Sunteți pe pagina 1din 18

Formularul F3

Obiectivul:
Obiectul:

0004
0001

45300000
45300000

INSTAL. INCALZIRE BL.x


INSTALATII INCALZIRE

Lista cu cantitatile de lucrari


Deviz oferta INSTALATII INCALZIRE SC.1
Categoria de lucrari: 0410
Obs: RON = Leu greu
======================================================================================================================
Nr. Capitol de lucr.
UM
CANTITATEA
PU
MATERIAL
MANOPERA
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 )
( RON )
---------------------------------------------------------------------------------------------------------------------Sectiunea tehnica
Sectiunea financiara
0
1
2
3
4
5
6
7
8
9
======================================================================================================================
001 IZJ12A1
MP.
75.000
0.00
0.00
DESFACEREA IZOLATIILOR TERMICE DE ORICE
3.21
240.48
FEL
0.00
0.00
0.00
0.00
240.48
002 RPID07A1
BUC.
22.000
DEMONTARE ROBINET SERTAR PANA OTEL 40,
50,65 MM*

0.00
1.46
0.00
0.00

0.00

0.00
4.51
0.00
0.00

0.00

0.00
2.40
0.00
0.00

0.00

0.00
1.73
0.00
0.00

0.00

0.00
1.28
0.00
0.00

0.00

007 M1M07A1
10 KG.
3.000
DEMONTARE SUPORTI FICSI SAU MOBILI SAU
CONFECTII METALICE DIVERSE CU GREUTATE
PINA LA 5KG/BUC

6.09
7.70
0.00
0.00

18.26

008 IZJ11A1
MP.
DESFAC PROT IZOL DIN CARTON SAU
IMPISLITURA BITUM UN STRAT

0.00
0.97
0.00
0.00

0.00

0.00
2.25
0.00
0.00

0.00

010 TRA01A05
TONA
4.200
TRANSPORTUL RUTIER AL MATERIALELOR,
SEMIFABRICATELOR CU AUTOBASCULANTA PE
DIST.= 5 KM.

0.00
0.00
0.00
6.29

0.00

011 TRB05A11
TONA
4.200
TRANSPORTUL MATERIALELOR PRIN PURTAT
DIRECT.MATERIALE COMODE SUB 25 KG
DISTANTA 10M

0.00
6.58
0.00
0.00

0.00

003 RPIC70J1
BUC.
6.000
TAIEREA CU FIERASTRAU DE MINA TEAVA OL.
SUDATA PTR.INSTALATII 4"

004 RPIC70H1
BUC.
44.000
TAIEREA CU FIERASTRAU DE MINA TEAVA OL.
SUDATA PTR.INSTALATII 2 1/2"

005 RPIC70F1
BUC.
115.000
TAIEREA CU FIERASTRAU DE MINA TEAVA OL.
SUDATA PTR.INSTALATII 1 1/2"

006 RPIC70E1
BUC.
8.000
TAIEREA CU FIERASTRAU DE MINA TEAVA OL.
SUDATA PTR.INSTALATII 1 1/4"

84.000

009 RPIC07J1
M
14.000
DEMONTARE TEVI OTEL IN COLOANE 4 TOLI
MONT INSURUB CONSTR IND*

32.06
0.00
0.00

32.06

0.00

27.04

0.00

105.73

0.00

198.63

0.00

10.21

0.00

41.36

0.00

81.30

0.00

31.46

26.42

26.42

0.00

27.64

27.04
0.00

105.73
0.00

198.63
0.00

10.21
0.00

23.10
0.00

81.30
0.00

31.46
0.00

0.00
0.00

27.64
0.00

pag
2
======================================================================================================================
012 TRA02A10
TONA
5.800
0.00
0.00
TRANSPORTUL RUTIER AL MATERIALELOR,
0.00
0.00
SEMIFABRICATELOR CU AUTOCAMIONUL PE
0.00
0.00
DIST.= 10 KM.
8.51
49.36
49.36
013
IC36K1
BUC.
4.000
BRATARI PT.FIX.TEVI.OTEL LA INST.INCALZ.
SAU GAZE MONT.PRIN IMPUSCARE BOLT OTEL
PE BETON D=4 T

