DEVIZUL GENERAL Anexa Nr. 7 - cjsibiu.ro · Pag 2 DEVIZUL GENERAL: ”Construire baza salvare in...

Pag 1

OBIECTIV: ”Construire baza salvare in Statiunea Paltinis”

Beneficiar: Municipiul Sibiu

Proiectant: Proiectant general: ACC Infrastructure SRL

Executant: ________________________________________

”Construire baza salvare in Statiunea Paltinis”

Anexa Nr. 7DEVIZUL GENERAL

al obiectivului de investitii

Conform H.G. nr. 907 din 2016

Nr.

crt.

Denumirea capitolelor si subcapitolelor

de cheltuieli

Valoare

(fara TVA)TVA

Valoare

cu TVA

lei lei lei

1 32 4 5

CAPITOL 1

Cheltuieli pentru obtinerea si amenajarea terenului1.1 Obtinerea terenului 0.00 0.00 0.00

1.2 Amenajarea terenului 132,265.18 25,130.38 157,395.56

1.3 Amenajari pentru protectia mediului si aducerea terenului la

starea initiala

0.00 0.00 0.00

1.4 Cheltuieli pentru relocarea/protectia utilitatilor 0.00 0.00 0.00

TOTAL CAPITOL 1 157,395.56 25,130.38 132,265.18

CAPITOL 2

Cheltuieli pentru asigurarea utilitatilor necesare obiectivului de investitii

TOTAL CAPITOL 2 218,783.03 34,931.75 183,851.28

CAPITOL 3

Cheltuieli pentru proiectare si asistenta tehnica3.1 Studii 2,200.00 418.00 2,618.00

3.1.1 Studii de teren 2,200.00 418.00 2,618.00

3.1.2 Raport privind impactul asupra mediului 0.00 0.00 0.00

3.1.3 Alte studii specifice 0.00 0.00 0.00

3.2 Documentatii-suport si cheltuieli pentru obtinerea de avize,

acorduri si autorizatii

8,000.00 1,520.00 9,520.00

3.3 Expertizare tehnica 4,000.00 760.00 4,760.00

3.4 Certificarea performantei energetice si auditul energetic al

cladirilor

4,000.00 760.00 4,760.00

3.5 Proiectare 52,000.00 9,880.00 61,880.00

3.5.1 Tema de proiectare 0.00 0.00 0.00

3.5.2 Studiu de prefezabilitate 0.00 0.00 0.00

3.5.3 Studiu de fezabilitate/documentatie de avizare a lucrarilor

de interventii si deviz general

5,150.00 978.50 6,128.50

3.5.4 Documentatiile tehnice necesare in vederea obtinerii

avizelor/acordurilor/autorizatiilor

0.00 0.00 0.00

3.5.5 Verificarea tehnica de calitate a proiectului tehnic si a

detaliilor de executie

3,000.00 570.00 3,570.00

3.5.6 Proiect tehnic si detalii de executie 43,850.00 8,331.50 52,181.50

3.6 Organizarea procedurilor de achizitie 0.00 0.00 0.00

3.7 Consultanta 15,000.00 2,850.00 17,850.00

3.7.1 Managementul de proiect pentru obiectivul de investitii 0.00 0.00 0.00

3.7.2 Auditul financiar 15,000.00 2,850.00 17,850.00

3.8 Asistenta tehnica 45,000.00 8,550.00 53,550.00

3.8.1 Asistenta tehnica din partea proiectantului 10,000.00 1,900.00 11,900.00

3.8.1.1 pe perioada de executie a lucrarilor 5,000.00 950.00 5,950.00

3.8.1.2 pentru participarea proiectantului la fazele incluse în

programul de control al lucrarilor de executie, avizat de catre

Inspectoratul de Stat în Constructii

5,000.00 950.00 5,950.00

3.8.2 Dirigentie de santier 35,000.00 6,650.00 41,650.00

Pag 2

DEVIZUL GENERAL: ”Construire baza salvare in Statiunea Paltinis”

