Sunteți pe pagina 1din 7

Obiectivul: 0046 45000000

Obiectul:
0001 45000000

PROIECT DIPLOMA
HOTEL S+P+9E

Lista cu cantitatile de lucrari


Deviz oferta 460018 HOTEL S+P+9E
Categoria de lucrari: 0530
Obs: RON = Leu greu
========================================================================
==============================================
Nr. Capitol de lucr. UM
CANTITATEA PU
MATERIAL
M
ANOPERA
UTILAJ
TRANSPORT
TOTAL
crt.
sau
a)Material
(col.3x
(
col.3x
(col.3x
(col.3x
(col.5+
Subcapitol(norma comasata)
b)Manopera
col.4a)
col.4b)
col.4c)
col.4d)
6+7+8)
Denumire
c)Utilaj
d)Transport
( RON /UM)
( RON ) (
( RON )
( RON )
( RON )
--------------------------------------------------------------------------------------------------------------------Sectiunea tehnica
Sectiunea financiara
0
1
2
3
4
5
6
7
8
9
========================================================================
==============================================
001 CB13D1
MP.
2015.280
5.99
12071.53
RON )

COFRAJE DIN PANOURI REFOLOSIBILE LA

9.68

CONSTRUCTII CU H20-35M,LA STILPI SI


0.00
CADRE,CU PLACAJ DE 8MM
60.46
31638.49

0.00

002

2.22

195

06.50

CZ0302F1

KG

32960.000

0.03

CONFECT ARMAT PT PERETI GRINZI STILPI

0.09

DIAFRAGME LACONSTR OBIS IN ATEL CENTR PC


1143.71
52 D>16MM
329.60
77719.68

0.03

003

2.22

73237.12
30

09.25

CZ0302A1

KG

31232.000

0.01

CONFECT ARMAT PT PERETI GRINZI STILPI

0.15

DIAFRAGME LACONST OBIS IN ATELIERE


1058.76
CENTRALIZATE OB 37 D=6-

0.03

66.06
0.01

69397.50
46

312.32
004

CC02C1

75434.65

KG

32960.000

0.09

MONTARE ARMAT LA CONSTR H<35M DIN BARE

0.14

IN GRINZI SI STILPI D<18MM PLACI D<10MM


0.00
CU DIST DIN PLAS
0.00
7653.31

0.00

005

0.09

3032.32
46

20.99

CC02D1

KG

31232.000

0.00

MONT ARMAT LA CONSTR.H<35M DIN BARE IN

0.12

GRINZI SI STILPI D>18MM,PLACI D<12 CU


0.00
DIST DIN PLASTIC
0.00
6593.08

0.00

006

0.00

2873.34
37

19.73

CA02I1

M.C.

275.500

0.00

TURNARE BETON ARMAT LA CONSTRUCTII CU H

23.49

<35M,IN PLANSEE(GRINZI,STILPI,PLACI)CU
151.25
GROS.PLACII<10CM
0.00
6623.60

0.55

0.08
64

72.27

007 2100969

M.C.

277.704

BETON DE CIMENT B 250 STAS 3622

0.00

210.00

58317.84

0.00

0.00
0.00
0.00
0.00
0.00
008

CB13C1

MP.

58317.84
2235.000

4.76

COFRAJE DIN PANOURI REFOLOSIBILE LA

6.51

CONSTRUCTII CU H20-35M,LA PLACI SI


0.00
GRINZI,CU PLACAJ DE 8MM
44.70
25235.16

0.00

009

2.22

10649.77
145

40.69

CZ0302F1

KG

20360.000

0.02

CONFECT ARMAT PT PERETI GRINZI STILPI

0.09

DIAFRAGME LACONSTR OBIS IN ATEL CENTR PC


706.49
52 D>16MM

0.03

58.87
0.01

45239.92
18

203.60
010

CZ0302D1

48008.88

KG

9920.000

2.22

CONFECT ARMAT PT PERETI GRINZI STILPI

0.17

DIAFRAGME LACONST OBIS IN ATELIERE


344.22
CENTRALIZATEPC 52 D=6-8
99.20
24175.04

0.03

011

0.00

22042.24
16

89.38

CA02I1

M.C.

223.500

0.01

TURNARE BETON ARMAT LA CONSTRUCTII CU H

23.49

<35M,IN PLANSEE(GRINZI,STILPI,PLACI)CU
122.70
GROS.PLACII<10CM
0.00
5373.41

0.55

0.07
52

50.64

012 2100969

M.C.

225.288

BETON DE CIMENT B 250 STAS 3622

0.00

210.00

47310.48

0.00

0.00
0.00
0.00
0.00
0.00
013

CB13A1

MP.

47310.48
377.500

4.76

COFRAJE DIN PANOURI REFOLOSIBILE LA

6.28

CONSTRUCTII CU H<20M,LA PLACI SI GRINZI,


0.00
CU PLACAJ DE 8MM
7.55
4175.79

0.00

014

2.22

1798.79
23

69.45

CZ0302F1

KG

44363.000

0.02

CONFECT ARMAT PT PERETI GRINZI STILPI

0.09

DIAFRAGME LACONSTR OBIS IN ATEL CENTR PC


1539.40
52 D>16MM
443.63
104607.95

0.03

015

2.22

98574.59
40

50.34

CZ0302A1

KG

5478.000

0.01

CONFECT ARMAT PT PERETI GRINZI STILPI

0.15

DIAFRAGME LACONST OBIS IN ATELIERE


185.70
CENTRALIZATE OB 37 D=6-

0.03

18.41
0.01

12172.12
8

54.78
016

CC02C1

13231.01

KG

44363.000

0.09

MONTARE ARMAT LA CONSTR H<35M DIN BARE

0.14

IN GRINZI SI STILPI D<18MM PLACI D<10MM


0.00
CU DIST DIN PLAS
0.00
10301.09

0.00

017

0.09

4081.40
62

19.69

CC02D1

KG

5478.000

0.00

MONT ARMAT LA CONSTR.H<35M DIN BARE IN

0.12

GRINZI SI STILPI D>18MM,PLACI D<12 CU


0.00
DIST DIN PLASTIC
0.00
1156.41

0.00

018

0.16

503.98
6

52.43

CB44A1

BUC.