1.73
0.56
0.00
0.00

6.92

014
IC36I1
BUC.
6.000
BRATARI PT.FIX.TEVI.OTEL LA INST.INCALZ.
SAU GAZE MONT.PRIN IMPUSCARE BOLT OTEL
PE BETON D=2 1/2T

1.25
0.56
0.00
0.00

7.49

015
IC36H1
BUC.
115.000
BRATARI PT.FIX.TEVI.OTEL LA INST.INCALZ.
SAU GAZE MONT.PRIN IMPUSCARE BOLT OTEL
PE BETON D=2 T

1.43
0.56
0.00
0.00

164.31

016
IC36G1
BUC.
8.000
BRATARI PT.FIX.TEVI.OTEL LA INST.INCALZ.
SAU GAZE MONT.PRIN IMPUSCARE BOLT OTEL
PE BETON D=1 1/2T

1.14
0.48
0.00
0.00

9.11

017
IC36F1
BUC.
25.000
BRATARI PT.FIX.TEVI.OTEL LA INST.INCALZ.
SAU GAZE MONT.PRIN IMPUSCARE BOLT OTEL
PE BETON D=1 1/4T

1.13
0.48
0.00
0.00

28.22

018
IC36C1
BUC.
20.000
BRATARI PT.FIX.TEVI.OTEL LA INST.INCALZ.
SAU GAZE MONT.PRIN IMPUSCARE BOLT OTEL
PE BETON D=1/2 T

1.08
0.41
0.00
0.00

21.55

019
IC07N1
M
7.000
TEAVA OL.CTII FARA SUD SAU SUD.LONG.
INCALZ.CENTR.CTII.IND.SUDURA IN
DISTRIBUTIE D.EXT=114 MM

4.27
8.42
0.00
0.00

29.91

020
IC07H1
M
6.000
TEAVA OL.CTII FARA SUD.SAU.SUD.LONG.
INCALZ.CENTR.CTII.IND.SUDURA IN
DISTRIBUTIE D.EXT=76 MM

1.06
5.93
0.00
0.00

6.37

021
IC07E1
M
88.000
TEAVA OL.CTII FARA SUD.SAU.SUD.LONG.
INCALZ.CENTR.CTII.IND.SUDURA IN
DISTRIBUTIE D.EXT=63,5 MM

0.84
5.54
0.00
0.00

74.02

022
IC07A1
M
229.000
TEAVA OL.CTII FARA SUD.SAU.SUD.LONG.
INCALZ.CENTR.CTII.IND.SUDURA IN
DISTRIBUTIE D.EXT=51 MM

0.58
5.16
0.00
0.00

133.16

023
IC07A1
M
66.000
TEAVA OL.CTII FARA SUD.SAU.SUD.LONG.
INCALZ.CENTR.CTII.IND.SUDURA IN
DISTRIBUTIE D.EXT=51 MM

0.58
5.16
0.00
0.00

38.38

024 RPID06E2
BUC.
4.000
INLOCUIT ROBINET CU SERTAR PANA DIN
FONTA CU FLANSE SI CORP OVAL CU DIAM. DE
100 MM

199.22
13.89
0.00
0.00

796.89

025 RPSD17D1
BUC.
18.000
INLOC.UNUI ROBINET TREC.ALAMA PTR.TV.DE
PB P1 "

86.16
10.05
0.00
0.00

1550.82

52.97
2.70
0.00
0.00

1059.40

026 RPSD01D1
BUC.
20.000
INLOC.UNUI ROBINET DE SERVICIU SIMPLU O1
"

2.22
0.00
0.00

9.14

0.00

10.82

0.00

228.16

0.00

12.96

0.00

40.25

0.00

29.69

0.00

88.83

0.00

41.92

0.00

561.22

0.00

1314.19

0.00

378.76

0.00

852.47

0.00

1731.72

0.00

1113.39

3.33
0.00

63.85
0.00

3.85
0.00

12.03
0.00

8.14
0.00

58.92
0.00

35.55
0.00

487.20
0.00

1181.02
0.00

340.38
0.00

55.57
0.00

180.90
0.00

54.00
0.00

pag
3
======================================================================================================================
027 RPSD01B1
BUC.
12.000
30.16
361.87
INLOC.UNUI ROBINET DE SERVICIU SIMPLU O1
2.02
24.30
/2"
0.00
0.00
0.00
0.00
386.17
028 RPSD01C1
BUC.
10.000
INLOC.UNUI ROBINET DE SERVICIU SIMPLU O3
/4"

38.53
2.32
0.00
0.00

385.26

2.37
2.36
0.00
0.00

4.74

11.17
0.00
0.00
0.00

22.34

0.63
1.20
0.00
0.00

3.80

22.39
0.00
0.00
0.00

134.34

40.71
7.59
0.00
0.00

325.67

31.94
0.00
0.00
0.00

-255.52

54.98
0.00
0.00
0.00

439.84

2.37
2.36
0.00
0.00

9.49

13.36
0.00
0.00
0.00

53.44

033
IC34B1
BUC.
4.000
FITINGURI DIN FONTA MALEABILA PT.IMBIN.
INSURUB.TEVI.OTEL PIESELE FIIND CU 2
INSURUB.PT.D=1/2 T

0.63
1.20
0.00
0.00

2.53

033 7374567
COT PPR D=75MM

8.57
0.00
0.00
0.00

34.28

034 RPSA26G1
BUC.
6.000
INLOCUIT COT PVC PRIN IMBIN.MIXTA LIP.LA
1RACORD SI INSURUB.LA CELAL.PE COND.PVC
TIP G SAU M D=5

1.16
5.36
0.00
0.00

6.94

034 6712245
BUC.
6.000
@COT PVC-U 87 GR DN 50 COD KAB050X87

2.58
0.00
0.00
0.00

15.48

029
ID02C2
BUC.
2.000
TEU REGLARE PT.INST.INCALZIRE CENTR.CU
D: 1 1/2''

029 7374563
BUC.
TEU EGAL PPR 75X75X75

2.000

030
IC34B1
BUC.
6.000
FITINGURI DIN FONTA MALEABILA PT.IMBIN.
INSURUB.TEVI.OTEL PIESELE FIIND CU 2
INSURUB.PT.D=1/2 T
030 7374564
COT PPR D=110X90MM

BUC.

6.000

031
FE05B1
BUC.
8.000
RACORD OLANDEZ DIN OTEL CU DIAMETRUL
NOMINAL 25

031 4035998
BUC.
RACORD OLANDEZ DIN OTEL CU DN 25

031 7374565
BUC.
RACORD OLANDEZ MIXT PVC D=75MM

-8.000

8.000

032
ID02C2
BUC.
4.000
TEU REGLARE PT.INST.INCALZIRE CENTR.CU
D: 1 1/2''

032 7374566
TEU PPR 75X50X75

BUC.

BUC.

4.000

4.000

23.25
0.00
0.00

408.51

0.00

9.46

0.00

22.34

0.00

11.01

0.00

134.34

0.00

386.41

0.00

-255.52

0.00

439.84

0.00

18.93

0.00

53.44

0.00

7.34

0.00

34.28

0.00

39.08

0.00

15.48

4.72
0.00

0.00
0.00

7.21
0.00

0.00
0.00

60.74
0.00

0.00
0.00

0.00
0.00

9.44
0.00

0.00
0.00

4.81
0.00

0.00
0.00

32.14
0.00

0.00
0.00

pag
4
======================================================================================================================
035 RPSA27G1
BUC.
6.000
2.16
12.94
INLOCUIT MUFA DIN PVC MONT.PRIN LIPIRE
6.57
39.40
PE COND.EXIST.DIN PVC TIP G SAU M CU D=
0.00
0.00
50 MM *
0.00
0.00
52.34
036
ID02C2
BUC.
6.000
TEU REGLARE PT.INST.INCALZIRE CENTR.CU
D: 1 1/2''

2.37
2.36
0.00
0.00

14.23

3.08
0.00
0.00
0.00

18.48

037 RPSA29E1
BUC.
6.000
INLOCUIT REDUCTIE PVC TIP A SAU B MONT.
PRIN LIPIRE PE COND.EXIZT.DIN PVC TIP G
SAU M CU D=50 MM

2.16
5.18
0.00
0.00

12.94

037 6714263
BUC.
-6.000
REDUCTIE PVC G TIP A 63- 50 STAS 7178

1.62
0.00
0.00
0.00

-9.72

0.93
0.00
0.00
0.00

5.58

2.37
2.36
0.00
0.00

14.23

1.84
0.00
0.00
0.00

11.04

039 RPSA26F1
BUC.
54.000
INLOCUIT COT PVC PRIN IMBIN.MIXTA LIP.LA
1RACORD SI INSURUB.LA CELAL.PE COND.PVC
TIP G SAU M D=4

0.95
4.82
0.00
0.00

51.26

039 6712370
BUC.
54.000
COT PVC TIP U LA 87 GRADE 30 MIN. DN 40
NII 2167

1.10
0.00
0.00
0.00

59.40

2.37
2.36
0.00
0.00

47.45

20.27
0.00
0.00
0.00

405.40

2.37
2.36
0.00
0.00

61.68

109.88
0.00
0.00
0.00

2856.88

40.71
7.59
0.00
0.00

732.76

036 7374568
TEU PPR 50X32X50

BUC.

037 7374569
BUC.
REDUCTIE PPR D=50-40

6.000

6.000

038
ID02C2
BUC.
6.000
TEU REGLARE PT.INST.INCALZIRE CENTR.CU
D: 1 1/2''

038 7374570
TEU PPR 40X20X40

BUC.

