Documente Academic
Documente Profesional
Documente Cultură
al obiectivului de investitii
Intocmit,
Intocmit,
F2cp - CENTRALIZATORUL
cheltuielilor pe obiect si categorii de lucrari
Nr. Valoare
cap./subcap. (exclusiv TVA)
Cheltuieli pe categoria de lucrari
deviz general
lei
1 2 3
I. Lucrari de constructii si instalatii
1.2 Amenajarea terenului 132,265.18
1.2.1 [0157.3] Obiect 3 - Amenajari 132,265.18
1.2.1.1 [0157.3.1] Deviz nr. 14 - Amenajari exterioare 132,265.18
2 CAPITOL 2 183,851.28
Cheltuieli pentru asigurarea utilitatilor necesare obiectivului de investitii
2.1 [0157.1] Obiect 1 - Baza salvare 95,851.28
2.1.1 [0157.1.7] Deviz nr. 7 - Lucrari de instalatii electrice exterioare 32,411.20
2.1.2 [0157.1.9] Deviz nr. 9 - Lucrari de instalatii sanitare - Retele exterioare 63,440.08
2.2 [0157.2] Obiect 2 - Racorduri utilitati 88,000.00
2.2.1 [0157.2.1] Deviz nr. 10 - Racord utilitati - bransament la reteaua de distributie 28,700.00
apa
2.2.2 [0157.2.2] Deviz nr. 11 - Racord la reteaua de canalizare menajera 59,300.00
4.1 Constructii si instalatii 1,897,486.24
4.1.1 [0157.1] Obiect 1 - Baza salvare 1,897,486.24
4.1.1.1 [0157.1.1] Deviz nr. 1 - Lucrari de Arhitectura 1,011,880.74
4.1.1.2 [0157.1.2] Deviz nr. 2 - Lucrari de infrastructura 247,989.63
4.1.1.3 [0157.1.3] Deviz nr. 3 - Lucrari de suprastructura 172,838.37
4.1.1.4 [0157.1.4] Deviz nr. 4 - Lucrari de instalatii electrice interioare 102,611.34
4.1.1.5 [0157.1.5] Deviz nr. 5 - Lucrari de instalatii electrice curenti slabi 35,129.13
4.1.1.6 [0157.1.6] Deviz nr. 6 - Lucrari de instalatii electrice priza de pamant 26,864.87
4.1.1.7 [0157.1.8] Deviz nr. 8 - Lucrari de instalatii sanitare interioare 49,865.98
4.1.1.8 [0157.1.10] Deviz nr. 12 - Lucrari de instalatii termice 250,306.18
TOTAL I 2,213,602.70
II. Montaj utilaje si echipamente tehnologice
4.2 Montaj utilaje, echipamente tehnologice si functionale 55,071.86
4.2.1 [0157.1] Obiect 1 - Baza salvare 55,071.86
4.2.1.1 [0157.1.11] Deviz nr. 13 - Montaj echipamente in CT 55,071.86
TOTAL II 55,071.86
III. Procurare
4.3 Utilaje, echipamente tehnologice si functionale care necesita montaj 203,614.00
4.3.1 [0157.1] Obiect 1 - Baza salvare 203,614.00
4.3.1.1 [0157.1] 1.1. Lista echipamente - in CT 203,614.00
4.4 Utilaje, echipamente tehnologice si functionale care nu necesita montaj si 0.00
echipamente de transport
4.5 Dotari 176,873.95
4.5.1 [0157.1] Obiect 1 - Baza salvare 176,873.95
4.5.1.1 [0157.1] 1.2. Dotari 176,873.95
4.6 Active necorporale 0.00
TOTAL III 380,487.95
Pag 2
1 2 3
IV. Probe tehnologice si teste
6.2 Probe tehnologice si teste 0.00
TOTAL IV 0.00
Intocmit,
F2 - CENTRALIZATORUL
cheltuielilor pe obiect si categorii de lucrari
1 2 3
I. Lucrari de constructii si instalatii
2 CAPITOL 2 95,851.28
Cheltuieli pentru asigurarea utilitatilor necesare obiectivului de investitii
2.1 [0157.1.7] Deviz nr. 7 - Lucrari de instalatii electrice exterioare 32,411.20
2.2 [0157.1.9] Deviz nr. 9 - Lucrari de instalatii sanitare - Retele exterioare 63,440.08
4.1 Constructii si instalatii 1,897,486.24
4.1.1 [0157.1.1] Deviz nr. 1 - Lucrari de Arhitectura 1,011,880.74
4.1.2 [0157.1.2] Deviz nr. 2 - Lucrari de infrastructura 247,989.63
4.1.3 [0157.1.3] Deviz nr. 3 - Lucrari de suprastructura 172,838.37
4.1.4 [0157.1.4] Deviz nr. 4 - Lucrari de instalatii electrice interioare 102,611.34
4.1.5 [0157.1.5] Deviz nr. 5 - Lucrari de instalatii electrice curenti slabi 35,129.13
4.1.6 [0157.1.6] Deviz nr. 6 - Lucrari de instalatii electrice priza de pamant 26,864.87
4.1.7 [0157.1.8] Deviz nr. 8 - Lucrari de instalatii sanitare interioare 49,865.98
4.1.8 [0157.1.10] Deviz nr. 12 - Lucrari de instalatii termice 250,306.18
TOTAL I 1,993,337.52
II. Montaj utilaje si echipamente tehnologice
4.2 Montaj utilaje, echipamente tehnologice si functionale 55,071.86
4.2.1 [0157.1.11] Deviz nr. 13 - Montaj echipamente in CT 55,071.86
TOTAL II 55,071.86
III. Procurare
4.3 Utilaje, echipamente tehnologice si functionale care necesita montaj 203,614.00
4.3.1 [0157.1] 1.1. Lista echipamente - in CT 203,614.00
4.4 Utilaje, echipamente tehnologice si functionale care nu necesita montaj si 0.00
echipamente de transport
4.5 Dotari 176,873.95
4.5.1 [0157.1] 1.2. Dotari 176,873.95
4.6 Active necorporale 0.00
TOTAL III 380,487.95
IV. Probe tehnologice si teste
6.2 Probe tehnologice si teste 0.00
TOTAL IV 0.00
1 2 3
Intocmit,
F2 - CENTRALIZATORUL
cheltuielilor pe obiect si categorii de lucrari
1 2 3
I. Lucrari de constructii si instalatii
2 CAPITOL 2 88,000.00
Cheltuieli pentru asigurarea utilitatilor necesare obiectivului de investitii
2.1 [0157.2.1] Deviz nr. 10 - Racord utilitati - bransament la reteaua de distributie 28,700.00
apa
2.2 [0157.2.2] Deviz nr. 11 - Racord la reteaua de canalizare menajera 59,300.00
TOTAL I 88,000.00
II. Montaj utilaje si echipamente tehnologice
4.2 Montaj utilaje, echipamente tehnologice si functionale 0.00
TOTAL II 0.00
III. Procurare
4.3 Utilaje, echipamente tehnologice si functionale care necesita montaj 0.00
4.4 Utilaje, echipamente tehnologice si functionale care nu necesita montaj si 0.00
echipamente de transport
4.5 Dotari 0.00
4.6 Active necorporale 0.00
TOTAL III 0.00
IV. Probe tehnologice si teste
6.2 Probe tehnologice si teste 0.00
TOTAL IV 0.00
Intocmit,
F2 - CENTRALIZATORUL
cheltuielilor pe obiect si categorii de lucrari
1 2 3
I. Lucrari de constructii si instalatii
1.2 Amenajarea terenului 132,265.18
1.2.1 [0157.3.1] Deviz nr. 14 - Amenajari exterioare 132,265.18
TOTAL I 132,265.18
II. Montaj utilaje si echipamente tehnologice
4.2 Montaj utilaje, echipamente tehnologice si functionale 0.00
TOTAL II 0.00
III. Procurare
4.3 Utilaje, echipamente tehnologice si functionale care necesita montaj 0.00
4.4 Utilaje, echipamente tehnologice si functionale care nu necesita montaj si 0.00
echipamente de transport
4.5 Dotari 0.00
4.6 Active necorporale 0.00
TOTAL III 0.00
IV. Probe tehnologice si teste
6.2 Probe tehnologice si teste 0.00
TOTAL IV 0.00
Intocmit,
0 1 2 3 4 5=3x4
2.4 CD19A% Placare cu placi de gipscarton, pe structura mp 18.90 16.87 318.88
metalica autoportanta, dist intre mont 60 material: 1.46 27.62
cm - Ghene instalatii manopera: 15.40 291.06
utilaj: 0.01 0.21
transport: 0.00 0.00
2.4.L 8558010 Surub montaj autofiletant 25mm/1000 buc 283.50 0.02 5.67
superrapid
2.4.L 8526020 Saltea vata minerala gr.=50mm mp 18.90 12.50 236.25
2.4.L 8527015 Placi gips-carton normale gkb 12.5mm mp 19.85 8.27 164.12
1200/2000
2.4.L 8535040 Profil de contur uw 50/0.6/4000 din otel m 13.23 2.18 28.84
galvanizat
2.4.L 8535011 Profil de structura CW 50/0,6/2600mm, din m 37.80 2.30 86.94
otel galvanizat
2.4.L 8521045 Banda hartie pt.rosturi placi gipscarton m 26.46 0.26 6.88
23m/rola
3 PARDOSELI
3.1 CG37A+ Pardoseli sistem epoxidic/poliuretanic mp 308.70 10.58 3,266.82
0,5cm. gros material: 5.68 1,754.19
manopera: 4.90 1,512.63
utilaj: 0.00 0.00
transport: 0.00 0.00
3.1.L 20013227 Procurare sistem epoxidic KG 487.75 222.80 108,669.81
3.2 CG01E-35# Sapa mortar protectie incalzire pardoseala mp 404.25 36.33 14,685.03
si suport pard. epoxidica material: 26.81 10,836.57
manopera: 9.52 3,848.46
utilaj: 0.00 0.00
transport: 0.00 0.00
3.3 CG37A% Parchet din parchet lamelar mp 95.55 27.74 2,650.75
material: 17.24 1,647.47
manopera: 10.50 1,003.28
utilaj: 0.00 0.00
transport: 0.00 0.00
3.3.L 2943531 Parchet lamelar triplustratificat pentru mp 100.33 150.57 15,106.31
pardoseala incalzita
3.4 CG01B% [1] Strat suport pardoseli din M100 gros 3 cm mp 95.55 9.75 931.13
(sapa autonivelanta)-elicopterizata material: 0.00 0.00
manopera: 5.60 535.08
utilaj: 4.15 396.05
transport: 0.00 0.00
3.4.L 2101150 Mortar sapa autonivelanta kg 439.53 2.56 1,125.20
3.5 RPCK44A1 Pardoseli piatra naturala (ardezie) la mp 75.60 42.15 3,186.67
acces, rampa auto si scari inclusiv strat material: 11.63 879.38
suport manopera: 30.52 2,307.29
utilaj: 0.00 0.00
transport: 0.00 0.00
3.5.L 2202054 Procurare piatra naturala mp 77.11 137.00 10,564.24
4 SCARI
4.1 CG37A+ Pardoseala vopsea epoxidica pentru mp 38.85 10.58 411.13
trepre, contratrepte si podeste material: 5.68 220.77
manopera: 4.90 190.37
utilaj: 0.00 0.00
transport: 0.00 0.00
4.1.L 20013227 Procurare sistem epoxidic KG 61.38 222.80 13,676.13
Pag 3
STADIUL FIZIC: Deviz nr. 1 - Lucrari de Arhitectura
0 1 2 3 4 5=3x4
4.2 RMF37A# Scara interioara cu vanguri, trepte si m 7.51 196.20 1,473.46
balustrada din lemn , dimensiune treapta material: 91.20 684.91
90x27cm. cu 5,0cm gros. H total scara 1 manopera: 105.00 788.55
buc =7,15m. 0.00 0.00
utilaj:
transport: 0.00 0.00
5 PLACAJE INTERIOARE
5.1 CI17A# Placaj tapet pvc tip Tarket inclusiv strat mp 76.97 28.00 2,155.16
adeziv h=2,10m. (bai camere parter + dus material: 0.00 0.00
etaj) manopera: 28.00 2,155.16
utilaj: 0.00 0.00
transport: 0.00 0.00
5.1.L 2924224 Procurare covor pvc tip Tarket mp 84.67 142.30 12,048.11
5.1.L 6110481 Procurare adeviz ptr lipit covor tip tarket kg 1,000.61 17.05 17,060.40
5.2 CI17A# Placaj tapet pvc tip Tarket inclusiv strat mp 53.34 28.00 1,493.52
adeziv h=1,60m. (grupuri sanitare +oficiu) material: 0.00 0.00
manopera: 28.00 1,493.52
utilaj: 0.00 0.00
transport: 0.00 0.00
5.2.L 2924224 Procurare covor pvc tip Tarket mp 58.67 142.30 8,349.31
5.2.L 6110481 Procurare adeviz ptr lipit covor tip tarket kg 693.42 17.05 11,822.81
6 PLAFOANE
6.1 CQ16A+ Tavane false executate din placi de mp 155.40 35.61 5,533.71
gips-carton, montat pe schelet metalic de material: 23.66 3,676.68
sustinere suspendat cu elemente de tip manopera: 11.90 1,849.26
NONIUS...executat cu un strat de placi de 0.05 7.77
utilaj:
gips-carton
transport: 0.00 0.00
6.1.L 20010043 Placa OSB 18 cm grosime mp 156.95 65.16 10,227.12
7 ZUGRAVELI SI VOPSITORII
7.1 RPCR02B Zugraveli exterioare superioare,vopsitorii mp 1,136.10 10.88 12,364.18
lavabilexterioare si int. exec. manual cu material: 1.08 1,230.40
vinarom 2 strat - pereti manopera: 9.80 11,133.78
utilaj: 0.00 0.00
transport: 0.00 0.00
7.1.L 6104353 Vopsea vinarom alba v.108-210 stas kg 454.44 15.48 7,034.73
7359-80
7.2 RPCR02B Zugraveli exterioare superioare,vopsitorii mp 283.50 10.88 3,085.33
lavabilexterioare si int. exec. manual cu material: 1.08 307.03
vinarom 2 strat - tavane manopera: 9.80 2,778.30
utilaj: 0.00 0.00
transport: 0.00 0.00
7.2.L 6104353 Vopsea vinarom alba v.108-210 stas kg 113.40 15.48 1,755.43
7359-80
8 TENCUIELI INTERIOARE
8.1 CF01A1 Tencuieli interioare driscuite la pereti si mp 825.30 14.71 12,142.79
stalpi la pereti si stâlpi, executate manual, material: 1.45 1,196.69
pe suprafete de zidarie de caramida, cu manopera: 13.02 10,745.41
mortar de var-ciment marca M10-T în 0.24 200.70
utilaj:
grosime medie de 1.5 cm, inclusiv schela
transport: 0.00 0.00
pe capre;
8.1.L 2101195 Mortar tencuiala M 100 (var hidrat) s 1030 mc 14.86 255.20 3,791.10
8.2 CF01XC-02 Tencuieli interioare driscuite exec.manual mp 128.63 31.84 4,094.98
exclusiv sche.la tavanecu mortar m 25-t material: 8.69 1,117.62
gros.2cm - utilizarea mortarului m100-t in manopera: 22.40 2,881.20
locul mortar m25-t 0.75 96.16
utilaj:
transport: 0.00 0.00
9 TAMPLARII EXTERIOARE
Pag 4
STADIUL FIZIC: Deviz nr. 1 - Lucrari de Arhitectura
0 1 2 3 4 5=3x4
9.1 CK34A+ Ferestre si usi exterioare din profile pvc 7 mp 71.53 16.86 1,205.96
camere si geam tip termopan 3 straturi material: 3.72 266.08
manopera: 12.60 901.23
utilaj: 0.54 38.65
transport: 0.00 0.00
9.1.L 6313369 Diblu cu expandare m12 D 16 mm buc 429.16 1.17 502.11
9.1.L 20012680 Silicon de etansare l 14.31 30.63 438.17
9.1.L 20010080 Spuma poliuretanica l 17.88 46.73 835.60
9.1.L 6720297 Procurare tamplarie exterioara din profile mp 71.53 588.37 42,083.75
PVC 7 camere, termopan 3 str
9.2 CK07A# Glafuri exterioare tabla aluminiu, m 28.35 4.88 138.35
pervaze...glafuri pana la 25 cm material: 0.40 11.34
latime,montate la ferestre manopera: 4.48 127.01
utilaj: 0.00 0.00
transport: 0.00 0.00
9.2.L 2947800 Glaf fereastra exterioare tabla aluminiu m 28.35 44.76 1,268.95
25cm. latime
9.3 CK14I1 Montat usa metalica garaj mp 9.24 120.57 1,114.05
material: 12.89 119.06
manopera: 107.52 993.48
utilaj: 0.16 1.50
transport: 0.00 0.00
9.3.L 6306664 Procurare usa metalica pentru garaj mp 9.24 1,411.41 13,041.43
10 TAMPLARII INTERIOARE
10.1 CK27A# Glasvanduri profiluri mase plastice mp 11.66 21.84 254.62
din...panouri fixe montate, decor lemn material: 9.81 114.40
manopera: 12.03 140.22
utilaj: 0.00 0.00
transport: 0.00 0.00
10.1.L 6720448 Vitrina din PVC tip gealan mp 11.66 537.50 6,267.25
10.2 CK13A# Usi si porti metalice glisante sau...pliante,1 mp 6.41 54.61 349.78
canat,cu suprafata <= 7 mp, montate in zid material: 10.51 67.32
de orice fel inclusiv accesorii manopera: 44.10 282.46
utilaj: 0.00 0.00
transport: 0.00 0.00
10.2.L 5900696 Electrod sud.ol. s 1125/2 e43.2 D = 2,00 kg 0.86 17.00 14.70
mm inv r 1.2
10.2.L 6306500 Usa glisante mp 6.41 642.60 4,115.85
10.3 CK03A# Usi din lemn...simple,interioare,un mp 38.98 26.65 1,038.93
canat,pe captuseli cu latime <= 19 cm,la material: 1.45 56.64
constructii cu h<=35 m manopera: 25.20 982.30
utilaj: 0.00 0.00
transport: 0.00 0.00
10.3.L 5889749 Cuie cu cioc tip B 3,00x22 mm stas 2111 kg 3.31 3.89 12.89
10.3.L 2933304 Usa lemn mp 38.98 295.00 11,499.10
10.4 CK12A% Usi met.un canat supr.toc <7mp incl.din mp 5.20 73.85 384.02
prof.ol, cu armat.si accesorii in zid.de orice material: 12.25 63.70
natura manopera: 61.60 320.32
utilaj: 0.00 0.00
transport: 0.00 0.00
10.4.L 5900700 Electrod sud.ol.nealiat s 1125/2 e44c kg 0.73 17.00 12.38
2
10.4.L 6306507 Usa metalica mp 5.20 612.51 3,185.05
11 FINISAJE FATADE
Pag 5
STADIUL FIZIC: Deviz nr. 1 - Lucrari de Arhitectura
0 1 2 3 4 5=3x4
11.1 CI18A# Placaje cu placi emailate sau melaminate mp 182.70 46.58 8,510.80
din fibre de lemn , aplicate prin lipire cu material: 18.02 3,291.43
adeziv pe tencuiala driscuita fin la pereti manopera: 22.40 4,092.48
si stalpi (din zidarie sau beton ) , destinate 6.17 1,126.89
utilaj:
incaperilor cu umiditatea normala...cu
transport: 0.00 0.00
placi emailate sau melaminate
11.1.L 5802520 Surub cap hexagonal precis M 20 x 60 buc 73.08 2.35 171.74
gr. 8.8 s4272
11.1.L 6313291 Diblu metalic cu autofrezare pentru surub buc 1,096.20 1.30 1,425.06
M6
11.1.L 5886760 Cuie cu cap conic tip a1 1,8 x 35 OL 34 kg 36.54 4.17 152.37
s 2111
11.1.L 2948062 Pervaz baghete pentru usi cher.rasin. m 73.08 11.56 844.80
24/14 mm.
