
0 Total=

8.00
85.00
0.00
0.00
93.00

0.000

0.000

0.001

029 6704161
BUC.
50.000
MUFA DUBLA MAT PLAST (PE,PP,PP-R,ETC)
CANAL,IMBIN GARN CAUC D=32 MM

2.00
0.00
0.00
0.00
0 Total=

100.00
0.00
0.00
0.00
100.00

030
SA37D#
BUC.
68.000
0.21
BRATARA FIXARE CONDUCTE ALIM APA SI
3.70
GAZE,OL SAU PVC MONT INCASTRAT, CONDUCTE
0.00
D=1 1/4"
0.00
0.000
0 Total=

14.28
251.60
0.00
0.00
265.88

0.000

102048 pag
38
=================================================================
030 4204082
BUC.
68.000
3.00
204.00
BRATARI TEVI INSTALATII APA SI GAZE 1"1/
0.00
0.00
4"
0.00
0.00
0.00
0.00
0.000
0 Total=
204.00
031
SA37E#
BUC.
64.000
0.21
BRATARA FIXARE CONDUCTE ALIM APA SI
4.00
GAZE,OL SAU PVC MONT INCASTRAT, CONDUCTE
0.00
D=1 1/2"
0.00
0.000
0 Total=

13.44
256.00
0.00
0.00
269.44

031 4204094
BUC.
64.000
BRATARI TEVI INSTALATII APA SI GAZE 1 1/
2"

3.25
0.00
0.00
0.00
0 Total=

208.00
0.00
0.00
0.00
208.00

032
SA37F#
BUC.
80.000
0.22
BRATARA FIXARE CONDUCTE ALIM APA SI
4.30
GAZE,OL SAU PVC MONT INCASTRAT, CONDUCTE
0.00
D=2"
0.00
0.000
0 Total=

17.60
344.00
0.00
0.00
361.60

032 4204109
BUC.
80.000
BRATARI TEVI INSTALATII APA SI GAZE 2"

3.62
0.00
0.00
0.00
0 Total=

289.60
0.00
0.00
0.00
289.60

033
SA37H#
BUC.
68.000
0.22
BRATARA FIXARE CONDUCTE ALIM APA SI
4.90
GAZE,OL SAU PVC MONT INCASTRAT, CONDUCTE
0.00
D=3"
0.00
0.000
0 Total=

14.96
333.20
0.00
0.00
348.16

033 4204123
BUC.
68.000
BRATARI TEVI INSTALATII APA SI GAZE 3"

3.97
0.00
0.00
0.00
0 Total=

269.96
0.00
0.00
0.00
269.96

034
SA37I#
BUC.
60.000
0.22
BRATARA FIXARE CONDUCTE ALIM APA SI
5.20
GAZE,OL SAU PVC MONT INCASTRAT, CONDUCTE
0.00
D=4"
0.00
0.000
0 Total=

13.20
312.00
0.00
0.00
325.20

034 4204135
BUC.
60.000
BRATARI TEVI INSTALATII APA SI GAZE 4"

312.00
0.00
0.00
0.00
312.00

0.000

0.000

0.000

0.001

5.20
0.00
0.00
0.00
0 Total=

102048 pag
39
=================================================================
035
SA37I#
[ 1] BUC.
20.000
0.22
4.40
BRATARA FIXARE CONDUCTE ALIM APA SI
6.00
120.00
GAZE,OL SAU PVC MONT INCASTRAT, CONDUCTE
0.00
0.00
D=125mm
0.00
0.00
0.000
0 Total=
124.40
035 7500014
BUC.
COLIERE FIXARE TEAVA 125MM

20.000

7.20
0.00
0.00
0.00
0 Total=

144.00
0.00
0.00
0.00
144.00

036
SB28A#
BUC.
20.000
SIFON DE PARDOSEALA DIN POLIPROPILENA,
AVAND DIAMETRUL IESIRII DE 50 MM

0.42
2.50
0.00
0.00
0 Total=

8.49
50.00
0.00
0.00
58.49

34.36
0.00
0.00
0.00
0 Total=

687.20
0.00
0.00
0.00
687.20

20.000

12.20
0.00
0.00
0.00
0 Total=

244.00
0.00
0.00
0.00
244.00

16.000

0.00
7.50
0.00
0.00
0 Total=

0.00
120.00
0.00
0.00
120.00

038 6715540
BUC.
16.000
@RACORD PVC-U PT VAS WC DN 110 COD WCBEK110

14.55
0.00
0.00
0.00
0 Total=

232.80
0.00
0.00
0.00
232.80

1.59
7.90
0.00
0.00
0 Total=

31.80
158.00
0.00
0.00
189.80

24.25
0.00
0.00
0.00
0 Total=

485.00
0.00
0.00
0.00
485.00

0.000

0.000
036 6721102
BUC.
20.000
SIF PARD 1IES D50, 4INT D40,ET GRN CON,
TUB PP-PEHD VIZ
0.000
037 7500016
RACORD SIFON DREPT

BUC.

0.001
038
SF12A1
RACORD VAS WC

[ 1] BUC.

0.000

0.001
039
SC19A1
BUC.
20.000
SIFON DIN BACHELITA PENTRU LAVOAR DE
PORTELAN SANITAR
0.000
039 4202797
BUC.
20.000
SIFON PENTRU LAVOAR TIP BUTELIE ALAMA 1
1/4"" S 9611
0.001

102048 pag
40
=================================================================
040
SC20A1
[ 1] BUC.
16.000
35.85
573.60
SIFON PT.SPALATOR DE 1 1/2"
10.40
166.40
0.00
0.00
0.00
0.00
0.005
0 Total=
740.00
041
SC20A1
[ 2] BUC.
SIFON PT.CADA BAIE DN50

20.000

11.60
17.40
0.00
0.00
0 Total=

232.00
348.00
0.00
0.00
580.00

041 4203160
BUC.
20.000
@SIFON+VENTIL PT CUVA DUS BOIRA DN 1"1/2
COD M420

32.20
0.00
0.00
0.00
0 Total=

644.00
0.00
0.00
0.00
644.00

16.000

1.59
10.50
0.00
0.00
0 Total=

25.44
168.00
0.00
0.00
193.44

16.000

16.25
0.00
0.00
0.00
0 Total=

260.00
0.00
0.00
0.00
260.00

043 RPCU12A1
BUC.
40.000
STRAPUNGERI IN PLANSEE DE BETON ARMAT CU
GROSIMEA 7-9CM SI SECTIUNE 151-300CMP

0.00
4.60
0.00
0.00
0 Total=

0.00
184.00
0.00
0.00
184.00

0.00
7.20
0.00
0.00
0 Total=

0.00
446.40
0.00
0.00
446.40

045 RPCU11C1
M
40.000
0.00
EXECUTAREA DE SANTURI CU SECTIUNE 814.30
140CMP IN ZIDARIE DE CARAMIDA CU MORTAR
0.00
CIMENT
0.00
0.000
0 Total=

0.00
172.00
0.00
0.00
172.00

0.001

0.002
042
SC19A1
[ 1] BUC.
SIFON PENTRU MASINA SPALAT RUFE

0.000
042 7500017
BUC.
SIFON PT. MASINA DE SPALAT

0.001

0.000
044 RPCU09A2
BUC.
62.000
STRAPUNGERI IN ZIDARIE BETON SIMPLU SAU
PIATRA SUB 15CM SECTIUNE 301-700 CMP
0.000

Cheltuieli directe din articole:


GREUTATE
3.828

MATERIALE
13535.13

MANOPERA
7103.92

UTILAJ
0.00

TRANSPORT
0.00

TOTAL
20639.05

Alte cheltuieli directe:


-CAS:
(

7103.92 +
0.00 * 0.000 +
0.00 * 0.000) * 0.20800 =

1 477.62

102048 pag
41
=================================================================
-SOMAJ:
(
7103.92 +
0.00 * 0.000 +
0.00 * 0.000) * 0.00500 =
35.52
-C.A.S.S. 5.2%
(
7103.92 +
0.00 * 0.000 +
0.00 * 0.000) * 0.05200 =
369.40
-FOND GARANTARE SALARII 0.25%
(
7103.92 +
0.00 * 0.000 +
0.00 * 0.000) * 0.00250 =
17.76
-ACC.MUNCA,BOLI PROFES. 0.26%
(
7103.92 +
0.00 * 0.000 +
0.00 * 0.000) * 0.00260 =
18.47
-CONTR.CONCEDII MEDICALE 0.85%
(
7103.92 +
0.00 * 0.000 +
0.00 * 0.000) * 0.00850 =
60.38
Total cheltuieli directe:
GREUTATE
3.828

MATERIALE
13535.13

MANOPERA
9083.07

UTILAJ
0.00

TRANSPORT
0.00

TOTAL
22618.20

Cheltuieli indirecte:
22618.20 * 0.1000 =
Profit:
24880.02 * 0.0600 =
TOTAL GENERAL DEVIZ:
TVA
26372.82 * 24.0% =
TOTAL cu TVA

PROIECTANT

DEVIZIER

2 261.82
1 492.80
26 372.82
6 329.48
32 702.30

CONTRACTANT (OFERTANT)

102058 pag
42
=================================================================
Formularul F3
Obiectivul:
Obiectul:

0001
0002

45330000
45330000

EXEMPLU
EXEMPLU

Lista cu cantitatile de lucrari


Deviz oferta 102058 INSTALATII TERMICE
Categoria de lucrari: 0002
Preturile sunt exprimate in RON
=================================================================
= NR. SIMBOL ART.
CANTITATE
UM
PU MAT
VAL MAT =
=
D E N U M I R E
PU MAN
VAL MAN =
=
A R T I C O L
PU UTI
VAL UTI =
=
PU TRA
VAL TRA =
= SPOR MAT MAN UTI
GR./UA
GR.TOT.
T O T A L =
=================================================================
001
IB06B1#
BUC.
20.000
6.97
139.40
RADIATOARE DIN OTEL MONOBLOC AVAND
52.00
1040.00
LUNGIMEA DE 1001-1500 MM
0.38
7.60
0.00
0.00
0.000
0 Total=
1187.00
001 5709347
BUC.
20.000
RADIATOR DIN TEAVA DE OTEL PENTRU BAIE
CU H=1280MM SI LATIMEA DE 500MM
0.005
002
IB06A1#
BUC.
16.000
RADIATOARE DIN OTEL MONOBLOC AVAND
LUNGIMEA DE PANA LA 1000 MM INCLUSIV
0.000

002 5709074
BUC.
16.000
RADIATOR DIN OTEL TIP PANOU 22- H=600 SI
L=600
0.015
003
IB06A1#
BUC.
16.000
RADIATOARE DIN OTEL MONOBLOC AVAND
LUNGIMEA DE PANA LA 1000 MM INCLUSIV
0.000
003 5709078
BUC.
16.000
RADIATOR DIN OTEL TIP PANOU 22- H=600 SI
L=1000
0.015

296.45
0.00
0.00
0.00
0 Total=

5929.00
0.00
0.00
0.00
5929.00

5.24
40.00
0.30
0.00
0 Total=

83.84
640.00
4.80
0.00
728.64

182.45
0.00
0.00
0.00
0 Total=

2919.20
0.00
0.00
0.00
2919.20

5.24
40.00
0.30
0.00
0 Total=

83.84
640.00
4.80
0.00
728.64

282.40
0.00
0.00
0.00
0 Total=

4518.40
0.00
0.00
0.00
4518.40

102058 pag
43
=================================================================
004
IB06B1#
BUC.
4.000
6.97
27.88
RADIATOARE DIN OTEL MONOBLOC AVAND
52.00
208.00
LUNGIMEA DE 1001-1500 MM
0.38
1.52
0.00
0.00
0.000
0 Total=
237.40
004 5709080
BUC.
4.000
RADIATOR DIN OTEL TIP PANOU 22- H=600 SI
L=1200

352.40
0.00
0.00
0.00
0 Total=

1409.60
0.00
0.00
0.00
1409.60

6.97
52.00
0.38
0.00
0 Total=

111.52
832.00
6.08
0.00
949.60

420.15
0.00
0.00
0.00
0 Total=

6722.40
0.00
0.00
0.00
6722.40

006
ID01A1#
BUC.
72.000
1.56
ROBINET CU VENTIL CU DUBLU REGLAJ PENTRU
1.80
INSTALATII DE INCALZIRE CENTRALA CU
0.00
DIAMETRUL 3/8"...1/2"
0.00
0.000
0 Total=