6.000

040
ID02C2
BUC.
20.000
TEU REGLARE PT.INST.INCALZIRE CENTR.CU
D: 1 1/2''

040 7374571
BUC.
PIESA MIXTA PPR D=40MM

20.000

041
ID02C2
BUC.
26.000
TEU REGLARE PT.INST.INCALZIRE CENTR.CU
D: 1 1/2''

041 7374572
BUC.
RACORD PPR METAL D=30MM

26.000

042
FE05B1
BUC.
18.000
RACORD OLANDEZ DIN OTEL CU DIAMETRUL
NOMINAL 25

14.16
0.00
0.00

28.39

0.00

18.48

0.00

44.05

0.00

-9.72

0.00

5.58

0.00

28.39

0.00

11.04

0.00

311.59

0.00

59.40

0.00

94.64

0.00

405.40

0.00

123.04

0.00

2856.88

0.00

869.42

0.00
0.00

31.10
0.00

0.00
0.00

0.00
0.00

14.16
0.00

0.00
0.00

260.33
0.00

0.00
0.00

47.20
0.00

0.00
0.00

61.35
0.00

0.00
0.00

136.66
0.00

pag
5
======================================================================================================================
043 RPSA26E1
BUC.
14.000
0.72
10.02
INLOCUIT COT PVC PRIN IMBIN.MIXTA LIP.LA
4.29
60.00
1RACORD SI INSURUB.LA CELAL.PE COND.PVC
0.00
0.00
TIP G SAU M D=3
0.00
0.00
70.01
043 6712368
BUC.
14.000
COT PVC TIP U LA 87 GRADE 30 MIN. DN 32
NII 2167

0.87
0.00
0.00
0.00

12.18

2.37
2.36
0.00
0.00

14.23

7.67
0.00
0.00
0.00

46.02

1.58
2.36
0.00
0.00

15.82

0.55
0.00
0.00
0.00

5.50

1.58
2.36
0.00
0.00

15.82

2.84
0.00
0.00
0.00

28.40

2.37
2.36
0.00
0.00

18.98

5.54
0.00
0.00
0.00

44.32

2.37
2.36
0.00
0.00

37.96

5.94
0.00
0.00
0.00

95.04

049 RPSA26D1
BUC.
14.000
INLOCUIT COT PVC PRIN IMBIN.MIXTA LIP.LA
1RACORD SI INSURUB.LA CELAL.PE COND.PVC
TIP G SAU M D=2

0.63
4.02
0.00
0.00

8.85

049 6712368
BUC.
14.000
COT PVC TIP U LA 87 GRADE 30 MIN. DN 32
NII 2167

0.87
0.00
0.00
0.00

12.18

2.37
2.36
0.00
0.00

23.72

044
ID02C2
BUC.
6.000
TEU REGLARE PT.INST.INCALZIRE CENTR.CU
D: 1 1/2''

044 7374573
BUC.
PIESA MIXTA PPR D=32

6.000

045
ID03C2
BUC.
10.000
MUFA REGLARE PT.INST.INCALZIRE CENTR.CU
D: 1 1/4 TOLI

045 7374574
MUFA PPR D=32MM

BUC.

10.000

046
ID03C2
BUC.
10.000
MUFA REGLARE PT.INST.INCALZIRE CENTR.CU
D: 1 1/4 TOLI

046 7374575
MUFA PPR D=63MM

BUC.

10.000

047
ID02C2
BUC.
8.000
TEU REGLARE PT.INST.INCALZIRE CENTR.CU
D: 1 1/2''

047 7374576
TEU PPR D=63X20X63

BUC.

8.000

048
ID02C2
BUC.
16.000
TEU REGLARE PT.INST.INCALZIRE CENTR.CU
D: 1 1/2''

048 7374577
TEU PPR D=63X40X63

BUC.

16.000

050
ID02C2
BUC.
10.000
TEU REGLARE PT.INST.INCALZIRE CENTR.CU
D: 1 1/2''

0.00
0.00
0.00

12.18

0.00

28.39

0.00

46.02

0.00

39.41

0.00

5.50

0.00

39.41

0.00

28.40

0.00

37.86

0.00

44.32

0.00

75.72

0.00

95.04

0.00

65.10

0.00

12.18

0.00

47.32

14.16
0.00

0.00
0.00

23.60
0.00

0.00
0.00

23.60
0.00

0.00
0.00

18.88
0.00

0.00
0.00

37.76
0.00

0.00
0.00

56.24
0.00

0.00
0.00

23.60
0.00

pag
6
======================================================================================================================
050 7374578
BUC.
10.000
2.63
26.30
PIESA MIXTA PPR D=20MM
0.00
0.00
0.00
0.00
0.00
0.00
26.30
051
FE05A2
BUC.
6.000
RACORD OLANDEZ DIN OTEL CU DIAMETRUL
NOMINAL 15

30.84
5.92
0.00
0.00

185.02

1.73
2.06
0.00
0.00

24.24

0.61
0.00
0.00
0.00

-8.54

5.64
0.00
0.00
0.00

78.96

053 RPSA29C1
BUC.
4.000
INLOCUIT REDUCTIE PVC TIP A SAU B MONT.
PRIN LIPIRE PE COND.EXIZT.DIN PVC TIP G
SAU M CU D=32 MM

0.98
5.18
0.00
0.00

3.92

054
FE05B1
BUC.
4.000
RACORD OLANDEZ DIN OTEL CU DIAMETRUL
NOMINAL 25

40.71
7.59
0.00
0.00

162.84

055 RPSA26G1
BUC.
6.000
INLOCUIT COT PVC PRIN IMBIN.MIXTA LIP.LA
1RACORD SI INSURUB.LA CELAL.PE COND.PVC
TIP G SAU M D=5

1.16
5.36
0.00
0.00

6.94

055 6712394
BUC.
6.000
COT PVC TIP U LA 87 GRADE 30 MIN. DN 75
NII 2167

2.90
0.00
0.00
0.00

17.40

056 RPSA29E1
BUC.
6.000
INLOCUIT REDUCTIE PVC TIP A SAU B MONT.
PRIN LIPIRE PE COND.EXIZT.DIN PVC TIP G
SAU M CU D=50 MM

2.16
5.18
0.00
0.00

12.94

057
FE05B1
BUC.
6.000
RACORD OLANDEZ DIN OTEL CU DIAMETRUL
NOMINAL 25

40.71
7.59
0.00
0.00

244.25

31.94
0.00
0.00
0.00

-191.64

109.88
0.00
0.00
0.00

659.28

3.52
3.12
0.00
0.00

28.14

1.97
0.00
0.00
0.00

-15.76

052 RPIC78B1
BUC.
14.000
INLOCUIT COT CU RACORD OLANDEZ D=1/2"

052 4117904
BUC.
-14.000
COT FONTA MALEABILA A1 S474 DN 15 1/2

052 7374579
BUC.
RACORD OLANDEZ 1/2" FE

057 4035998
BUC.
RACORD OLANDEZ DIN OTEL CU DN 25

057 7374580
BUC.
RACORD MUFA MIXTA ALAMA FI 11/4"

14.000

-6.000

6.000

058 RPIC78E1
BUC.
8.000
INLOCUIT COT CU RACORD OLANDEZ D=1 1/4"

058 4117992
BUC.
-8.000
COT FONTA MALEABILA A1 S474 DN 32 11/4

35.53
0.00
0.00

220.55

0.00

53.06

0.00

-8.54

0.00

78.96

0.00

24.65

0.00

193.20

0.00

39.08

0.00

17.40

0.00

44.05

0.00

289.81

0.00

-191.64

0.00

659.28

0.00

53.13

0.00

-15.76

28.81
0.00

0.00
0.00

0.00
0.00

20.74
0.00

30.37
0.00

32.14
0.00

0.00
0.00

31.10
0.00

45.55
0.00

0.00
0.00

0.00
0.00

24.99
0.00

0.00
0.00

pag
7
======================================================================================================================
058 7374581
BUC.
8.000
13.28
106.24
RACORD CU HOLENDER 11/4" FE-FE
0.00
0.00
0.00
0.00
0.00
0.00
106.24
059
IE03A1
M
25.000
EFECT.PROB.ETANS.LA PRES.A COND.PT.ALIM.
AEROTERME SI BATERII CU D: 3/8 LA 1 TOLI