1 32 4 5

TOTAL CAPITOL 3 154,938.00 24,738.00 130,200.00

CAPITOL 4

Cheltuieli pentru investitia de baza4.1 Constructii si instalatii 1,897,486.24 360,522.38 2,258,008.62

4.2 Montaj utilaje, echipamente tehnologice si functionale 55,071.86 10,463.65 65,535.51

4.3 Utilaje, echipamente tehnologice si functionale care necesita

montaj

203,614.00 38,686.66 242,300.66

4.3.1.1 [0157.1] 1.1. Lista echipamente - in CT 203,614.00 38,686.66 242,300.66

4.4 Utilaje, echipamente tehnologice si functionale care nu

necesita montaj si echipamente de transport

0.00 0.00 0.00

4.5 Dotari 176,873.95 33,606.05 210,480.00

4.5.1.1 [0157.1] 1.2. Dotari 176,873.95 33,606.05 210,480.00

4.6 Active necorporale 0.00 0.00 0.00

TOTAL CAPITOL 4 2,776,324.79 443,278.74 2,333,046.05

CAPITOL 5

Alte cheltuieli5.1 Organizare de santier 44,010.00 8,361.90 52,371.90

5.1.1 Lucrari de constructii si instalatii aferente organizarii de

santier

41,210.00 7,829.90 49,039.90

5.1.2 Cheltuieli conexe organizarii santierului 2,800.00 532.00 3,332.00

5.2 Comisioane, cote, taxe, costul creditului 25,408.72 0.00 25,408.72

5.2.1 Comisioanele si dobanzile aferente creditului bancii

finantatoare

0.00 0.00 0.00

5.2.2 Cota aferenta ISC pentru controlul calitatii lucrarilor de

constructii

11,549.42 0.00 11,549.42

5.2.3 Cota aferenta ISC pentru controlul statului in amenajarea

teritoriului, urbanism si pentru autorizarea lucrarilor de

constructii

2,309.88 0.00 2,309.88

5.2.4 Cota aferenta Casei Sociale a Constructorilor - CSC 11,549.42 0.00 11,549.42

5.2.5 Taxe pentru acorduri, avize conforme si autorizatia de

construire/desfiintare

0.00 0.00 0.00

5.3 Cheltuieli diverse si neprevazute 150,000.00 28,500.00 178,500.00

5.4 Cheltuieli pentru informare si publicitate 1,210.00 229.90 1,439.90

TOTAL CAPITOL 5 257,720.52 37,091.80 220,628.72

CAPITOL 6

Cheltuieli pentru probe tehnologice si teste6.1 Pregatirea personalului de exploatare 0.00 0.00 0.00

6.2 Probe tehnologice si teste 0.00 0.00 0.00

TOTAL CAPITOL 6 0.00 0.00 0.00

3,565,161.90 565,170.67TOTAL GENERAL 2,999,991.23

2,748,762.62 438,878.06din care: C+M (1.2+1.3+1.4+2+4.1+4.2+5.1.1) 2,309,884.56

Intocmit,

Proiectant general: ACC Infrastructure SRL,

Raport generat cu ISDP , www.devize.ro, e-mail: [email protected], tel.: 0236 477.007

Pag 1




Executant: ________________________________________

F1 - CENTRALIZATORUL cheltuielilor pe obiectiv

Denumirea capitolelor de cheltuieli

Din care:

C+M

Nr. cap./

subcap.

deviz general

Valoarea

cheltuielilor pe

obiect

(exclusiv TVA)