112.32
129.60
0.00
0.00
241.92

006 4204443
BUC.
72.000
ROBINET PENTRU RADIATOR, TUR, COLTAR CU
D = 1/2 "

12.20
0.00
0.00
0.00
0 Total=

878.40
0.00
0.00
0.00
878.40

007
ID01A1#
BUC.
72.000
1.56
ROBINET CU VENTIL CU DUBLU REGLAJ PENTRU
1.80
INSTALATII DE INCALZIRE CENTRALA CU
0.00
DIAMETRUL 3/8"...1/2"
0.00
0.000
0 Total=

112.32
129.60
0.00
0.00
241.92

0.015
005
IB06B1#
BUC.
16.000
RADIATOARE DIN OTEL MONOBLOC AVAND
LUNGIMEA DE 1001-1500 MM
0.000
005 5709082
BUC.
16.000
RADIATOR DIN OTEL TIP PANOU 22- H=600 SI
L=1400
0.015

0.001

007 4204437
BUC.
72.000
ROBINET PENTRU RADIATOR, RETUR, COLTAR
CU D = 1/2 "

14.95
0.00
0.00
0.00
0 Total=

1076.40
0.00
0.00
0.00
1076.40

008
IC31A1#
M
650.000
0.33
TEAVA DIN CUPRU MONTATA PRIN SUDURA LA
2.50
LEGATURA CORPURILOR SI APARATELOR DE
0.00
INCALZIRE IN INSTALATIILE DE INCALZIRE
0.00
CENTRALA CU DIAMETRUL EXTERIOR DE PANA
Total=
LA 15,0 MM INCLUSIV
0.000
0

214.50
1625.00
0.00
0.00
1839.50

0.001

102058 pag
44
=================================================================
008 3334358
M
656.500
9.86
6473.09
@TEAVA CUPRU BARE DN 15 WOESTE
0.00
0.00
0.00
0.00
0.00
0.00
0.000
0 Total=
6473.09
009
IC31B1#
M
220.000
0.41
TEAVA DIN CUPRU MONTATA PRIN SUDURA LA
3.00
LEGATURA CORPURILOR SI APARATELOR DE
0.00
INCALZIRE IN INSTALATIILE DE INCALZIRE
0.00
CENTRALA CU DIAMETRUL EXTERIOR DE 18,0
Total=
MM
0.000
0
009 3334429
M
@TEAVA CUPRU BARE DN 18 WOESTE

222.200

90.20
660.00
0.00
0.00
750.20

13.42
0.00
0.00
0.00
0 Total=

2981.92
0.00
0.00
0.00
2981.92

010
IC31C1#
M
80.000
0.50
TEAVA DIN CUPRU MONTATA PRIN SUDURA LA
3.50
LEGATURA CORPURILOR SI APARATELOR DE
0.00
INCALZIRE IN INSTALATIILE DE INCALZIRE
0.00
CENTRALA CU DIAMETRUL EXTERIOR DE 22,0
Total=
MM
0.000
0

40.00
280.00
0.00
0.00
320.00

0.000

010 3334491
M
@TEAVA CUPRU BARE DN 22 WOESTE

80.800

21.08
0.00
0.00
0.00
0 Total=

1703.26
0.00
0.00
0.00
1703.26

011 IZH01A1
[ 1] M
650.000
IZOLAREA CONDUCTELOR CU IZOLATIE TIP
ARMAFLEX

0.00
1.40
0.00
0.00
0 Total=

0.00
910.00
0.00
0.00
910.00

650.000

2.65
0.00
0.00
0.00
0 Total=

1722.50
0.00
0.00
0.00
1722.50

012 IZH01A1
[ 1] M
220.000
IZOLAREA CONDUCTELOR CU IZOLATIE TIP
ARMAFLEX

0.00
1.40
0.00
0.00
0 Total=

0.00
308.00
0.00
0.00
308.00

3.20
0.00
0.00
0.00
0 Total=

704.00
0.00
0.00
0.00
704.00

0.001

0.000
011 7500018
M
TUBURI IZOLANTE ARMAFLEX 6x15

0.000

0.000
012 7500019
M
TUBURI IZOLANTE ARMAFLEX 6x18

0.000

220.000

102058 pag
45
=================================================================
013 IZH01A1
[ 1] M
80.000
0.00
0.00
IZOLAREA CONDUCTELOR CU IZOLATIE TIP
1.40
112.00
ARMAFLEX
0.00
0.00
0.00
0.00
0.000
0 Total=
112.00
013 7500020
M
TUBURI IZOLANTE ARMAFLEX 6x22

80.000

4.00
0.00
0.00
0.00
0 Total=

320.00
0.00
0.00
0.00
320.00

014
ID06A1#
BUC.
26.000
0.00
ROBINET DE AERISIRE CU CHEIE MOBILA
1.00
PENTRU INSTALATII DE INCALZIRE CENTRALA
0.00
CU DIAMETRUL NOMINAL DE 1/4"
0.00
0.000
0 Total=

0.00
26.00
0.00
0.00
26.00

0.000

014 4202232
BUC.
26.000
@ROBINET GOLIRE RECIPIENTI DN1/2" COD
40800480

6.85
0.00
0.00
0.00
0 Total=

178.10
0.00
0.00
0.00
178.10

015
IC34A1#
BUC.
200.000
0.83
PIESE DE LEGATURA (FITINGURI) CU 2
3.50
SUDURI DIN CUPRU MONTATE PRIN SUDURA CU
0.00
TEAVA DE CUPRU CU DIAMETRUL EXTERIOR DE
0.00
PANA LA 15 MM INCLUSIV
Total=
0.000
0

166.00
700.00
0.00
0.00
866.00

015 3270036
BUC.
200.000
ADAPTOR CUPRU FILET EXTERIOR 15*1/2"

1.19
0.00
0.00
0.00
0 Total=

238.00
0.00
0.00
0.00
238.00

016
IC34B1#
BUC.
240.000
0.99
PIESE DE LEGATURA (FITINGURI) CU 2
4.00
SUDURI DIN CUPRU MONTATE PRIN SUDURA CU
0.00
TEAVA DE CUPRU CU DIAMETRUL EXTERIOR DE
0.00
18 MM
Total=
0.000
0

237.60
960.00
0.00
0.00
1197.60

0.000

0.000

016 3270037
BUC.
80.000
ADAPTOR CUPRU FILET EXTERIOR 18*1/2"

0.000
016 3270039
BUC.
SEMIOLANDEZ CUPRU DRE 18*1/2

0.000

160.000

1.80
0.00
0.00
0.00
0 Total=

144.00
0.00
0.00
0.00
144.00

3.52
0.00
0.00
0.00
0 Total=

563.20
0.00
0.00
0.00
563.20

102058 pag
46
=================================================================
017
IC34C1#
BUC.
60.000
1.16
69.60
PIESE DE LEGATURA (FITINGURI) CU 2
5.00
300.00
SUDURI DIN CUPRU MONTATE PRIN SUDURA CU
0.00
0.00
TEAVA DE CUPRU CU DIAMETRUL EXTERIOR DE
0.00
0.00
22 MM
Total=
369.60
0.000
0
017 3270038
BUC.
20.000
ADAPTOR CUPRU FILET EXTERIOR 22*3/4"

2.42
0.00
0.00
0.00
0 Total=

48.40
0.00
0.00
0.00
48.40

5.90
0.00
0.00
0.00
0 Total=

236.00
0.00
0.00
0.00
236.00

018
IC40A1#
BUC.
325.000
0.60
BRATARA PENTRU FIXAREA CONDUCTELOR DIN
2.00
OTEL PANA LA 1" INCLUSIV PENTRU
0.15
INSTALATII DE INCALZIRE CENTRALA SAU
0.00
GAZE MONTATA PRIN DIBLURI DE PVC PE ZID
Total=
CARAMIDA
0.000
0

195.00
650.00
48.75
0.00
893.75

018 3270041
BUC.
325.000
0.24
CLEMA PENTRU TEAVA CUPRU - DUBLU D= 15/2
0.00
/COLIERE PENTRU TEAVA CUPRU - BP SI
0.00
BLITZFIX
0.00
0.000
0 Total=

78.00
0.00
0.00
0.00
78.00

019
IC40A1#
BUC.
110.000
0.60
BRATARA PENTRU FIXAREA CONDUCTELOR DIN
2.00
OTEL PANA LA 1" INCLUSIV PENTRU
0.15
INSTALATII DE INCALZIRE CENTRALA SAU
0.00
GAZE MONTATA PRIN DIBLURI DE PVC PE ZID
Total=
CARAMIDA
0.000
0

66.00
220.00
16.50
0.00
302.50

019 3270042
BUC.
110.000
0.31
CLEMA PENTRU TEAVA CUPRU - DUBLU D= 18/2
0.00
/COLIERE PENTRU TEAVA CUPRU - BP SI
0.00
BLITZFIX
0.00
0.000
0 Total=

34.10
0.00
0.00
0.00
34.10

020
IC40A1#
BUC.
40.000
0.60
BRATARA PENTRU FIXAREA CONDUCTELOR DIN
2.00
OTEL PANA LA 1" INCLUSIV PENTRU
0.15
INSTALATII DE INCALZIRE CENTRALA SAU
0.00
GAZE MONTATA PRIN DIBLURI DE PVC PE ZID
Total=
CARAMIDA
0.000
0

24.00
80.00
6.00
0.00
110.00

0.001
017 3270040
BUC.
SEMIOLANDEZ CUPRU DRE 22*3/4

0.001

40.000

102058 pag
47
=================================================================
020 3270043
BUC.
40.000
0.40
16.00
CLEMA PENTRU TEAVA CUPRU - DUBLU D= 22/2
0.00
0.00
/COLIERE PENTRU TEAVA CUPRU - BP SI
0.00
0.00
BLITZFIX
0.00
0.00
0.000
0 Total=
16.00
021
IC34A1#
BUC.
1700.000
0.83
PIESE DE LEGATURA (FITINGURI) CU 2
3.50
SUDURI DIN CUPRU MONTATE PRIN SUDURA CU
0.00
TEAVA DE CUPRU CU DIAMETRUL EXTERIOR DE
0.00
PANA LA 15 MM INCLUSIV
Total=
0.000
0
021 3334303
BUC.
1500.000
COT DIN CUPRU LA 90 GRADE,INTERIORINTERIOR CU D= 15MM

1411.00
5950.00
0.00
0.00
7361.00

0.57
0.00
0.00
0.00
0 Total=

855.00
0.00
0.00
0.00
855.00

0.66
0.00
0.00
0.00
0 Total=

132.00
0.00
0.00
0.00
132.00

022
IC34B1#
BUC.
720.000
0.99
PIESE DE LEGATURA (FITINGURI) CU 2
4.00
SUDURI DIN CUPRU MONTATE PRIN SUDURA CU
0.00
TEAVA DE CUPRU CU DIAMETRUL EXTERIOR DE
0.00
18 MM
Total=
0.000
0

712.80
2880.00
0.00
0.00
3592.80

0.000
021 3334312
BUC.
200.000
COT DIN CUPRU LA 90 GRADE,INTERIOREXTERIOR CU D= 15MM
0.000

022 3334304
BUC.
320.000
COT DIN CUPRU LA 90 GRADE,INTERIORINTERIOR CU D= 18MM

0.84
0.00
0.00
0.00
0 Total=

268.80
0.00
0.00
0.00
268.80

1.50
0.00
0.00
0.00
0 Total=

600.00
0.00
0.00
0.00
600.00

023
IC34C1#
BUC.
92.000
1.16
PIESE DE LEGATURA (FITINGURI) CU 2
5.00
SUDURI DIN CUPRU MONTATE PRIN SUDURA CU
0.00
TEAVA DE CUPRU CU DIAMETRUL EXTERIOR DE
0.00
22 MM
Total=
0.000
0