0.00
0.71
0.00
0.00

0.00

060
IE03B1
M
66.000
EFECT.PROB.ETANS.LA PRES.A COND.PT.ALIM.
AEROTERME SI BATERII CU D: 1 1/4 LA 2
TOLI

0.00
1.18
0.00
0.00

0.00

061
IE03C1
M
323.000
EFECT.PROB.ETANS.LA PRES.A COND.PT.ALIM.
AEROTERME SI BATERII CU D: 54X3 LA 83X3,
5 MM

0.00
0.95
0.00
0.00

0.00

062
IE03D1
M
7.000
EFECT.PROB.ETANS.LA PRES.A COND.PT.ALIM.
AEROTERME SI BATERII CU D: 89X3,5 LA
159X4,5 MM

0.00
1.10
0.00
0.00

0.00

063
FE05B2
BUC.
22.000
RACORD OLANDEZ DIN OTEL CU DIAMETRUL
NOMINAL 30

43.77
7.59
0.00
0.00

962.91

35.00
0.00
0.00
0.00

-770.00

11.68
0.00
0.00
0.00

256.96

32.53
5.92
0.00
0.00

65.05

29.00
0.00
0.00
0.00

-58.00

7.14
0.00
0.00
0.00

14.28

065
IC07A1
M
24.000
TEAVA OL.CTII FARA SUD.SAU.SUD.LONG.
INCALZ.CENTR.CTII.IND.SUDURA IN
DISTRIBUTIE D.EXT=51 MM

0.58
5.16
0.00
0.00

13.96

065 7374584
TEAVA PPR D=20MM

2.58
0.00
0.00
0.00

61.92

066 RPSA29D1
BUC.
4.000
INLOCUIT REDUCTIE PVC TIP A SAU B MONT.
PRIN LIPIRE PE COND.EXIZT.DIN PVC TIP G
SAU M CU D=40 MM

0.81
5.18
0.00
0.00

3.22

067 RPSA29C1
BUC.
4.000
INLOCUIT REDUCTIE PVC TIP A SAU B MONT.
PRIN LIPIRE PE COND.EXIZT.DIN PVC TIP G
SAU M CU D=32 MM

0.98
5.18
0.00
0.00

3.92

063 4036007
BUC.
-22.000
RACORD OLANDEZ DIN OTEL CU DN 30

063 7374582
BUC.
RACORD PPR OLANDEZ 11/4"

22.000

064
FE05A3
BUC.
2.000
RACORD OLANDEZ DIN OTEL CU DIAMETRUL
NOMINAL 20

064 4035986
BUC.
RACORD OLANDEZ DIN OTEL CU DN 20

064 7374583
BUC.
RACORD PPR OLANDEZ 3/4"

ML.

-2.000

2.000

24.000

17.75
0.00
0.00

17.75

0.00

78.08

0.00

305.69

0.00

7.68

0.00

1129.94

0.00

-770.00

0.00

256.96

0.00

76.90

0.00

-58.00

0.00

14.28

0.00

137.73

0.00

61.92

0.00

23.96

0.00

24.65

78.08
0.00

305.69
0.00

7.68
0.00

167.03
0.00

0.00
0.00

0.00
0.00

11.84
0.00

0.00
0.00

0.00
0.00

123.78
0.00

0.00
0.00

20.74
0.00

20.74
0.00

pag
8
======================================================================================================================
068 RPSA29H1
BUC.
2.000
6.89
13.79
INLOCUIT REDUCTIE PVC TIP A SAU B MONT.
8.12
16.24
PRIN LIPIRE PE COND.EXIST.DIN PVC TIP G
0.00
0.00
SAU M CU D=90 MM
0.00
0.00
30.03
069 RPSA29G1
BUC.
2.000
INLOCUIT REDUCTIE PVC TIP A SAU B MONT.
PRIN LIPIRE PE COND.EXIST.DIN PVC TIP G
SAU M CU D=75 MM

4.25
6.39
0.00
0.00

8.50

070 IZH22A1
MP.
74.890
IZOLAREA CONDUCTELOR CU COCHILII DIN
VATA MINERALA GATA CONFECT.GROSIME 20-80
MM.

0.18
3.67
0.00
0.00

13.14

070 2610760
BUC.
2.678
@COCHILII VATA MINERALA D=22 L=1000 G=50

17.64
0.00
0.00
0.00

47.24

18.00
0.00
0.00
0.00

72.86

23.46
0.00
0.00
0.00

217.47

19.84
0.00
0.00
0.00

792.27

25.78
0.00
0.00
0.00

54.16

20.68
0.00
0.00
0.00

353.15

19.68
0.00
0.00
0.00

39.73

070 2610768
BUC.
4.048
@COCHILII VATA MINERALA D=32 L=1000 G=50

070 2609476
M
9.270
@COCHILII VATA MINERALA VILLAS DN 42 G=
50 NECASERATE

070 2610780
BUC.
39.933
@COCHILII VATA MINERALA D=50 L=1000 G=50

070 2610864
BUC.
2.101
@COCHILII VATA MINERALA D=108 L=1000 G=
50

070 2610784
BUC.
17.077
@COCHILII VATA MINERALA D=60 L=1000 G=50

070 2610802
BUC.
2.019
@COCHILII VATA MINERALA D=76 L=1000 G=50

12.79
0.00

MATERIALE
13679.99

MANOPERA
5600.00

UTILAJ
0.00

TRANSPORT
75.78

Detaliere transporturi:
-Articole TRA

288.15

0.00

47.24

0.00

72.86

0.00

217.47

0.00

792.27

0.00

54.16

0.00

353.15

0.00

39.73

0.00
0.00

0.00
0.00

0.00
0.00

0.00
0.00

0.00
0.00

0.00
0.00

0.00
0.00

TOTAL
19355.77

75.78

684.00
0.00 * 0.000 +
* 0.20800 =

1 164.80

0.00 * 0.000 +
* 0.00500 =

28.00

0.00 * 0.000 +
* 0.00850 =

47.60

0.00 * 0.000 +
* 0.05200 =

291.20

0.00 * 0.000 +

0.00

0.00

Alte cheltuieli directe:


-Cota aprovizionare 5.0%
-CAS:
(
5600.00 +
75.78 * 0.000)
-SOMAJ:
(
5600.00 +
75.78 * 0.000)
-RET MAISTRU
(
5600.00 +
75.78 * 0.000)
-FOND DE RISC
(
5600.00 +
75.78 * 0.000)
-Coeficient 5 (utilizator)
(
5600.00 +

21.29

275.01

Cheltuieli directe din articole:


GREUTATE
0.696

0.00

pag
9
======================================================================================================================
75.78 * 0.000) * 0.00279 =
15.62
-Coeficient 6 (utilizator)
(
5600.00 +
0.00 * 0.000 +
75.78 * 0.000) * 0.00250 =
14.00
Total cheltuieli directe:
GREUTATE
0.696

MATERIALE
14363.99

MANOPERA
7161.23

UTILAJ
0.00

TRANSPORT
75.78

TOTAL
21601.00

Cheltuieli indirecte:
21601.00 * 0.1015 =
Profit:
23793.50 * 0.0400 =
TOTAL GENERAL DEVIZ:

PROIECTANT

DEVIZIER

2 192.50
951.74
24 745.24

CONTRACTANT (OFERTANT)

pag

10

======================================================================================================================
Formularul F3
Obiectivul:
Obiectul:

0004
0001

45300000
45300000

INSTAL. INCALZIRE BL.803


INSTALATII INCALZIRE

Lista cu cantitatile de lucrari


Deviz oferta
INSTALATII INCALZIRE SC.2
Categoria de lucrari: 0410
Obs: RON = Leu greu
======================================================================================================================
Nr. Capitol de lucr.
UM
CANTITATEA
PU
MATERIAL
MANOPERA
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 )
( RON )
---------------------------------------------------------------------------------------------------------------------Sectiunea tehnica
Sectiunea financiara
0
1
2
3
4
5
6
7
8
9
======================================================================================================================
001 IZJ12A1
MP.
75.000
0.00
0.00
DESFACEREA IZOLATIILOR TERMICE DE ORICE
3.21
240.48
FEL
0.00
0.00
0.00
0.00
240.48
002 RPID07A1
BUC.
22.000
DEMONTARE ROBINET SERTAR PANA OTEL 40,
50,65 MM*

0.00
1.46
0.00
0.00

0.00

0.00
4.51
0.00
0.00

0.00

0.00
2.40
0.00
0.00

0.00

0.00
1.73
0.00
0.00

0.00

0.00
1.28
0.00
0.00

0.00

007 M1M07A1
10 KG.
3.000
DEMONTARE SUPORTI FICSI SAU MOBILI SAU
CONFECTII METALICE DIVERSE CU GREUTATE
PINA LA 5KG/BUC

6.09
7.70
0.00
0.00

18.26

008 IZJ11A1
MP.
DESFAC PROT IZOL DIN CARTON SAU
IMPISLITURA BITUM UN STRAT

0.00
0.97
0.00
0.00

0.00

0.00
2.25
0.00
0.00

0.00

010 TRA01A05
TONA
4.200
TRANSPORTUL RUTIER AL MATERIALELOR,
SEMIFABRICATELOR CU AUTOBASCULANTA PE
DIST.= 5 KM.

0.00
0.00
0.00
6.29

0.00

011 TRB05A11
TONA
4.200
TRANSPORTUL MATERIALELOR PRIN PURTAT
DIRECT.MATERIALE COMODE SUB 25 KG
DISTANTA 10M

0.00
6.58
0.00
0.00

0.00

003 RPIC70J1
BUC.
6.000
TAIEREA CU FIERASTRAU DE MINA TEAVA OL.
SUDATA PTR.INSTALATII 4"

004 RPIC70H1
BUC.
44.000
TAIEREA CU FIERASTRAU DE MINA TEAVA OL.
SUDATA PTR.INSTALATII 2 1/2"

005 RPIC70F1
BUC.
115.000
TAIEREA CU FIERASTRAU DE MINA TEAVA OL.
SUDATA PTR.INSTALATII 1 1/2"

006 RPIC70E1
BUC.
8.000
TAIEREA CU FIERASTRAU DE MINA TEAVA OL.
SUDATA PTR.INSTALATII 1 1/4"

84.000

009 RPIC07J1
M
14.000
DEMONTARE TEVI OTEL IN COLOANE 4 TOLI
MONT INSURUB CONSTR IND*

32.06
0.00
0.00

32.06

0.00

27.04

0.00

105.73

0.00

198.63

0.00

10.21

0.00

41.36

0.00

81.30

0.00

31.46

26.42

26.42

0.00

27.64

27.04
0.00

105.73
0.00

198.63
0.00

10.21
0.00

23.10
0.00

81.30
0.00

31.46
0.00

0.00
0.00

27.64
0.00

pag

11

======================================================================================================================
012 TRA02A10
TONA
5.800
TRANSPORTUL RUTIER AL MATERIALELOR,
SEMIFABRICATELOR CU AUTOCAMIONUL PE
DIST.= 10 KM.

0.00
0.00
0.00
8.51

0.00

013
IC36K1
BUC.
4.000
BRATARI PT.FIX.TEVI.OTEL LA INST.INCALZ.
SAU GAZE MONT.PRIN IMPUSCARE BOLT OTEL
PE BETON D=4 T

1.73
0.56
0.00
0.00

6.92

014
IC36I1
BUC.
6.000
BRATARI PT.FIX.TEVI.OTEL LA INST.INCALZ.
SAU GAZE MONT.PRIN IMPUSCARE BOLT OTEL
PE BETON D=2 1/2T

1.25
0.56
0.00
0.00

7.49

015
IC36H1
BUC.
115.000
BRATARI PT.FIX.TEVI.OTEL LA INST.INCALZ.
SAU GAZE MONT.PRIN IMPUSCARE BOLT OTEL
PE BETON D=2 T

1.43
0.56
0.00
0.00

164.31

016
IC36G1
BUC.
8.000
BRATARI PT.FIX.TEVI.OTEL LA INST.INCALZ.
SAU GAZE MONT.PRIN IMPUSCARE BOLT OTEL
PE BETON D=1 1/2T

1.14
0.48
0.00
0.00

9.11

017
IC36F1
BUC.
25.000
BRATARI PT.FIX.TEVI.OTEL LA INST.INCALZ.
SAU GAZE MONT.PRIN IMPUSCARE BOLT OTEL
PE BETON D=1 1/4T

1.13
0.48
0.00
0.00

28.22

018
IC36C1
BUC.
20.000
BRATARI PT.FIX.TEVI.OTEL LA INST.INCALZ.
SAU GAZE MONT.PRIN IMPUSCARE BOLT OTEL
PE BETON D=1/2 T

1.08
0.41
0.00
0.00

21.55

019
IC07N1
M
7.000
TEAVA OL.CTII FARA SUD SAU SUD.LONG.
INCALZ.CENTR.CTII.IND.SUDURA IN
DISTRIBUTIE D.EXT=114 MM

4.27
8.42
0.00
0.00

29.91

020
IC07H1
M
6.000
TEAVA OL.CTII FARA SUD.SAU.SUD.LONG.
INCALZ.CENTR.CTII.IND.SUDURA IN
DISTRIBUTIE D.EXT=76 MM

1.06
5.93
0.00
0.00

6.37

021
IC07E1
M
88.000
TEAVA OL.CTII FARA SUD.SAU.SUD.LONG.
INCALZ.CENTR.CTII.IND.SUDURA IN
DISTRIBUTIE D.EXT=63,5 MM

0.84
5.54
0.00
0.00

74.02

022
IC07A1
M
229.000
TEAVA OL.CTII FARA SUD.SAU.SUD.LONG.
INCALZ.CENTR.CTII.IND.SUDURA IN
DISTRIBUTIE D.EXT=51 MM

0.58
5.16
0.00
0.00

133.16

023
IC07A1
M
66.000
TEAVA OL.CTII FARA SUD.SAU.SUD.LONG.
INCALZ.CENTR.CTII.IND.SUDURA IN
DISTRIBUTIE D.EXT=51 MM

0.58
5.16
0.00
0.00

38.38

024 RPID06E2
BUC.
4.000
INLOCUIT ROBINET CU SERTAR PANA DIN
FONTA CU FLANSE SI CORP OVAL CU DIAM. DE
100 MM

199.22
13.89
0.00
0.00

796.89

025 RPSD17D1
BUC.
18.000
INLOC.UNUI ROBINET TREC.ALAMA PTR.TV.DE
PB P1 "

86.16
10.05
0.00
0.00

1550.82

52.97
2.70
0.00
0.00

1059.40

026 RPSD01D1
BUC.
20.000
INLOC.UNUI ROBINET DE SERVICIU SIMPLU O1
"

0.00
0.00
49.36

49.36

0.00

9.14

0.00

10.82

0.00

228.16

0.00

12.96

0.00

40.25

0.00

29.69

0.00

88.83

0.00

41.92

0.00

561.22

0.00

1314.19

0.00

378.76

0.00

852.47

0.00

1731.72

0.00

1113.39

2.22
0.00

3.33
0.00

63.85
0.00

3.85
0.00

12.03
0.00

8.14
0.00

58.92
0.00

35.55
0.00

487.20
0.00

1181.02
0.00

340.38
0.00

55.57
0.00

180.90
0.00

54.00
0.00

pag

12

======================================================================================================================
027 RPSD01B1
BUC.
12.000
INLOC.UNUI ROBINET DE SERVICIU SIMPLU O1
/2"