11.1.L 2960450 Placaj lemn pin nordic tratat termic mc 200.97 60.41 12,140.60
11.2 CE15XA Rigle din lemn de rasinoase asezate in mp 182.70 23.65 4,320.29
lungul capriorilor din bet.arm.prefabr.sau material: 10.89 1,989.04
met.la acoperisuri manopera: 12.60 2,302.02
utilaj: 0.16 29.23
transport: 0.00 0.00
11.3 IZF85A01+ Termosistem cu vata minerala, pentru mp 78.75 33.14 2,609.49
fatade tencuite, montare la inaltimi sub 8m, material: 15.36 1,209.31
tencuieli decorative manopera: 17.78 1,400.18
utilaj: 0.00 0.00
transport: 0.00 0.00
11.3.L 20028354 Placa vata minerala gr. mm= 100 mm mp 82.69 25.00 2,067.19
11.3.L 20018837 Glet pentru exterior kg 393.75 6.62 2,606.63
11.3.L 2101122 Mortar termoizolant Baumit 50 kg 551.25 3.84 2,116.80
11.4 CI01XA Placaj piatra naturala ardezie 2-3cm. gros. mp 136.50 119.83 16,356.85
inclusiv adeziv montare material: 23.67 3,230.82
manopera: 95.20 12,994.80
utilaj: 0.96 131.23
transport: 0.00 0.00
11.4.L 2202274 Placa piatra naturala ext mp 139.23 121.62 16,933.15
11.5 TE06C1 Plasa de armatura sudata tip mp 136.50 16.49 2,251.11
stnb...d=6mm ochiurile 100x100mm material: 14.53 1,983.84
manopera: 1.96 267.27
utilaj: 0.00 0.00
transport: 0.00 0.00
11.6 IZF31A+ Tencuiala decorativa silicatica pentru mp 136.50 45.59 6,222.45
exterior cu granulatie mica material: 27.60 3,766.82
manopera: 15.54 2,121.21
utilaj: 2.45 334.43
transport: 0.00 0.00
12 CONFECTII METALICE
12.1 RCSL02B# Parapet(balustrada)-exterioara din profile m 18.90 484.19 9,151.26
si tabla inox la terase h=90cm material: 455.35 8,606.03
manopera: 28.52 538.99
utilaj: 0.33 6.24
transport: 0.00 0.00
12.2 CI03A1 Elemente liniare din materiale -glafuri m 25.94 43.41 1,125.84
exterioare tabla inox 40 cm latime material: 10.18 264.04
manopera: 33.04 856.89
utilaj: 0.19 4.91
transport: 0.00 0.00
12.2.L 2204076 Glafuri exterioare din PVC de 2 cm grosime m 26.45 59.00 1,560.77
cu latimea de 25 cm
13 INVELITOARE
Pag 6
STADIUL FIZIC: Deviz nr. 1 - Lucrari de Arhitectura
0 1 2 3 4 5=3x4
13.1 CE12XA Sarpanta din lemn la acoperisuri simple cu mp 233.63 60.05 14,028.78
1 pina la 4 pante exec.pe scaune din lemn material: 39.65 9,262.73
rot.pt.inv.usoa manopera: 19.60 4,579.15
utilaj: 0.80 186.90
transport: 0.00 0.00
13.2 RPCXI01C Invelitoare ...cu tigla ceramica si coame pe mp 233.63 316.16 73,864.58
sipci din lemn incl. dolii pazii sort. material: 273.88 63,986.71
racorduri. manopera: 42.28 9,877.88
utilaj: 0.00 0.00
transport: 0.00 0.00
13.3 CE18A1 Astereala la învelitori sau la doliile mp 233.63 28.72 6,709.71
invelitorilor din tabla - intrados streasina material: 25.38 5,929.30
manopera: 2.80 654.16
utilaj: 0.54 126.25
transport: 0.00 0.00
13.4 CO41A1# Folie de acoperis tip DuPont TYVEK mp 233.63 3.06 714.44
material: 1.94 452.77
manopera: 1.12 261.67
utilaj: 0.00 0.00
transport: 0.00 0.00
13.5 RCSH08B% Streasina infundata, din lambriu lemn mp 70.35 147.77 10,395.84
exterior material: 115.25 8,107.75
manopera: 29.82 2,097.84
utilaj: 2.70 190.25
transport: 0.00 0.00
13.6 IZC03A1# Bariera contra vapori pe supraf.oriz.cu 1 mp 131.57 2.42 318.82
strat carton bit.lipit pe toata supr.cu mastic material: 1.20 157.98
bit manopera: 1.12 147.35
utilaj: 0.10 13.49
transport: 0.00 0.00
13.6.L 2601169 Bariera folie pvc mp 144.72 3.39 490.61
13.7 CQ01A+- asim Procurare si montare placa OSB 18 mm mp 131.57 41.74 5,491.54
grosime material: 29.09 3,827.23
manopera: 12.60 1,657.73
utilaj: 0.05 6.58
transport: 0.00 0.00
13.7.L 20010043 Placa OSB 18 cm grosime mp 268.39 65.16 17,488.59
13.8 CK17A# Lambriuri la pereti, din...cherestrea mp 131.57 48.74 6,412.54
rasinoase,in tablii si frizuri sau material: 5.34 702.58
lamele,executate pe santier pentru manopera: 43.40 5,709.96
suprafete > 10 mp 0.00 0.00
utilaj:
transport: 0.00 0.00
13.8.L 2904042 Dulap molid-brad cl.a tiv. G = 28-58mm L = mc 5.26 995.00 5,236.33
3-3,50m lT = 7-15
13.9 CE15XA Rigle din lemn de rasinoase 40x80mm mp 131.57 25.33 3,332.31
material: 12.57 1,653.53
manopera: 12.60 1,657.73
utilaj: 0.16 21.05
transport: 0.00 0.00
13.10 CE15XA Rigle din lemn de rasinoase montaj mp 131.57 34.21 4,500.34
termoizilatie 50x120mm material: 21.45 2,821.56
manopera: 12.60 1,657.73
utilaj: 0.16 21.05
transport: 0.00 0.00
Pag 7
STADIUL FIZIC: Deviz nr. 1 - Lucrari de Arhitectura
0 1 2 3 4 5=3x4
13.11 CN13XB Vopsitorii lemnariei cu solutii speciale mp 233.63 11.81 2,758.94
exec.man.diasil aplicat pe lemn,pal si pfl material: 7.61 1,777.69
dur sau poros manopera: 4.20 981.25
utilaj: 0.00 0.00
transport: 0.00 0.00
13.12 RPIF10A# Izolare cu saltele vata minerala 12 cm. mp 131.57 20.39 2,683.16
grosime material: 3.31 436.01
manopera: 17.08 2,247.15
utilaj: 0.00 0.00
transport: 0.00 0.00
13.12 8626010A Vata minerala - 120 mm * mp 135.51 28.00 3,794.36
13.13 RPIF10A# Izolare cu saltele vata minerala 18 cm. mp 131.57 20.39 2,683.16
grosime material: 3.31 436.01
manopera: 17.08 2,247.15
utilaj: 0.00 0.00
transport: 0.00 0.00
13.13 2606066 Saltea vata minerala 180 mm mp 135.51 51.52 6,981.63
13.14 RPCI19XB Jgheaburi tabla zincata prevopsita m 19.95 43.72 872.28
electrostatic sectiune dreptunghiulara material: 24.40 486.85
manopera: 19.32 385.43
utilaj: 0.00 0.00
transport: 0.00 0.00
13.15 RPCI22XB Burlane din tabla scurgere sectiune m 31.50 60.04 1,891.40
dreptunghiulara material: 36.94 1,163.75
manopera: 23.10 727.65
utilaj: 0.00 0.00
transport: 0.00 0.00
14 IZOLATII
14.1 RPIF10A# Strat termoizolator polistiren extrudat 5cm. mp 131.57 20.39 2,683.16
gros. la diafragme subsol material: 3.31 436.01
manopera: 17.08 2,247.15
utilaj: 0.00 0.00
transport: 0.00 0.00
14.1.L 20012608 Polistiren extrudat 5 cm mp 135.51 47.01 6,370.47
14.2 IZF28A+ Hidroizolatii din membrane bituminoase 2 mp 171.15 59.28 10,145.58
straturi lipita la cald material: 53.52 9,160.62
manopera: 5.74 982.40
utilaj: 0.02 2.57
transport: 0.00 0.00
14.3 IZF07XA Strat de protectie a hidroiz.cu nisip 1-3 mp 171.15 2.30 392.79
mm3kg/mpfixat uniform intr-un strat mastic material: 1.29 220.27
de bit.fierbint manopera: 0.84 143.77
utilaj: 0.17 28.75
transport: 0.00 0.00
14.3.L 2600036 Bitum pentru materiale si lucrari pentru kg 308.07 4.30 1,324.70
hidroizolatii tip h 68/75 s 7064
14.4 RPIF10A# Strat termoizolator polistiren extrudat mp 136.61 20.39 2,786.02
styrodur 10cm. sub placa subsol material: 3.31 452.73
manopera: 17.08 2,333.30
utilaj: 0.00 0.00
transport: 0.00 0.00
14.4.L 20028814 Polistiren extrudat styrodur 10 cm mp 140.71 45.00 6,331.87
14.5 IZF28A+ Hidroizolatii din membrane bituminoase 2 mp 136.61 59.28 8,098.09
straturi lipita la cald la placa subsol material: 53.52 7,311.90
manopera: 5.74 784.14
utilaj: 0.02 2.05
transport: 0.00 0.00
Pag 8
STADIUL FIZIC: Deviz nr. 1 - Lucrari de Arhitectura
0 1 2 3 4 5=3x4
14.6 IZF02XG Izol.hidrof.la cald strat folie pvc mp 136.61 3.39 463.61
plstifiat,stratificat,rezist.la bitum pe material: 1.38 187.98
supraf.oriz.sau inclin manopera: 1.96 267.76
utilaj: 0.06 7.88
transport: 0.00 0.00
14.6.L 2600036 Bitum pentru materiale si lucrari pentru kg 273.22 4.30 1,174.85
hidroizolatii tip h 68/75 s 7064
14.6.L 8000382 Folie PE 0.2 mm mp 163.93 4.13 677.04
14.7 RPIF10A# Izolare cu saltele vata minerala 16 cm. mp 131.57 20.39 2,683.16
grosime material: 3.31 436.01
manopera: 17.08 2,247.15
utilaj: 0.00 0.00
transport: 0.00 0.00
14.7.L 2606597 Saltea vata minerala 16 cm mp 135.51 40.99 5,554.68
14.8 RPIF10A# Strat termoizolator polistiren extrudat mp 22.05 20.39 449.69
styrodur 10cm. sub placa susol material: 3.31 73.07
manopera: 17.08 376.61
utilaj: 0.00 0.00
transport: 0.00 0.00
14.8.L 20028820 Polistiren extrudat styrodur 20 cm mp 22.71 90.00 2,044.04
14.9 IZF28A+ Hidroizolatii din membrane bituminoase 2 mp 22.05 59.28 1,307.10
straturi lipita la cald la terasa material: 53.52 1,180.20
manopera: 5.74 126.57
utilaj: 0.02 0.33
transport: 0.00 0.00
14.10 CG01B% Strat suport pardoseli din M100 gros 3 cm mp 22.05 5.60 123.48
(sapa autonivelanta) material: 0.00 0.00
manopera: 5.60 123.48
utilaj: 0.00 0.00
transport: 0.00 0.00
14.10 2101195 Mortar tencuiala M 100 (var hidrat) s 1030 mc 22.71 255.20 5,795.97
15 Altele
15.1 TRI1AA01A# Incarcarea mater.din grupa a-grele si tona 795.65 7.00 5,569.55
marunte prin aruncare de pe rampa in material: 0.00 0.00
vagon manopera: 7.00 5,569.55
utilaj: 0.00 0.00
transport: 0.00 0.00
15.2 TRA01A15 Transportul rutier tona 795.65 6.00 4,773.90
al...materialelor,semifabricatelor cu material: 0.00 0.00
autobasculanta pe dist.= 15 km. manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 6.00 4,773.90
15.3 TRI1AA08C2 Descarcarea materialelor,grupa a-grele si tona 795.65 3.50 2,784.78
marunte prin...aruncare auto-rampa,teren material: 0.00 0.00
categ.2 manopera: 3.50 2,784.78
utilaj: 0.00 0.00
transport: 0.00 0.00
15.4 TRA06A20 Transportul rutier al betonului-mortarului cu tona 296.00 13.00 3,848.00
autobetoniera de...5,5mc dist. =20km material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 13.00 3,848.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 716,097.78 144,752.50 3,358.11 8,621.90 872,830.29
Pag 9
STADIUL FIZIC: Deviz nr. 1 - Lucrari de Arhitectura
0 1 2 3 4 5=3x4
Alte cheltuieli directe:
Contributie 2.250 % 0.00 3,256.93 0.00 0.00 3,256.93
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 716,097.78 148,009.43 3,358.11 8,621.90 876,087.22
Cheltuieli indirecte 10.000 % 71,609.78 14,800.94 335.81 862.19 87,608.72
Total Inclusiv Cheltuieli indirecte: 787,707.56 162,810.38 3,693.92 9,484.09 963,695.94
Profit 5.000 % 39,385.38 8,140.52 184.70 474.20 48,184.80
Total Inclusiv Beneficiu: 827,092.93 170,950.90 3,878.61 9,958.29 1,011,880.74
TOTAL GENERAL (fara TVA): 1,011,880.74
TVA: 19.00 % 192,257.34
Intocmit,
0 1 2 3 4 5=3x4
8 CC02B1 Montarea armaturilor din otel-beton în kg 12,008.00 0.70 8,353.97
elemente de constructii, exclusiv cele din material: 0.12 1,461.37
constructiile executate în cofraje glisante la manopera: 0.57 6,892.59
constructii executate la o înaltime pâna la 0.00 0.00
utilaj:
35 m inclusiv, din bare fasonate având
transport: 0.00 0.00
diametrul de 10 si 12 mm, în pereti si
diafragme cu distantier din plastic
8.L 6433780 Armatura in prefabr beton pc 52 peste 10 kg 12,008.00 3.64 43,709.12
mm barem
9 CA07G1 Turnarea cu pompa a betonului armat în mc 60.00 31.94 1,916.17
elementele constructiilor, exclusiv cele material: 1.13 67.77
executate în cofraje glisante la constructii manopera: 10.92 655.20
cu înaltimea pâna la 15 m inclusiv, în pereti 19.89 1,193.20
utilaj:
si diafragme ;
transport: 0.00 0.00
9.L 2100971 Beton de ciment B 300-BC22,5 stas mc 60.48 295.00 17,841.60
3622
10 CG32B1 Umpluturi în straturi compactate cu argila mc 460.00 15.33 7,053.18
(pamânt galben), compactate cu mijloace material: 6.86 3,153.76
mecanice manopera: 6.44 2,962.40
utilaj: 2.04 937.02
transport: 0.00 0.00
11 TSD16B1 Strat de repartitie din balast cu granulatie mc 21.00 41.90 879.80
de 0.7 mm,prevazut sub prisma de material: 22.80 478.80
balastare c.f., compactat cu:...placa manopera: 17.64 370.44
vibratoare de 0.7 t cu motor cu ardere 1.46 30.56
utilaj:
interna < 10 CP
transport: 0.00 0.00
12 H1B16G Protejarea suprafetei betoanelor pe durata mp 136.00 4.12 559.91
intaririi prin acoperire cu folii de polietilena material: 2.02 274.31
manopera: 2.10 285.60
utilaj: 0.00 0.00
transport: 0.00 0.00
13 IZF10B Procurare si montare polistiren extrudat mp 157.00 54.71 8,589.61
montat sub pardoseli din beton material: 52.99 8,319.42
manopera: 1.68 263.76
utilaj: 0.04 6.44
transport: 0.00 0.00
14 TE06C1 Plasa de armatura sudata tip mp 168.00 16.49 2,770.60
stnb...d=6mm ochiurile 100x100mm material: 14.53 2,441.64
manopera: 1.96 328.95
utilaj: 0.00 0.00
transport: 0.00 0.00
15 CA07D1 Turnarea cu pompa a betonului armat în mc 14.00 25.07 351.05
elementele constructiilor, exclusiv cele material: 0.83 11.61
executate în cofraje glisante în radiere manopera: 7.98 111.72
(placi, grinzi), fundatii continue si pereti 16.27 227.72
utilaj:
(sub cota ± 0,00) a constructiei la
transport: 0.00 0.00
adâncime de pompare pâna la 10 m si
distante pâna la 15 m, inclusiv
15.L 2100957 Beton de ciment B 200-BC- 15 stas mc 14.11 250.00 3,528.00