106.72
460.00
0.00
0.00
566.72

023 3334305
BUC.
80.000
COT DIN CUPRU LA 90 GRADE,INTERIORINTERIOR CU D= 22MM

109.60
0.00
0.00
0.00
109.60

0.000
022 3334313
BUC.
400.000
COT DIN CUPRU LA 90 GRADE,INTERIOREXTERIOR CU D= 18MM
0.000

0.000

1.37
0.00
0.00
0.00
0 Total=

102058 pag
48
=================================================================
023 3334314
BUC.
12.000
2.40
28.80
COT DIN CUPRU LA 90 GRADE,INTERIOR0.00
0.00
EXTERIOR CU D= 22MM
0.00
0.00
0.00
0.00
0.000
0 Total=
28.80
024
IC34I1#
BUC.
118.000
1.49
PIESE DE LEGATURA (FITINGURI) CU 3
6.00
SUDURI DIN CUPRU MONTATE PRIN SUDURA CU
0.00
TEAVA DE CUPRU CU DIAMETRUL EXTERIOR DE
0.00
18 MM
Total=
0.000
0

175.82
708.00
0.00
0.00
883.82

024 3330780
BUC.
40.000
@TEU REDUS CUPRU DN 18X18X15 WOESTE

3.20
0.00
0.00
0.00
0 Total=

128.00
0.00
0.00
0.00
128.00

2.74
0.00
0.00
0.00
0 Total=

213.72
0.00
0.00
0.00
213.72

025
IC34J1#
BUC.
22.000
1.65
PIESE DE LEGATURA (FITINGURI) CU 3
7.50
SUDURI DIN CUPRU MONTATE PRIN SUDURA CU
0.00
TEAVA DE CUPRU CU DIAMETRUL EXTERIOR DE
0.00
22 MM
Total=
0.000
0

36.30
165.00
0.00
0.00
201.30

0.000
024 3330777
BUC.
78.000
@TEU REDUS CUPRU DN 18X15X15 WOESTE

0.000

025 3330791
BUC.
12.000
@TEU REDUS CUPRU DN 22X15X22 WOESTE

2.30
0.00
0.00
0.00
0 Total=

27.60
0.00
0.00
0.00
27.60

2.82
0.00
0.00
0.00
0 Total=

28.20
0.00
0.00
0.00
28.20

026
IC34A1#
BUC.
80.000
0.83
PIESE DE LEGATURA (FITINGURI) CU 2
3.50
SUDURI DIN CUPRU MONTATE PRIN SUDURA CU
0.00
TEAVA DE CUPRU CU DIAMETRUL EXTERIOR DE
0.00
PANA LA 15 MM INCLUSIV
Total=
0.000
0

66.40
280.00
0.00
0.00
346.40

0.000
025 3330797
BUC.
10.000
@TEU REDUS CUPRU DN 22X18X22 WOESTE

0.000

026 3331106
BUC.
@MUFA CUPRU F15 DN 15 WOESTE

0.000

80.000

0.40
0.00
0.00
0.00
0 Total=

32.00
0.00
0.00
0.00
32.00

102058 pag
49
=================================================================
027
IC34B1#
BUC.
65.000
0.99
64.35
PIESE DE LEGATURA (FITINGURI) CU 2
4.00
260.00
SUDURI DIN CUPRU MONTATE PRIN SUDURA CU
0.00
0.00
TEAVA DE CUPRU CU DIAMETRUL EXTERIOR DE
0.00
0.00
18 MM
Total=
324.35
0.000
0
027 3331109
BUC.
@MUFA CUPRU F18 DN 18 WOESTE

65.000

0.60
0.00
0.00
0.00
0 Total=

39.00
0.00
0.00
0.00
39.00

028
IC34C1#
BUC.
24.000
1.16
PIESE DE LEGATURA (FITINGURI) CU 2
5.00
SUDURI DIN CUPRU MONTATE PRIN SUDURA CU
0.00
TEAVA DE CUPRU CU DIAMETRUL EXTERIOR DE
0.00
22 MM
Total=
0.000
0

27.84
120.00
0.00
0.00
147.84

0.000

028 3331111
BUC.
@MUFA CUPRU F22 DN 22 WOESTE

24.000

0.90
0.00
0.00
0.00
0 Total=

21.60
0.00
0.00
0.00
21.60

029
IC34B1#
BUC.
75.000
0.99
PIESE DE LEGATURA (FITINGURI) CU 2
4.00
SUDURI DIN CUPRU MONTATE PRIN SUDURA CU
0.00
TEAVA DE CUPRU CU DIAMETRUL EXTERIOR DE
0.00
18 MM
Total=
0.000
0

74.25
300.00
0.00
0.00
374.25

0.000

029 3334333
BUC.
REDUCTIE DIN CUPRU CU D= 18X15MM

75.000

1.22
0.00
0.00
0.00
0 Total=

91.50
0.00
0.00
0.00
91.50

030
IC34C1#
BUC.
38.000
1.16
PIESE DE LEGATURA (FITINGURI) CU 2
5.00
SUDURI DIN CUPRU MONTATE PRIN SUDURA CU
0.00
TEAVA DE CUPRU CU DIAMETRUL EXTERIOR DE
0.00
22 MM
Total=
0.000
0

44.08
190.00
0.00
0.00
234.08

0.000

030 3334336
BUC.
REDUCTIE DIN CUPRU CU D= 22X18MM

0.000

38.000

1.61
0.00
0.00
0.00
0 Total=

61.18
0.00
0.00
0.00
61.18

102058 pag
50
=================================================================
031
IA13A1#
BUC.
16.000
9.90
158.40
CAZAN DE PREPARARE AGENT TERMIC PENTRU
600.00
9600.00
INCALZIRE (APA CALDA 90/70) SECTIONAL
18.00
288.00
EXECUTAT DIN ELEMENTE DIN FONTA AVAND
0.00
0.00
PUTEREA CALORICA PANA LA 70 KW
Total=
10046.40
0.012
0
032 3270044
BUC.
CENTRALA TERMICA APARTAMENT 24KW

16.000

2146.50
0.00
0.00
0.00
1 Total=

34344.00
0.00
0.00
0.00
34344.00

033
ID04A1#
BUC.
16.000
2.08
ROBINET DE TRECERE SAU RETINERE CU MUFE
1.50
PENTRU INSTALATII DE INCALZIRE CENTRALA
0.00
CU DIAMETRUL DE 1/2"-1"
0.00
0.000
0 Total=

33.28
24.00
0.00
0.00
57.28

0.043

033 3270045
FILTRU "Y" 1/2"

BUC.

16.000

7.20
0.00
0.00
0.00
0 Total=

115.20
0.00
0.00
0.00
115.20

034
ID04A1#
BUC.
16.000
2.08
ROBINET DE TRECERE SAU RETINERE CU MUFE
1.50
PENTRU INSTALATII DE INCALZIRE CENTRALA
0.00
CU DIAMETRUL DE 1/2"-1"
0.00
0.000
0 Total=

33.28
24.00
0.00
0.00
57.28

0.001

034 3270046
FILTRU "Y" 3/4"

BUC.

16.000

10.60
0.00
0.00
0.00
0 Total=

169.60
0.00
0.00
0.00
169.60

035
ID04A1#
BUC.
16.000
2.08
ROBINET DE TRECERE SAU RETINERE CU MUFE
1.50
PENTRU INSTALATII DE INCALZIRE CENTRALA
0.00
CU DIAMETRUL DE 1/2"-1"
0.00
0.000
0 Total=

33.28
24.00
0.00
0.00
57.28

0.001

035 7344060
BUC.
16.000
@ROB SFERA FI X FI "MINI" DN 3/4" COD
40MI4264

20.15
0.00
0.00
0.00
0 Total=

322.40
0.00
0.00
0.00
322.40

036
ID04A1#
BUC.
4.000
2.08
ROBINET DE TRECERE SAU RETINERE CU MUFE
1.50
PENTRU INSTALATII DE INCALZIRE CENTRALA
0.00
CU DIAMETRUL DE 1/2"-1"
0.00
0.000
0 Total=

8.32
6.00
0.00
0.00
14.32

0.000

102058 pag
51
=================================================================
036 7344061
BUC.
4.000
22.20
88.80
@ROB SFERA FI X FE "MINI" DN 3/4" COD
0.00
0.00
40MI4273
0.00
0.00
0.00
0.00
0.000
0 Total=
88.80
037
ID04A1#
BUC.
30.000
2.08
ROBINET DE TRECERE SAU RETINERE CU MUFE
1.50
PENTRU INSTALATII DE INCALZIRE CENTRALA
0.00
CU DIAMETRUL DE 1/2"-1"
0.00
0.000
0 Total=

62.40
45.00
0.00
0.00
107.40

037 7344031
BUC.
30.000
@ROB SFERA FI X FI "MINI" DN 1/2" COD
40MI4263

14.08
0.00
0.00
0.00
0 Total=

422.40
0.00
0.00
0.00
422.40

038
ID04A1#
BUC.
16.000
2.08
ROBINET DE TRECERE SAU RETINERE CU MUFE
1.50
PENTRU INSTALATII DE INCALZIRE CENTRALA
0.00
CU DIAMETRUL DE 1/2"-1"
0.00
0.000
0 Total=

33.28
24.00
0.00
0.00
57.28

0.000

038 7344032
BUC.
16.000
@ROB SFERA FI X FE "MINI" DN 1/2" COD
40MI4272

14.56
0.00
0.00
0.00
0 Total=

232.96
0.00
0.00
0.00
232.96

039
IC30B1#
BUC.
62.000
1.56
FITINGURI CU 2 INSURUBARI DIN FONTA
1.60
MALEABILA MONTATE PRIN INSURUBARE CU
0.00
TEAVA DE OTEL CU DIAMETRUL 1/2"
0.00
0.000
0 Total=

96.72
99.20
0.00
0.00
195.92

0.000

039 4123111
BUC.
62.000
NIPLU FONTA MALEABILA N8 S478 DN 15 1/2

0.72
0.00
0.00
0.00
0 Total=

44.64
0.00
0.00
0.00
44.64

040
IC30C1#
BUC.
36.000
2.08
FITINGURI CU 2 INSURUBARI DIN FONTA
2.20
MALEABILA MONTATE PRIN INSURUBARE CU
0.00
TEAVA DE OTEL CU DIAMETRUL 3/4"
0.00
0.000
0 Total=

74.88
79.20
0.00
0.00
154.08

0.000

040 4123197
BUC.
36.000
NIPLU FONTA MALEABILA N8 S478 DN 20 3/4
DS
0.000

0.84
0.00
0.00
0.00
0 Total=

30.24
0.00
0.00
0.00
30.24

102058 pag
52
=================================================================
041 YC01
SET
1.000
2880.00
2880.00
MATERIALE NECESARE MONTARII TEVII
0.00
0.00
(CANEPA,PASTA DECAPANRA,BURETE ABRAZIV,
0.00
0.00
BUTELIE GAZ)
0.00
0.00
0.000
0 Total=
2880.00
042
IC42A1#
[ 1] BUC.
SET CONSOLE RADIATOR

62.000

0.00
3.20
0.00
0.00
0 Total=

0.00
198.40
0.00
0.00
198.40

042 7500021
BUC.
62.000
CONSOLE PRINDERE RADIATOR H=600mm, (SET)

12.65
0.00
0.00
0.00
0 Total=

784.30
0.00
0.00
0.00
784.30

043 RPCU07C1
BUC.
60.000
0.00
STRAPUNGERI IN ZIDARIE DE 1 1/2 CARAMIDA
4.40
CU MORTAR VAR SI ADAOS DE CIMEN GAURI PT
0.00
COND 50-400CMP
0.00
0.000
0 Total=

0.00
264.00
0.00
0.00
264.00

044
VC01C1
[ 4] BUC.
GRILA AERISIRE BUCATARII

0.000

0.000

16.000

0.00
23.52
0.00
0.00
0 Total=

0.00
376.32
0.00
0.00
376.32

044 3270048
BUC.
16.000
GRILA AERISIRE D100-150 CU INCHIZATOR
T88

36.55
0.00
0.00
0.00
0 Total=

584.80
0.00
0.00
0.00
584.80

16.000

0.00
5.10
0.00
0.00
0 Total=

0.00
81.60
0.00
0.00
81.60

16.000

0.00
5.10
0.00
0.00
0 Total=

0.00
81.60
0.00
0.00
81.60

0.000

0.001
045 RPCU07C2
[ 2] BUC.
STRAPUNGERI PENTRU GURA AERISIRE
BUCATARII
0.000
046 RPCU07C2
[ 1] BUC.
STRAPUNGERI PT.COS EVACUARE

