Resursa

Denumire
Mortar ciment M100-T
Apa
Mortar cimen M50-T
Otel beton OB 37 D = 6 mm
Sarma otel moale zimcat D = 1mm
Sarma otel moale neagra D = 1mm
Plasa zincata ochi hexagonal 16 X 1,6 mm
Vopsea lavabila acrilica
Amorsa pentru vopsea lavabila
Resursa 10
Resursa 11
Resursa 12
Resursa 13
Resursa 14
Resursa 15
Resursa 16
Resursa 17
Resursa 18
Resursa 19
Resursa 20
Resursa 21
Resursa 22
Resursa 23
Resursa 24
Resursa 25
Resursa 26
Resursa 27
Resursa 28
Resursa 29
Resursa 30
Resursa 31
Resursa 32
Resursa 33
Resursa 34
Resursa 35
Resursa 36
Resursa 37
Resursa 38
Resursa 39
Resursa 40

UM

Simbol
UM
Cant
UM
mc
mc
mc
kg
kg
kg
kg
kg
kg

CF02B
UM
51.9
CU
0.021
0.0065

CT
1.0899
0.33735
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CF06A
UM
27
CU
0.009
0.029
2.5
0.055
0.02
0.385

CT
0
0.243
0.783
67.5
1.485
0.54
10.395
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Resursa 41
Resursa 42
Resursa 43
Resursa 44
Resursa 45
Resursa 46
Resursa 47
Resursa 48
Resursa 49
Resursa 50

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

CF05B
UM
78.9
CU

0.34
0.07

CT
0
0
0
0
0
0
0
26.826
5.523
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Art 4
UM
1
CU

Art 5
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

Art 6
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

Art 7
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

Art 7
UM
1

Art 8
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

Art 9
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

ARTICOL DE ANTEMASURATO
Art 11
UM
1

Art 10
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

ARTICOL DE ANTEMASURATOARE
Art 12
Art 13
UM
UM
1
1
CU

CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

Art 14
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

Art 15
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

Art 16
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

Art 16
UM
1

Art 17
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

Art 18
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

Art 19
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

Art 20
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

Art 21
UM
1
CU

Art 22
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

Art 23
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

Total
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

1.0899
0.58035
0.783
67.5
1.485
0.54
10.395
26.826
5.523
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

Resursa

Denumire
Zidar
Muncitor deservire constructii montaj
Fierar betonist
Zugrav vopsitor
Resursa 6
Resursa 7
Resursa 8
Resursa 9
Resursa 10
Resursa 11
Resursa 12
Resursa 13
Resursa 14
Resursa 15
Resursa 16
Resursa 17
Resursa 18
Resursa 19
Resursa 20
Resursa 21
Resursa 22
Resursa 23
Resursa 24
Resursa 25
Resursa 26
Resursa 27
Resursa 28
Resursa 29
Resursa 30
Resursa 31
Resursa 32
Resursa 33
Resursa 34
Resursa 35
Resursa 36
Resursa 37
Resursa 38
Resursa 39
Resursa 40
Resursa 41

UM

Simbol
UM
Cant
UM
ore
ore
ore
ore

CF02B
UM
51.9
CU
1
0.2

CF06A
UM
27
CT
51.9
10.38
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU
1.85
0.35
0.4

CT
49.95
9.45
10.8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Resursa 42
Resursa 43
Resursa 44
Resursa 45
Resursa 46
Resursa 47
Resursa 48
Resursa 49
Resursa 50

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

CN05B
UM
78.9
CU

0.28

CT
0
0
0
22.092
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Art 4
UM
1
CU

Art 5
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

Art 6
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

Art 7
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

Art 7
UM
1

Art 8
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

Art 9
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

ARTICOL DE ANTEMASURATO
Art 11
UM
1

Art 10
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

ARTICOL DE ANTEMASURATOARE
Art 12
Art 13
UM
UM
1
1
CU

CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

Art 14
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

Art 15
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

Art 16
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

Art 16
UM
1

Art 17
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

Art 18
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

Art 19
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

Art 20
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

Art 21
UM
1
CU

Art 22
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

Art 23
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

Total
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

101.85
19.83
10.8
22.092
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

Resursa

Denumire
Utilaj de ridicat
Malaxor
Resursa 3
Resursa 4
Resursa 5
Resursa 6
Resursa 7
Resursa 8
Resursa 9
Resursa 10
Resursa 11
Resursa 12
Resursa 13
Resursa 14
Resursa 15
Resursa 16
Resursa 17
Resursa 18
Resursa 19
Resursa 20
Resursa 21
Resursa 22
Resursa 23
Resursa 24
Resursa 25
Resursa 26
Resursa 27
Resursa 28
Resursa 29
Resursa 30
Resursa 31
Resursa 32
Resursa 33
Resursa 34
Resursa 35
Resursa 36
Resursa 37
Resursa 38
Resursa 39
Resursa 40