3622
16 CB04A1 Cofraje pentru beton armat în placi, grinzi si mp 209.00 15.05 3,145.35
stâlpi. din panouri refolosibile, cu astereala material: 3.57 746.03
din scânduri de rasinoase,scurte si manopera: 11.48 2,399.32
subscurte,exclusiv sustinerile, la constructii 0.00 0.00
utilaj:
având înaltimea pâna la 20 m inclusiv, la
transport: 0.00 0.00
placi si grinzi
Pag 3
STADIUL FIZIC: Deviz nr. 2 - Lucrari de infrastructura
0 1 2 3 4 5=3x4
17 CB44A1 Sustineri cu popi metalici extensibili tip PE buc 348.00 6.51 2,264.87
3100 R material: 0.35 121.19
manopera: 6.16 2,143.68
utilaj: 0.00 0.00
transport: 0.00 0.00
18 CC02C1 Montarea armaturilor din otel-beton în kg 3,700.00 0.58 2,138.97
elemente de constructii, exclusiv cele din material: 0.12 429.57
constructiile executate în cofraje glisante la manopera: 0.46 1,709.40
constructii executate la o înaltime pâna la 0.00 0.00
utilaj:
35 m inclusiv, din bare fasonate având
transport: 0.00 0.00
diametrul pâna la 18 mm inclusiv, in grinzi
si stâlpi si pâna la 10 mm inclusiv, în placi
(inclusiv scari si podeste) cu distantier din
plastic
18.L 6433780 Armatura in prefabr beton pc 52 peste 10 kg 3,700.00 3.64 13,468.00
mm barem
19 CA07H1 Turnarea cu pompa a betonului armat în mc 28.00 33.20 929.58
elementele constructiilor, exclusiv cele material: 1.13 31.63
executate în cofraje glisante la constructii manopera: 11.20 313.60
cu înaltimea pâna la 15 m inclusiv, în 20.87 584.35
utilaj:
plansee (placi, grinzi, stâlpi)
transport: 0.00 0.00
19.L 2100971 Beton de ciment B 300-BC22,5 stas mc 28.22 295.00 8,326.08
3622
20 IZC05C+ Hidroizolatie cu membrana mp 145.00 13.37 1,938.44
elastoplastomerica lipita la cald inclusiv material: 7.66 1,110.06
strat amorsa bitum manopera: 5.60 812.00
utilaj: 0.11 16.39
transport: 0.00 0.00
20.L 20030450 Membrana elastoplastomerica mp 188.50 19.14 3,607.89
20.L 20030451 Amorsa pe baza de solvent kg 20.30 6.40 129.92
21 IZC06A+ Hidroizolatie cu sistem de membrana mp 145.00 39.97 5,796.02
HDPE cu crampoane (protectie la material: 39.40 5,713.23
hidroizolatie) manopera: 0.56 81.20
utilaj: 0.01 1.60
transport: 0.00 0.00
22 TRA03A40 Transport rutier materiale,semifabricate cu tona 65.50 15.00 982.50
autotractor pe pneuri cu remorca pe material: 0.00 0.00
dist....40 km manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 15.00 982.50
23 TRI1AA01A# Incarcarea mater.din grupa a-grele si tona 445.00 7.00 3,115.00
marunte prin aruncare de pe rampa in material: 0.00 0.00
vagon manopera: 7.00 3,115.00
utilaj: 0.00 0.00
transport: 0.00 0.00
24 TRA04A40 Transport rutier materiale semifabricate cu tona 445.00 19.00 8,455.00
autoremorchere cu remorci treiler sub 20t material: 0.00 0.00
pe...dis.40 km. manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 19.00 8,455.00
25 TRI1AA08C2 Descarcarea materialelor,grupa a-grele si tona 445.00 3.50 1,557.50
marunte prin...aruncare auto-rampa,teren material: 0.00 0.00
categ.2 manopera: 3.50 1,557.50
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 162,480.27 34,075.92 7,949.24 9,437.50 213,942.93
Pag 4
STADIUL FIZIC: Deviz nr. 2 - Lucrari de infrastructura
0 1 2 3 4 5=3x4
Alte cheltuieli directe:
Contributie 2.250 % 0.00 766.71 0.00 0.00 766.71
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 162,480.27 34,842.63 7,949.24 9,437.50 214,709.64
Cheltuieli indirecte 10.000 % 16,248.03 3,484.26 794.92 943.75 21,470.96
Total Inclusiv Cheltuieli indirecte: 178,728.30 38,326.89 8,744.16 10,381.25 236,180.60
Profit 5.000 % 8,936.41 1,916.34 437.21 519.06 11,809.03
Total Inclusiv Beneficiu: 187,664.71 40,243.24 9,181.37 10,900.31 247,989.63
TOTAL GENERAL (fara TVA): 247,989.63
TVA: 19.00 % 47,118.03
Intocmit,
0 1 2 3 4 5=3x4
8 20029083 Ancore de lipire pt.beton, 55mm, Baumit buc 46.00 32.46 1,493.16
StarTrack Blue, 300buc./cutie material: 32.46 1,493.16
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
9 TRA03A40 Transport rutier materiale,semifabricate cu tona 22.50 15.00 337.50
autotractor pe pneuri cu remorca pe material: 0.00 0.00
dist....40 km manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 15.00 337.50
10 TRI1AA01A# Incarcarea mater.din grupa a-grele si tona 72.50 7.00 507.50
marunte prin aruncare de pe rampa in material: 0.00 0.00
vagon manopera: 7.00 507.50
utilaj: 0.00 0.00
transport: 0.00 0.00
11 TRA04A40 Transport rutier materiale semifabricate cu tona 72.50 19.00 1,377.50
autoremorchere cu remorci treiler sub 20t material: 0.00 0.00
pe...dis.40 km. manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 19.00 1,377.50
12 TRI1AA08C2 Descarcarea materialelor,grupa a-grele si tona 72.50 3.50 253.75
marunte prin...aruncare auto-rampa,teren material: 0.00 0.00
categ.2 manopera: 3.50 253.75
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 99,837.52 42,999.40 4,124.20 1,715.00 148,676.12
Alte cheltuieli directe:
Contributie 2.250 % 0.00 967.49 0.00 0.00 967.49
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 99,837.52 43,966.89 4,124.20 1,715.00 149,643.61
Cheltuieli indirecte 10.000 % 9,983.75 4,396.69 412.42 171.50 14,964.36
Total Inclusiv Cheltuieli indirecte: 109,821.27 48,363.58 4,536.62 1,886.50 164,607.97
Profit 5.000 % 5,491.06 2,418.18 226.83 94.33 8,230.40
Total Inclusiv Beneficiu: 115,312.34 50,781.76 4,763.45 1,980.83 172,838.37
TOTAL GENERAL (fara TVA): 172,838.37
TVA: 19.00 % 32,839.29
Intocmit,
0 1 2 3 4 5=3x4
1.9 ED08F1 Priza...bipolara, constructie etansa, buc 33.00 4.61 152.23
metalica, montata aparent pe dibluri de material: 0.13 4.39
lemn manopera: 4.48 147.84
utilaj: 0.00 0.00
transport: 0.00 0.00
1.9.L 5536004 Procurare priza dubla 220V buc 33.00 15.79 521.07
1.10 ED08F1 Priza...bipolara, constructie etansa, buc 9.00 4.61 41.52
metalica, montata aparent pe dibluri de material: 0.13 1.20
lemn manopera: 4.48 40.32
utilaj: 0.00 0.00
transport: 0.00 0.00
1.10.L 5535995 Procurare priza dubla etansa 220V buc 9.00 15.79 142.11
1.11 ED08E1 Priza...bipolara, constructie normala sau buc 4.00 4.33 17.33
constructie capsulata în bachelita (antigron material: 0.13 0.53
etc), montata aparent pe dibluri de lemn manopera: 4.20 16.80
utilaj: 0.00 0.00
transport: 0.00 0.00
1.11.L 7309903 Priza simpla 220V buc 4.00 5.72 22.88
1.12 ED08E1 Priza...bipolara, constructie normala sau buc 5.00 4.33 21.67
constructie capsulata în bachelita (antigron material: 0.13 0.67
etc), montata aparent pe dibluri de lemn manopera: 4.20 21.00
utilaj: 0.00 0.00
transport: 0.00 0.00
1.12.L 5536236 Priza simpla etansa 220V buc 5.00 23.14 115.70
1.13 EA16C# Doza de derivatie pentru cabluri sau tevi de buc 96.00 2.12 203.49
instalatie in mediu...normal tip nbu-pg16; material: 0.02 2.13
nbu pg21 manopera: 1.80 172.56
utilaj: 0.30 28.80
transport: 0.00 0.00
1.13.L 7319010 Doza de aparat buc 96.00 4.43 425.28
1.14 EA16C# Doza de derivatie pentru cabluri sau tevi de buc 50.00 2.14 106.97
instalatie in mediu...normal tip nbu-pg16; material: 0.04 2.10
nbu pg21 manopera: 1.80 89.88
utilaj: 0.30 15.00
transport: 0.00 0.00
1.14.L 7319034 Doza derivatie/trecere buc 50.00 8.39 419.50
1.15 EE12I1 Corp de iluminat, pentru lampi fluorescente buc 13.00 32.73 425.43
tubulare...etans, montat pe dibluri metalice material: 15.09 196.11
cu autofrazare manopera: 17.64 229.32
utilaj: 0.00 0.00
transport: 0.00 0.00
1.15.L 5102944 Corp iluminat siguranta led-luminobloc buc 13.04 220.00 2,868.58
evacuare pentru interior, acumulator inclus,
2W
1.16 EE12D1 Corp de iluminat, pentru lampi fluorescente buc 2.00 19.90 39.81
tubulare...neetans, montat pe dibluri material: 8.56 17.13
metalice cu autofrezare manopera: 11.34 22.68
utilaj: 0.00 0.00
transport: 0.00 0.00
1.16.L 5103687 Corp iluminat siguranta led-luminobloc buc 2.01 195.00 391.17
evacuare pentru exterior, acumulator
inclus, 4W, IP 65
1.17 EE12C1 Corp de iluminat, pentru lampi fluorescente buc 9.00 15.13 136.13
tubulare...neetans, montat pe dibluri material: 7.43 66.83
(bolturi) metalice manopera: 7.70 69.30
utilaj: 0.00 0.00
transport: 0.00 0.00
1.17.L 5103596 Corp iluminat etans led, 16W buc 9.03 270.00 2,437.29
Pag 3
STADIUL FIZIC: Deviz nr. 4 - Lucrari de instalatii electrice interioare
0 1 2 3 4 5=3x4
1.18 EE04B# Aplica...simpla, oblica sau dreapta, cu glob, buc 9.00 9.05 81.46
montata pe dibluri din material plastic material: 3.15 28.36
manopera: 5.60 50.40
utilaj: 0.30 2.70
transport: 0.00 0.00
1.18.L 5104113 Aplica de plafon, IP 65, 16 W buc 18.22 97.48 1,775.70
1.19 EE10B# Corp de iluminat de siguranta monobloc cu buc 4.00 12.09 48.36
baterii sau acumulator montat pe...dibluri material: 2.39 9.56
din material plastic manopera: 9.10 36.40
utilaj: 0.60 2.40
transport: 0.00 0.00
1.19.L 5105805 Corp iluminat led exterior cu senzor buc 4.01 200.00 802.40
crepuscular, 50W, IP 65
1.20 EE04B# Aplica...simpla, oblica sau dreapta, cu glob, buc 9.00 8.44 75.99
montata pe dibluri din material plastic material: 2.54 22.89
manopera: 5.60 50.40
utilaj: 0.30 2.70
transport: 0.00 0.00
1.20.L 5104114 Aplica de pafon 16 W buc 18.22 77.48 1,411.38
1.21 EE12C1 Corp de iluminat, pentru lampi fluorescente buc 7.00 15.13 105.88
tubulare...neetans, montat pe dibluri material: 7.43 51.98
(bolturi) metalice manopera: 7.70 53.90
utilaj: 0.00 0.00
transport: 0.00 0.00
1.21.L 5102528 Corp iluminat led pendul 2 brate 2x16 w buc 7.02 258.39 1,814.16
1.22 EE10B# Corp de iluminat de siguranta monobloc cu buc 21.00 12.02 252.49
baterii sau acumulator montat pe...dibluri material: 2.32 48.79
din material plastic manopera: 9.10 191.10
utilaj: 0.60 12.60
transport: 0.00 0.00
1.22.L 5102425 Corp iluminat led 40 w, 230 V buc 21.06 193.26 4,070.64
1.23 EE10B# Corp de iluminat de siguranta monobloc cu buc 1.00 12.48 12.48
baterii sau acumulator montat pe...dibluri material: 2.78 2.78
din material plastic manopera: 9.10 9.10
utilaj: 0.60 0.60
transport: 0.00 0.00
1.23.L 5102437 Corp iluminat led 40 w, 230V, cu sursa de buc 1.00 238.43 239.15
securitate inclusa pentru iluminatul de
interventie
1.24 EE10B# Corp de iluminat de siguranta monobloc cu buc 8.00 11.83 94.66
baterii sau acumulator montat pe...dibluri material: 2.13 17.06
din material plastic manopera: 9.10 72.80
utilaj: 0.60 4.80
transport: 0.00 0.00
1.24.L 5102451 Corp iluminat etans led 40 w, 230V buc 8.02 174.21 1,397.86
1.25 EE10B# Corp de iluminat de siguranta monobloc cu buc 2.00 12.07 24.14
baterii sau acumulator montat pe...dibluri material: 2.37 4.74
din material plastic manopera: 9.10 18.20
utilaj: 0.60 1.20
transport: 0.00 0.00
1.25.L 5102463 Corp iluminat led etans 40 w, 230V, cu buc 2.01 197.66 396.51
sursa de securitate inclusa pentru
iluminatul de interventie
1.26 NL1 Ventilator baie cu temporizare 60 MC/H buc 6.00 303.03 1,818.18
material: 199.43 1,196.58
manopera: 103.60 621.60
utilaj: 0.00 0.00
transport: 0.00 0.00
Pag 4
STADIUL FIZIC: Deviz nr. 4 - Lucrari de instalatii electrice interioare
0 1 2 3 4 5=3x4
1.27 EA01A2 Tub izolant IP, din policlorura de vinil m 1,126.00 6.70 7,549.38
neplastifiata, IPY, montat îngropat sau material: 1.66 1,874.34
aparent, având diametrul exterior de...16 manopera: 5.04 5,675.04
mm, montat îngropat 0.00 0.00
utilaj:
transport: 0.00 0.00
1.28 EA01B2 Tub izolant IP, din policlorura de vinil m 30.00 9.56 286.82
neplastifiata, IPY, montat îngropat sau material: 3.68 110.42
aparent, având diametrul exterior de...32 manopera: 5.88 176.40
mm, montat îngropat 0.00 0.00
utilaj:
transport: 0.00 0.00
1.29 EC03A# Cablu pentru energie electrica cu m 626.00 7.56 4,734.75
sectiunea...pana la 10 mmp montat cu material: 0.75 470.68
scoabe pe console fixate cu bolturi manopera: 6.74 4,219.75
implantate 0.07 44.32
utilaj:
transport: 0.00 0.00
1.29.L 4801892 Cablu energie cupru cyy-f 3x 1,5 m 644.78 3.04 1,960.13
1.30 EC03A# Cablu pentru energie electrica cu m 500.00 7.66 3,830.18
sectiunea...pana la 10 mmp montat cu material: 0.85 424.38
scoabe pe console fixate cu bolturi manopera: 6.74 3,370.41
implantate 0.07 35.40
utilaj:
transport: 0.00 0.00
1.30.L 4807870 Cablu din cupru cu izolatie si manta PVC m 515.00 9.31 4,794.65
cu rezistenta marita la propagarea flacarilor
pentru tensiuni 0,6/1 kv simbol cyyf de
3x2,5 mmp
1.31 EC03A# Cablu pentru energie electrica cu m 30.00 7.70 231.06