0.000
Cheltuieli directe din articole:

102058 pag
53
=================================================================
GREUTATE
MATERIALE
MANOPERA
UTILAJ TRANSPORT
TOTAL
2.093
86577.74
32690.52
384.05
0.00
119652.31
Din care:
Valoare aferenta utilaje termice
=
0.00
Valoare aferenta utilaje electrice =
384.05
Alte cheltuieli directe:
-CAS:
(

32690.52 +
384.05 * 0.000 +
0.00 * 0.000) * 0.20800 =

6 799.63

-SOMAJ:
(

32690.52 +
384.05 * 0.000
0.00 * 0.000) * 0.00500 =
-C.A.S.S. 5.2%
(
32690.52 +
384.05 * 0.000
0.00 * 0.000) * 0.05200 =
-FOND GARANTARE SALARII 0.25%
(
32690.52 +
384.05 * 0.000
0.00 * 0.000) * 0.00250 =
-ACC.MUNCA,BOLI PROFES. 0.26%
(
32690.52 +
384.05 * 0.000
0.00 * 0.000) * 0.00260 =
-CONTR.CONCEDII MEDICALE 0.85%
(
32690.52 +
384.05 * 0.000
0.00 * 0.000) * 0.00850 =

+
163.45
+
1 699.91
+
81.73
+
85.00
+
277.87

Total cheltuieli directe:


GREUTATE
2.093

MATERIALE
86577.74

MANOPERA
41798.10

Cheltuieli indirecte:
128759.89 * 0.1000 =
Profit:
141635.88 * 0.0600 =
TOTAL GENERAL DEVIZ:
TVA
150134.03 * 24.0% =
TOTAL cu TVA

PROIECTANT

DEVIZIER

UTILAJ
384.05

TRANSPORT
0.00

TOTAL
128759.89

12 875.99
8 498.15
150 134.03
36 032.17
186 166.19

CONTRACTANT (OFERTANT)

102068 pag
54
=================================================================
Formularul F3
Obiectivul:
Obiectul:

0001
0002

45330000
45330000

EXEMPLU
EXEMPLU

Lista cu cantitatile de lucrari


Deviz oferta 102068 BRANSAMENT APA
Categoria de lucrari: 0002
Preturile sunt exprimate in RON
=================================================================
= NR. SIMBOL ART.
CANTITATE
UM
PU MAT
VAL MAT =
=
D E N U M I R E
PU MAN
VAL MAN =
=
A R T I C O L
PU UTI
VAL UTI =
=
PU TRA
VAL TRA =
= SPOR MAT MAN UTI
GR./UA
GR.TOT.
T O T A L =
=================================================================
001 ACA11B2
[ 1] M
36.000
0.00
0.00
MONTARE TEAVA PEHD DN63MM
5.60
201.60
0.03
1.08
0.00
0.00
0.000
0 Total=
202.68
001 6701531
M
36.000
@TEAVA HDPE80 WAVIN PN 6 DN 63X3.6

7.47
0.00
0.00
0.00
0 Total=

268.92
0.00
0.00
0.00
268.92

39.92
0.00
0.00
0.00
0 Total=

159.68
0.00
0.00
0.00
159.68

14.44
0.00
0.00
0.00
0 Total=

115.52
0.00
0.00
0.00
115.52

1.000

115.99
0.00
0.00
0.00
0 Total=

115.99
0.00
0.00
0.00
115.99

3.000

18.72
22.00
0.00
0.00
0 Total=

56.16
66.00
0.00
0.00
122.16

0.001
002 6712553
BUC.
4.000
@COT PE80 PT SUDURA PN6 90GR DN 63 COD
66170003
0.000
003 7330403
BUC.
8.000
@MUFA ELECTROSUDABILA PEHD DN 63 COD
66700006
0.000
004 7500023
BUC.
TEU BRANSAMENT PE 100 125-63

0.001
005 ACE11C1
[ 1] BUC.
ASIM.-ADAPTOR PE-OL 63-2" FE

0.000

102068 pag
55
=================================================================
006 ACE12C1
BUC.
1.000
0.00
0.00
MONTARE CONTOR DE APA CU PALETE AVIND D
11.50
11.50
30 MM
0.00
0.00
0.00
0.00
0.000
0 Total=
11.50
006 3270027
BUC.
1.000
1308.44
CONTOR <WATERKIT> APA RECE WOLTMAN USCAT
0.00
CU TURBINA D. 50 QN 15M3/H / Q3 45M3/H
0.00
CLB
0.00
0.010
0 Total=
007 ACA11A1
[ 1] M
MONTARE TEAVA PEHD DN25MM

1308.44
0.00
0.00
0.00
1308.44

98.000

0.00
2.40
0.01
0.00
0 Total=

0.00
235.20
0.98
0.00
236.18

007 6701506
M
98.000
@TEAVA HDPE80 WAVIN PN 6 DN 25X2.0

2.25
0.00
0.00
0.00
0 Total=

220.50
0.00
0.00
0.00
220.50

0.00
7.20
0.00
0.00
0 Total=

0.00
7.20
0.00
0.00
7.20

0.00
4.60
0.00
0.00
0 Total=

0.00
4.60
0.00
0.00
4.60

010 ACD04A1
BUC.
1.000
1015.25
CAMIN VIZITARE STAS 2448-73 CU CAMERA
108.95
LUCRU HC=2M DIN TUB BET.CU CEP SI BUZA
39.60
LA CANALE CU DN 200
0.00
2.591
3 Total=

1015.25
108.95
39.60
0.00
1163.80

0.000

0.000
008 RPCU09A2
BUC.
1.000
STRAPUNGERI IN ZIDARIE BETON SIMPLU SAU
PIATRA SUB 15CM SECTIUNE 301-700 CMP
0.000
009 RPCU12A1
BUC.
1.000
STRAPUNGERI IN PLANSEE DE BETON ARMAT CU
GROSIMEA 7-9CM SI SECTIUNE 151-300CMP
0.000

010 2101183
M.C.
MORTAR DE ZIDARIE M 100 S 1030

0.038

245.00
0.00
0.00
0.00
0 Total=

9.31
0.00
0.00
0.00
9.31

1.010

179.00
0.00
0.00
0.00
0 Total=

180.79
0.00
0.00
0.00
180.79

0.000
010 2100945
M.C.
BETON DE CIMENT B 150 STAS 3622

0.000

102068 pag
56
=================================================================
011 ACD01L1
BUC.
1.000
750.42
750.42
CAPAC SI RAMA STAS 2308-81 PENTRU CAMINE
22.00
22.00
CU PIESA SUPORT CAROSABIL IV
0.00
0.00
0.00
0.00
0.543
1 Total=
772.42
012 RPCU09A3
BUC.
2.000
STRAPUNGERI IN ZIDARIE BETON SIMPLU SAU
PIATRA SUB 15CM SECTIUNE 700-1000 CMP

0.00
9.30
0.00
0.00
0 Total=

0.00
18.60
0.00
0.00
18.60

013 TSA01F1
M.C.
96.480
0.00
SAP.MAN.IN SPATII INTINSE IN PAM.CU
10.20
UMID.NAT.ARUNC.IN VEHIC.LA H DE 0,61-2M
0.00
T.MIJLOCIU
0.00
0.000
0 Total=

0.00
984.10
0.00
0.00
984.10

014 TSA05A2
M.C.
2.400
0.00
SAP.MAN.IN SPATII LIMIT.PESTE 1M CU
16.20
TALUZ INCL.IN PAM.IMBIB.CU APA ADINC.0,0
0.00
-2M,T.USOR
0.00
0.000
0 Total=

0.00
38.88
0.00
0.00
38.88

0.000

015 ACE08A1
M.C.
16.080
UMPLUTURA IN SANT.LA COND.DE ALIM.CU APA
SI CANALIZARE CU: NISIP

41.00
6.10
0.00
0.00
0 Total=

659.28
98.09
0.00
0.00
757.37

015 TRA01A20
TONA
26.540
0.00
TRANSPORTUL RUTIER AL MATERIALELOR,
0.00
SEMIFABRICATELOR CU AUTOBASCULANTA PE
0.00
DIST.= 20 KM.
12.50
0.000
0 Total=

0.00
0.00
0.00
331.75
331.75

016 TSD01C1
M.C.
88.500
0.00
IMPRASTIEREA CU LOPATA A PAMINT.AFINAT,
4.33
STRAT UNIFORM 10-30CM.GROS CU SFARIM.
0.00
BULG.TEREN TARE
0.00
0.000
0 Total=

0.00
383.20
0.00
0.00
383.20

017 TSD04D1
M.C.
88.500
0.40
COMPACTAREA CU MAI.DE MINA A UMPLUT.
6.70
EXECUT.PE STRAT.CU UDAREA FIEC.STRAT DE
0.00
20CM GROS.T.COEZIV
0.00
0.000
0 Total=

35.40
592.95
0.00
0.00
628.35

0.000

018 ACE07A1
[ 1] 100 M.
0.360
SPALAREA SI DESINFECTAREA CONDUCTELOR DE
ALIMENTARE CU APA AVIND DN 65
0.000

3.64
17.00
0.00
0.00
0 Total=

1.31
6.12
0.00
0.00
7.43

102068 pag
57
=================================================================
019 ACE07A1
100 M.
0.980
3.64
3.57
SPALAREA SI DESINFECTAREA CONDUCTELOR DE
15.70
15.39
ALIMENTARE CU APA AVIND DN 50
0.00
0.00
0.00
0.00
0.000
0 Total=
18.95
Cheltuieli directe din articole:
GREUTATE
MATERIALE
MANOPERA
UTILAJ TRANSPORT
3.181
4900.54
2794.38
41.66
331.75
Din care:
Valoare aferenta utilaje termice
=
0.00
Valoare aferenta utilaje electrice =
41.66

TOTAL
8068.32

Detaliere transporturi:
-Articole TRA

331.75

Alte cheltuieli directe:


-CAS:
(

2794.38 +
41.66 * 0.000 +
331.75 * 0.000) * 0.20800 =

581.23

-SOMAJ:
(

2794.38 +
41.66 * 0.000
331.75 * 0.000) * 0.00500 =
-C.A.S.S. 5.2%
(
2794.38 +
41.66 * 0.000
331.75 * 0.000) * 0.05200 =
-FOND GARANTARE SALARII 0.25%
(
2794.38 +
41.66 * 0.000
331.75 * 0.000) * 0.00250 =
-ACC.MUNCA,BOLI PROFES. 0.26%
(
2794.38 +
41.66 * 0.000
331.75 * 0.000) * 0.00260 =
-CONTR.CONCEDII MEDICALE 0.85%
(
2794.38 +
41.66 * 0.000
331.75 * 0.000) * 0.00850 =

+
13.97
+
145.31
+
6.99
+
7.27
+
23.75

Total cheltuieli directe:


GREUTATE
3.181

MATERIALE
4900.54

MANOPERA
3572.89

UTILAJ
41.66

TRANSPORT
331.75

TOTAL
8846.84

Cheltuieli indirecte:
8846.84 * 0.1000 =
Profit:
9731.52 * 0.0600 =
TOTAL GENERAL DEVIZ:
TVA
10315.41 * 24.0% =
TOTAL cu TVA

PROIECTANT

DEVIZIER

884.68
583.89
10 315.41
2 475.70
12 791.11

CONTRACTANT (OFERTANT)

102088 pag
58
=================================================================
Formularul F3
Obiectivul:
Obiectul:

0001
0002

45330000
45330000

EXEMPLU
EXEMPLU

Lista cu cantitatile de lucrari


Deviz oferta 102088 INSTALATII ELECTRICE
Categoria de lucrari: 0002
Preturile sunt exprimate in RON
=================================================================
= NR. SIMBOL ART.
CANTITATE
UM
PU MAT
VAL MAT =
=
D E N U M I R E
PU MAN
VAL MAN =
=
A R T I C O L
PU UTI
VAL UTI =
=
PU TRA
VAL TRA =
= SPOR MAT MAN UTI
GR./UA
GR.TOT.
T O T A L =
=================================================================
001
EA13A2
M
3200.000
0.99
3168.00
TUB IZOLANT USOR PROTEJAT FLEXIBIL IPFY
1.02
3264.00
CU INVELIS FLEXIBIL DIN MATERIAL PLASTIC
0.00
0.00
CU D=15 MM.
0.00
0.00
0.000
0 Total=
6432.00
002
EA13A3
M
2200.000
1.04
TUB IZOLANT USOR PROTEJAT FLEXIBIL IPFY
1.02
CU INVELIS FLEXIBIL DIN MATERIAL PLASTIC
0.00
CU D=19 MM.
0.00
0.000
0 Total=

