DEVIZ-OFERTA

Data: 26.09.2018
Obiect: LOCUINTA PARTER
Beneficiar : UDREA MARIUS-MADALIN
Nr. Obiect Cant. Unit. Pret Pierd. Val. Pret Val. Val.
crt. mas. mat. mat. mat. manop. manop. total
unitar % total unitar total mat+man
INFRASTRUCTURA
1 Pregatire teren 90.00 mp 0.00 0 0.00 1.13 101.70 101.70
2 Sapatura manuala 12.00 mc 0.00 0 0.00 27.65 331.80 331.80
3 Cofrare soclu+placa 20.00 mp 9.46 9 206.23 6.21 124.20 330.43
4 Armare soclu si fundatii 500.00 kg 2.34 0 1170.00 0.71 355.00 1525.00
5 Turnare beton fundatii 3.00 mc 374.00 0 1122.00 27.03 81.09 1203.09
6 Turnare trot., scari 1.00 mc 319.00 0 319.00 4.89 4.89 323.89
7 Turnare beton soclu 2.00 mc 374.00 0 748.00 23.21 46.42 794.42
8 Compactare umpluturi 5.00 mc 0.00 0 0.00 7.48 37.40 37.40
9 Armare placa parter 50.00 kg 2.17 0 108.50 0.71 35.50 144.00
10 Umplut pamant 3.00 mc 0.00 0 0.00 5.10 15.30 15.30
11 Tencuieli soclu 5.00 mp 37.82 0 189.10 27.80 139.00 328.10
12 Strat balast 2.00 mc 15.30 0 30.60 11.05 22.10 52.70
13 Hidroizolatie orizontala 2.00 mp 10.20 0 20.40 3.40 6.80 27.20
14 Turnare placa parter 48.82 mp 3.19 0 155.74 4.08 199.19 354.92
Total infrastructura 4069.56 1500.39 5569.95
SUPRASTRUCTURA
15 Zidarie BCA 30cm 5.00 mc 240.00 0 1200.00 85.00 425.00 1625.00
16 Zidarie BCA 25cm 2.00 mc 240.00 0 480.00 34.00 68.00 548.00
17 Cofraje 35.00 mp 9.46 9 334.25 6.21 217.35 551.60
18 Armaturi 350.0 kg 2.34 0 819.00 0.71 248.50 1067.50
19 Beton B200 10.00 mc 374.00 0 3740.00 23.21 232.10 3972.10
20 Tencuiala exterioara 50.00 mp 6.26 1.5 313.75 8.59 429.50 743.25
21 Vopsea lavabila exterior 50.00 mp 5.71 1 286.00 4.42 221.00 507.00
22 Tencuieli interioare 50.00 mp 6.26 1.5 313.75 8.59 429.50 743.25
23 Vopsea lavabila interior 50.00 mp 4.87 1 244.00 4.42 221.00 465.00
24 Glet 50.00 mp 1.77 1 89.00 3.91 195.50 284.50
Total suprastructura 7819.75 2687.5 10507.20
SARPANTA SI INVELITOARE ACOPERIS
25 Structura lemn 10.00 mc 680.00 12 6801.20 149.60 1496.00 8297.20
26 Astereala 2,2 cm 10.00 mp 17.10 3.5 171.35 1.70 17.00 188.35
27 Hidroizolatie 25.00 mp 4.16 0 104.00 3.40 85.00 189.00
28 Invelitoare 100.00 mp 52.11 1.01 5212.01 8.93 893.00 6105.01
29 Jgheaburi 20.00 m 36.60 0 732.00 4.00 80.00 812.00
30 Burlane 15.00 m 39.81 0 597.15 5.87 88.05 685.20
31 Pazie 10.00 m 4.82 2 48.40 1.79 17.90 66.30
32 Streasina 20.00 ml 12.68 2 254.00 12.58 251.60 505.60
33 Tratare lemn 10.00 mp 2.78 1 27.90 2.21 22.10 50.00
Total sarpanta 13948.01 2950.65 16898.66
TAMPLARIE
34 Tamplarie exterioara 20.00 mp 418.00 0 8360.00 10.12 202.40 8562.40
Total tamplarie 8360.00 202.40 8562.40
FINISAJE SI PLACARI
35 Parchet laminat 50.00 mp 33.28 3 1665.50 8.95 447.50 2113.00
36 Pervazuri 15.00 ml 5.85 3 88.20 5.10 76.50 164.70
37 Gresie ceramica 30.00 mp 32.26 3 968.70 19.55 586.50 1555.20
38 Plinta gresie ceramica 10.00 ml 3.23 3 32.60 8.80 88.00 120.60
INSTALATII
39 Instalatii electrice 44.82 mp 29.77 0 1334.29 8.76 392.62 1726.91
Total instalatii 1334.29 392.6 1726.91
PROIECTARE, CONSULTANTA
40 Proiect autoriz. c-tie 90.00 mp 0 0 0.00 11.90 1071.00 1071.00
41 Proiect tehnologic exec. 90.00 mp 0 0 0.00 8.71 783.90 783.90
Total proiect., consult. 0.00 1854.90 1854.90

RECAPITULARE
Total executie lucrare 35531.6 9588 45120.0
Transport, aprovizionare 1% 355.3162
CAS, somaj, sanatate 28.424 % 2725.409
Total 1 48200.7
Cheltuieli indirecte 12 % 5784.09
Total 2 53984.8
Profit 1% 539.8484
TOTAL GENERAL 54524.7

CONSTRUCTOR, BENEFICIAR,