30.16
2.02
0.00
0.00

361.87

38.53
2.32
0.00
0.00

385.26

2.37
2.36
0.00
0.00

4.74

11.17
0.00
0.00
0.00

22.34

0.63
1.20
0.00
0.00

3.80

22.39
0.00
0.00
0.00

134.34

40.71
7.59
0.00
0.00

325.67

31.94
0.00
0.00
0.00

-255.52

54.98
0.00
0.00
0.00

439.84

2.37
2.36
0.00
0.00

9.49

13.36
0.00
0.00
0.00

53.44

033
IC34B1
BUC.
4.000
FITINGURI DIN FONTA MALEABILA PT.IMBIN.
INSURUB.TEVI.OTEL PIESELE FIIND CU 2
INSURUB.PT.D=1/2 T

0.63
1.20
0.00
0.00

2.53

033 7374567
COT PPR D=75MM

8.57
0.00
0.00
0.00

34.28

034 RPSA26G1
BUC.
6.000
INLOCUIT COT PVC PRIN IMBIN.MIXTA LIP.LA
1RACORD SI INSURUB.LA CELAL.PE COND.PVC
TIP G SAU M D=5

1.16
5.36
0.00
0.00

6.94

034 6712245
BUC.
6.000
@COT PVC-U 87 GR DN 50 COD KAB050X87

2.58
0.00
0.00
0.00

15.48

028 RPSD01C1
BUC.
10.000
INLOC.UNUI ROBINET DE SERVICIU SIMPLU O3
/4"

029
ID02C2
BUC.
2.000
TEU REGLARE PT.INST.INCALZIRE CENTR.CU
D: 1 1/2''

029 7374563
BUC.
TEU EGAL PPR 75X75X75

2.000

030
IC34B1
BUC.
6.000
FITINGURI DIN FONTA MALEABILA PT.IMBIN.
INSURUB.TEVI.OTEL PIESELE FIIND CU 2
INSURUB.PT.D=1/2 T
030 7374564
COT PPR D=110X90MM

BUC.

6.000

031
FE05B1
BUC.
8.000
RACORD OLANDEZ DIN OTEL CU DIAMETRUL
NOMINAL 25

031 4035998
BUC.
RACORD OLANDEZ DIN OTEL CU DN 25

031 7374565
BUC.
RACORD OLANDEZ MIXT PVC D=75MM

-8.000

8.000

032
ID02C2
BUC.
4.000
TEU REGLARE PT.INST.INCALZIRE CENTR.CU
D: 1 1/2''

032 7374566
TEU PPR 75X50X75

BUC.

BUC.

4.000

4.000

24.30
0.00
0.00

386.17

0.00

408.51

0.00

9.46

0.00

22.34

0.00

11.01

0.00

134.34

0.00

386.41

0.00

-255.52

0.00

439.84

0.00

18.93

0.00

53.44

0.00

7.34

0.00

34.28

0.00

39.08

0.00

15.48

23.25
0.00

4.72
0.00

0.00
0.00

7.21
0.00

0.00
0.00

60.74
0.00

0.00
0.00

0.00
0.00

9.44
0.00

0.00
0.00

4.81
0.00

0.00
0.00

32.14
0.00

0.00
0.00

pag

13

======================================================================================================================
035 RPSA27G1
BUC.
6.000
INLOCUIT MUFA DIN PVC MONT.PRIN LIPIRE
PE COND.EXIST.DIN PVC TIP G SAU M CU D=
50 MM *

2.16
6.57
0.00
0.00

12.94

036
ID02C2
BUC.
6.000
TEU REGLARE PT.INST.INCALZIRE CENTR.CU
D: 1 1/2''

2.37
2.36
0.00
0.00

14.23

3.08
0.00
0.00
0.00

18.48

037 RPSA29E1
BUC.
6.000
INLOCUIT REDUCTIE PVC TIP A SAU B MONT.
PRIN LIPIRE PE COND.EXIZT.DIN PVC TIP G
SAU M CU D=50 MM

2.16
5.18
0.00
0.00

12.94

037 6714263
BUC.
-6.000
REDUCTIE PVC G TIP A 63- 50 STAS 7178

1.62
0.00
0.00
0.00

-9.72

0.93
0.00
0.00
0.00

5.58

2.37
2.36
0.00
0.00

14.23

1.84
0.00
0.00
0.00

11.04

039 RPSA26F1
BUC.
54.000
INLOCUIT COT PVC PRIN IMBIN.MIXTA LIP.LA
1RACORD SI INSURUB.LA CELAL.PE COND.PVC
TIP G SAU M D=4

0.95
4.82
0.00
0.00

51.26

039 6712370
BUC.
54.000
COT PVC TIP U LA 87 GRADE 30 MIN. DN 40
NII 2167

1.10
0.00
0.00
0.00

59.40

2.37
2.36
0.00
0.00

47.45

20.27
0.00
0.00
0.00

405.40

2.37
2.36
0.00
0.00

61.68

109.88
0.00
0.00
0.00

2856.88

40.71
7.59
0.00
0.00

732.76

036 7374568
TEU PPR 50X32X50

BUC.

037 7374569
BUC.
REDUCTIE PPR D=50-40

6.000

6.000

038
ID02C2
BUC.
6.000
TEU REGLARE PT.INST.INCALZIRE CENTR.CU
D: 1 1/2''

038 7374570
TEU PPR 40X20X40

BUC.