2288.00
2244.00
0.00
0.00
4532.00

003
EA13B1
M
365.000
1.10
TUB IZOLANT USOR PROTEJAT FLEXIBIL IPFY
1.41
CU INVELIS FLEXIBIL DIN MATERIAL PLASTIC
0.00
CU D=22 MM.
0.00
0.000
0 Total=

401.50
514.65
0.00
0.00
916.15

004
EA01A2
M
585.000
TUB IZOLANT IP-PVC MONTAT INGROPAT CU D=
16MM
0.000
005
EA01A3
M
1324.000
TUB IZOLANT IP-PVC MONTAT INGROPAT CU D=
18MM
0.000
006
EA01B1
M
342.000
TUB IZOLANT IP-PVC MONTAT INGROPAT CU D=
25MM
0.000

1.25
1.80
0.00
0.00
0 Total=

731.25
1053.00
0.00
0.00
1784.25

1.29
1.80
0.00
0.00
0 Total=

1707.96
2383.20
0.00
0.00
4091.16

1.58
2.10
0.00
0.00
0 Total=

540.36
718.20
0.00
0.00
1258.56

102088 pag
59
=================================================================
007
EA15D1
[ 1] M
146.000
JGHEAB METALIC 100X60MM, INCLUSIV
SISTEMUL DE MONTARE

20.25
3.60
0.00
0.00
0 Total=

2956.50
525.60
0.00
0.00
3482.10

146.000

14.48
0.00
0.00
0.00
0 Total=

2114.08
0.00
0.00
0.00
2114.08

009
EA15D1
[ 2] M
26.000
JGHEAB METALIC 200X60MM, INCLUSIV
SISTEMUL DE MONTARE

28.06
3.60
0.00
0.00
0 Total=

729.56
93.60
0.00
0.00
823.16

26.000

8.30
0.00
0.00
0.00
0 Total=

215.80
0.00
0.00
0.00
215.80

011
EA16C1
BUC.
14.000
DOZA DERIVATIE PT.CABLURI SAU TEVI DE
INSTALATII -NBU PG 16

2.30
2.40
0.00
0.00
0 Total=

32.20
33.60
0.00
0.00
65.80

9.75
0.00
0.00
0.00
0 Total=

136.50
0.00
0.00
0.00
136.50

012
EA17B1
BUC.
176.000
2.13
DOZE DE RAMIFICATIE SI TRAGERE TIP
2.70
PATRAT SIMB RIPPMARIMEA 29 PENTRU
0.00
CIRCUITE ELECTRICE
0.00
0.000
0 Total=

374.88
475.20
0.00
0.00
850.08

013
EB02A1
M
4450.000
0.04
CONDUCTA CUPRU CU IZOLATIE INTRODUSA IN
0.30
TUBURI DE PROTECTIE,CONDUCTA AVIND
0.00
SECTIUNEA < 4 MMP
0.00
0.000
0 Total=

178.00
1335.00
0.00
0.00
1513.00

013 4826880
M
CONDUCTOR FY 1X 1,5 S 6865

2383.42
0.00
0.00
0.00
2383.42

0.000
008 7500024
M
CAPAC JGHEAB 3m LATIME=500

0.001

0.001
010 7500025
M
CAPAC JGHEAB 3m LATIME=200

0.001

0.000
011 7319034
DOZA PATRATA

BUC.

14.000

0.000

4583.500

0.000

0.52
0.00
0.00
0.00
0 Total=

102088 pag
60
=================================================================
014
EB02A1
M
6225.000
0.04
249.00
CONDUCTA CUPRU CU IZOLATIE INTRODUSA IN
0.30
1867.50
TUBURI DE PROTECTIE,CONDUCTA AVIND
0.00
0.00
SECTIUNEA < 4 MMP
0.00
0.00
0.000
0 Total=
2116.50
014 4826892
M
CONDUCTOR FY 1X 2,5 S 6865

6411.750

0.82
0.00
0.00
0.00
0 Total=

5257.64
0.00
0.00
0.00
5257.64

015
EB02A1
M
1765.000
0.04
CONDUCTA CUPRU CU IZOLATIE INTRODUSA IN
0.30
TUBURI DE PROTECTIE,CONDUCTA AVIND
0.00
SECTIUNEA < 4 MMP
0.00
0.000
0 Total=

70.60
529.50
0.00
0.00
600.10

0.000

015 4826907
M
CONDUCTOR FY 1X 4 S 6865

1817.950

1.42
0.00
0.00
0.00
0 Total=

2581.49
0.00
0.00
0.00
2581.49

016
EC05A1
M
880.000
0.01
CABLU ENERGIE TRAS PRIN TUB PROT METAL
1.00
PT RACORD MOTOARE TABLOURI APARATE
0.00
CONDUCTE < 16 MMP.*
0.00
0.000
0 Total=

8.80
880.00
0.00
0.00
888.80

0.000

016 3270051
CABLU CYY-F 3X1,5

897.591

3.20
0.00
0.00
0.00
0 Total=

2872.29
0.00
0.00
0.00
2872.29

017
EC05A1
M
640.000
0.01
CABLU ENERGIE TRAS PRIN TUB PROT METAL
1.00
PT RACORD MOTOARE TABLOURI APARATE
0.00
CONDUCTE < 16 MMP.*
0.00
0.000
0 Total=

6.40
640.00
0.00
0.00
646.40

0.000

017 3270052
CABLU CYY-F 3X2,5

652.794

3.90
0.00
0.00
0.00
0 Total=

2545.90
0.00
0.00
0.00
2545.90

018
EC05A1
M
1250.000
0.01
CABLU ENERGIE TRAS PRIN TUB PROT METAL
1.00
PT RACORD MOTOARE TABLOURI APARATE
0.00
CONDUCTE < 16 MMP.*
0.00
0.000
0 Total=

12.50
1250.00
0.00
0.00
1262.50

0.000

102088 pag
61
=================================================================
018 3270053
M
1274.988
5.78
7369.43
CABLU CYY-F 3X6
0.00
0.00
0.00
0.00
0.00
0.00
0.000
0 Total=
7369.43
019
EC05A1
M
84.000
0.01
CABLU ENERGIE TRAS PRIN TUB PROT METAL
1.00
PT RACORD MOTOARE TABLOURI APARATE
0.00
CONDUCTE < 16 MMP.*
0.00
0.000
0 Total=
019 3270054
CABLU CYY-F 5X10

85.679

0.84
84.00
0.00
0.00
84.84

17.65
0.00
0.00
0.00
0 Total=

1512.23
0.00
0.00
0.00
1512.23

020
EC05A1
M
150.000
0.01
CABLU ENERGIE TRAS PRIN TUB PROT METAL
1.00
PT RACORD MOTOARE TABLOURI APARATE
0.00
CONDUCTE < 16 MMP.*
0.00
0.000
0 Total=

1.50
150.00
0.00
0.00
151.50

020 3270055
M
CABLU FLEXIBIL MYYM DE 3 X 1.5

1.44
0.00
0.00
0.00
0 Total=

220.32
0.00
0.00
0.00
220.32

021
EC05A1
M
102.000
0.01
CABLU ENERGIE TRAS PRIN TUB PROT METAL
1.00
PT RACORD MOTOARE TABLOURI APARATE
0.00
CONDUCTE < 16 MMP.*
0.00
0.000
0 Total=

1.02
102.00
0.00
0.00
103.02

021 3270056
M
CABLU FLEXIBIL MYYM DE 3 X 4

3.63
0.00
0.00
0.00
0 Total=

377.66
0.00
0.00
0.00
377.66

022
EC08A1
M
1360.000
0.02
CABLU INST.COM.SEMNALIZ.BLOCARI,TRAS
1.20
PRIN TUB PROT.METAL.PT.RAC.TABL.APAR.20.00
48 COND.0,75-2,5MMP
0.00
0.000
0 Total=

27.20
1632.00
0.00
0.00
1659.20

022 3270057
M
1400.800
CABLU COAXIAL PENTRU TV, TIP RG-6U

1120.64
0.00
0.00
0.00
1120.64

0.000

152.999

0.000

104.039

0.000

0.000

0.80
0.00
0.00
0.00
0 Total=

102088 pag
62
=================================================================
023
EC08A1
M
1360.000
0.02
27.20
CABLU INST.COM.SEMNALIZ.BLOCARI,TRAS
1.20
1632.00
PRIN TUB PROT.METAL.PT.RAC.TABL.APAR.20.00
0.00
48 COND.0,75-2,5MMP
0.00
0.00
0.000
0 Total=
1659.20
023 3270058
M
CABLU CAT. 5E FTP CU SUFA

1400.800

0.74
0.00
0.00
0.00
0 Total=

1036.59
0.00
0.00
0.00
1036.59

024
ED01A1
BUC.
152.000
INTRERUPATOR MANUAL INGROPAT UNIPOLAR
CONSTRUCTIE NORMALA SAU IMPERMEABILA *

1.24
3.20
0.00
0.00
0 Total=

188.48
486.40
0.00
0.00
674.88

14.25
0.00
0.00
0.00
0 Total=

2187.66
0.00
0.00
0.00
2187.66

025
ED03E1
BUC.
104.000
0.02
COMUTATOR UNIPOLAR PENTRU SCARA (DE
1.60
CAPAT SAU CRUCE) MONTAT INGROPAT
0.00
EXCLUSIV DOZA APARAT
0.00
0.000
0 Total=

2.08
166.40
0.00
0.00
168.48

0.000

0.000
024 5500720
BUC.
153.520
INTRERUPTOR CUMPANA SUB TENCUIALA SIMBOL
0170 250V 10A
0.000

025 3270059
BUC.
105.040
INTRERUPATOR ALTERNATIV (CAPAT DE SCARA)
, VALENA ALB, LEGRAND

12.88
0.00
0.00
0.00
0 Total=

1352.92
0.00
0.00
0.00
1352.92

026
ED08A1
BUC.
152.000
1.24
PRIZA MONTATA INGROPAT CONSTR.NORMALA
3.20
IMPERMEABILA SAU NORMALA CU CONTACT
0.00
PROTECTIE
0.00
0.000
0 Total=

188.48
486.40
0.00
0.00
674.88

026 7500027
BUC.
153.520
14.65
PRIZA BIPOLARA SIMPLA, CERAMICA CU
0.00
CONTACT DE PROTECTIE ELEGANT SUB
0.00
TENCUIALA
0.00
0.000
0 Total=

2249.07
0.00
0.00
0.00
2249.07

0.001

027
ED08D1
BUC.
36.000
PRIZA MONTATA INGROPAT PENTRU ANTENA DE
RADIO SI TELEVIZIUNE
0.000

0.04
8.00
0.00
0.00
0 Total=

1.44
288.00
0.00
0.00
289.44

102088 pag
63
=================================================================
027 7500028
BUC.
36.360
6.85
249.07
PRIZA TV TATA DIRECTA ALBA
0.00
0.00
0.00
0.00
0.00
0.00
0.000
0 Total=
249.07
028
ED08D1
BUC.
36.000
PRIZA MONTATA INGROPAT PENTRU ANTENA DE
RADIO SI TELEVIZIUNE

0.04
8.00
0.00
0.00
0 Total=

1.44
288.00
0.00
0.00
289.44

36.360

14.65
0.00
0.00
0.00
0 Total=

532.67
0.00
0.00
0.00
532.67

029
ED10A1
BUC.
16.000
BUTON DE ACTIONARE SI COMANDA PT.AUTOMAT
SCARA,MONTAT INGROPAT SAU PT.SONERIE

1.24
3.10
0.00
0.00
0 Total=

19.84
49.60
0.00
0.00
69.44

24.65
0.00
0.00
0.00
0 Total=

398.34
0.00
0.00
0.00
398.34

030
EA17A1
BUC.
496.000
2.32
DOZE DE RAMIFICATIE SI TRAGERE TIP
2.40
ROTUND SIMB.RIPR MAR.13 PT.INST.ANTENA R
0.00
+TV SI RAMIFIC.CIRC.E
0.00
0.000
0 Total=