sectiunea...pana la 10 mmp montat cu material: 0.89 26.71
scoabe pe console fixate cu bolturi manopera: 6.74 202.22
implantate 0.07 2.12
utilaj:
transport: 0.00 0.00
1.31.L 4807864 Cablu din cupru cu izolatie si manta PVC m 30.90 12.00 370.80
cu rezistenta marita la propagarea flacarilor
pentru tensiuni 0,6/1 kv simbol cyyf de 3x10
mmp
1.32 ATD15XA Cap terminal uscat pt.cabl.elec.energ.de buc 1.00 18.46 18.46
interior inclusiv legarea la bornele material: 7.96 7.96
instalatiei a cablurilor din cupru manopera: 10.50 10.50
utilaj: 0.00 0.00
transport: 0.00 0.00
0 1 2 3 4 5=3x4
3.1 EF03D1 Tablou electric, format panou, dulap, celula buc 1.00 193.07 193.07
sau pupitru, având greutatea...peste 500 material: 12.89 12.89
kg. manopera: 180.18 180.18
utilaj: 0.00 0.00
transport: 0.00 0.00
3.1.L 7348944 Tablou electric TG inclusiv cutie 60 locuri buc 1.00 174.48 174.48
3.2 W1A24B1 Asim - Izolatori buc 1.00 65.48 65.48
material: 10.95 10.95
manopera: 54.53 54.53
utilaj: 0.00 0.00
transport: 0.00 0.00
3.3 W1E13A2 Asim - Bara cupru ml 6.00 500.70 3,004.20
material: 0.00 0.00
manopera: 462.00 2,772.00
utilaj: 38.70 232.20
transport: 0.00 0.00
3.4 RVI3211 Aparatul de protectie la supratensiuni buc 1.00 6,630.00 6,630.00
induse si de comutatie -SDP tip1+2 material: 750.00 750.00
manopera: 5,880.00 5,880.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.5 ED11A1 Lampa de semnalizare...de camera, pentru buc 1.00 5.20 5.20
1 bec, montata pe dibluri de lemn material: 0.16 0.16
manopera: 5.04 5.04
utilaj: 0.00 0.00
transport: 0.00 0.00
3.5.L 5105910 Lampa prezenta tensiune 3P buc 1.01 45.93 46.16
3.6 CF18B% Montaj Placa buc 1.00 12.60 12.60
material: 5.57 5.57
manopera: 7.00 7.00
utilaj: 0.03 0.03
transport: 0.00 0.00
3.6.L 2702003 Placa buc 1.05 60.70 63.74
3.7 EC14A# Montaj Sina buc 1.00 106.21 106.21
material: 60.01 60.01
manopera: 46.20 46.20
utilaj: 0.00 0.00
transport: 0.00 0.00
3.8 EB02A1 Conducta de cupru, cu izolatie, introdusa în m 10.00 0.52 5.17
tuburi izolante sau de protectie de orice fel, material: 0.10 0.97
conducta având sectiunea...pîna la 4 mmp manopera: 0.42 4.20
utilaj: 0.00 0.00
transport: 0.00 0.00
3.8.L 4828292 Conductor fy 10 mm m 10.30 4.80 49.44
3.9 ED01A1 Intreruptor manual...unipolar, constructie buc 1.00 7.76 7.76
normala sau impermeabila (flans), montat material: 3.28 3.28
îngropat manopera: 4.48 4.48
utilaj: 0.00 0.00
transport: 0.00 0.00
3.9.L 5519214 Intrerupator automat 4P - Ir 80A, Id 300MA buc 1.00 183.00 183.00
3.10 ED01A1 Intreruptor manual...unipolar, constructie buc 24.00 7.76 186.12
normala sau impermeabila (flans), montat material: 3.28 78.60
îngropat manopera: 4.48 107.52
utilaj: 0.00 0.00
transport: 0.00 0.00
Pag 6
STADIUL FIZIC: Deviz nr. 4 - Lucrari de instalatii electrice interioare
0 1 2 3 4 5=3x4
3.11 5501971 Disjunctor 2P 16A ID 30MA buc 1.00 149.00 149.00
material: 149.00 149.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.12 5502388 Disjunctor 2P 16A ID 30MA buc 16.00 145.00 2,320.00
material: 145.00 2,320.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.13 5501973 Disjunctor 2P 10A ID 30MA buc 7.00 126.00 882.00
material: 126.00 882.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.14 W2G18A01 Borna din beton marca b 100 pentru buc 1.00 29.89 29.89
marcarea traseului de...cabluri material: 22.61 22.61
manopera: 7.28 7.28
utilaj: 0.00 0.00
transport: 0.00 0.00
3.15 W1A24B1 Asim PIEPTENE 2P 12 PASI buc 1.00 65.48 65.48
material: 10.95 10.95
manopera: 54.53 54.53
utilaj: 0.00 0.00
transport: 0.00 0.00
0 1 2 3 4 5=3x4
4.6 CF18B% Montaj Placa buc 1.00 12.60 12.60
material: 5.57 5.57
manopera: 7.00 7.00
utilaj: 0.03 0.03
transport: 0.00 0.00
4.6.L 2702003 Placa buc 1.05 60.70 63.74
4.7 EC14A# Montaj Sina buc 1.00 106.21 106.21
material: 60.01 60.01
manopera: 46.20 46.20
utilaj: 0.00 0.00
transport: 0.00 0.00
4.8 EB02A1 Conducta de cupru, cu izolatie, introdusa în m 10.00 0.52 5.17
tuburi izolante sau de protectie de orice fel, material: 0.10 0.97
conducta având sectiunea...pîna la 4 mmp manopera: 0.42 4.20
utilaj: 0.00 0.00
transport: 0.00 0.00
4.8.L 4828292 Conductor fy 10 mm m 10.30 4.80 49.44
4.9 ED01A1 Intreruptor manual...unipolar, constructie buc 1.00 7.76 7.76
normala sau impermeabila (flans), montat material: 3.28 3.28
îngropat manopera: 4.48 4.48
utilaj: 0.00 0.00
transport: 0.00 0.00
4.9.L 5519135 Intrerupator automat 4 P - 20 A buc 1.00 65.38 65.38
4.10 ED01A1 Intreruptor manual...unipolar, constructie buc 8.00 7.76 62.04
normala sau impermeabila (flans), montat material: 3.28 26.20
îngropat manopera: 4.48 35.84
utilaj: 0.00 0.00
transport: 0.00 0.00
4.11 5501971 Disjunctor 2P 16A ID 30MA buc 7.00 149.00 1,043.00
material: 149.00 1,043.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4.12 5501973 Disjunctor 2P 10A ID 30MA buc 1.00 126.00 126.00
material: 126.00 126.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4.13 W1A24B1 Asim Bara pentru conectarea buc 1.00 65.48 65.48
conductoarelor de protectie si material: 10.95 10.95
echipotentializare manopera: 54.53 54.53
utilaj: 0.00 0.00
transport: 0.00 0.00
4.14 W1A24B1 Asim PIEPTENE 2P 12 PASI buc 1.00 65.48 65.48
material: 10.95 10.95
manopera: 54.53 54.53
utilaj: 0.00 0.00
transport: 0.00 0.00
4.15 EH01A# Incercarea cablului de energie...electrica buc 1.00 29.28 29.28
de maximum 1 kv material: 0.00 0.00
manopera: 12.28 12.28
utilaj: 17.00 17.00
transport: 0.00 0.00
4.16 EH05A# Incercarea tabloului de distributie, buc 2.00 159.37 318.74
comanda, protectie, ...semnalizare a material: 0.00 0.00
pupitrului de comanda si a cutiei cu cleme, manopera: 57.40 114.80
tablou din cutii capsulate 101.97 203.94
utilaj:
transport: 0.00 0.00
Pag 8
STADIUL FIZIC: Deviz nr. 4 - Lucrari de instalatii electrice interioare
0 1 2 3 4 5=3x4
procent material manopera utilaj transport total
Total Cheltuieli directe: 52,761.34 34,592.60 708.72 0.00 88,062.66
Alte cheltuieli directe:
Contributie 2.250 % 0.00 778.33 0.00 0.00 778.33
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 52,761.34 35,370.93 708.72 0.00 88,840.99
Cheltuieli indirecte 10.000 % 5,276.13 3,537.09 70.87 0.00 8,884.10
Total Inclusiv Cheltuieli indirecte: 58,037.47 38,908.03 779.59 0.00 97,725.09
Profit 5.000 % 2,901.87 1,945.40 38.98 0.00 4,886.25
Total Inclusiv Beneficiu: 60,939.34 40,853.43 818.57 0.00 102,611.34
TOTAL GENERAL (fara TVA): 102,611.34
TVA: 19.00 % 19,496.16
Intocmit,
0 1 2 3 4 5=3x4
9 EA01A# Tub de protectie din material plastic m 430.00 8.15 3,506.01
montat...ingropat cu diametrul exterior pana material: 0.21 91.81
la 16 mm inclusiv manopera: 6.44 2,769.20
utilaj: 1.50 645.00
transport: 0.00 0.00
10 670423G Tub PROTECTIE IPY d=16 mm m 430.00 3.00 1,290.00
material: 3.00 1,290.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
11 EC06A1 Cablu pentru instalatii electrice de m 210.00 25.93 5,445.18
comanda, semnalizari, blocari, montat cu material: 19.49 4,092.78
scoabe (cleme de prindere) pe console, manopera: 6.44 1,352.40
sau pe pod de cabluri existent...cu 2 - 30 0.00 0.00
utilaj:
conducte de 0,75 - 2,5 mmp, fixate cu
transport: 0.00 0.00
dibluri (bolturi) metalice, pe console,
inclusiv consolele
12 2206216 CABLU FTP 4X2X0.5 MM m 210.00 5.00 1,050.00
material: 5.00 1,050.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
13 EC09A# Cablu coaxial introdus in...tuburi sau tevi m 220.00 1.68 369.60
existente material: 0.00 0.00
manopera: 1.68 369.60
utilaj: 0.00 0.00
transport: 0.00 0.00
13.L 4800018 Cablu energie coaxial ecranat RG 59 m 220.00 7.81 1,718.20
14 ATD10XE Cablu pt.energ.elec.video si alimentare buc 7.00 25.00 175.00
CCTV pentru camera de supraveghere material: 2.60 18.20
L=3m manopera: 22.40 156.80
utilaj: 0.00 0.00
transport: 0.00 0.00
14.L 4812229 Cablu CCTV m 21.00 21.67 455.07
15 EB12A% Numere si etichete, pentru bransamente, buc 200.00 0.98 196.00
coloane electrice, circuite telefonice sau material: 0.00 0.00
cabluri electrice,...numere pentru manopera: 0.98 196.00
bransamente sau coloane electrice 0.00 0.00
utilaj:
transport: 0.00 0.00
15.L 6718478 Eticheta cablu cabet - 1 PVC buc 200.00 9.00 1,800.00
16 EF01C% Tablou electric pe schelet metalic, cu buc 1.00 72.58 72.58
masca, montat pe perete sau in nisa, material: 40.58 40.58
tabloul avand suprafata de...0,91 ... 1,50 manopera: 30.80 30.80
mp 1.20 1.20
utilaj:
transport: 0.00 0.00
16.L 5538038 Tablou conexiuni 16" complet echipat (pach buc 1.00 2,253.96 2,253.96
panel-inclusiv swich, router)
17 TCB09A1 Montaj SONERIE SCOLARA COMPLET buc 1.00 810.05 810.05
ECHIPATA CU ACTIONARE SI LEGATURI material: 99.83 99.83
manopera: 710.22 710.22
utilaj: 0.00 0.00
transport: 0.00 0.00
18 20018383 DIGITAL VIDEO RECORDER buc 1.00 1,600.00 1,600.00
material: 1,600.00 1,600.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
Pag 3
STADIUL FIZIC: Deviz nr. 5 - Lucrari de instalatii electrice curenti slabi
0 1 2 3 4 5=3x4
19 20018382 MONITOR LED 21,5” buc 1.00 450.00 450.00
material: 450.00 450.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 22,592.66 7,008.96 655.50 0.00 30,257.13
Alte cheltuieli directe:
Contributie 2.250 % 0.00 157.70 0.00 0.00 157.70
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 22,592.66 7,166.67 655.50 0.00 30,414.83
Cheltuieli indirecte 10.000 % 2,259.27 716.67 65.55 0.00 3,041.48
Total Inclusiv Cheltuieli indirecte: 24,851.93 7,883.33 721.05 0.00 33,456.31
Profit 5.000 % 1,242.60 394.17 36.05 0.00 1,672.82
Total Inclusiv Beneficiu: 26,094.53 8,277.50 757.10 0.00 35,129.13
TOTAL GENERAL (fara TVA): 35,129.13
TVA: 19.00 % 6,674.53
Intocmit,
0 1 2 3 4 5=3x4
8 EG09C1 Protectie pentru conducta de coborîre, pe ml 4.00 34.83 139.30
lungime de 1,80 m, executata din material: 28.11 112.42
platbanda otel inoxidabil manopera: 6.72 26.88
utilaj: 0.00 0.00
transport: 0.00 0.00
9 L2E20A1 ASTAS DIN CUPRU STANAT- FIXARE buc 10.00 26.73 267.35
PLATB PE ACOPERIS - montare - material: 17.64 176.35
manopera: 5.60 55.99
utilaj: 3.50 35.00
transport: 0.00 0.00
10 W2I01A# Legarea la pamânt a nulului si a buc 1.00 11.95 11.95
elementelor metalice pentru retelele cu material: 3.55 3.55
conductoare neizolate...legarea nulului manopera: 8.40 8.40
retelei; 0.00 0.00
utilaj:
transport: 0.00 0.00
10.L 5202333 CON DE ETANSARE DIN CAUCIUC buc 1.00 31.34 31.34
10.L 5206615 Clema de cuplare cod 10-95mm2 buc 4.00 0.94 3.77
11 EI01B1 Diblu metalic cu diametrul nominal buc 16.00 2.80 44.80
de...10-12 mm material: 0.00 0.00
manopera: 2.80 44.80
utilaj: 0.00 0.00
transport: 0.00 0.00
11.L 7317218 Procurare CRAMPON CU DIBLU DE PUMB buc 16.00 44.53 712.48
PENTRU FIZAREA PLATB PE ZIDARI
12 TSA02F1 Sapatura manuala de pamant in spatii mc 110.00 31.50 3,465.00
limitate, avand sub 1,00 m sau peste 1,00 material: 0.00 0.00
m latime, executata fara sprijini, cu taluz manopera: 31.50 3,465.00
vertical, la fundatii, canale, subsoluri, 0.00 0.00
utilaj:
drenuri, trepte de infratire etc, in pamant
transport: 0.00 0.00
coeziv mijlociu sau foarte coeziv adancime
<1,5 m teren tare
13 CG32A# Umpluturi in straturi compactate cu mc 110.00 32.06 3,526.16
mijloace manuale, executate cu ...argile material: 6.86 754.16
manopera: 25.20 2,772.00
utilaj: 0.00 0.00
transport: 0.00 0.00
14 TSD04D1 Compactarea cu maiul de mana a mc 110.00 9.68 1,064.80
umpluturilor executate in sapaturi material: 0.30 33.00
orizontale sau inclinate la 1/4,inclusiv manopera: 9.38 1,031.80
udarea fiecarui strat de pamant in 0.00 0.00
utilaj:
parte,avand :...20 cm grosime pamant
transport: 0.00 0.00
coeziv
15 W1P08A Verificarea prizelor de pamant pentru lucrari buc 1.00 34.58 34.58
de instalatii electrice la...constructii material: 9.38 9.38
manopera: 25.20 25.20
utilaj: 0.00 0.00
transport: 0.00 0.00
16 TRI1AA01F3 Incarcarea materialelor, grupa a-grele tona 113.00 6.30 711.90
si...marunte,prin tran.pina la 10m rampa material: 0.00 0.00
sau teren-auto cate manopera: 6.30 711.90
utilaj: 0.00 0.00
transport: 0.00 0.00
17 TRA01A50 Transportul rutier tona 113.00 17.00 1,921.00
al...materialelor,semifabricatelor cu material: 0.00 0.00
autobasculanta pe dist.= 50 km. manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 17.00 1,921.00