6.000

040
ID02C2
BUC.
20.000
TEU REGLARE PT.INST.INCALZIRE CENTR.CU
D: 1 1/2''

040 7374571
BUC.
PIESA MIXTA PPR D=40MM

20.000

041
ID02C2
BUC.
26.000
TEU REGLARE PT.INST.INCALZIRE CENTR.CU
D: 1 1/2''

041 7374572
BUC.
RACORD PPR METAL D=30MM

26.000

042
FE05B1
BUC.
18.000
RACORD OLANDEZ DIN OTEL CU DIAMETRUL
NOMINAL 25

39.40
0.00
0.00

52.34

0.00

28.39

0.00

18.48

0.00

44.05

0.00

-9.72

0.00

5.58

0.00

28.39

0.00

11.04

0.00

311.59

0.00

59.40

0.00

94.64

0.00

405.40

0.00

123.04

0.00

2856.88

0.00

869.42

14.16
0.00

0.00
0.00

31.10
0.00

0.00
0.00

0.00
0.00

14.16
0.00

0.00
0.00

260.33
0.00

0.00
0.00

47.20
0.00

0.00
0.00

61.35
0.00

0.00
0.00

136.66
0.00

pag

14

======================================================================================================================
043 RPSA26E1
BUC.
14.000
INLOCUIT COT PVC PRIN IMBIN.MIXTA LIP.LA
1RACORD SI INSURUB.LA CELAL.PE COND.PVC
TIP G SAU M D=3

0.72
4.29
0.00
0.00

10.02

043 6712368
BUC.
14.000
COT PVC TIP U LA 87 GRADE 30 MIN. DN 32
NII 2167

0.87
0.00
0.00
0.00

12.18

2.37
2.36
0.00
0.00

14.23

7.67
0.00
0.00
0.00

46.02

1.58
2.36
0.00
0.00

15.82

0.55
0.00
0.00
0.00

5.50

1.58
2.36
0.00
0.00

15.82

2.84
0.00
0.00
0.00

28.40

2.37
2.36
0.00
0.00

18.98

5.54
0.00
0.00
0.00

44.32

2.37
2.36
0.00
0.00

37.96

5.94
0.00
0.00
0.00

95.04

049 RPSA26D1
BUC.
14.000
INLOCUIT COT PVC PRIN IMBIN.MIXTA LIP.LA
1RACORD SI INSURUB.LA CELAL.PE COND.PVC
TIP G SAU M D=2

0.63
4.02
0.00
0.00

8.85

049 6712368
BUC.
14.000
COT PVC TIP U LA 87 GRADE 30 MIN. DN 32
NII 2167

0.87
0.00
0.00
0.00

12.18

2.37
2.36
0.00
0.00

23.72

044
ID02C2
BUC.
6.000
TEU REGLARE PT.INST.INCALZIRE CENTR.CU
D: 1 1/2''

044 7374573
BUC.
PIESA MIXTA PPR D=32

6.000

045
ID03C2
BUC.
10.000
MUFA REGLARE PT.INST.INCALZIRE CENTR.CU
D: 1 1/4 TOLI

045 7374574
MUFA PPR D=32MM

BUC.

10.000

046
ID03C2
BUC.
10.000
MUFA REGLARE PT.INST.INCALZIRE CENTR.CU
D: 1 1/4 TOLI

046 7374575
MUFA PPR D=63MM

BUC.

10.000

047
ID02C2
BUC.
8.000
TEU REGLARE PT.INST.INCALZIRE CENTR.CU
D: 1 1/2''

047 7374576
TEU PPR D=63X20X63

BUC.

8.000

048
ID02C2
BUC.
16.000
TEU REGLARE PT.INST.INCALZIRE CENTR.CU
D: 1 1/2''

048 7374577
TEU PPR D=63X40X63

BUC.

16.000

050
ID02C2
BUC.
10.000
TEU REGLARE PT.INST.INCALZIRE CENTR.CU
D: 1 1/2''

60.00
0.00
0.00

70.01

0.00

12.18

0.00

28.39

0.00

46.02

0.00

39.41

0.00

5.50

0.00

39.41

0.00

28.40

0.00

37.86

0.00

44.32

0.00

75.72

0.00

95.04

0.00

65.10

0.00

12.18

0.00

47.32

0.00
0.00

14.16
0.00

0.00
0.00

23.60
0.00

0.00
0.00

23.60
0.00

0.00
0.00

18.88
0.00

0.00
0.00

37.76
0.00

0.00
0.00

56.24
0.00

0.00
0.00

23.60
0.00

pag

15

======================================================================================================================
050 7374578
BUC.
PIESA MIXTA PPR D=20MM

10.000

2.63
0.00
0.00
0.00

26.30

30.84
5.92
0.00
0.00

185.02

1.73
2.06
0.00
0.00

24.24

0.61
0.00
0.00
0.00

-8.54

5.64
0.00
0.00
0.00

78.96

053 RPSA29C1
BUC.
4.000
INLOCUIT REDUCTIE PVC TIP A SAU B MONT.
PRIN LIPIRE PE COND.EXIZT.DIN PVC TIP G
SAU M CU D=32 MM

0.98
5.18
0.00
0.00

3.92

054
FE05B1
BUC.
4.000
RACORD OLANDEZ DIN OTEL CU DIAMETRUL
NOMINAL 25

40.71
7.59
0.00
0.00

162.84

055 RPSA26G1
BUC.
6.000
INLOCUIT COT PVC PRIN IMBIN.MIXTA LIP.LA
1RACORD SI INSURUB.LA CELAL.PE COND.PVC
TIP G SAU M D=5

1.16
5.36
0.00
0.00

6.94

055 6712394
BUC.
6.000
COT PVC TIP U LA 87 GRADE 30 MIN. DN 75
NII 2167

2.90
0.00
0.00
0.00

17.40

056 RPSA29E1
BUC.
6.000
INLOCUIT REDUCTIE PVC TIP A SAU B MONT.
PRIN LIPIRE PE COND.EXIZT.DIN PVC TIP G
SAU M CU D=50 MM

2.16
5.18
0.00
0.00

12.94

057
FE05B1
BUC.
6.000
RACORD OLANDEZ DIN OTEL CU DIAMETRUL
NOMINAL 25

40.71
7.59
0.00
0.00

244.25

31.94
0.00
0.00
0.00

-191.64

109.88
0.00
0.00
0.00

659.28

3.52
3.12
0.00
0.00

28.14

1.97
0.00
0.00
0.00

-15.76

051
FE05A2
BUC.
6.000
RACORD OLANDEZ DIN OTEL CU DIAMETRUL
NOMINAL 15

052 RPIC78B1
BUC.
14.000
INLOCUIT COT CU RACORD OLANDEZ D=1/2"

052 4117904
BUC.
-14.000
COT FONTA MALEABILA A1 S474 DN 15 1/2

052 7374579
BUC.
RACORD OLANDEZ 1/2" FE

057 4035998
BUC.
RACORD OLANDEZ DIN OTEL CU DN 25

057 7374580
BUC.
RACORD MUFA MIXTA ALAMA FI 11/4"

14.000

-6.000

6.000

058 RPIC78E1
BUC.
8.000
INLOCUIT COT CU RACORD OLANDEZ D=1 1/4"

058 4117992
BUC.
-8.000
COT FONTA MALEABILA A1 S474 DN 32 11/4

0.00
0.00
0.00

26.30

0.00

220.55

0.00

53.06

0.00

-8.54

0.00

78.96

0.00

24.65

0.00

193.20

0.00

39.08

0.00

17.40

0.00

44.05

0.00

289.81

0.00

-191.64

0.00

659.28

0.00

53.13

0.00

-15.76

35.53
0.00

28.81
0.00

0.00
0.00

0.00
0.00

20.74
0.00

30.37
0.00

32.14
0.00

0.00
0.00

31.10
0.00

45.55
0.00

0.00
0.00

0.00
0.00

24.99
0.00

0.00
0.00

pag

16

======================================================================================================================
058 7374581
BUC.
RACORD CU HOLENDER 11/4" FE-FE