1150.72
1190.40
0.00
0.00
2341.12

0.000
028 3270060
BUC.
PRIZA DUBLA RJ45 CAT5E

0.001

0.000
029 5500691
BUC.
16.160
BUTON SONERIE SIMBOL 0182 10 A ,250 V

0.000

031
EE05B1
BUC.
156.000
APLICA SIMPLA,OBL.DR.MON.TAVAN,PERETE,
DIB.LEMN,FARA GLOB
0.000
031 5104083
BUC.
157.872
APLICA DIN AMINOPLAST DULIE E27,
DREAPTA, 60W, TIP AA-D' SIMBOL B11324
0.001
032
EE05B1
BUC.
104.000
APLICA SIMPLA,OBL.DR.MON.TAVAN,PERETE,
DIB.LEMN,FARA GLOB
0.000

0.36
3.20
0.00
0.00
0 Total=

56.16
499.20
0.00
0.00
555.36

24.65
0.00
0.00
0.00
0 Total=

3891.54
0.00
0.00
0.00
3891.54

0.36
3.20
0.00
0.00
0 Total=

37.44
332.80
0.00
0.00
370.24

102088 pag
64
=================================================================
032 7500029
BUC.
105.248
52.20
5493.95
APLICA DE PERETE (AP-60/XI/VG-0024)
0.00
0.00
0.00
0.00
0.00
0.00
0.001
0 Total=
5493.95
033
EF02A1
[ 1] BUC.
16.000
1.74
TABLOU ELECTRIC PE SCHELET MET.CU MASCA
13.20
MONT.PERETE SAU IN NISA,TABLOUL CU SUPR.
0.00
<0,30MP-TABLOU APARTAMENT
0.00
0.001
0 Total=
033 7349003
BUC.
16.000
TABLOU DISTRIBUTIE TIP INCHIS C2S STAS
5358-56

27.84
211.20
0.00
0.00
239.04

385.25
0.00
0.00
0.00
0 Total=

6164.00
0.00
0.00
0.00
6164.00

1.000

2.34
87.60
0.00
0.00
0 Total=

2.34
87.60
0.00
0.00
89.94

034 7348968
BUC.
1.000
TABLOU DISTRIBUTIE TIP INCHIS CU 1 IP
III 100 A

896.55
0.00
0.00
0.00
0 Total=

896.55
0.00
0.00
0.00
896.55

0.00
185.40
0.00
0.00
0 Total=

0.00
185.40
0.00
0.00
185.40

5250.000

1.00
0.00
0.00
0.00
0 Total=

5250.00
0.00
0.00
0.00
5250.00

036
EG07F1
M
32.000
COND.COBOR. SIRMA TRASA ZINC.MONT.APAR.
PE ZIDURI,D=8MM

69.29
6.30
0.00
0.00
0 Total=

2217.28
201.60
0.00
0.00
2418.88

13.26
4.80
0.00
0.00
0 Total=

13.26
4.80
0.00
0.00
18.06

0.010
034
EF03A1
[ 2] BUC.
TABLOU UTILITATI COMUNE

0.003

0.012
035
EG01I1
[ 1] BUC.
1.000
PARATRASNET , ANSAMBLU COMPLET ECHIPAT

0.000
035
YC01RON
LEI.
DIFERENTA PRET MATERIALE - RON

0.000

0.001
037
EG09C1
BUC.
1.000
PROT.COND.COBOR.LUNGIME 1,8M EXEC.
CORNIER ARIPI EG.40X40X4MM
0.005

102088 pag
65
=================================================================
038
EG08B1
M
120.000
13.04
1564.80
COND.LEG.PAM.INST.PARATRASNET PROT.LEG.
13.90
1668.00
PAMINT MONT.PAM.BANDA OL ZINC.40X4MM
0.00
0.00
MONT.IN TEREN TARE *
0.00
0.00
0.001
0 Total=
3232.80
039 W1R06A2
M
20.000
22.95
ELECTROD DIN TEAVA DE OTEL DE DOI TOLI
10.80
SI JUMATATEPENTRU LEGAREA LA PAMINT IN
0.66
TEREN TARE
0.00
0.007
0 Total=

459.00
216.00
13.20
0.00
688.20

040
EG10A1
BUC.
4.000
CUTIE CU ECLISA DE LEGATURA PT.CENTURA
DE INPAMINTARE

68.65
13.80
0.00
0.00
0 Total=

274.60
55.20
0.00
0.00
329.80

25.000

0.00
7.70
11.25
0.00
0 Total=

0.00
192.50
281.25
0.00
473.75

042
EH05A1
BUC.
16.000
INCERCARE TABLOURI MARMURA CU PESTE 6
CIRCUITE

0.00
15.40
0.00
0.00
0 Total=

0.00
246.40
0.00
0.00
246.40

043 W1P08A
BUC.
4.000
1.57
VERIFICAREA PRIZELOR DE PAMINT PT.
18.00
LUCRARI DE INSTALATII ELECTRICE LA
0.00
CONSTRUCTII
0.00
0.000
0 Total=

6.28
72.00
0.00
0.00
78.28

0.005
041
EH01A1
BUC.
INCERCAREA CABLURILOR DE ENERGIE
ELECTRICA DE MAXIMUM 1 KV.
0.000

0.000

044
EH06B1
[ 1] BUC.
PROBA INSTALATIE

1.000

4.00
1105.90
0.00
0.00
0 Total=

4.00
1105.90
0.00
0.00
1109.90

10.000

0.60
0.00
0.00
0.00
0 Total=

6.00
0.00
0.00
0.00
6.00

TRANSPORT
0.00

TOTAL
107879.81

0.002
045
EH07A1
KWH.
ENERGIE ELECTRICA PENTRU PROBE

0.000
Cheltuieli directe din articole:
GREUTATE
MATERIALE
MANOPERA
1.113
78144.51
29440.85
Din care:
Valoare aferenta utilaje termice
Valoare aferenta utilaje electrice
Alte cheltuieli directe:

UTILAJ
294.45
=
=

0.00
294.45

102088 pag
66
=================================================================
-CAS:
(
29440.85 +
294.45 * 0.000 +
0.00 * 0.000) * 0.20800 =
6 123.70
-SOMAJ:
(
29440.85 +
294.45 * 0.000 +
0.00 * 0.000) * 0.00500 =
147.20
-C.A.S.S. 5.2%
(
29440.85 +
294.45 * 0.000 +
0.00 * 0.000) * 0.05200 =
1 530.92
-FOND GARANTARE SALARII 0.25%
(
29440.85 +
294.45 * 0.000 +
0.00 * 0.000) * 0.00250 =
73.60
-ACC.MUNCA,BOLI PROFES. 0.26%
(
29440.85 +
294.45 * 0.000 +
0.00 * 0.000) * 0.00260 =
76.55
-CONTR.CONCEDII MEDICALE 0.85%
(
29440.85 +
294.45 * 0.000 +
0.00 * 0.000) * 0.00850 =
250.25
Total cheltuieli directe:
GREUTATE
1.113

MATERIALE
78144.51

MANOPERA
37643.07

Cheltuieli indirecte:
116082.03 * 0.1000 =
Profit:
127690.23 * 0.0600 =
TOTAL GENERAL DEVIZ:
TVA
135351.64 * 24.0% =
TOTAL cu TVA

PROIECTANT

DEVIZIER

UTILAJ
294.45

TRANSPORT
0.00

TOTAL
116082.03

11 608.20
7 661.41
135 351.64
32 484.39
167 836.04

CONTRACTANT (OFERTANT)

102098 pag
67
=================================================================
Formularul F3
Obiectivul:
Obiectul:

0001
0002

45330000
45330000

EXEMPLU
EXEMPLU

Lista cu cantitatile de lucrari


Deviz oferta 102098 INSTALATIE GAZ
Categoria de lucrari: 0002
Preturile sunt exprimate in RON
=================================================================
= NR. SIMBOL ART.
CANTITATE
UM
PU MAT
VAL MAT =
=
D E N U M I R E
PU MAN
VAL MAN =
=
A R T I C O L
PU UTI
VAL UTI =
=
PU TRA
VAL TRA =
= SPOR MAT MAN UTI
GR./UA
GR.TOT.
T O T A L =
=================================================================
001
IC29A1#
M
56.000
0.27
15.12
TEAVA DIN OTEL NEAGRA SUDATA LONG.PT.
2.80
156.80
INSTAL.MONT.PRIN INSURUB.LA INST.GAZE CU
0.00
0.00
DIAMETRUL DE 3/8"-1/2"
0.00
0.00
0.000
0 Total=
171.92
001 3304823
M
56.560
TEAVA INSTALATII NEAGRA NEFILETATA M 15( 1/2) OL 32 1 S 7656

10.69
0.00
0.00
0.00
0 Total=

604.63
0.00
0.00
0.00
604.63

002
IC29B1#
M
72.000
0.40
TEAVA DIN OTEL NEAGRA SUDATA LONG.PT.
3.30
INSTAL.MONT.PRIN INSURUB.LA INST.GAZE CU
0.00
DIAMETRUL DE 3/4"-1"
0.00
0.000
0 Total=

28.80
237.60
0.00
0.00
266.40

0.001

002 3304835
M
72.720
TEAVA INSTALATII NEAGRA NEFILETATA M 20( 3/4) OL 32 1 S 7656

13.82
0.00
0.00
0.00
0 Total=

1004.99
0.00
0.00
0.00
1004.99

003
IC29B1#
M
42.000
0.40
TEAVA DIN OTEL NEAGRA SUDATA LONG.PT.
3.30
INSTAL.MONT.PRIN INSURUB.LA INST.GAZE CU
0.00
DIAMETRUL DE 3/4"-1"
0.00
0.000
0 Total=

16.80
138.60
0.00
0.00
155.40

003 3304847
M
42.420
TEAVA INSTALATII NEAGRA NEFILETATA M 25(1 ) OL 32 1 S 7656

19.68
0.00
0.00
0.00
0 Total=

834.83
0.00
0.00
0.00
834.83

004
IC29C1#
M
16.000
0.53
TEAVA DIN OTEL NEAGRA SUDATA LONG.PT.
3.90
INSTAL.MONT.PRIN INSURUB.LA INST.GAZE CU
0.00
DIAMETRUL DE 1 1/4"
0.00
0.000
0 Total=

8.48
62.40
0.00
0.00
70.88

0.002

0.002

102098 pag
68
=================================================================
004 3304859
M
16.160
TEAVA INSTALATII NEAGRA NEFILETATA M 32(1 1/4) OL 32 1 S 7656

25.65
0.00
0.00
0.00
0 Total=

414.50
0.00
0.00
0.00
414.50

005
IC29D1#
M
24.000
0.66
TEAVA DIN OTEL NEAGRA SUDATA LONG.PT.
4.60
INSTAL.MONT.PRIN INSURUB.LA INST.GAZE CU
0.00
DIAMETRUL DE 1 1/2"
0.00
0.000
0 Total=

15.84
110.40
0.00
0.00
126.24

005 3304861
M
24.240
TEAVA INSTALATII NEAGRA NEFILETATA M 40(1 1/2) OL 32 1 S 7656

26.82
0.00
0.00
0.00
0 Total=

650.12
0.00
0.00
0.00
650.12

006
IC29E1#
M
36.000
0.79
TEAVA DIN OTEL NEAGRA SUDATA LONG.PT.
5.60
INSTAL.MONT.PRIN INSURUB.LA INST.GAZE CU
0.00
DIAMETRUL DE 2"
0.00
0.000
0 Total=

28.44
201.60
0.00
0.00
230.04

006 3304873
M
36.360
TEAVA INSTALATII NEAGRA NEFILETATA M 50(2 ) OL 32 1 S 7656

26.99
0.00
0.00
0.00
0 Total=

981.36
0.00
0.00
0.00
981.36

007
IC29F1#
M
48.000
1.05
TEAVA DIN OTEL NEAGRA SUDATA LONG.PT.
7.40
INSTAL.MONT.PRIN INSURUB.LA INST.GAZE CU
0.00
DIAMETRUL DE 2 1/2"
0.00
0.000
0 Total=