Pag 3
STADIUL FIZIC: Deviz nr. 6 - Lucrari de instalatii electrice priza de pamant
0 1 2 3 4 5=3x4
18 TRI1AA08F3 Descarcarea materialelor,grupa a-grele si tona 113.00 4.90 553.70
marunte prin...transport pina la 10m material: 0.00 0.00
auto-rampa,teren categ. manopera: 4.90 553.70
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 9,273.36 11,269.03 542.68 1,921.00 23,006.07
Alte cheltuieli directe:
Contributie 2.250 % 0.00 253.55 0.00 0.00 253.55
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 9,273.36 11,522.59 542.68 1,921.00 23,259.63
Cheltuieli indirecte 10.000 % 927.34 1,152.26 54.27 192.10 2,325.96
Total Inclusiv Cheltuieli indirecte: 10,200.70 12,674.84 596.95 2,113.10 25,585.59
Profit 5.000 % 510.03 633.74 29.85 105.66 1,279.28
Total Inclusiv Beneficiu: 10,710.73 13,308.59 626.80 2,218.76 26,864.87
TOTAL GENERAL (fara TVA): 26,864.87
TVA: 19.00 % 5,104.32
Intocmit,
0 1 2 3 4 5=3x4
8 W2H04A1 Strat nisip asezat in sant pentru...protejarea mc 34.00 43.13 1,466.54
cablurilor la lucr in prof netipizat material: 36.75 1,249.49
manopera: 6.38 217.06
utilaj: 0.00 0.00
transport: 0.00 0.00
9 W2H05A# Banda avertizare m 338.00 0.56 189.28
material: 0.00 0.00
manopera: 0.56 189.28
utilaj: 0.00 0.00
transport: 0.00 0.00
9.L 6716953 Banda folie avertizoare m 338.00 2.17 733.46
10 TRI1AA01F3 Incarcarea materialelor, grupa a-grele tona 5.00 6.30 31.50
si...marunte,prin tran.pina la 10m rampa material: 0.00 0.00
sau teren-auto cate manopera: 6.30 31.50
utilaj: 0.00 0.00
transport: 0.00 0.00
11 TRA01A50 Transportul rutier tona 5.00 27.90 139.50
al...materialelor,semifabricatelor cu material: 0.00 0.00
autobasculanta pe dist.= 50 km. manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 27.90 139.50
12 TRI1AA08F3 Descarcarea materialelor,grupa a-grele si tona 5.00 4.90 24.50
marunte prin...transport pina la 10m material: 0.00 0.00
auto-rampa,teren categ. manopera: 4.90 24.50
utilaj: 0.00 0.00
transport: 0.00 0.00
13 TRB01B13 Transportul materialelor cu roaba pe tona 5.00 12.68 63.42
pneuri inc aruncare desc aruncare material: 0.00 0.00
grupa...1-3 distanta 30m manopera: 12.68 63.42
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 14,944.95 10,129.15 2,620.13 139.50 27,833.74
Alte cheltuieli directe:
Contributie 2.250 % 0.00 227.91 0.00 0.00 227.91
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 14,944.95 10,357.06 2,620.13 139.50 28,061.64
Cheltuieli indirecte 10.000 % 1,494.50 1,035.71 262.01 13.95 2,806.16
Total Inclusiv Cheltuieli indirecte: 16,439.45 11,392.76 2,882.15 153.45 30,867.81
Profit 5.000 % 821.97 569.64 144.11 7.67 1,543.39
Total Inclusiv Beneficiu: 17,261.42 11,962.40 3,026.25 161.12 32,411.20
TOTAL GENERAL (fara TVA): 32,411.20
TVA: 19.00 % 6,158.13
Intocmit,
0 1 2 3 4 5=3x4
7.L 2308541 Cada pentru dus din ceramica buc 6.00 86.99 521.94
8 SD02A# Baterie baie amestec,cu dus flex sau buc 6.00 16.19 97.15
fix,indif inchid,incl pentru hand,Montare pe material: 0.09 0.55
pereti...caram sau bca manopera: 16.10 96.60
utilaj: 0.00 0.00
transport: 0.00 0.00
8.L 4201494 Baterie amest.alama tub flexibpara buc 6.00 182.75 1,096.50
monob.a 1/2 ni 4309
9 SC06A# Spalator ...cu picur,1comp vase,fonta em,tb buc 1.00 39.09 39.09
em,inox,scurg tevi pvc,pe cons fix pe per material: 17.39 17.39
caram manopera: 21.70 21.70
utilaj: 0.00 0.00
transport: 0.00 0.00
9.L 4203492 Consola cu un brat vopsita 420mm cal.2 buc 2.00 3.47 6.95
s 3343
9.L 4203349 Ventil scurgere lavoar.spalator 1 1/4 cu buc 1.00 6.57 6.57
racord s9610
9.L 6700212 Teava din p.v.c.rigid tip U 16x1 stas m 0.60 0.37 0.22
6675/2
9.L 4202761 Sifon alama pentru lavoar 1 s buc 1.00 16.46 16.46
9611
9.L 4200349 Spalator dublu din inox buc 1.00 839.14 839.14
10 GB09A-asim Separator de grasimi - amplasat sub buc 1.00 767.89 767.89
spalator material: 205.47 205.47
manopera: 166.88 166.88
utilaj: 395.54 395.54
transport: 0.00 0.00
11 SD04XA Baterie amestecatoare pt lavoar sau buc 1.00 56.53 56.53
spaltor avand diametrul 1/2" tip stativa material: 24.33 24.33
manopera: 32.20 32.20
utilaj: 0.00 0.00
transport: 0.00 0.00
11.L 4201353 Baterie amest. lavoar fonta 1/2 email. buc 1.00 65.00 65.00
stativa s8732
12 SB44C1 Sifon de pardoseala din fonta emailata buc 7.00 25.53 178.72
avand...d= 50mm,dublu cu 1 racord si material: 11.81 82.68
iesire laterala manopera: 13.72 96.04
utilaj: 0.00 0.00
transport: 0.00 0.00
12.L 6719766 Sifon scurgere DN 40 flexibil buc 7.00 24.16 169.12
13 SB43A1 Sifon de pardoseala d=50 mm cu 3 intrari buc 9.00 132.34 1,191.08
material: 77.60 698.42
manopera: 54.74 492.66
utilaj: 0.00 0.00
transport: 0.00 0.00
14 SB44F1 Sifon de pardoseala avand...d=100mm, cu buc 1.00 56.68 56.68
3 intrari material: 41.98 41.98
manopera: 14.70 14.70
utilaj: 0.00 0.00
transport: 0.00 0.00
15 SD13A1 Robinet...trec. cu ventil si mufe,pentru tevi buc 40.00 2.88 115.16
otel cu d= 1/2 sau d= 3/8 toli material: 0.36 14.36
manopera: 2.52 100.80
utilaj: 0.00 0.00
transport: 0.00 0.00
15.L 4202474 Robinet coltar 1/2" buc 40.00 12.56 502.40
Pag 3
STADIUL FIZIC: Deviz nr. 8 - Lucrari de instalatii sanitare interioare
0 1 2 3 4 5=3x4
16 SD13C1 Robinet...trec. cu ventil si mufe,pentru tevi buc 10.00 4.66 46.58
otel cu d=1 ,simbol 83-1 material: 0.60 5.98
manopera: 4.06 40.60
utilaj: 0.00 0.00
transport: 0.00 0.00
16.L 4202486 Robinet fluture 1" buc 10.00 11.81 118.10
17 SA16A# Teava pp,pe,pp-r imbin sud prin m 184.00 4.83 889.01
polifuziune,in coloane,la clad loc material: 0.21 38.93
si...soc-cult,d=20 mm manopera: 4.62 850.08
utilaj: 0.00 0.00
transport: 0.00 0.00
17.L 6717087 Tub din polipropilena, diametrul de 20 mm m 187.68 11.63 2,182.72
17.L 6719555 Cot racord polipropilena diametrul 20 mm buc 58.55 2.32 135.56
x 3/8
17.L 6719493 Teu din polipropilena avind diametrul 20 buc 50.18 3.00 150.55
mm
17.L 6719515 Reductie din polipropilena avind diametrul buc 20.24 7.00 141.68
25 x 20 mm
17.L 6719477 Mufa polipropilena avind diametrul exterior buc 12.88 3.26 41.93
20 mm
18 SA16B# Teava pp,pe,pp-r imbin sud prin m 52.00 5.11 265.80
polifuziune,in coloane,la clad loc material: 0.21 11.00
si...soc-cult,d=25 mm manopera: 4.90 254.80
utilaj: 0.00 0.00
transport: 0.00 0.00
18.L 6717088 Tub din polipropilena, diametrul de 25 mm m 53.04 16.00 848.64
18.L 6719607 Cot pehd pentru electrofuziune diam ext 25 buc 4.16 9.00 37.44
mm
18.L 6719494 Teu din polipropilena avind diametrul 25 buc 36.92 7.00 258.44
mm
18.L 6719514 Reductie din polipropilena avind diametrul buc 5.72 6.00 34.32
25 x 16 mm
18.L 6719478 Mufa polipropilena avind diametrul exterior buc 3.64 4.28 15.56
25 mm
19 SA16C# Teava pp,pe,pp-r imbin sud prin m 44.00 5.97 262.53
polifuziune,in coloane,la clad loc material: 0.23 9.97
si...soc-cult,d=32 mm manopera: 5.74 252.56
utilaj: 0.00 0.00
transport: 0.00 0.00
19.L 6717089 Tub din polipropilena, diametrul de 32 mm m 44.88 25.00 1,122.00
19.L 6719559 Cot racord polipropilena diametrul 32 mm buc 3.52 2.32 8.15
x1
19.L 6719495 Teu din polipropilena avind diametrul 32 buc 31.24 11.00 343.64
mm
19.L 6719516 Reductie din polipropilena avind diametrul buc 4.84 15.00 72.60
32 x 16 mm
19.L 6719479 Mufa polipropilena avind diametrul exterior buc 3.08 5.14 15.82
32 mm
20 SA16D# Teava din material plastic( pp,pe,pp-r si m 58.00 6.26 363.17
similare) imbinata prin sudura prin material: 0.24 14.01
polifuziune,in coloane,la cladiri de locuit si manopera: 6.02 349.16
soc-cult,d=40 mm 0.00 0.00
utilaj:
transport: 0.00 0.00
20.L 6717090 Tub din polipropilena, diametrul de 40 mm m 59.16 13.25 783.87
20.L 6719488 Cot din polipropilena, avind diametrul 40 buc 4.64 1.99 9.23
mm
20.L 6719496 Teu din polipropilena avind diametrul 40 buc 41.18 2.41 99.24
mm
20.L 6719521 Reductie din polipropilena avind diametrul buc 6.38 1.46 9.31
40 x 32 mm
Pag 4
STADIUL FIZIC: Deviz nr. 8 - Lucrari de instalatii sanitare interioare
0 1 2 3 4 5=3x4
20.L 6719480 Mufa polipropilena avind diametrul exterior buc 4.06 1.26 5.12
40 mm
20.L 3000 Aparat de sudura tip "coprax" ora 1.66 49.10 81.45
2204/50hz/700 w
21 SB16C1 Teava pvc-u neplastifiata...pentru m 48.00 11.80 566.16
canalizare,Montare aparent in hisa,ingrop. material: 1.58 75.60
pamant,suspend. planseu,cu d= 50mm manopera: 10.22 490.56
utilaj: 0.00 0.00
transport: 0.00 0.00
21.L 6704306 Tub pp cu o mufa htem DN 32x2000 cod buc 24.00 9.75 234.00
62500013
22 SB16C1 Teava pvc-u neplastifiata...pentru m 40.00 11.80 471.80
canalizare,Montare aparent in hisa,ingrop. material: 1.58 63.00
pamant,suspend. planseu,cu d= 50mm manopera: 10.22 408.80
utilaj: 0.00 0.00
transport: 0.00 0.00
22.L 6704321 Tub pp cu o mufa htem DN 40x2000 cod buc 20.00 10.75 215.00
62500033
23 SB16C1 Teava pvc-u neplastifiata...pentru m 52.00 11.80 613.34
canalizare,Montare aparent in hisa,ingrop. material: 1.58 81.90
pamant,suspend. planseu,cu d= 50mm manopera: 10.22 531.44
utilaj: 0.00 0.00
transport: 0.00 0.00
23.L 6704334 Tub pp cu o mufa htem DN 50x1000 cod buc 52.00 11.65 605.80
62500049
24 SB16E1 Teava pvc-u neplastifiata...pentru m 126.00 8.93 1,124.90
canalizare,Montare aparent in nisa,ingrop. material: 3.05 384.02
pamant,suspend. planseu,cu d=110 mm manopera: 5.88 740.88
utilaj: 0.00 0.00
transport: 0.00 0.00
24.L 6704366 Tub pp cu o mufa htem DN 110x2000 cod buc 63.00 15.41 970.83
62500093
25 SB17A1 Coturi...pvc-u,pentru canalizare,cu imbinare buc 34.00 6.07 206.27
prin lipire la 45;67 1/2;87 1/2 grade,avand material: 0.89 30.15
d= 32 mm manopera: 5.18 176.12
utilaj: 0.00 0.00
transport: 0.00 0.00
25.L 6712226 Cot polipropilena htb la 45 grade DN 32 buc 34.00 3.69 125.46
cod 62504005
26 SB17B1 Coturi...pvc-u,pentru canalizare,cu imbinare buc 28.00 6.37 178.42
prin lipirela 45;67 1/2;87 1/2 grade,avand material: 1.19 33.38
d= 40 mm manopera: 5.18 145.04
utilaj: 0.00 0.00
transport: 0.00 0.00
26.L 6712235 Cot polipropilena 45 gr DN 40 cod buc 28.00 17.84 499.52
kab040x45
27 SB17C1 Coturi...pvc-u,pentru canalizare,cu imbinare buc 38.00 7.17 272.58
prin lipirela 45;67 1/2;87 1/2 grade,avand material: 1.57 59.78
d= 50 mm manopera: 5.60 212.80
utilaj: 0.00 0.00
transport: 0.00 0.00
27.L 6712241 Cot polipropilena la 45 grade DN 50 nii buc 38.00 12.00 456.00
2167
28 SB17E1 Coturi...pvc-u,pentru canalizare,cu imbinare buc 62.00 10.60 657.26
prin lipirela 45;67 1/2;87 1/2 grade,avand material: 2.90 179.87
d=110 mm manopera: 7.70 477.39
utilaj: 0.00 0.00
transport: 0.00 0.00
Pag 5
STADIUL FIZIC: Deviz nr. 8 - Lucrari de instalatii sanitare interioare
0 1 2 3 4 5=3x4
28.L 6712265 Cot polipropilena la 45 grade DN 110 nii buc 62.00 35.00 2,170.00
2167
29 SB21C1 Piesa de curatare...pvc-u,pentru buc 14.00 22.89 320.47
canalizare,cu imbinare prin lipire avand material: 14.35 200.92
d=110 mm manopera: 8.54 119.56
utilaj: 0.00 0.00
transport: 0.00 0.00
30 SB49A3 Caciula de ventilatie din tabla,Montare pe buc 5.00 22.92 114.61
coloane aeris din tub fonta sau gresie material: 15.08 75.41
antiacida...d=110mm manopera: 7.84 39.20
utilaj: 0.00 0.00
transport: 0.00 0.00
31 SA43E1 Bratara ...BRIDE SUSTINERE 110 buc 50.00 4.48 223.95
material: 0.98 48.95
manopera: 3.50 175.00
utilaj: 0.00 0.00
transport: 0.00 0.00
32 SA45D1 Confectionare si montarea tevii de protectie m 26.00 7.25 188.49
la trecerea conductelor prin plansee,teava material: 2.49 64.73
avand...d=2 tolii manopera: 4.76 123.76
utilaj: 0.00 0.00
transport: 0.00 0.00
33 IZH02A Izolare conducte cu elastomer 9 mm m 338.00 4.84 1,637.37
material: 0.00 0.00
manopera: 4.84 1,637.37
utilaj: 0.00 0.00
transport: 0.00 0.00
33.L 17000753746 Procurare termoiz. elastomeri 9 mm ml 338.00 13.36 4,515.68
34 SC24A1 Portprosop din...am nichel. Montare pe buc 9.00 42.15 379.38
pereti tip u,cu 1 brat, deschid. 450mm material: 36.41 327.72
manopera: 5.74 51.66
utilaj: 0.00 0.00
transport: 0.00 0.00
35 SC25A1 Etajera din...portelan sanitar tip buc 9.00 7.55 67.98
material: 0.41 3.72
manopera: 7.14 64.26
utilaj: 0.00 0.00
transport: 0.00 0.00
35.L 2451485 Etajera portelan tip e2.30 alb c.1 ni buc 9.00 15.00 135.00
716
36 SC26A1 Oglinda sanit. semicrist. margini. slef. cu buc 9.00 113.65 1,022.82
dimens....400x500mm material: 99.93 899.34
manopera: 13.72 123.48
utilaj: 0.00 0.00