lei lei

1 32 4

Amenajarea terenului 132,265.18 132,265.181.2

Obiect 3 - Amenajari 132,265.18 132,265.181.2.1

Amenajari pentru protectia mediului si aducerea terenului la

starea initiala

0.00 0.001.3

Cheltuieli pentru relocarea/protectia utilitatilor 0.00 0.001.4

Realizarea utilitatilor necesare obiectivului 183,851.28 183,851.282

Obiect 1 - Baza salvare 95,851.28 95,851.282.1

Obiect 2 - Racorduri utilitati 88,000.00 88,000.002.2

Proiectare 52,000.00 0.003.5

Tema de proiectare 0.00 0.003.5.1

Studiu de prefezabilitate 0.00 0.003.5.2

Studiu de fezabilitate/documentatie de avizare a lucrarilor de

interventii si deviz general

5,150.00 0.003.5.3

Documentatiile tehnice necesare in vederea obtinerii

avizelor/acordurilor/autorizatiilor

0.00 0.003.5.4

Verificarea tehnica de calitate a proiectului tehnic si a

detaliilor de executie

3,000.00 0.003.5.5

Proiect tehnic si detalii de executie 43,850.00 0.003.5.6

Investitia de baza 2,333,046.05 1,952,558.104

Constructii si instalatii 1,897,486.24 1,897,486.244.1

Obiect 1 - Baza salvare 1,897,486.24 1,897,486.244.1.1

Montaj utilaje, echipamente tehnologice si functionale 55,071.86 55,071.864.2

Obiect 1 - Baza salvare 55,071.86 55,071.864.2.1

Utilaje, echipamente tehnologice si functionale care necesita

montaj

203,614.00 0.004.3

Obiect 1 - Baza salvare 203,614.00 0.004.3.1

Utilaje, echipamente tehnologice si functionale care nu

necesita montaj si echipamente de transport

0.00 0.004.4

Dotari 176,873.95 0.004.5

Obiect 1 - Baza salvare 176,873.95 0.004.5.1

Active necorporale 0.00 0.004.6

Organizare de santier 44,010.00 41,210.005.1

Lucrari de constructii si instalatii aferente organizarii de

santier

41,210.00 41,210.005.1.1

Cheltuieli conexe organizarii santierului 2,800.00 0.005.1.2

Probe tehnologice si teste 0.00 0.006.2

2,309,884.56TOTAL VALOARE (exclusiv TVA) 2,745,172.51

438,878.07TVA 19 % 521,582.78

2,748,762.63TOTAL VALOARE (inclusiv TVA) 3,266,755.29

Pag 2

CENTRALIZATORUL cheltuielilor pe obiectiv: ”Construire baza salvare in Statiunea Paltinis”

1 32 4

Intocmit,



Pag 1




Executant: ________________________________________

F2cp - CENTRALIZATORUL

cheltuielilor pe obiect si categorii de lucrari

Cheltuieli pe categoria de lucrari

Nr.

cap./subcap.

deviz generallei

Valoare

(exclusiv TVA)

1 2 3

I. Lucrari de constructii si instalatii

132,265.18 Amenajarea terenului1.2

132,265.18 [0157.3] Obiect 3 - Amenajari1.2.1

132,265.18 [0157.3.1] Deviz nr. 14 - Amenajari exterioare1.2.1.1

183,851.28CAPITOL 2


2

95,851.28 [0157.1] Obiect 1 - Baza salvare2.1

32,411.20 [0157.1.7] Deviz nr. 7 - Lucrari de instalatii electrice exterioare2.1.1

63,440.08 [0157.1.9] Deviz nr. 9 - Lucrari de instalatii sanitare - Retele exterioare2.1.2

88,000.00 [0157.2] Obiect 2 - Racorduri utilitati2.2

28,700.00 [0157.2.1] Deviz nr. 10 - Racord utilitati - bransament la reteaua de distributie

apa

2.2.1

59,300.00 [0157.2.2] Deviz nr. 11 - Racord la reteaua de canalizare menajera2.2.2

1,897,486.24 Constructii si instalatii4.1

1,897,486.24 [0157.1] Obiect 1 - Baza salvare4.1.1

1,011,880.74 [0157.1.1] Deviz nr. 1 - Lucrari de Arhitectura4.1.1.1

247,989.63 [0157.1.2] Deviz nr. 2 - Lucrari de infrastructura4.1.1.2

172,838.37 [0157.1.3] Deviz nr. 3 - Lucrari de suprastructura4.1.1.3

102,611.34 [0157.1.4] Deviz nr. 4 - Lucrari de instalatii electrice interioare4.1.1.4

35,129.13 [0157.1.5] Deviz nr. 5 - Lucrari de instalatii electrice curenti slabi4.1.1.5