50.40
355.20
0.00
0.00
405.60

0.003

0.004

0.005

007 3304885
M
48.480
TEAVA INSTALATII NEAGRA NEFILETATA M 65(2 1/2) OL 32 1 S 7656

52.59
0.00
0.00
0.00
0 Total=

2549.56
0.00
0.00
0.00
2549.56

008
IC30B1#
BUC.
40.000
1.56
FITINGURI CU 2 INSURUBARI DIN FONTA
1.60
MALEABILA MONTATE PRIN INSURUBARE CU
0.00
TEAVA DE OTEL CU DIAMETRUL 1/2"
0.00
0.000
0 Total=

62.40
64.00
0.00
0.00
126.40

0.007

008 4123147
BUC.
20.000
NIPLU FONTA MALEABILA N8 S478 DN 15 1/2
DS
0.000

0.72
0.00
0.00
0.00
0 Total=

14.40
0.00
0.00
0.00
14.40

102098 pag
69
=================================================================
008 4117904
BUC.
20.000
0.72
14.40
COT FONTA MALEABILA A1 S474 DN 15 1/2
0.00
0.00
0.00
0.00
0.00
0.00
0.000
0 Total=
14.40
009
IC30C1#
BUC.
256.000
2.08
FITINGURI CU 2 INSURUBARI DIN FONTA
2.20
MALEABILA MONTATE PRIN INSURUBARE CU
0.00
TEAVA DE OTEL CU DIAMETRUL 3/4"
0.00
0.000
0 Total=
009 4122181
BUC.
56.000
RACORD OLANDEZ ETANSARE PLANA FILET
INTERIOR EXTERIOR U2 S482 DN 20 3/4

532.48
563.20
0.00
0.00
1095.68

5.65
0.00
0.00
0.00
0 Total=

316.40
0.00
0.00
0.00
316.40

0.85
0.00
0.00
0.00
0 Total=

44.20
0.00
0.00
0.00
44.20

0.84
0.00
0.00
0.00
0 Total=

23.52
0.00
0.00
0.00
23.52

1.08
0.00
0.00
0.00
0 Total=

129.60
0.00
0.00
0.00
129.60

010
IC30M1#
BUC.
28.000
3.12
FITINGURI CU 3 INSURUBARI DIN FONTA
4.20
MALEABILA MONTATE PRIN INSURUBARE CU
0.00
TEAVA DE OTEL CU DIAMETRUL 3/4"
0.00
0.000
0 Total=

87.36
117.60
0.00
0.00
204.96

0.000
009 4113855
BUC.
52.000
REDUCTIE FONTA MALEABILA N4 S 477 20X 15
F1
0.000
009 4123197
BUC.
28.000
NIPLU FONTA MALEABILA N8 S478 DN 20 3/4
DS
0.000
009 4117930
BUC.
120.000
COT FONTA MALEABILA A1 S474 DN 20 3/4

0.000

010 4115437
BUC.
28.000
TEU FONTA MALEABILA B1 S476 DN= 20 3/4

1.29
0.00
0.00
0.00
0 Total=

36.12
0.00
0.00
0.00
36.12

011
IC30N1#
BUC.
28.000
3.90
FITINGURI CU 3 INSURUBARI DIN FONTA
5.10
MALEABILA MONTATE PRIN INSURUBARE CU
0.00
TEAVA DE OTEL CU DIAMETRUL 1"
0.00
0.000
0 Total=

109.20
142.80
0.00
0.00
252.00

0.000

102098 pag
70
=================================================================
011 4115463
BUC.
28.000
2.08
58.24
TEU FONTA MALEABILA B1 S476 DN= 25 1
0.00
0.00
0.00
0.00
0.00
0.00
0.000
0 Total=
58.24
012
IC30D1#
BUC.
56.000
2.60
FITINGURI CU 2 INSURUBARI DIN FONTA
2.70
MALEABILA MONTATE PRIN INSURUBARE CU
0.00
TEAVA DE OTEL CU DIAMETRUL 1"
0.00
0.000
0 Total=
012 4113934
BUC.
28.000
REDUCTIE FONTA MALEABILA N4 S 477 25X 20
F1

145.60
151.20
0.00
0.00
296.80

1.12
0.00
0.00
0.00
0 Total=

31.36
0.00
0.00
0.00
31.36

3.84
0.00
0.00
0.00
0 Total=

107.52
0.00
0.00
0.00
107.52

013
IC30O1#
BUC.
2.000
5.07
FITINGURI CU 3 INSURUBARI DIN FONTA
6.50
MALEABILA MONTATE PRIN INSURUBARE CU
0.00
TEAVA DE OTEL CU DIAMETRUL 1 1/4"
0.00
0.000
0 Total=

10.14
13.00
0.00
0.00
23.14

013 4114847
BUC.
2.000
TEU FONTA MALEABILA B1 S479 32X 20X32 11
/4X 3/4X11/4 F1

6.85
0.00
0.00
0.00
0 Total=

13.70
0.00
0.00
0.00
13.70

014
IC30P1#
BUC.
4.000
5.85
FITINGURI CU 3 INSURUBARI DIN FONTA
7.60
MALEABILA MONTATE PRIN INSURUBARE CU
0.00
TEAVA DE OTEL CU DIAMETRUL 1 1/2"
0.00
0.000
0 Total=

23.40
30.40
0.00
0.00
53.80

014 4114940
BUC.
4.000
TEU FONTA MALEABILA B1 S479 40X 20X40 11
/2X 3/4X11/2 F1

9.25
0.00
0.00
0.00
0 Total=

37.00
0.00
0.00
0.00
37.00

015
IC30F1#
BUC.
6.000
3.90
FITINGURI CU 2 INSURUBARI DIN FONTA
4.00
MALEABILA MONTATE PRIN INSURUBARE CU
0.00
TEAVA DE OTEL CU DIAMETRUL 1 1/2"
0.00
0.000
0 Total=

23.40
24.00
0.00
0.00
47.40

0.000
012 7346520
BUC.
STUTURI FILETATE 1 TOL

28.000

0.000

0.000

0.000

102098 pag
71
=================================================================
015 4118025
BUC.
4.000
3.21
12.84
COT FONTA MALEABILA A1 S474 DN 40 11/2
0.00
0.00
0.00
0.00
0.00
0.00
0.001
0 Total=
12.84
015 4114093
BUC.
2.000
REDUCTIE FONTA MALEABILA N4 S 477 40X 25
F2

1.91
0.00
0.00
0.00
0 Total=

3.82
0.00
0.00
0.00
3.82

016
IC30Q1#
BUC.
4.000
6.76
FITINGURI CU 3 INSURUBARI DIN FONTA
10.50
MALEABILA MONTATE PRIN INSURUBARE CU
0.00
TEAVA DE OTEL CU DIAMETRUL 2"
0.00
0.000
0 Total=

27.04
42.00
0.00
0.00
69.04

016 4115566
BUC.
4.000
TEU FONTA MALEABILA B1 S476 DN= 50 2

5.99
0.00
0.00
0.00
0 Total=

23.96
0.00
0.00
0.00
23.96

017
IC30G1#
BUC.
16.000
4.94
FITINGURI CU 2 INSURUBARI DIN FONTA
5.50
MALEABILA MONTATE PRIN INSURUBARE CU
0.00
TEAVA DE OTEL CU DIAMETRUL 2"
0.00
0.000
0 Total=

79.04
88.00
0.00
0.00
167.04

0.000

0.001

017 4123343
BUC.
8.000
NIPLU FONTA MALEABILA N8 S478 DN 50 2

3.12
0.00
0.00
0.00
0 Total=

24.96
0.00
0.00
0.00
24.96

4.79
0.00
0.00
0.00
0 Total=

38.32
0.00
0.00
0.00
38.32

018
IC30R1#
BUC.
1.000
9.75
FITINGURI CU 3 INSURUBARI DIN FONTA
19.00
MALEABILA MONTATE PRIN INSURUBARE CU
0.00
TEAVA DE OTEL CU DIAMETRUL 2 1/2"
0.00
0.000
0 Total=

9.75
19.00
0.00
0.00
28.75

018 4115592
BUC.
1.000
TEU FONTA MALEABILA B1 S476 DN= 65 21/2

19.44
0.00
0.00
0.00
19.44

0.000
017 4118049
BUC.
8.000
COT FONTA MALEABILA A1 S474 DN 50 2

0.001

0.002

19.44
0.00
0.00
0.00
0 Total=

102098 pag
72
=================================================================
019
IC30H1#
BUC.
1.000
6.50
6.50
FITINGURI CU 2 INSURUBARI DIN FONTA
10.00
10.00
MALEABILA MONTATE PRIN INSURUBARE CU
0.00
0.00
TEAVA DE OTEL CU DIAMETRUL 2 1/2"
0.00
0.00
0.000
0 Total=
16.50
019 4123381
BUC.
1.000
NIPLU FONTA MALEABILA N8 S478 DN 65 21/2

5.73
0.00
0.00
0.00
0 Total=

5.73
0.00
0.00
0.00
5.73

020
IC40A1#
BUC.
16.000
0.60
BRATARA PENTRU FIXAREA CONDUCTELOR DIN
2.00
OTEL PANA LA 1" INCLUSIV PENTRU
0.15
INSTALATII DE INCALZIRE CENTRALA SAU
0.00
GAZE MONTATA PRIN DIBLURI DE PVC PE ZID
Total=
CARAMIDA
0.000
0

9.60
32.00
2.40
0.00
44.00

020 4204068
BUC.
16.000
BRATARI TEVI INSTALATII APA SI GAZE 1/2"

2.40
0.00
0.00
0.00
0 Total=

38.40
0.00
0.00
0.00
38.40

021
IC40A1#
BUC.
32.000
0.60
BRATARA PENTRU FIXAREA CONDUCTELOR DIN
2.00
OTEL PANA LA 1" INCLUSIV PENTRU
0.15
INSTALATII DE INCALZIRE CENTRALA SAU
0.00
GAZE MONTATA PRIN DIBLURI DE PVC PE ZID
Total=
CARAMIDA
0.000
0

19.20
64.00
4.80
0.00
88.00

021 4204044
BUC.
32.000
BRATARI TEVI INSTALATII APA SI GAZE 3/4"

2.46
0.00
0.00
0.00
0 Total=

78.72
0.00
0.00
0.00
78.72

022
IC40A1#
BUC.
16.000
0.60
BRATARA PENTRU FIXAREA CONDUCTELOR DIN
2.00
OTEL PANA LA 1" INCLUSIV PENTRU
0.15
INSTALATII DE INCALZIRE CENTRALA SAU
0.00
GAZE MONTATA PRIN DIBLURI DE PVC PE ZID
Total=
CARAMIDA
0.000
0

9.60
32.00
2.40
0.00
44.00

022 4204070
BUC.
16.000
BRATARI TEVI INSTALATII APA SI GAZE 1"

44.80
0.00
0.00
0.00
44.80

0.001

0.000

0.000

0.000

2.80
0.00
0.00
0.00
0 Total=

102098 pag
73
=================================================================
023
IC40B1#
BUC.
6.000
0.60
3.60
BRATARA PENTRU FIXAREA CONDUCTELOR DIN
2.80
16.80
OTEL 1 1/4"-2" PENTRU INSTALATII DE
0.15
0.90
INCALZIRE CENTRALA SAU GAZE MONTATA PRIN
0.00
0.00
DIBLURI DE PVC PE ZID CARAMIDA
Total=
21.30
0.000
0
023 4204082
BUC.
6.000
BRATARI TEVI INSTALATII APA SI GAZE 1"1/
4"

3.00
0.00
0.00
0.00
0 Total=

18.00
0.00
0.00
0.00
18.00

024
IC40B1#
BUC.
8.000
0.60
BRATARA PENTRU FIXAREA CONDUCTELOR DIN
2.80
OTEL 1 1/4"-2" PENTRU INSTALATII DE
0.15
INCALZIRE CENTRALA SAU GAZE MONTATA PRIN
0.00
DIBLURI DE PVC PE ZID CARAMIDA
Total=
0.000
0

4.80
22.40
1.20
0.00
28.40

024 4204094
BUC.
8.000
BRATARI TEVI INSTALATII APA SI GAZE 1 1/
2"

3.25
0.00
0.00
0.00
0 Total=

26.00
0.00
0.00
0.00
26.00

025
IC40B1#
BUC.
16.000
0.60
BRATARA PENTRU FIXAREA CONDUCTELOR DIN
2.80
OTEL 1 1/4"-2" PENTRU INSTALATII DE
0.15
INCALZIRE CENTRALA SAU GAZE MONTATA PRIN
0.00
DIBLURI DE PVC PE ZID CARAMIDA
Total=
0.000
0