UM

Simbol
UM
Cant
UM
ore
ore

CF02B
UM
51.9
CU
0.002
0.005

CT
0.1038
0.2595
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CF06A
UM
27
CU
0.0025
0.008

CT
0.0675
0.216
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CN05B
UM
78.9
CU

Resursa 41
Resursa 42
Resursa 43
Resursa 44
Resursa 45
Resursa 46
Resursa 47
Resursa 48
Resursa 49
Resursa 50

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

CN05B
UM
78.9

Art 4
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

Art 5
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

Art 6
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

Art 7
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

Art 8
UM
1
CU

Art 9
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

ARTICOL DE ANTEMASURATOARE
Art 11
Art 12
UM
UM
1
1

Art 10
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

OL DE ANTEMASURATOARE
Art 12
Art 13
UM
UM
1
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

Art 14
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

Art 15
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

Art 16
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

Art 17
UM
1
CU

Art 18
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

Art 19
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

Art 20
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

Art 21
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

Art 21
UM
1

Art 22
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

Art 23
UM
1
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

CU

Total
CT
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0.1713
0.4755
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

EXTRAS DE MATERIALE
pentru devizul nr.
Nr.
crt.
1
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
32

Denumire material

U.M.

3
mc
mc
mc
mc
kg
kg
kg
kg
kg
kg

Mortar M100-T
Apa
Mortar M25-T
Apa
OB 37
Sarma moale zincata D=1mm
Sarma moale neagra D=1mm
Plasa zincata ochi hexagonal 16 X 1,6 mm
Vopsea lavabila acrilica
Amorsa pentru vopsea lavabila

TOTAL

Consum
total
4
1.089900

0.337350
0.783000
0.243000
67.500000
1.485000
0.540000
10.395000
26.826000
5.523000

Pret unitar
[lei/UM]
5
280.000000
5.000000
290.000000
3.900000
2.100000
4.400000
3.100000
7.000000
12.800000
10.000000

Valoare total
[lei]
6
305.172000
1.686750
227.070000
0.947700
141.750000
6.534000
1.674000
72.765000
343.372800
55.230000
0.000000
0.000000
0.000000
0.000000
0.000000
0.000000
1156.202250

EXTRAS DE FORTE DE MUNC

pentru devizul nr.
Nr.
crt.
1
1
2
3
4
5
6
7
8
9
10
11
12

Denumire meserie
2
Zidar
Muncitor deservire constructii montaj
Zidar
Muncitor deservire constructii montaj
Fierar betonist
Zugrav vopsitor

TOTAL

U.M.
3
ore
ore
ore
ore
ore
ore

Consum
total
4
51.900
10.380
49.950
9.450
10.800
22.092

154.57

Tarif
orar
[lei/or]
5
13.00
11.00
16.00
10.00
14.00
15.00

Valoare total
[lei]
6
674.700
114.180
799.200
94.500
151.200
331.380
0.000
0.000
0.000

2,165

EXTRAS DE UTILAJE DE CONSTRUCTII

pentru devizul nr.
Nr.
crt.
1
1
2
3
4
5
6
7
8

Denumire utilaj
2
Utilaj de ridicat
Malaxor
Utilaj de ridicat
Malaxor

TOTAL

U.M.
3
ore
ore
ore
ore

Consum
total
4
0.1038
0.2595
0.0675
0.216

0.65

Tarif
orar
[lei/or]
5
70
35
70
35

Valoare total
[lei]
6
7.266
9.0825
4.725
7.56
0
0
0
0
29

[CF02B]
Denumire resurs

U/M

Cantitate

Pre unitar
[lei/UM]

Materiale
Mortar ciment M100-T
Apa

mc
mc

0.0210 280.0000
0.0065
5.0000

Total materiale
Fore de munc
Zidar
Muncitor deservire cons. montaj
Total forta de munca
Utilaje
Utilaj de ridicat
Malaxor
Total utilaj de constr.