26,864.87 [0157.1.6] Deviz nr. 6 - Lucrari de instalatii electrice priza de pamant4.1.1.6

49,865.98 [0157.1.8] Deviz nr. 8 - Lucrari de instalatii sanitare interioare4.1.1.7

250,306.18 [0157.1.10] Deviz nr. 12 - Lucrari de instalatii termice4.1.1.8

2,213,602.70TOTAL I

II. Montaj utilaje si echipamente tehnologice

55,071.86 Montaj utilaje, echipamente tehnologice si functionale4.2

55,071.86 [0157.1] Obiect 1 - Baza salvare4.2.1

55,071.86 [0157.1.11] Deviz nr. 13 - Montaj echipamente in CT4.2.1.1

55,071.86TOTAL II

III. Procurare

203,614.00 Utilaje, echipamente tehnologice si functionale care necesita montaj4.3


203,614.00 [0157.1] 1.1. Lista echipamente - in CT4.3.1.1

0.00 Utilaje, echipamente tehnologice si functionale care nu necesita montaj si

echipamente de transport

4.4

176,873.95 Dotari4.5


176,873.95 [0157.1] 1.2. Dotari4.5.1.1

0.00 Active necorporale4.6

380,487.95TOTAL III

Pag 2

1 2 3

IV. Probe tehnologice si teste

0.00 Probe tehnologice si teste6.2

0.00TOTAL IV

TOTAL VALOARE (exclusiv TVA): 2,649,162.51

TVA 19%: 503,340.87

TOTAL VALOARE: 3,152,503.38

Intocmit,



Pag 1


OBIECTUL: Obiect 1 - Baza salvare



Executant: ________________________________________

Obiectul Obiect 1 - Baza salvare

F2 - CENTRALIZATORUL



Nr.

cap./subcap.

deviz generallei

Valoare

(exclusiv TVA)

1 2 3


95,851.28CAPITOL 2


2

32,411.20 [0157.1.7] Deviz nr. 7 - Lucrari de instalatii electrice exterioare2.1

63,440.08 [0157.1.9] Deviz nr. 9 - Lucrari de instalatii sanitare - Retele exterioare2.2

1,897,486.24 Constructii si instalatii4.1

1,011,880.74 [0157.1.1] Deviz nr. 1 - Lucrari de Arhitectura4.1.1

247,989.63 [0157.1.2] Deviz nr. 2 - Lucrari de infrastructura4.1.2

172,838.37 [0157.1.3] Deviz nr. 3 - Lucrari de suprastructura4.1.3

102,611.34 [0157.1.4] Deviz nr. 4 - Lucrari de instalatii electrice interioare4.1.4

35,129.13 [0157.1.5] Deviz nr. 5 - Lucrari de instalatii electrice curenti slabi4.1.5

26,864.87 [0157.1.6] Deviz nr. 6 - Lucrari de instalatii electrice priza de pamant4.1.6

49,865.98 [0157.1.8] Deviz nr. 8 - Lucrari de instalatii sanitare interioare4.1.7

250,306.18 [0157.1.10] Deviz nr. 12 - Lucrari de instalatii termice4.1.8

1,993,337.52TOTAL I


55,071.86 Montaj utilaje, echipamente tehnologice si functionale4.2

55,071.86 [0157.1.11] Deviz nr. 13 - Montaj echipamente in CT4.2.1

55,071.86TOTAL II

III. Procurare

203,614.00 Utilaje, echipamente tehnologice si functionale care necesita montaj4.3

203,614.00 [0157.1] 1.1. Lista echipamente - in CT4.3.1



4.4

176,873.95 Dotari4.5

176,873.95 [0157.1] 1.2. Dotari4.5.1


380,487.95TOTAL III



0.00TOTAL IV

TOTAL VALOARE (exclusiv TVA): 2,428,897.33

TVA 19%: 461,490.49

TOTAL VALOARE: 2,890,387.82

Pag 2

1 2 3

Intocmit,



Pag 1


OBIECTUL: Obiect 2 - Racorduri utilitati



Executant: ________________________________________

Obiectul Obiect 2 - Racorduri utilitati




Nr.