transport: 0.00 0.00
37 SC28B1 Sapuniera din...portelan sanitar,tip buc 9.00 39.90 359.10
sa2-15,aparenta,simpla material: 35.56 320.04
manopera: 4.34 39.06
utilaj: 0.00 0.00
transport: 0.00 0.00
38 SC30A1 Suport...pentru hirtie calitatea 1 (porthirtie) buc 8.00 34.07 272.53
din portelan sanitar,ha1 ni 545/63 material: 28.33 226.61
manopera: 5.74 45.92
utilaj: 0.00 0.00
transport: 0.00 0.00
Pag 6
STADIUL FIZIC: Deviz nr. 8 - Lucrari de instalatii sanitare interioare
0 1 2 3 4 5=3x4
39 SF05B1 Efectuarea probei de etans. la pres. si m 338.00 1.21 407.63
spalat cond. de apa,din tub fonta pres. material: 0.09 29.07
avand...d=100-125mm manopera: 1.12 378.56
utilaj: 0.00 0.00
transport: 0.00 0.00
40 SF04A1 Spalarea si darea in functiune a...cond. de m 338.00 0.98 331.24
apa,executate cu tevi din pvc. material: 0.00 0.00
manopera: 0.98 331.24
utilaj: 0.00 0.00
transport: 0.00 0.00
41 TRI1AA01A# Incarcarea mater.din grupa a-grele si tona 5.00 7.00 35.00
marunte prin aruncare de pe rampa in material: 0.00 0.00
vagon manopera: 7.00 35.00
utilaj: 0.00 0.00
transport: 0.00 0.00
42 TRA01A10 Transportul rutier tona 5.00 1.00 5.00
al...materialelor,semifabricatelor cu material: 0.00 0.00
autobasculanta pe dist.= 10 km. manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 1.00 5.00
43 TRI1AA08C1 Descarcarea materialelor,grupa a-grele si tona 5.00 3.50 17.50
marunte prin...aruncare auto-rampa,teren material: 0.00 0.00
categ.1 manopera: 3.50 17.50
utilaj: 0.00 0.00
transport: 0.00 0.00
44 TRB01B13 Transportul materialelor cu roaba pe tona 5.00 12.68 63.42
pneuri inc aruncare desc aruncare material: 0.00 0.00
grupa...1-3 distanta 30m manopera: 12.68 63.42
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 31,601.13 10,846.84 476.99 5.00 42,929.95
Alte cheltuieli directe:
Contributie 2.250 % 0.00 244.05 0.00 0.00 244.05
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 31,601.13 11,090.89 476.99 5.00 43,174.01
Cheltuieli indirecte 10.000 % 3,160.11 1,109.09 47.70 0.50 4,317.40
Total Inclusiv Cheltuieli indirecte: 34,761.24 12,199.98 524.69 5.50 47,491.41
Profit 5.000 % 1,738.06 610.00 26.23 0.28 2,374.57
Total Inclusiv Beneficiu: 36,499.30 12,809.98 550.92 5.78 49,865.98
TOTAL GENERAL (fara TVA): 49,865.98
TVA: 19.00 % 9,474.54
Intocmit,
0 1 2 3 4 5=3x4
7 SD20C# Racord olandez sau cot cu racord buc 2.00 4.89 9.79
olandez,zn,cu etans material: 0.69 1.39
plana,filet...interior-exterior,d=1 1/4 - 2 manopera: 4.20 8.40
utilaj: 0.00 0.00
transport: 0.00 0.00
7.L 4120262 Mufa dubla PEHD DN 50mm buc 2.00 36.30 72.60
8 ID02XA-asim Robinet cu cep,cu trei cai,cu flansa,cu buc 6.00 44.45 266.70
presgarnitura pt.inst.incalzire material: 20.65 123.90
centrala,diametrul 15-50 mm manopera: 23.80 142.80
utilaj: 0.00 0.00
transport: 0.00 0.00
8.L 4500905 Procurare apometru Dn 25 buc 6.00 295.00 1,770.00
9 IA24C1 Supapa sens cu d:1 1/4" buc 1.00 100.50 100.50
material: 98.22 98.22
manopera: 2.28 2.28
utilaj: 0.00 0.00
transport: 0.00 0.00
10 SD31F1-asim Racord olandez cu etansare plana cu filet buc 3.00 5.08 15.25
interiorsi exterior tip u2,avand...d=1 1/2 toli material: 1.16 3.49
manopera: 3.92 11.76
utilaj: 0.00 0.00
transport: 0.00 0.00
10.L 4122260 Procurare CLAPET ANTIRETUR 110MM - buc 3.00 17.83 53.49
CANALIZARE
11 SF06D1 CAMIN PREFABRICATE DIN BETON buc 1.00 351.26 351.26
PENTRU INSTALATIA HIDRAULICA DE material: 0.00 0.00
CONTORIZARE manopera: 351.26 351.26
utilaj: 0.00 0.00
transport: 0.00 0.00
12 20027531 Procurare camin PREFABRICAT DIN buc 1.00 1,914.35 1,914.35
BETON PENTRU INSTALATIA HIDRAULICA material: 1,914.35 1,914.35
DE CONTORIZARE manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
13 ACD01A1 Capac si rama STAS 2308-81 pentru buc 1.00 211.46 211.46
camine fara piesa suport necarosabil tip I material: 201.66 201.66
manopera: 9.80 9.80
utilaj: 0.00 0.00
transport: 0.00 0.00
14 SD32C1-asim Racord fix tip...a pentru stins incendiu la buc 1.00 36.79 36.79
instalatiilede stropire trafo si cabluri,avand material: 0.53 0.53
d=4 toli manopera: 36.26 36.26
utilaj: 0.00 0.00
transport: 0.00 0.00
14.L 7336070 Procurare RACORD OLANDEZ DN 1 1/4” buc 1.00 26.70 26.70
15 ATD08E1 Fiting de etansare pentru teava de protectie buc 1.00 15.86 15.86
in mediu exploziv:cu masa izolanta,cu dn 1 material: 3.38 3.38
1/2 manopera: 12.49 12.49
utilaj: 0.00 0.00
transport: 0.00 0.00
15.L 7322536 NIPLU DN 1 1/4” buc 1.00 35.30 35.30
16 SD32C1-asim Racord fix tip...a pentru stins incendiu la buc 1.00 36.79 36.79
instalatiilede stropire trafo si cabluri,avand material: 0.53 0.53
d=4 toli manopera: 36.26 36.26
utilaj: 0.00 0.00
transport: 0.00 0.00
16.L 6701416 Procurare Racord PEHD 40 X 1FI buc 1.00 9.41 9.41
Pag 3
STADIUL FIZIC: Deviz nr. 9 - Lucrari de instalatii sanitare - Retele exterioare
0 1 2 3 4 5=3x4
17 SD14D1 Robinet trecere cu ventil si mufe (cu buc 1.00 16.15 16.15
descarcare) pentru tevi din otel cu...d=1 1/2 material: 9.43 9.43
manopera: 6.72 6.72
utilaj: 0.00 0.00
transport: 0.00 0.00
17.L 4202149 Procurare robinet de CONCESIE CU TIJA buc 1.00 32.93 32.93
DE MANEVRA DN 1 1/4” montata pe
conducta de PEID
18 ACD04J1 Camin vizitare STAS 2448-73 cu camera buc 8.00 989.20 7,913.60
lucru hc=2m din tub beton cu cep si buza la material: 669.65 5,357.21
canale bxh 500x750 manopera: 284.34 2,274.72
utilaj: 35.21 281.67
transport: 0.00 0.00
18.L 2100971 Beton de ciment B 300 stas 3622 mc 17.44 217.08 3,785.88
18.L 2101145 Mortar de zidarie M 100 nisip s 1030 mc 0.91 255.20 232.74
19 ACD01D1 Capac si rama STAS 2308-81 pentru buc 8.00 288.96 2,311.68
camine fara piesa suport carosabil tip III a material: 277.48 2,219.84
manopera: 11.48 91.84
utilaj: 0.00 0.00
transport: 0.00 0.00
20 TSA01G1 Sapatura manuala de pamant in spatii mc 290.00 25.62 7,429.80
inchise la deblee,in canale deschise,in material: 0.00 0.00
gropi de imprumut la indepartarea stratului manopera: 25.62 7,429.80
vegetal de 10-30 cm grosime etc....in 0.00 0.00
utilaj:
pamant cu umiditate naturala aruncarea in
transport: 0.00 0.00
vehicul la H de 0.61-2 m teren tare
21 TSD01C1 Imprastierea cu lopata a pamant. mc 232.00 6.02 1,396.64
afinat,strat uniform 10-30cm. gros cu material: 0.00 0.00
sfarim. bulg. teren...pamant coeziv manopera: 6.02 1,396.64
utilaj: 0.00 0.00
transport: 0.00 0.00
22 RPCXA03A Umplutura...de pamant mc 232.00 30.40 7,052.80
material: 0.30 69.60
manopera: 30.10 6,983.20
utilaj: 0.00 0.00
transport: 0.00 0.00
23 TSD04B1 Compactarea cu maiul de mana a mc 232.00 10.50 2,436.00
umpluturilor executate in sapaturi material: 0.00 0.00
orizontale sau inclinate la 1/4,inclusiv manopera: 10.50 2,436.00
udarea fiecarui strat de pamant in 0.00 0.00
utilaj:
parte,avand :...10 cm grosime pamant
transport: 0.00 0.00
coeziv
24 W2H04A1 Strat nisip asezat in sant pentru...protejarea mc 58.00 53.37 3,095.52
cablurilor la lucr in prof netipizat material: 46.99 2,725.25
manopera: 6.38 370.27
utilaj: 0.00 0.00
transport: 0.00 0.00
25 IZF09A#-asim Folie de AVERTIZARE ml 424.00 5.00 2,117.96
material: 3.60 1,524.36
manopera: 1.40 593.60
utilaj: 0.00 0.00
transport: 0.00 0.00
26 SF02A1 Efectuare proba de etans. la pres. a m 250.00 2.38 595.00
Instalatie...inter. de apa,executate cu tevi material: 0.00 0.00
pvc inclusiv armaturile manopera: 2.38 595.00
utilaj: 0.00 0.00
transport: 0.00 0.00
Pag 4
STADIUL FIZIC: Deviz nr. 9 - Lucrari de instalatii sanitare - Retele exterioare
0 1 2 3 4 5=3x4
27 SF04A1 Spalarea si darea in functiune a...cond. de m 174.00 0.98 170.52
apa,executate cu tevi din pvc. material: 0.00 0.00
manopera: 0.98 170.52
utilaj: 0.00 0.00
transport: 0.00 0.00
28 TRI1AA01F3 Incarcarea materialelor, grupa a-grele tona 10.00 6.30 63.00
si...marunte,prin tran.pina la 10m rampa material: 0.00 0.00
sau teren-auto cate manopera: 6.30 63.00
utilaj: 0.00 0.00
transport: 0.00 0.00
29 TRA01A50 Transportul rutier tona 10.00 17.00 170.00
al...materialelor,semifabricatelor cu material: 0.00 0.00
autobasculanta pe dist.= 50 km. manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 17.00 170.00
30 TRI1AA08F3 Descarcarea materialelor,grupa a-grele si tona 10.00 4.90 49.00
marunte prin...transport pina la 10m material: 0.00 0.00
auto-rampa,teren categ. manopera: 4.90 49.00
utilaj: 0.00 0.00
transport: 0.00 0.00
31 TRB01B13 Transportul materialelor cu roaba pe tona 10.00 12.68 126.84
pneuri inc aruncare desc aruncare material: 0.00 0.00
grupa...1-3 distanta 30m manopera: 12.68 126.84
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 28,333.60 25,559.64 288.15 170.00 54,351.38
Alte cheltuieli directe:
Contributie 2.250 % 0.00 575.09 0.00 0.00 575.09
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 28,333.60 26,134.73 288.15 170.00 54,926.47
Cheltuieli indirecte 10.000 % 2,833.36 2,613.47 28.81 17.00 5,492.65
Total Inclusiv Cheltuieli indirecte: 31,166.96 28,748.20 316.96 187.00 60,419.12
Profit 5.000 % 1,558.35 1,437.41 15.85 9.35 3,020.96
Total Inclusiv Beneficiu: 32,725.31 30,185.61 332.81 196.35 63,440.08
TOTAL GENERAL (fara TVA): 63,440.08
TVA: 19.00 % 12,053.61
Intocmit,
0 1 2 3 4 5=3x4
9 5709084 Procurare radiatoare DE TIP PANOU, DIN buc 6.00 285.00 1,710.00
TABLA DE OTEL, TIP 22 ECHIPATE CU material: 285.00 1,710.00
ROBINET INCALZIRE REGLAJ manopera: 0.00 0.00
TUR,RETUR, DEZAERATOR MANUAL, 0.00 0.00
utilaj:
CONSOLE SUSTINERE. H=600, L= 600
transport: 0.00 0.00
10 5709087 Procurare radiatoare DE TIP PANOU, DIN buc 2.00 348.95 697.90
TABLA DE OTEL, TIP 22 ECHIPATE CU material: 348.95 697.90
ROBINET INCALZIRE REGLAJ manopera: 0.00 0.00
TUR,RETUR, DEZAERATOR MANUAL, 0.00 0.00
utilaj:
CONSOLE SUSTINERE. H=600, L= 800
transport: 0.00 0.00
11 5709217 Procurare radiatoare DE TIP PANOU, DIN buc 2.00 916.03 1,832.06
TABLA DE OTEL, TIP 22 ECHIPATE CU material: 916.03 1,832.06
ROBINET INCALZIRE REGLAJ TUR, manopera: 0.00 0.00
RETUR, DEZAERATOR MANUAL, 0.00 0.00
utilaj:
CONSOLE SUSTINERE. H=600, L= 1000
transport: 0.00 0.00
12 5709218 Procurare radiatoare DE TIP PANOU, DIN buc 1.00 996.45 996.45
TABLA DE OTEL, TIP 33 ECHIPATE CU material: 996.45 996.45
ROBINET INCALZIRE REGLAJ TUR, manopera: 0.00 0.00
RETUR, DEZAERATOR MANUAL, 0.00 0.00
utilaj:
CONSOLE SUSTINERE. H=600, L= 1600
transport: 0.00 0.00
13 ID05B1 Robinet cu cep drepentru, cu mufe fara buc 18.00 4.82 86.70
presgarnitura , pentru Instalatie incalzire material: 0.90 16.14
centrala , cu d:...32 mm manopera: 3.92 70.56
utilaj: 0.00 0.00
transport: 0.00 0.00
13.L 6719518 SENZORI TERMOSTATICI PENTRU buc 18.00 4.90 88.20
ROBINETII TUR AI RADIATOARELOR
14 FE03C2 CONDUCTA CUPRU CU DIAMETRUL m 328.00 60.69 19,905.78
EXTERIOR 15MM, INCLUSIV ELEMENTE material: 41.35 13,562.57
DE LEGATURA(FITINGURI) manopera: 19.34 6,343.21
utilaj: 0.00 0.00
transport: 0.00 0.00
15 FE03C3 CONDUCTA CUPRU CU DIAMETRUL m 128.00 63.55 8,134.64
EXTERIOR 18MM, INCLUSIV ELEMENTE material: 44.21 5,659.24
DE LEGATURA(FITINGURI) manopera: 19.34 2,475.40
utilaj: 0.00 0.00
transport: 0.00 0.00
16 FE03D1 CONDUCTA CUPRU CU DIAMETRUL m 44.00 51.84 2,281.13
EXTERIOR 22MM, INCLUSIV ELEMENTE material: 31.25 1,375.10
DE LEGATURA(FITINGURI) manopera: 20.59 906.03
utilaj: 0.00 0.00
transport: 0.00 0.00
17 FE03D2 CONDUCTA CUPRU CU DIAMETRUL m 84.00 71.68 6,021.44
EXTERIOR 28MM, INCLUSIV ELEMENTE material: 51.09 4,291.75
DE LEGATURA(FITINGURI) manopera: 20.59 1,729.68
utilaj: 0.00 0.00
transport: 0.00 0.00
18 FE03E1 CONDUCTA CUPRU CU DIAMETRUL m 26.00 117.64 3,058.55
EXTERIOR 35MM, INCLUSIV ELEMENTE material: 91.15 2,369.91
DE LEGATURA(FITINGURI) manopera: 26.49 688.64
utilaj: 0.00 0.00
transport: 0.00 0.00
19 SA14B# Teava material plastic (pp,pe,pp-r) imbinata m 2,498.00 4.59 11,477.89
prin sudura prin polifuziune, la material: 0.25 636.57
ctii...ind,d=20 mm manopera: 4.34 10,841.32
utilaj: 0.00 0.00
transport: 0.00 0.00
Pag 3
STADIUL FIZIC: Deviz nr. 12 - Lucrari de instalatii termice
0 1 2 3 4 5=3x4
19.L 6717058 Teava poliet inalta dens PE 80,pn 6 diam m 2,547.96 14.34 36,537.75
ext 20mm
19.L 6719485 Cot din poliet inalta dens PE 80,pn 6 diam buc 2,067.31 8.12 16,777.50
ext 20mm
19.L 6719493 Teu din poliet inalta dens PE 80,pn 6 diam buc 499.60 5.00 2,498.00
ext 20mm
19.L 6719513 Reductie din poliet inalta dens PE 80,pn 6 buc 155.05 5.00 775.24