9.60
44.80
2.40
0.00
56.80

025 4204109
BUC.
16.000
BRATARI TEVI INSTALATII APA SI GAZE 2"

3.62
0.00
0.00
0.00
0 Total=

57.92
0.00
0.00
0.00
57.92

026
IC40C1#
BUC.
14.000
0.60
BRATARA PENTRU FIXAREA CONDUCTELOR DIN
3.50
OTEL 2 1/2"-4" PENTRU INSTALATII DE
0.15
INCALZIRE CENTRALA SAU GAZE MONTATA PRIN
0.00
DIBLURI DE PVC PE ZID CARAMIDA
Total=
0.000
0

8.40
49.00
2.10
0.00
59.50

026 4204111
BUC.
14.000
BRATARI TEVI INSTALATII APA SI GAZE 2"1/
2

3.85
0.00
0.00
0.00
0 Total=

53.90
0.00
0.00
0.00
53.90

027
IC44A1#
BUC.
40.000
0.52
CONFECTIONAREA MONTAREA SI CIMENTAREA
4.00
TEVII DE PROTECTIE LA TRECEREA
0.00
CONDUCTELOR PRIN ZIDURI 1"-2"
0.00
0.001
0 Total=

20.80
160.00
0.00
0.00
180.80

0.000

0.000

0.000

0.000

102098 pag
74
=================================================================
027 3304847
M
8.000
19.68
157.44
TEAVA INSTALATII NEAGRA NEFILETATA M 0.00
0.00
25(1 ) OL 32 1 S 7656
0.00
0.00
0.00
0.00
0.002
0 Total=
157.44
028
IC44A1#
BUC.
2.000
0.52
CONFECTIONAREA MONTAREA SI CIMENTAREA
4.00
TEVII DE PROTECTIE LA TRECEREA
0.00
CONDUCTELOR PRIN ZIDURI 1"-2"
0.00
0.001
0 Total=
028 3304861
M
0.400
TEAVA INSTALATII NEAGRA NEFILETATA M 40(1 1/2) OL 32 1 S 7656

1.04
8.00
0.00
0.00
9.04

26.82
0.00
0.00
0.00
0 Total=

10.73
0.00
0.00
0.00
10.73

029
IC44A1#
BUC.
4.000
0.52
CONFECTIONAREA MONTAREA SI CIMENTAREA
4.00
TEVII DE PROTECTIE LA TRECEREA
0.00
CONDUCTELOR PRIN ZIDURI 1"-2"
0.00
0.001
0 Total=

2.08
16.00
0.00
0.00
18.08

029 3304873
M
0.800
TEAVA INSTALATII NEAGRA NEFILETATA M 50(2 ) OL 32 1 S 7656

26.99
0.00
0.00
0.00
0 Total=

21.59
0.00
0.00
0.00
21.59

030
IC44B1#
BUC.
2.000
1.12
CONFECTIONAREA MONTAREA SI CIMENTAREA
5.00
TEVII DE PROTECTIE LA TRECEREA
0.00
CONDUCTELOR PRIN ZIDURI 2 1/2"-4"
0.00
0.001
0 Total=

2.24
10.00
0.00
0.00
12.24

030 3304885
M
0.600
TEAVA INSTALATII NEAGRA NEFILETATA M 65(2 1/2) OL 32 1 S 7656

52.59
0.00
0.00
0.00
0 Total=

31.55
0.00
0.00
0.00
31.55

031
ID10A1#
BUC.
40.000
1.56
ROBINET DE INCHIDERE CU CEP SI MUFE SAU
4.50
ROBINET CU CEP CU MUFE CU CORP INFUNDAT
0.00
CU MUFE PT.INSTALATII DE GAZE CU
0.00
DIAMETRUL 3/8"-1/2"
Total=
0.000
0

62.40
180.00
0.00
0.00
242.40

031 4204432
BUC.
40.000
ROBINET DE TRECERE CU SFERA PENTRU GAZ,
TIP FI - FI CU D = 1/2"

519.60
0.00
0.00
0.00
519.60

0.004

0.005

0.007

0.001

12.99
0.00
0.00
0.00
0 Total=

102098 pag
75
=================================================================
032
ID10B1#
BUC.
32.000
2.08
66.56
ROBINET DE INCHIDERE CU CEP SI MUFE SAU
6.60
211.20
ROBINET CU CEP CU MUFE CU CORP INFUNDAT
0.00
0.00
CU MUFE PT.INSTALATII DE GAZE CU
0.00
0.00
DIAMETRUL 3/4"
Total=
277.76
0.000
0
032 4204435
BUC.
32.000
ROBINET DE TRECERE CU SFERA PENTRU GAZ,
TIP FI - FI CU D = 3/4"

17.93
0.00
0.00
0.00
0 Total=

573.76
0.00
0.00
0.00
573.76

033
ID10F1#
BUC.
4.000
6.50
ROBINET DE INCHIDERE CU CEP SI MUFE SAU
29.00
ROBINET CU CEP CU MUFE CU CORP INFUNDAT
0.00
CU MUFE PT.INSTALATII DE GAZE CU
0.00
DIAMETRUL 2 1/2"
Total=
0.000
0

26.00
116.00
0.00
0.00
142.00

033 3270074
BUC.
ROBINET BILA GAZ 903 21/2''

208.65
0.00
0.00
0.00
0 Total=

834.60
0.00
0.00
0.00
834.60

034
IA43A1#
BUC.
16.000
2.60
CONTOR DE GAZE VOLUMETRIC CU RACORDURI
7.00
OLANDEZE MONTAT PE PLACA DE CONTOR
0.00
EXISTENTA RACORDURILE AVAND DIAMETRUL DE
0.00
1"
Total=
0.000
0

41.60
112.00
0.00
0.00
153.60

035
IA47A1#
BUC.
16.000
5.44
PLACA PENTRU CONTOR DE GAZE DE UZ CASNIC
6.00
AVAND RACORDURI CU DIAMETRUL NOMINAL DE
0.45
1"...1 1/2"
0.00
0.000
0 Total=

87.04
96.00
7.20
0.00
190.24

035 7334292
BUC.
16.000
PLACA DE CONTOR DE GAZE CU RACORDURI D =
1 1/2 TOLI

48.00
0.00
0.00
0.00
0 Total=

768.00
0.00
0.00
0.00
768.00

036
CN13A1
M
294.000
0.15
VOPSITORII OBISNUITE LA INSTALATII
1.00
EXECUTATE CU VOPSEA DE ULEI PE CONDUCTE
0.00
CU D EXT.<34MM INCLUS
0.00
0.000
0 Total=

44.10
294.00
0.00
0.00
338.10

037
IE06A1#
M
170.000
0.00
VERIFICAREA PRELIMINARA LA PRESIUNE A
1.10
CONDUCTELOR DE GAZE MONTATE INCLUSIV
0.63
ROBINETELE FARA CONTOARE SI APARATE DE
0.00
UTILIZARE PANA LA 1"
Total=
0.000
0

0.00
187.00
107.10
0.00
294.10

0.001

4.000

0.002

0.003

102098 pag
76
=================================================================
038
IE06B1#
M
124.000
0.00
0.00
VERIFICAREA PRELIMINARA LA PRESIUNE A
1.50
186.00
CONDUCTELOR DE GAZE MONTATE INCLUSIV
0.88
109.12
ROBINETELE FARA CONTOARE SI APARATE DE
0.00
0.00
UTILIZARE PESTE 1"
Total=
295.12
0.000
0
039
IE07A1#
M
170.000
0.00
VERIFICARE DEFINITIVA LA PRESIUNE A
0.90
CONDUCTELOR DE GAZE MONTATE INCLUSIV
0.50
ROBINETELE FARA CONTOARE SI APARATE DE
0.00
UTILIZARE CU DIAMETRUL PANA LA 1"
Total=
0.000
0

0.00
153.00
85.00
0.00
238.00

040
IE07B1#
M
124.000
0.00
VERIFICARE DEFINITIVA LA PRESIUNE A
0.90
CONDUCTELOR DE GAZE MONTATE INCLUSIV
0.50
ROBINETELE FARA CONTOARE SI APARATE DE
0.00
UTILIZARE CU DIAMETRUL PESTE 1"
Total=
0.000
0

0.00
111.60
62.00
0.00
173.60

041 YB01
BUC.
PUNEREA IN FUNCTIUNE SI RECEPTIA
LUCRARII

1.000

0.00
640.00
0.00
0.00
0 Total=

0.00
640.00
0.00
0.00
640.00

042
ID03A1#
[ 1] BUC.
16.000
MONTARE DETECTOR SI ELECTROVANA GAZ LA
APARTAMENT

5.15
32.00
0.00
0.00
0 Total=

82.40
512.00
0.00
0.00
594.40

254.56
0.00
0.00
0.00
0 Total=

4072.96
0.00
0.00
0.00
4072.96

5.15
32.00
0.00
0.00
0 Total=

5.15
32.00
0.00
0.00
37.15

996.56
0.00
0.00
0.00
0 Total=

996.56
0.00
0.00
0.00
996.56

0.000

0.001
042 7500032
BUC.
16.000
ELECTROVANA + DETECTOR DE GAZ 3/4"

0.001
043
ID03A1#
[ 1] BUC.
1.000
MONTARE DETECTOR SI ELECTROVANA GAZ LA
APARTAMENT
0.001
043 7500033
BUC.
ELECTROVANA GAZ DN.65 CU REARMARE
MANUALA
0.012

1.000

102098 pag
77
=================================================================
044
IA43A1#
[ 1] BUC.
16.000
2.60
CONTOR DE GAZE VOLUMETRIC CU RACORDURI
45.00
OLANDEZE MONTAT PE PLACA DE CONTOR
0.00
EXISTENTA RACORDURILE AVAND DIAMETRUL DE
0.00
1"
Total=
0.000
0
441 YC01
BUC.
16.000
PROCURARE CONTOR GAZ PT.APARTAMENT

41.60
720.00
0.00
0.00
761.60

325.65
0.00
0.00
0.00
0 Total=

5210.40
0.00
0.00
0.00
5210.40

045
IA47A1#
[ 1] BUC.
16.000
40.44
PLACA PENTRU CONTOR DE GAZE DE UZ CASNIC
6.00
AVAND RACORDURI CU DIAMETRUL NOMINAL DE
0.45
1"...1 1/2"
0.00
0.003
0 Total=

647.04
96.00
7.20
0.00
750.24

0.000

Cheltuieli directe din articole:


GREUTATE
MATERIALE
MANOPERA
1.267
23985.49
6629.60
Din care:
Valoare aferenta utilaje termice
Valoare aferenta utilaje electrice

UTILAJ
393.82
=
=

TRANSPORT
0.00

TOTAL
31008.91

0.00
393.82

Alte cheltuieli directe:


-CAS:
(

6629.60 +
393.82 * 0.000 +
0.00 * 0.000) * 0.20800 =

1 378.96

-SOMAJ:
(

6629.60 +
393.82 * 0.000
0.00 * 0.000) * 0.00500 =
-C.A.S.S. 5.2%
(
6629.60 +
393.82 * 0.000
0.00 * 0.000) * 0.05200 =
-FOND GARANTARE SALARII 0.25%
(
6629.60 +
393.82 * 0.000
0.00 * 0.000) * 0.00250 =
-ACC.MUNCA,BOLI PROFES. 0.26%
(
6629.60 +
393.82 * 0.000
0.00 * 0.000) * 0.00260 =
-CONTR.CONCEDII MEDICALE 0.85%
(
6629.60 +
393.82 * 0.000
0.00 * 0.000) * 0.00850 =
Total cheltuieli directe:

+
33.15
+
344.74
+
16.57
+
17.24
+
56.35

102098 pag
78
=================================================================
GREUTATE
1.267

MATERIALE
23985.49

MANOPERA
8476.61

UTILAJ
393.82

TRANSPORT
0.00

TOTAL
32855.91

Cheltuieli indirecte:
32855.91 * 0.1000 =
Profit:
36141.50 * 0.0600 =
TOTAL GENERAL DEVIZ:
TVA
38309.99 * 24.0% =
TOTAL cu TVA

PROIECTANT

3 285.59
2 168.49
38 309.99
9 194.40
47 504.39

CONTRACTANT (OFERTANT)

DEVIZIER

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