Valoare
total
[lei]
5.8800
0.0325
5.9125

ore
ore
ore

1.0000
0.2000
1.2000

16.0000
11.0000

16.0000
2.2000
18.2000

ore
ore

0.0020
0.0050

70.0000
35.0000

0.1400
0.1750

ore

0.0070

0.3150

TOTAL

24.4275

[CF06A]
Denumire resurs

U/M

Cantitate

Pre unitar
[lei/UM]

Valoare
total
[lei]

Materiale
Mortar ciment M50-T
Apa
OB 37
Sarma moale zincata D=1mm
Sarma moale neagra D=1mm
Plasa zincata ochi hexagonal 16 X 1,6 mm
Total materiale
Fore de munc
Zidar

mc
mc
kg
kg
kg
kg

0.0290 280.0000
0.0900
5.0000
2.5000
2.1000
0.0550
4.4000
0.0200
3.1000
0.3850
7.0000

8.1200
0.4500
5.2500
0.2420
0.0620
2.6950
16.8190

ore

1.8500

13.0000

24.0500

Muncitor deservire cons. montaj

ore

0.3500

11.0000

3.8500

Fierar betonist

ore

0.4000

14.0000

5.6000

Total forta de munca

Utilaje
Utilaj de ridicat
Malaxor
Total utilaj de constr.
TOTAL

ore

2.6000

ore
ore
ore

0.0025
0.0080
0.0105

33.5000
70.0000
35.0000

0.1750
0.2800
0.4550
50.7740

[CN05B]
Denumire resurs

U/M

Cantitate

Pre unitar
[lei/UM]

Materiale
Vopsea lavabila acrilica
Amorsa pentru vopsea lavabila
Total materiale
Fore de munc
Zugrav vopsitor

Valoare
total
[lei]

kg
kg

0.3400
0.0700

13.0000
10.0000

4.4200
0.7000
5.1200

ore

0.2800

15.0000

4.2000

Total forta de munca

ore

0.2800

4.2000

Total utilaj de constr.

TOTAL

ore

0.0000

0.0000
9.3200

Utilaje

BENEFICIAR:
INVESTITIE:
OBIECT:
DEVIZ ANALITIC Nr.
privind executia lucrarilor..............................

Nr.
crt.

Simbol
articol

1
2
Cap.A. Cheltuieli directe
1

CF02B

Pret unitar
a) Material
b) Manopera
c) Utilaj
d)Transp. TRA

a) U.M.
Cantitate pe articol
b) Denumire articol
c) Greutatea in tone a mat. principale pe
U. M. a articolului
3

mp

4
51.90

5.6960

Tencuieli interioare de 2 cm grosime , driscuite , executate manual , la pereti sau stalpi pe suprafete plane , cu
mortar de ciment - var M100-T pe zidarie

17.0000

Valori pe articole de deviz [lei] pe articole de deviz:

Material
3ax4a

Manopera
3ax4b

Utilaj
3ax4c

Transport
Total
articole TRA
5+6+7+9
3ax4d
8

295.6220
882.3000

0.3135

16.2707

0.0000

0.0000

0.000
2

CF06A

mp

1194.193
27.000

16.0505

Tencuieli interioare driscuite la tavane pe impletitura de sarma de 2,5 mm grosime executata manual pe
mortar de ciment var M50-T

37.2500

433.3635
1005.7500

0.4550

12.2850

0.0000

0.0000
1451.399

CN05B

mp
Vopsitorii interioare cu vopsele lavabile acrilice aplicate pe suport de tencuiala de mortar driscuita fin

78.9

5.1200
4.2000
0.0000

403.9680
331.3800
0.0000

0.0000

0.0000
735.3480

Nr.
crt.

Simbol
articol

Pret unitar
a) Material
b) Manopera
c) Utilaj
d)Transp. TRA

a) U.M.
Cantitate pe articol
b) Denumire articol
c) Greutatea in tone a mat. principale pe
U. M. a articolului

1
2
Cap.A.
Cheltuieli directe
4

Valori pe articole de deviz [lei] pe articole de deviz:

Material
3ax4a
5
0.0000

Manopera
3ax4b

Utilaj
3ax4c

Transport
Total
articole TRA
5+6+7+9
3ax4d
8

0.0000
0.0000
0.0000
0.0000
5

0.0000
0.0000
0.0000
0.0000
0.0000

0.0000
0.0000
0.0000
0.0000
0.0000

0.0000
0.0000
0.0000
0.0000
0.0000

Nr.
crt.