diam ext 20mm
19.L 6719477 Mufa poliet inalta dens PE 80,pn 6 diam buc 99.92 3.26 325.28
ext 20mm
19.L 6719545 Racord poliet inalta dens PE 80,pn 6 diam buc 2,498.00 9.39 23,447.77
ext 20mm
19.L 3006 Grup termic de sudura 28-35kw ora 51.46 45.00 2,315.65
20 IC11XD Distribuitor-colector montat pe sustinator buc 2.00 235.36 470.72
gata confectionat,avind diametrul de 252 - material: 100.96 201.92
390 mm manopera: 134.40 268.80
utilaj: 0.00 0.00
transport: 0.00 0.00
20.L 7318897 DISTRIBUITOR COLECTOR INCALZIRE IN buc 2.00 631.00 1,262.00
PARDOSEALA CU 3 CAI, COMPLET
ECHIPAT CU CUTIE DE PROTECTIE SI
ARMATURI
21 IC11XD Distribuitor-colector montat pe sustinator buc 1.00 255.41 255.41
gata confectionat,avind diametrul de 252 - material: 121.01 121.01
390 mm manopera: 134.40 134.40
utilaj: 0.00 0.00
transport: 0.00 0.00
21.L 7318900 DISTRIBUITOR COLECTOR INCALZIRE IN buc 1.00 756.30 756.30
PARDOSEALA CU 4 CAI, COMPLET
ECHIPAT CU CUTIE DE PROTECTIE SI
ARMATURI
22 IC11XD Distribuitor-colector montat pe sustinator buc 2.00 342.88 685.76
gata confectionat,avind diametrul de 252 - material: 208.48 416.96
390 mm manopera: 134.40 268.80
utilaj: 0.00 0.00
transport: 0.00 0.00
22.L 7318899 DISTRIBUITOR COLECTOR INCALZIRE IN buc 2.00 1,303.00 2,606.00
PARDOSEALA CU 5 CAI, COMPLET
ECHIPAT CU CUTIE DE PROTECTIE SI
ARMATURI
23 IC11XD-asim Distribuitor-colector montat pe sustinator buc 5.00 315.92 1,579.62
gata confectionat,avind diametrul de 252 - material: 181.52 907.62
390 mm manopera: 134.40 672.00
utilaj: 0.00 0.00
transport: 0.00 0.00
23.L 7318895 MODUL HIDRAULIC(KIT DE AMESTEC) SI buc 5.00 1,134.53 5,672.65
AUTOMATIZARE INSTALATIE INCALZIRE IN
PARDOSEALA, INCLUSIV SENZORI PT
FIECARE INCAPERE
24 CF17A1 Nuturi in tencuieli interioare sau exterioare m 365.33 3.89 1,421.15
sectiunea 2x1-3x2cm pentru separarea material: 0.39 142.48
cimpurilor manopera: 3.50 1,278.67
utilaj: 0.00 0.00
transport: 0.00 0.00
25 20012610 Polistiren extrudat rugos XPS pentru soclu mp 274.00 75.15 20,591.10
Baumit cu dimensiunile 120 x 65 x 8 cm material: 75.15 20,591.10
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
Pag 4
STADIUL FIZIC: Deviz nr. 12 - Lucrari de instalatii termice
0 1 2 3 4 5=3x4
26 CC03XB Armaturi din plase sudate la constr.cu kg 1,500.00 0.77 1,162.35
h<35 m montate in placi (ob37 d>8mm) material: 0.06 88.65
manopera: 0.49 735.00
utilaj: 0.23 338.70
transport: 0.00 0.00
26.L 2002349 Plasa sudate tip 308 nq kg 1,500.00 1.36 2,040.00
283x6,5(54,8kg/buc) OL 37-1n
26.L 2000200 Otel beton profil neted OB 37-1 K stas 438 kg 7.50 2.38 17.85
D = 18mm
27 7358779 ADITIVI PENTRU SAPA INCALZIRE IN kg 10.00 88.01 880.10
PARDOSEALA, V=20L material: 88.01 880.10
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
28 20010005 BANDA PERIMETRALA AUTOADEZIVA PT m 238.00 39.62 9,429.56
INCALZIRE IN PARDOSEALA 200X8MM material: 39.62 9,429.56
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
29 2601102 FOLIE ANTIVAPORI DIN POLIETILENA mp 274.00 18.40 5,041.60
0,2MM PT INCALZITE IN PARDOSEALA material: 18.40 5,041.60
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
30 RPSF09B1 IZOLATIE DIN ELASTOMER 9MM PENTRU m 328.00 2.91 955.92
CONDUCTA DE CUPRU - DE 15MM material: 0.11 37.52
manopera: 2.80 918.40
utilaj: 0.00 0.00
transport: 0.00 0.00
31 RPSF09B2 IZOLATIE DIN ELASTOMER 9MM PENTRU m 128.00 2.97 380.36
CONDUCTA DE CUPRU - DE 18MM material: 0.17 21.96
manopera: 2.80 358.40
utilaj: 0.00 0.00
transport: 0.00 0.00
32 RPSF09B3 IZOLATIE DIN ELASTOMER 9MM PENTRU m 44.00 3.03 133.27
CONDUCTA DE CUPRU - DE 22MM material: 0.23 10.07
manopera: 2.80 123.20
utilaj: 0.00 0.00
transport: 0.00 0.00
33 RPSF09B4 IZOLATIE DIN ELASTOMER 9MM PENTRU m 84.00 3.09 259.22
CONDUCTA DE CUPRU - DE 28MM material: 0.29 24.02
manopera: 2.80 235.20
utilaj: 0.00 0.00
transport: 0.00 0.00
34 RPSF09B5 IZOLATIE DIN ELASTOMER 9MM PENTRU m 26.00 3.23 83.95
CONDUCTA DE CUPRU - DE 35MM material: 0.43 11.15
manopera: 2.80 72.80
utilaj: 0.00 0.00
transport: 0.00 0.00
35 RPCE24A# BRATARI PT. FIXAREA TEVII DE CUPRU DE buc 220.00 3.33 732.91
15 material: 0.39 86.11
manopera: 2.94 646.80
utilaj: 0.00 0.00
transport: 0.00 0.00
Pag 5
STADIUL FIZIC: Deviz nr. 12 - Lucrari de instalatii termice
0 1 2 3 4 5=3x4
36 RPCE24A% BRATARI PT. FIXAREA TEVII DE CUPRU DE buc 86.00 3.33 286.50
18 material: 0.39 33.66
manopera: 2.94 252.84
utilaj: 0.00 0.00
transport: 0.00 0.00
37 RCSE24A% BRATARI PT. FIXAREA TEVII DE CUPRU DE buc 30.00 4.45 133.54
22 material: 0.39 11.74
manopera: 4.06 121.80
utilaj: 0.00 0.00
transport: 0.00 0.00
38 RPCE25A1 BRATARI PT. FIXAREA TEVII DE CUPRU DE buc 56.00 5.31 297.13
28 material: 0.97 54.10
manopera: 4.34 243.03
utilaj: 0.00 0.00
transport: 0.00 0.00
39 RPCE24XA BRATARI PT. FIXAREA TEVII DE CUPRU DE buc 18.00 7.55 135.83
35 material: 0.97 17.39
manopera: 6.58 118.44
utilaj: 0.00 0.00
transport: 0.00 0.00
40 IC41A1 Dispozitiv de siguranta pentru suprapres. buc 6.00 72.27 433.60
marimea...i material: 47.21 283.24
manopera: 25.06 150.36
utilaj: 0.00 0.00
transport: 0.00 0.00
40.L 7326087 Procurare aerisitor de coloana buc 6.00 90.18 541.08
41 IC40F1 Confectionarea montarea+cimentarea tevii buc 26.00 10.73 279.07
de protectie la trecerea conductelor prin material: 4.57 118.91
ziduri...d=3 toli manopera: 6.16 160.16
utilaj: 0.00 0.00
transport: 0.00 0.00
42 IE01C1 Efectuare proba etans. la pres. Instalatie mp 500.00 5.74 2,870.00
incalz. centrala,supr totala incalz. a material: 0.00 0.00
corpurilor...este:201 mp. la 500 mp manopera: 5.74 2,870.00
utilaj: 0.00 0.00
transport: 0.00 0.00
43 IE02C1 Efectuare proba dilat.-contract. si funct. a mp 500.00 4.90 2,450.00
Instalatie incalz centr,supr. totala. incalz. material: 0.00 0.00
este:...201mp la 500mp manopera: 4.90 2,450.00
utilaj: 0.00 0.00
transport: 0.00 0.00
44 IE07C1 Spalarea cu apa potabila...a instalatiei mp 500.00 3.50 1,750.00
interioare de incalzire centrala cu sup. corp material: 0.00 0.00
201-500 mp. manopera: 3.50 1,750.00
utilaj: 0.00 0.00
transport: 0.00 0.00
45 TRI1AA01F3 Incarcarea materialelor, grupa a-grele tona 5.00 6.30 31.50
si...marunte,prin tran.pina la 10m rampa material: 0.00 0.00
sau teren-auto cate manopera: 6.30 31.50
utilaj: 0.00 0.00
transport: 0.00 0.00
46 TRA01A50 Transportul rutier tona 5.00 27.90 139.50
al...materialelor,semifabricatelor cu material: 0.00 0.00
autobasculanta pe dist.= 50 km. manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 27.90 139.50
Pag 6
STADIUL FIZIC: Deviz nr. 12 - Lucrari de instalatii termice
0 1 2 3 4 5=3x4
47 TRI1AA08F3 Descarcarea materialelor,grupa a-grele si tona 5.00 4.90 24.50
marunte prin...transport pina la 10m material: 0.00 0.00
auto-rampa,teren categ. manopera: 4.90 24.50
utilaj: 0.00 0.00
transport: 0.00 0.00
48 TRB01B13 Transportul materialelor cu roaba pe tona 5.00 12.68 63.42
pneuri inc aruncare desc aruncare material: 0.00 0.00
grupa...1-3 distanta 30m manopera: 12.68 63.42
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 172,553.98 40,457.19 2,654.35 139.50 215,805.02
Alte cheltuieli directe:
Contributie 2.250 % 0.00 910.29 0.00 0.00 910.29
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 172,553.98 41,367.48 2,654.35 139.50 216,715.31
Cheltuieli indirecte 10.000 % 17,255.40 4,136.75 265.43 13.95 21,671.53
Total Inclusiv Cheltuieli indirecte: 189,809.38 45,504.22 2,919.78 153.45 238,386.84
Profit 5.000 % 9,490.47 2,275.21 145.99 7.67 11,919.34
Total Inclusiv Beneficiu: 199,299.85 47,779.43 3,065.77 161.12 250,306.18
TOTAL GENERAL (fara TVA): 250,306.18
TVA: 19.00 % 47,558.17
Intocmit,
0 1 2 3 4 5=3x4
9 IA35A1 Montare SOFT COMANDA SI buc 1.00 274.48 274.48
MONITORIZARE SISTEM POMPA DE material: 67.92 67.92
CALDURA manopera: 204.23 204.23
utilaj: 2.33 2.33
transport: 0.00 0.00
10 IA26A1 Montare CONDUCTA CONDENS + FIR buc 2.00 166.77 333.55
ELECTRIC material: 108.67 217.35
manopera: 58.10 116.20
utilaj: 0.00 0.00
transport: 0.00 0.00
11 IA26A1 Montare pompe agent termic buc 5.00 166.77 833.87
material: 108.67 543.37
manopera: 58.10 290.50
utilaj: 0.00 0.00
transport: 0.00 0.00
12 IA24C1 Montare INSTALATIE DE DEDURIZARE - buc 1.00 100.57 100.57
0,6 MC/H material: 98.29 98.29
manopera: 2.28 2.28
utilaj: 0.00 0.00
transport: 0.00 0.00
13 IC27C1 Montare cos de fum cu Dn 200 mm, cu buc 1.00 2,423.75 2,423.75
inaltime de 12m, din otel inoxidabil si material: 0.00 0.00
racord flexibil manopera: 2,423.75 2,423.75
utilaj: 0.00 0.00
transport: 0.00 0.00
14 IA24A1 Montare SURSA UPS 1 KVA buc 1.00 87.33 87.33
material: 85.05 85.05
manopera: 2.28 2.28
utilaj: 0.00 0.00
transport: 0.00 0.00
15 IA22C1 Montare VAS DE EXPANSIUNE INCHIS CU buc 1.00 183.94 183.94
MEMBRANA AVAND CAPACITATEA DE 120 material: 82.07 82.07
L, PENTRU INSTALATIA DE INCALZIRE manopera: 101.85 101.85
utilaj: 0.02 0.02
transport: 0.00 0.00
16 IA22C1 Montare VAS DE EXPANSIUNE INCHIS CU buc 1.00 183.94 183.94
MEMBRANA AVAND CAPACITATEA DE 50 L, material: 82.07 82.07
PENTRU INSTALATIA DE INCALZIRE manopera: 101.85 101.85
utilaj: 0.02 0.02
transport: 0.00 0.00
17 IC11XD Distribuitor-colector montat pe sustinator buc 1.00 342.88 342.88
gata confectionat,avind diametrul de 252 - material: 208.48 208.48
390 mm manopera: 134.40 134.40
utilaj: 0.00 0.00
transport: 0.00 0.00
17.L 73188899 DISTRIBUITOR - COLECTOR COMPLET buc 1.00 1,303.00 1,303.00
ECHIPAT (TERMONMANOMETRU,
ROBINET DE GOLIRE) D=1 1/2”MM
18 FE19A1 ROBINET CU SFERA, CU SECTIUNE DE buc 28.00 27.86 779.96
TRECERE TOTALA SI PARGHIE DE material: 20.16 564.38
MANEVRA, DN= 11/2’’-8buc, 6 buc, 1 1/4"-2 manopera: 7.70 215.58
buc, 1"-2 buc, 1/2"-10 buc 0.00 0.00
utilaj:
transport: 0.00 0.00
19 TFB02XC MONTAT ROBINET CLAPET(DE buc 6.00 54.28 325.70
RETINERE) – SUPAPA DE SENS CU material: 24.44 146.61
CLAPET, DN=1 1/2’’-2buc, 1"-2buc, manopera: 29.85 179.09
1/2"-2buc 0.00 0.00
utilaj:
transport: 0.00 0.00
Pag 3
STADIUL FIZIC: Deviz nr. 13 - Montaj echipamente in CT
0 1 2 3 4 5=3x4
19.L 4504030 PROCURARE ROBINET CLAPET(DE buc 6.00 2,809.51 16,857.06
RETINERE) – SUPAPA DE SENS CU
CLAPET, DN=1 1/2’’-2buc, 1"-2buc,
1/2"-2buc
20 TsH45A Montaj VANA AMESTEC TERMOSTATATA buc 1.00 11.48 11.48
CU TREI CAI 1 1/2’’ material: 0.00 0.00
manopera: 11.48 11.48
utilaj: 0.00 0.00
transport: 0.00 0.00
21 IA24C1 Supapa de siguranta buc 8.00 100.57 804.56
material: 98.29 786.36
manopera: 2.28 18.20
utilaj: 0.00 0.00
transport: 0.00 0.00
22 IC41A1 Dispozitiv de siguranta pentru suprapres. buc 6.00 72.27 433.60
marimea...i material: 47.21 283.24
manopera: 25.06 150.36
utilaj: 0.00 0.00
transport: 0.00 0.00
22.L 73260787 Procurare DEZAERITOR AUTOMAT DE buc 6.00 90.18 541.08
COLOANA, CU VALVA DE IZOLARE 1/2 ‘’
23 IC41A1 Montat FILTRU INCLINAT PENTRU buc 6.00 72.27 433.60
IMPURITATI, DN=1 1/2’’ material: 47.21 283.24
manopera: 25.06 150.36
utilaj: 0.00 0.00
transport: 0.00 0.00
23.L 7327811 Procurat FILTRU INCLINAT PENTRU buc 6.00 64.16 384.96
IMPURITATI, DN=1 1/2’’
24 FG02A1 Termostat CU BRATARA ELASTICA 1 1/2 ’’ buc 2.00 40.01 80.01
material: 0.98 1.97
manopera: 39.02 78.05
utilaj: 0.00 0.00
transport: 0.00 0.00
25 FF01A1 TERMOMANOMETRU MONTAT PE buc 4.00 72.02 288.07
CONDUCTA DN ½’’ material: 64.49 257.95
manopera: 7.53 30.13
utilaj: 0.00 0.00
transport: 0.00 0.00
26 FF01A2 MANOMETRU MONTAT PE CONDUCTA buc 2.00 72.02 144.04
DN½’’ material: 64.49 128.97
manopera: 7.53 15.06
utilaj: 0.00 0.00
transport: 0.00 0.00
27 IB06B01 Serpentina incalzire sere, teava otel buc 1.00 7,133.83 7,133.83
constr....fara sud. d:51x2,5mm de 39,5m material: 5,173.83 5,173.83
legaturi teava neagra 1/2 . manopera: 1,960.00 1,960.00
utilaj: 0.00 0.00
transport: 0.00 0.00
28 ACB04XB Teava din otel neagra sau zincata pt cond m 28.00 8.07 225.99
mont in pamant imbinata prin insur.diam material: 0.09 2.55
(toli)1"-1 1/2" manopera: 7.98 223.44
utilaj: 0.00 0.00
transport: 0.00 0.00
28.L 3304627 TEAVA OTEL PENTRU INSTALATII m 28.56 5.96 170.22
TERMICE DN= 1 1/2’’
Pag 4
STADIUL FIZIC: Deviz nr. 13 - Montaj echipamente in CT
0 1 2 3 4 5=3x4
29 ACB04XB Teava din otel neagra sau zincata pt cond m 20.00 8.05 160.92
mont in pamant imbinata prin insur.diam material: 0.07 1.32
(toli)1"-1 1/2" manopera: 7.98 159.60