8.000

13.28
0.00
0.00
0.00

106.24

0.00
0.71
0.00
0.00

0.00

060
IE03B1
M
66.000
EFECT.PROB.ETANS.LA PRES.A COND.PT.ALIM.
AEROTERME SI BATERII CU D: 1 1/4 LA 2
TOLI

0.00
1.18
0.00
0.00

0.00

061
IE03C1
M
323.000
EFECT.PROB.ETANS.LA PRES.A COND.PT.ALIM.
AEROTERME SI BATERII CU D: 54X3 LA 83X3,
5 MM

0.00
0.95
0.00
0.00

0.00

062
IE03D1
M
7.000
EFECT.PROB.ETANS.LA PRES.A COND.PT.ALIM.
AEROTERME SI BATERII CU D: 89X3,5 LA
159X4,5 MM

0.00
1.10
0.00
0.00

0.00

063
FE05B2
BUC.
22.000
RACORD OLANDEZ DIN OTEL CU DIAMETRUL
NOMINAL 30

43.77
7.59
0.00
0.00

962.91

35.00
0.00
0.00
0.00

-770.00

11.68
0.00
0.00
0.00

256.96

32.53
5.92
0.00
0.00

65.05

29.00
0.00
0.00
0.00

-58.00

7.14
0.00
0.00
0.00

14.28

065
IC07A1
M
24.000
TEAVA OL.CTII FARA SUD.SAU.SUD.LONG.
INCALZ.CENTR.CTII.IND.SUDURA IN
DISTRIBUTIE D.EXT=51 MM

0.58
5.16
0.00
0.00

13.96

065 7374584
TEAVA PPR D=20MM

2.58
0.00
0.00
0.00

61.92

066 RPSA29D1
BUC.
4.000
INLOCUIT REDUCTIE PVC TIP A SAU B MONT.
PRIN LIPIRE PE COND.EXIZT.DIN PVC TIP G
SAU M CU D=40 MM

0.81
5.18
0.00
0.00

3.22

067 RPSA29C1
BUC.
4.000
INLOCUIT REDUCTIE PVC TIP A SAU B MONT.
PRIN LIPIRE PE COND.EXIZT.DIN PVC TIP G
SAU M CU D=32 MM

0.98
5.18
0.00
0.00

3.92

059
IE03A1
M
25.000
EFECT.PROB.ETANS.LA PRES.A COND.PT.ALIM.
AEROTERME SI BATERII CU D: 3/8 LA 1 TOLI

063 4036007
BUC.
-22.000
RACORD OLANDEZ DIN OTEL CU DN 30

063 7374582
BUC.
RACORD PPR OLANDEZ 11/4"

22.000

064
FE05A3
BUC.
2.000
RACORD OLANDEZ DIN OTEL CU DIAMETRUL
NOMINAL 20

064 4035986
BUC.
RACORD OLANDEZ DIN OTEL CU DN 20

064 7374583
BUC.
RACORD PPR OLANDEZ 3/4"

ML.

-2.000

2.000

24.000

0.00
0.00
0.00

106.24

0.00

17.75

0.00

78.08

0.00

305.69

0.00

7.68

0.00

1129.94

0.00

-770.00

0.00

256.96

0.00

76.90

0.00

-58.00

0.00

14.28

0.00

137.73

0.00

61.92

0.00

23.96

0.00

24.65

17.75
0.00

78.08
0.00

305.69
0.00

7.68
0.00

167.03
0.00

0.00
0.00

0.00
0.00

11.84
0.00

0.00
0.00

0.00
0.00

123.78
0.00

0.00
0.00

20.74
0.00

20.74
0.00

pag

17

======================================================================================================================
068 RPSA29H1
BUC.
2.000
INLOCUIT REDUCTIE PVC TIP A SAU B MONT.
PRIN LIPIRE PE COND.EXIST.DIN PVC TIP G
SAU M CU D=90 MM

6.89
8.12
0.00
0.00

13.79

069 RPSA29G1
BUC.
2.000
INLOCUIT REDUCTIE PVC TIP A SAU B MONT.
PRIN LIPIRE PE COND.EXIST.DIN PVC TIP G
SAU M CU D=75 MM

4.25
6.39
0.00
0.00

8.50

070 IZH22A1
MP.
74.890
IZOLAREA CONDUCTELOR CU COCHILII DIN
VATA MINERALA GATA CONFECT.GROSIME 20-80
MM.

0.18
3.67
0.00
0.00

13.14

070 2610760
BUC.
2.678
@COCHILII VATA MINERALA D=22 L=1000 G=50

17.64
0.00
0.00
0.00

47.24

18.00
0.00
0.00
0.00

72.86

23.46
0.00
0.00
0.00

217.47

19.84
0.00
0.00
0.00

792.27

25.78
0.00
0.00
0.00

54.16

20.68
0.00
0.00
0.00

353.15

19.68
0.00
0.00
0.00

39.73

070 2610768
BUC.
4.048
@COCHILII VATA MINERALA D=32 L=1000 G=50

070 2609476
M
9.270
@COCHILII VATA MINERALA VILLAS DN 42 G=
50 NECASERATE

070 2610780
BUC.
39.933
@COCHILII VATA MINERALA D=50 L=1000 G=50

070 2610864
BUC.
2.101
@COCHILII VATA MINERALA D=108 L=1000 G=
50

070 2610784
BUC.
17.077
@COCHILII VATA MINERALA D=60 L=1000 G=50

070 2610802
BUC.
2.019
@COCHILII VATA MINERALA D=76 L=1000 G=50

16.24
0.00

MATERIALE
13679.99

MANOPERA
5600.00

UTILAJ
0.00

TRANSPORT
75.78

Detaliere transporturi:
-Articole TRA

0.00

21.29

0.00

288.15

0.00

47.24

0.00

72.86

0.00

217.47

0.00

792.27

0.00

54.16

0.00

353.15

0.00

39.73

0.00

275.01
0.00

0.00
0.00

0.00
0.00

0.00
0.00

0.00
0.00

0.00
0.00

0.00
0.00

0.00
0.00

TOTAL
19355.77

75.78

Alte cheltuieli directe:


-Cota aprovizionare 5.0%
-CAS:
(
5600.00 +
75.78 * 0.000)
-SOMAJ:
(
5600.00 +
75.78 * 0.000)
-RET MAISTRU
(
5600.00 +
75.78 * 0.000)
-FOND DE RISC
(
5600.00 +
75.78 * 0.000)
-Coeficient 5 (utilizator)

30.03

12.79

Cheltuieli directe din articole:


GREUTATE
0.696

0.00

684.00
0.00 * 0.000 +
* 0.20800 =

1 164.80

0.00 * 0.000 +
* 0.00500 =

28.00

0.00 * 0.000 +
* 0.00850 =

47.60

0.00 * 0.000 +
* 0.05200 =

291.20

pag

18

======================================================================================================================
(
5600.00 +
0.00 * 0.000 +
75.78 * 0.000) * 0.00279 =
15.62
-Coeficient 6 (utilizator)
(
5600.00 +
0.00 * 0.000 +
75.78 * 0.000) * 0.00250 =
14.00
Total cheltuieli directe:
GREUTATE
0.696

MATERIALE
14363.99

MANOPERA
7161.23

UTILAJ
0.00

TRANSPORT
75.78

TOTAL
21601.00

Cheltuieli indirecte:
21601.00 * 0.1015 =
Profit:
23793.50 * 0.0400 =
TOTAL GENERAL DEVIZ:

PROIECTANT

2 192.50
951.74
24 745.24

CONTRACTANT (OFERTANT)

DEVIZIER

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