1460.000

0.00

SUST CU POPI EXTENS PE3100R PT MONT

2.59

PLACI,PREDALE TURN PLANSEE MONOL CU GR


0.00
SAU GR MONOL PL PREF
0.00
4009.01

0.00

019

0.00

229.95
37

79.06

CA02I1

M.C.

602.250

0.00

TURNARE BETON ARMAT LA CONSTRUCTII CU H

23.49

<35M,IN PLANSEE(GRINZI,STILPI,PLACI)CU
330.64
GROS.PLACII<10CM
0.00
14479.35

0.55

0.18
141

48.54

020 2100969

M.C.

607.068

BETON DE CIMENT B 250 STAS 3622

0.00

210.00

127484.28

0.00

0.00
0.00
0.00
0.00
0.00
021

CD07D1

M.C.

127484.28
203.350

260.82

ZIDARIE DIN BLOCURI BCA LA CONSTR.H<35M,

18.10

80.78
24CM GROSIME, CU BLOCURI GBC 50/700
0.00
PALETIZATE

0.00
8.19

53036.98
36

1665.44
022 RPCXE03A

MP.

58383.19
1230.000

7.21

STRAT DE DIFUZIE VAPORI CU UN STRAT

0.83

CARTON ASFALTAT PERFORAT LIPIT CU BITUM


17.34

0.01

8873.47
10

18.19
0.03
36.90
023 RPCXE05A

MP.

9945.90
446.900

15.78

STRAT TERMOIZOLANT TERASE ACOPERIS

4.50

PLANSEE CU PLACI POLISTIREN LIPITE CU


12.60
MASTIC DE BITUM
17.88
9093.61

0.03

024

4.65

7052.39
20

10.74

CG01D1

MP.

446.900

0.04

STRAT SUPORT PT.PARDOSELI EXECUTATE DIN

1.54

MORTAR DE CIMENT M100-T 3CM GROSIME


146.45

0.33

2077.50
6

90.28
0.00
0.00
025

CP06B1

BUC.

2914.23
45.000

1665.14

MONTARE PREFABR >12M FARA MENTINERE IN

16.13

MACARA DE LA 2 LA 6 MC CU MACARA PE
0.00
PNEURI DE 13-19,9 TF
1895.52
77552.58

0.00
42.12

026 RPCE06E1

32.58

74931.25
7

25.81

MP.

446.900

IZOLATII HIDR.EXEC.LA CALD PE SUP.DE

1.71

BET.ORIZ.SAU INCL.1STR.PINZ.P50 1ST.


18.95
CART.SI 3 STR.DE BITUM
49.16
15393.60

0.04

027 RPCE15C1

8.77

14560.85
7

64.65

MP.

446.900

0.11

STRAT DE PROTECTIE A HIDROIZ.LA ACOP.

1.03

CIR.SI NECIR.CU PIETR.FIXAT INIF.INTR-UN


0.00
STRAT DE BITUM

0.00

59.28
0.04

3917.17
4

17.88
028 TRA06A10

4394.32

TONA

2730.360

0.00

TRANSPORTUL RUTIER AL BETONULUI-

0.00

MORTARULUI CU AUTOBETONIERA DE 5,5MC


0.00
DIST. =10KM
20277.84
20277.84

0.00

029 AUT6755

0.00

0.00

0.00

ORA

2400.000

MACARA MB 80A02

7.43

0.00

0.00

0.00
82.61
198274.08
0.00
0.00

198274.08

Cheltuieli directe din articole:


GREUTATE MATERIALE MANOPERA
UTILAJ TRANSPORT
TOTAL
523.861 753467.10 106722.03 204052.30 25516.45 1089757.87
Din care:
Valoare aferenta utilaje termice =
0.00
Valoare aferenta utilaje electrice = 204052.30

Detaliere transporturi:
-Articole TRA
-Transport auto
523.861x

10.00=

20 277.84
5 238.61

Alte cheltuieli directe:


-CAS:
(

106722.03 +
204052.30 * 0.000 +
25516.45 * 0.000) * 0.25580 =

27 299.49

-SOMAJ:
(

106722.03 +
204052.30 * 0.000 +
25516.45 * 0.000) * 0.05000 =
-Coeficient 5 (utilizator)
( 106722.03 +
204052.30 * 0.000 +
25516.45 * 0.000) * 0.01074 =

5 336.10
1 146.19

Total cheltuieli directe:


GREUTATE MATERIALE MANOPERA
UTILAJ TRANSPORT
TOTAL
523.861 753467.10 140503.82 204052.30 25516.45 1123539.66
Cheltuieli indirecte:
1123539.66 * 0.0600 =
Profit:
1190952.04 * 0.0400 =
TOTAL GENERAL DEVIZ:
TVA
1238590.12 * 19.0% =
TOTAL cu TVA
PROIECTANT
DANILA CLAUDIU

67 412.38
47 638.08
1 238 590.12
235 332.12
1 473 922.25
CONTRACTANT (OFERTANT)