utilaj: 0.00 0.00
transport: 0.00 0.00
29.L 3304603 TEAVA OTEL PENTRU INSTALATII m 20.40 4.30 87.72
TERMICE DN= 1 ’’
30 ACB04XB Teava din otel neagra sau zincata pt cond m 34.00 8.02 272.65
mont in pamant imbinata prin insur.diam material: 0.04 1.33
(toli)1"-1 1/2" manopera: 7.98 271.32
utilaj: 0.00 0.00
transport: 0.00 0.00
30.L 3304823 TEAVA OTEL PENTRU INSTALATII m 34.68 2.56 88.78
TERMICE DN= 1/2’’
31 CMj28D12C Confectionat alte piese...Confectionat kg 180.00 8.54 1,537.20
suporti CONFECTIONARE, MONTARE material: 0.00 0.00
SUPORTURI DIN METAL manopera: 8.54 1,537.20
utilaj: 0.00 0.00
transport: 0.00 0.00
32 IE01C1 Efectuare proba etans. la pres. Instalatie mp 500.00 5.74 2,870.00
incalz. centrala,supr totala incalz. a material: 0.00 0.00
corpurilor...este:201 mp. la 500 mp manopera: 5.74 2,870.00
utilaj: 0.00 0.00
transport: 0.00 0.00
33 IE02C1 Efectuare proba dilat.-contract. si funct. a mp 500.00 4.90 2,450.00
Instalatie incalz centr,supr. totala. incalz. material: 0.00 0.00
este:...201mp la 500mp manopera: 4.90 2,450.00
utilaj: 0.00 0.00
transport: 0.00 0.00
34 IE07C1 Spalarea cu apa potabila...a instalatiei mp 500.00 3.50 1,750.00
interioare de incalzire centrala cu sup. corp material: 0.00 0.00
201-500 mp. manopera: 3.50 1,750.00
utilaj: 0.00 0.00
transport: 0.00 0.00
35 TRI1AA01F3 Incarcarea materialelor, grupa a-grele tona 5.00 6.30 31.50
si...marunte,prin tran.pina la 10m rampa material: 0.00 0.00
sau teren-auto cate manopera: 6.30 31.50
utilaj: 0.00 0.00
transport: 0.00 0.00
36 TRA01A50 Transportul rutier tona 5.00 27.90 139.50
al...materialelor,semifabricatelor cu material: 0.00 0.00
autobasculanta pe dist.= 50 km. manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 27.90 139.50
37 TRI1AA08F3 Descarcarea materialelor,grupa a-grele si tona 5.00 4.90 24.50
marunte prin...transport pina la 10m material: 0.00 0.00
auto-rampa,teren categ. manopera: 4.90 24.50
utilaj: 0.00 0.00
transport: 0.00 0.00
38 TRB01B13 Transportul materialelor cu roaba pe tona 5.00 12.68 63.42
pneuri inc aruncare desc aruncare material: 0.00 0.00
grupa...1-3 distanta 30m manopera: 12.68 63.42
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 29,134.64 17,997.46 4.72 139.50 47,276.32
Pag 5
STADIUL FIZIC: Deviz nr. 13 - Montaj echipamente in CT
0 1 2 3 4 5=3x4
Alte cheltuieli directe:
Contributie 2.250 % 0.00 404.94 0.00 0.00 404.94
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 29,134.64 18,402.40 4.72 139.50 47,681.26
Cheltuieli indirecte 10.000 % 2,913.46 1,840.24 0.47 13.95 4,768.13
Total Inclusiv Cheltuieli indirecte: 32,048.10 20,242.64 5.19 153.45 52,449.39
Profit 5.000 % 1,602.41 1,012.13 0.26 7.67 2,622.47
Total Inclusiv Beneficiu: 33,650.51 21,254.78 5.45 161.12 55,071.86
TOTAL GENERAL (fara TVA): 55,071.86
TVA: 19.00 % 10,463.65
Intocmit,
Intocmit,
Intocmit,
0 1 2 3 4 5=3x4
8 DD07A01+ Geotextile B2B CONSPRODpt. strat de mp 85.00 0.08 7.14
separatie, drenaj, filtru, protectie si armare material: 0.00 0.00
la constructii drumuri, drenaje, etc. manopera: 0.08 7.14
utilaj: 0.00 0.00
transport: 0.00 0.00
8.L 17000754370 Geotextile netesute b2b geotex 15 15/15 mp 93.50 2.98 278.63
kn/m;cbr 2350 n; 200 g/mp 2/4m x 175m
filtrare si separare la drumuri
9 RPCK44A1 Pardoseli piatra naturala zid mp 72.00 42.15 3,034.92
material: 11.63 837.50
manopera: 30.52 2,197.42
utilaj: 0.00 0.00
transport: 0.00 0.00
9.L 2202054 Procurare piatra naturala mp 73.44 137.00 10,061.18
10 RPCI33B# Montat barbacane diam 7cm lung 0.5-1m buc 15.00 31.10 466.50
material: 15.41 231.13
manopera: 15.40 231.00
utilaj: 0.29 4.36
transport: 0.00 0.00
10.L 6719213 Barbacane diam 7cm lung 0.5-1m buc 15.00 221.14 3,317.10
11 CL29A% Structura integral metalica exclusiv panele tona 8.00 420.92 3,367.34
ptr. acop.supr.mari la cladiri la inalt.<35m material: 0.92 7.34
inclusiv manopera: 420.00 3,360.00
utilaj: 0.00 0.00
transport: 0.00 0.00
11.L 5900700 Electrod sud.ol.nealiat s 1125/2 e44c kg 1.20 2.31 2.77
2
11.L 5883108 Saiba plata pentru lemn M 20 buc 64.00 13.89 888.96
11.L 5821203 Surub cap hexagonal grosolan M 12x 200 buc 64.00 1.21 77.44
gr. 4.8 s 920
11.L 5841045 Piulita patrata M 12 gr. 6 s 926 buc 64.00 0.38 24.32
11.L 6300024 Structura metalica suport panou escalada kg 8,040.00 2.06 16,562.40
11.L 6306078 Gratar drept g>01 OL 37-1n kg 8.00 2.89 23.12
12 CD16A1 Panouri alcatuite din placa plana de mp 70.00 22.28 1,559.78
azbociment format 2500X1200X6 mm si material: 13.18 922.78
placa termoizolanta pentru captusirea manopera: 9.10 637.00
peretilor montate la o inaltime pana la 6 m 0.00 0.00
utilaj:
transport: 0.00 0.00
12.L 2607888 Placa panouri tego mp 73.50 35.94 2,641.59
13 ATB02XA Prize panou escalade si sistem prindere buc 200.00 38.16 7,631.40
prize material: 3.16 631.40
manopera: 35.00 7,000.00
utilaj: 0.00 0.00
transport: 0.00 0.00
14 RCSE29A% Prelata pt.protejarea terasei pe timp ploios, mp 96.00 11.21 1,075.96
pe durata refacerii material: 7.86 754.98
manopera: 2.94 282.24
utilaj: 0.40 38.74
transport: 0.00 0.00
15 SPVA14A Pamant vegetal in gropi de plantare ...pe mc 50.00 51.80 2,590.00
teren mijlociu material: 0.00 0.00
manopera: 51.80 2,590.00
utilaj: 0.00 0.00
transport: 0.00 0.00
Pag 3
STADIUL FIZIC: Deviz nr. 14 - Amenajari exterioare
0 1 2 3 4 5=3x4
16 TSH09A1 Semanarea gazonului...pe suprafete 100 3.00 97.26 291.78
orizontale sau in panta sub 30 % mp material: 29.78 89.34
manopera: 67.48 202.44
utilaj: 0.00 0.00
transport: 0.00 0.00
17 RPCXS03A Imprejmuire din...cherestea rasinoase m 70.00 56.51 3,955.79
Gard din bile de lemn material: 43.77 3,063.99
manopera: 12.74 891.80
utilaj: 0.00 0.00
transport: 0.00 0.00
18 TSH27A1 Udatul plantatiilor...cu furtunul mc 10.00 12.19 121.88
material: 0.22 2.18
manopera: 11.97 119.70
utilaj: 0.00 0.00
transport: 0.00 0.00
19 CO02A1 Trotuar din placi de beton pentru pavaje mp 26.00 10.11 262.82
asezate pe un strat de nisip de 10 cm material: 1.01 26.22
grosime cu rosturile umplute cu nisip manopera: 9.10 236.60
utilaj: 0.00 0.00
transport: 0.00 0.00
19.L 6422406 Dala din beton pentru drumuri 50x50x8 mp 26.52 26.75 709.41
stas 6657-70
20 DD03XC "PAVELE PREFABRICATE DIN BETON TIP mp 26.00 74.43 1,935.20
UNILOC material: 46.65 1,212.88
6 CM GROS 60cm x 60cm" manopera: 23.56 612.61
utilaj: 4.22 109.71
transport: 0.00 0.00
21 DA06A2 Strat de agregate naturale cilindrate (nisip), mc 2.00 44.94 89.88
avand functia de rezidenta filtranta, material: 11.46 22.91
izolatoare, antigeliva si anticapilara, cu manopera: 16.24 32.48
asternere manuala; 17.24 34.49
utilaj:
transport: 0.00 0.00
22 DA06A1 Strat de agregate naturale cilindrate mc 53.00 49.53 2,625.05
(balast), avand functia de rezidenta filtranta, material: 16.05 850.40
izolatoare, antigeliva si anticapilara, cu manopera: 16.24 860.72
asternere manuala; 17.24 913.93
utilaj:
transport: 0.00 0.00
23 ACF03C% Umpluturi in santuri la conductele de mc 3.50 47.18 165.13
alimentare cu apa sau canalizare, ca material: 30.80 107.80
substrat, strat de protectie, strat de izolare manopera: 16.38 57.33
sau strat filtrant la tuburile de drenaj, 0.00 0.00
utilaj:
executate cu:...piatra sparta
transport: 0.00 0.00
24 DD07A01+ Geotextile B2B CONSPRODpt. strat de mp 50.00 0.08 4.20
separatie, drenaj, filtru, protectie si armare material: 0.00 0.00
la constructii drumuri, drenaje, etc. manopera: 0.08 4.20
utilaj: 0.00 0.00
transport: 0.00 0.00
24.L 17000754370 Geotextile netesute b2b geotex 15 15/15 mp 55.00 2.98 163.90
kn/m;cbr 2350 n; 200 g/mp 2/4m x 175m
filtrare si separare la drumuri
25 AcD36A1+ Tuburi PVC pentru drenaj (bara) D=110mm buc 21.00 2.64 55.34
L=2m material: 0.02 0.36
manopera: 2.62 54.98
utilaj: 0.00 0.00
transport: 0.00 0.00
25.L 17000753322 Tub drenaj <drainkit> pvc d.110 fante 270° buc 21.00 75.65 1,588.65
sn4 l2m
Pag 4
STADIUL FIZIC: Deviz nr. 14 - Amenajari exterioare
0 1 2 3 4 5=3x4
26 TSD19A1 Umplutura de pamant compactata,la mc 60.00 22.56 1,353.72
fundatiile de la stalpii liniilor electrice material: 0.02 1.32
aeriene de inalta tensiune,cu pamant manopera: 22.54 1,352.40
provenit din :...teren usor sau mijlociu 0.00 0.00
utilaj:
transport: 0.00 0.00
27 TRI1AA01A# Incarcarea mater.din grupa a-grele si tona 406.16 7.00 2,843.12
marunte prin aruncare de pe rampa in material: 0.00 0.00
vagon manopera: 7.00 2,843.12
utilaj: 0.00 0.00
transport: 0.00 0.00
28 TRA01A15 Transportul rutier tona 406.16 6.00 2,436.96
al...materialelor,semifabricatelor cu material: 0.00 0.00
autobasculanta pe dist.= 15 km. manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 6.00 2,436.96
29 TRI1AA08C2 Descarcarea materialelor,grupa a-grele si tona 406.16 3.50 1,421.56
marunte prin...aruncare auto-rampa,teren material: 0.00 0.00
categ.2 manopera: 3.50 1,421.56
utilaj: 0.00 0.00
transport: 0.00 0.00
30 TRA06A20 Transportul rutier al betonului-mortarului cu tona 133.50 13.00 1,735.50
autobetoniera de...5,5mc dist. =20km material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 13.00 1,735.50
procent material manopera utilaj transport total
Total Cheltuieli directe: 73,723.36 31,836.54 4,066.62 4,172.46 113,798.99
Alte cheltuieli directe:
Contributie 2.250 % 0.00 716.32 0.00 0.00 716.32
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 73,723.36 32,552.86 4,066.62 4,172.46 114,515.31
Cheltuieli indirecte 10.000 % 7,372.34 3,255.29 406.66 417.25 11,451.53
Total Inclusiv Cheltuieli indirecte: 81,095.70 35,808.15 4,473.28 4,589.71 125,966.84
Profit 5.000 % 4,054.79 1,790.41 223.66 229.49 6,298.34
Total Inclusiv Beneficiu: 85,150.49 37,598.56 4,696.95 4,819.19 132,265.18
TOTAL GENERAL (fara TVA): 132,265.18
TVA: 19.00 % 25,130.38
Intocmit,
Intocmit,
Intocmit,
0 1 2 3 4=2x3 5
1 13 Betonist 141.91 14.00 1,986.78
2 10341 Cioplitor piatra 57.06 14.00 798.80
3 18 Dulgher 111.46 14.00 1,560.41
4 10741 Dulgher constructii 3,654.07 14.00 51,156.93
5 10742 Dulgher constructii 42 147.62 14.00 2,066.65
6 320556 Electrician 16.20 14.00 226.80
7 91 Electrician automatizare 500.00 14.00 7,000.00
8 20251 Electrician cabluri subterane 88.41 14.00 1,237.73
9 20161 Electrician linii electrice aeriene 108.40 14.00 1,517.59
10 20351 Electrician post trafo 285.87 14.00 4,002.24
11 20731 Electromecanic telecomunicatii 50.73 14.00 710.22
12 11141 Fierar beton 1,243.02 14.00 17,402.33
13 25 Fierar betonist 11.50 14.00 161.00
14 12000 Instalator alim.apa 1.06 14.00 14.84
15 12031 Instalator alimentare apa 10.56 14.00 147.84
16 12051 Instalator alimentare cu apa 28.84 14.00 403.70
17 11620 Instalator apa,canal 2 3.23 14.00 45.28
18 30 Instalator electrician 1,016.31 14.00 14,228.30
19 11531 Instalator electrician 798.66 14.98 11,963.59
20 11851 Instalator frigotehnist 897.03 14.00 12,558.43
21 11751 Instalator incalzire 2,491.91 14.00 34,886.67
22 31 Instalator incalzire centrala 288.93 14.00 4,044.95
23 32 Instalator sanitar 1,673.38 14.00 23,427.31
24 36 Izolator hidrofug 276.81 14.00 3,875.29
25 12240 Izolator hidrofug 4 7.89 14.00 110.52
26 12321 Izolator termic 268.47 14.00 3,758.58
27 320543 Lacatus 910.20 14.00 12,742.80
28 221421 Lacatus constr. metal-b 0.83 14.00 11.55
29 21400 Lacatus constr.metal 12.00 14.00 168.00
30 21451 Lacatus constructii metalice 2.45 14.00 34.30
31 221441 Lacatus constructii metalice 2.43 14.00 34.09
32 221411 Lacatus constructii metalice-b 0.28 14.00 3.85
33 39 Lacatus mecanic 302.58 14.00 4,236.16
34 21841 Lacatus mecanic intretinere-reparatii 0.48 14.00 6.65
35 22511 Montator aparataj electric 0.34 14.00 4.77
36 25000 Montator conducte 10.33 14.00 144.62
37 26851 Montator constructii metalice 35.71 14.00 499.98
38 26821 Montator c-tii metalice 29.01 14.00 406.19
39 26800 Montator ctii.metalice 210.41 14.00 2,945.71
40 12551 Montator prefabricate beton 96.64 14.00 1,352.96
41 12641 Mozaicar 279.95 14.00 3,919.27
42 100 Muncitor calificat 2,435.99 14.00 34,103.91
43 19900 Muncitor deserv.ctii montj. 75.92 14.00 1,062.88
44 19920 Muncitor deserv.ctii montj. 2 24.71 14.00 345.91
45 19922 Muncitor deserv.ctii montj. 22 862.16 14.00 12,070.17
46 78 Muncitor deservire 143.79 14.00 2,013.01
47 20000149 Muncitor deservire 0.41 14.00 5.67
Pag 2
Intocmit,
Intocmit,
Intocmit,