Simbol
articol

Pret unitar
a) Material
b) Manopera
c) Utilaj
d)Transp. TRA

a) U.M.
Cantitate pe articol
b) Denumire articol
c) Greutatea in tone a mat. principale pe
U. M. a articolului

1
2
Cap.A.
Cheltuieli directe
8

Valori pe articole de deviz [lei] pe articole de deviz:

Material
3ax4a
5
0.0000

Manopera
3ax4b

Utilaj
3ax4c

Transport
Total
articole TRA
5+6+7+9
3ax4d
8

0.0000
0.0000
0.0000
0.0000
9

0.0000
0.0000
0.0000
0.0000
0.0000

10

0.0000
0.0000
0.0000
0.0000
0.0000

11

0.0000
0.0000
0.0000
0.0000
0.0000

Nr.
crt.

Simbol
articol

Pret unitar
a) Material
b) Manopera
c) Utilaj
d)Transp. TRA

a) U.M.
Cantitate pe articol
b) Denumire articol
c) Greutatea in tone a mat. principale pe
U. M. a articolului

1
2
Cap.A.
13 Cheltuieli directe

Valori pe articole de deviz [lei] pe articole de deviz:

Material
3ax4a
5
0.0000

Manopera
3ax4b

Utilaj
3ax4c

Transport
Total
articole TRA
5+6+7+9
3ax4d
8

0.0000
0.0000
0.0000
0.0000
14

0.0000
0.0000
0.0000
0.0000
0.0000

15

0.0000
0.0000
0.0000
0.0000
0.0000

16

0.0000
0.0000
0.0000
0.0000
0.0000

Nr.
crt.

Simbol
articol

Pret unitar
a) Material
b) Manopera
c) Utilaj
d)Transp. TRA

a) U.M.
Cantitate pe articol
b) Denumire articol
c) Greutatea in tone a mat. principale pe
U. M. a articolului

1
2
Cap.A.
17 Cheltuieli directe

Valori pe articole de deviz [lei] pe articole de deviz:

Material
3ax4a
5
0.0000

Manopera
3ax4b

Utilaj
3ax4c

Transport
Total
articole TRA
5+6+7+9
3ax4d
8

0.0000
0.0000
0.0000
0.0000
18

0.0000
0.0000
0.0000
0.0000
0.0000

19

0.0000
0.0000
0.0000
0.0000
0

20

0
0
0
0
0

Nr.
crt.

Simbol
articol

Pret unitar
a) Material
b) Manopera
c) Utilaj
d)Transp. TRA

a) U.M.
Cantitate pe articol
b) Denumire articol
c) Greutatea in tone a mat. principale pe
U. M. a articolului

1
2
Cap.A.
21 Cheltuieli directe

Valori pe articole de deviz [lei] pe articole de deviz:

Material
3ax4a
5

Manopera
3ax4b

Utilaj
3ax4c

Transport
Total
articole TRA
5+6+7+9
3ax4d
8

0
0
0
0
0

22

0
0
0
0
0

23

0
0
0
0
0

Nr.
crt.

Simbol
articol

Pret unitar
a) Material
b) Manopera
c) Utilaj
d)Transp. TRA

a) U.M.
Cantitate pe articol
b) Denumire articol
c) Greutatea in tone a mat. principale pe
U. M. a articolului

1
2
Cap.A. Cheltuieli directe

4
Total Cap. A:

Valori pe articole de deviz [lei] pe articole de deviz:

Material
3ax4a

Manopera
3ax4b

Utilaj
3ax4c

1,133

2,219

Transport
Total
articole TRA
5+6+7+9
3ax4d
8

29

3,381

Cap. B Alte cheltuieli directe

Transporturi auto 12% din valoarea materialelor

136

CAS (30% din Total cap. A manopera )

666

666

Ajutor somaj ( 5% din Total cap. A manopera )

111

111

Total cheltuieli directe:

1,133

2,996

29

4,294

Cap. C Cheltuieli indirecte (15% din Total cheltuieli directe)

644

Cap D. Profit (10% din Total cheltuieli directe + Cap C.)

494
TOTAL GENERAL DEVIZ:

5,432

....................
Greutatea
totala a mat.
princ. in tone
3ax3c
10
0.0000

0.0000

0.0000

Greutatea
totala a mat.
princ. in tone
3ax3c
10
0.0000

0.0000

0.0000

0.0000

Greutatea
totala a mat.
princ. in tone
3ax3c
10
0.0000

0.0000

0.0000

0.0000

Greutatea
totala a mat.
princ. in tone
3ax3c
10
0.0000

0.0000

0.0000

0.0000

Greutatea
totala a mat.
princ. in tone
3ax3c
10
0.0000

0.0000

0.0000

0.000

Greutatea
totala a mat.
princ. in tone
3ax3c
10
0.000

0.000

0.000

Greutatea
totala a mat.
princ. in tone
3ax3c
10
0