cap./subcap.

deviz generallei

Valoare

(exclusiv TVA)

1 2 3


88,000.00CAPITOL 2


2

28,700.00 [0157.2.1] Deviz nr. 10 - Racord utilitati - bransament la reteaua de distributie

apa

2.1

59,300.00 [0157.2.2] Deviz nr. 11 - Racord la reteaua de canalizare menajera2.2

88,000.00TOTAL I


0.00 Montaj utilaje, echipamente tehnologice si functionale4.2

0.00TOTAL II

III. Procurare

0.00 Utilaje, echipamente tehnologice si functionale care necesita montaj4.3



4.4

0.00 Dotari4.5


0.00TOTAL III



0.00TOTAL IV

TOTAL VALOARE (exclusiv TVA): 88,000.00

TVA 19%: 16,720.00

TOTAL VALOARE: 104,720.00

Intocmit,



Pag 1


OBIECTUL: Obiect 3 - Amenajari



Executant: ________________________________________

Obiectul Obiect 3 - Amenajari




Nr.

cap./subcap.

deviz generallei

Valoare

(exclusiv TVA)

1 2 3


132,265.18 Amenajarea terenului1.2

132,265.18 [0157.3.1] Deviz nr. 14 - Amenajari exterioare1.2.1

132,265.18TOTAL I


0.00 Montaj utilaje, echipamente tehnologice si functionale4.2

0.00TOTAL II

III. Procurare

0.00 Utilaje, echipamente tehnologice si functionale care necesita montaj4.3



4.4

0.00 Dotari4.5


0.00TOTAL III



0.00TOTAL IV

TOTAL VALOARE (exclusiv TVA): 132,265.18

TVA 19%: 25,130.38

TOTAL VALOARE: 157,395.56

Intocmit,



Pag 1



STADIUL FIZIC: Deviz nr. 1 - Lucrari de Arhitectura



Executant: ________________________________________

- lei - 27.09.2018

F3 - LISTA cu cantitati de lucrari pe categorii de lucrari

SECTIUNEA TEHNICA SECTIUNEA FINANCIARA

Nr. Capitolul de lucrari U.M. Cantitatea

Pretul unitar

(exclusiv TVA)

-lei-

TOTALUL

(exclusiv TVA)

-lei-

0 1 2 3 4 5 = 3 x 4

INCHIDERI EXTERIOARE1

material:

manopera:

utilaj:

transport:

1.1 mc 670.95 43,679.04

560.35

110.60

0.00

0.00

36,478.98

7,200.06

0.00

0.00

65.10Zidarie din caramida plina presata, arsa,

format 240 x 115 x 63 mm executata cu

mortar var-ciment M 25 Z preparat cu

malaxorul pe santier...la constructii cu

inaltimea pana la 35,0 m inclusiv, in ziduri

cu grosime de 25 cm, cu suprafata

golurilor pana la 50% inclusiv

CD03H#

1.1.L 3818 ora 4.88 28.83Malaxor pt mortar,actionat cu motor

termic,150 l

140.76

material:

manopera:

utilaj:

transport:

1.2 mc 670.95 32,829.73

560.35

110.60

0.00

0.00

27,418.07

5,411.66

0.00

0.00







golurilor pana la 50% inclusiv - protectie

termoizolatie subsol

CD03H#


termic,150 l

105.80

COMPARTIMENTARI2

material:

manopera:

utilaj:

transport:

2.1 mp 35.14 3,099.09

12.68

21.70

0.75

0.00

1,118.65

1,913.94

66.50

0.00

88.20Compartimentari-pereti dubli,panouri

(gips-carton+vata min,10-12,5 cm),montati

pe structura metalica

RPCG21A+

2.1.L 2606030 mp 89.08 25.00Saltea vata minerala sco 3000 x 600 x 100 2,227.05

2.1.L 2700198 mp 189.63 23.41Perete rigips cu montanti metalici, simpli,

panotaj 1 strat ( 26 kg/mp ) tip cw 50/80

4,439.24

material:

manopera:

utilaj:

transport:

2.2 mp 41.15 6,826.23

25.00

16.10

0.05

0.00

4,146.94

2,670.99

8.30

0.00

165.90Pereti despartitori din placi de gips-carton,

montant simplu, structura metalica, h max

= 2,75 m de 12,5 mm grosime, in doua

straturi (2+2)...Montant CW 50, distanta

intre montanti 60 cm, grosime totala perete

100 mm

CQ04A+

2.2.L 20010043 mp 676.87 65.16Placa OSB 18 cm grosime 44,104.98

2.2.L 2606030 mp 165.90 25.00Saltea vata minerala sco 3000 x 600 x 100 4,147.50

material:

manopera:

utilaj:

transport:

2.3 mc 670.95 17,260.27

560.35

110.60

0.00

0.00

14,415.08

2,845.19

0.00

0.00







golurilor pana la 50% inclusiv

CD03H#


termic,150 l

55.62

Pag 2


0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

2.4 mp 16.87 318.88

1.46

15.40

0.01

0.00

27.62

291.06

0.21

0.00

18.90Placare cu placi de gipscarton, pe structura

metalica autoportanta, dist intre mont 60

cm - Ghene instalatii

CD19A%

2.4.L 8558010 buc 283.50 0.02Surub montaj autofiletant 25mm/1000

superrapid

5.67

2.4.L 8526020 mp 18.90 12.50Saltea vata minerala gr.=50mm 236.25

2.4.L 8527015 mp 19.85 8.27Placi gips-carton normale gkb 12.5mm

1200/2000

164.12

2.4.L 8535040 m 13.23 2.18Profil de contur uw 50/0.6/4000 din otel

galvanizat

28.84

2.4.L 8535011 m 37.80 2.30Profil de structura CW 50/0,6/2600mm, din

otel galvanizat

86.94

2.4.L 8521045 m 26.46 0.26Banda hartie pt.rosturi placi gipscarton

23m/rola

6.88

PARDOSELI3

material:

manopera:

utilaj:

transport:

3.1 mp 10.58 3,266.82

5.68

4.90

0.00

0.00

1,754.19

1,512.63

0.00

0.00

308.70Pardoseli sistem epoxidic/poliuretanic

0,5cm. gros

CG37A+

3.1.L 20013227 KG 487.75 222.80Procurare sistem epoxidic 108,669.81

material:

manopera:

utilaj:

transport:

3.2 mp 36.33 14,685.03

26.81

9.52

0.00

0.00

10,836.57

3,848.46

0.00

0.00

404.25Sapa mortar protectie incalzire pardoseala

si suport pard. epoxidica

CG01E-35#

material:

manopera:

utilaj:

transport:

3.3 mp 27.74 2,650.75

17.24

10.50

0.00

0.00

1,647.47

1,003.28

0.00

0.00

95.55Parchet din parchet lamelar CG37A%

3.3.L 2943531 mp 100.33 150.57Parchet lamelar triplustratificat pentru

pardoseala incalzita

15,106.31

material:

manopera:

utilaj:

transport:

3.4 mp 9.75 931.13

0.00

5.60

4.15

0.00

0.00

535.08

396.05

0.00

95.55Strat suport pardoseli din M100 gros 3 cm

(sapa autonivelanta)-elicopterizata

CG01B% [1]

3.4.L 2101150 kg 439.53 2.56Mortar sapa autonivelanta 1,125.20

material:

manopera:

utilaj:

transport:

3.5 mp 42.15 3,186.67

11.63

30.52

0.00

0.00

879.38

2,307.29

0.00

0.00

75.60Pardoseli piatra naturala (ardezie) la

acces, rampa auto si scari inclusiv strat

suport

RPCK44A1

3.5.L 2202054 mp 77.11 137.00Procurare piatra naturala 10,564.24

SCARI4

material:

manopera:

utilaj:

transport:

4.1 mp 10.58 411.13

5.68

4.90

0.00

0.00

220.77

190.37

0.00

0.00

38.85Pardoseala vopsea epoxidica pentru

trepre, contratrepte si podeste

CG37A+

4.1.L 20013227 KG 61.38 222.80Procurare sistem epoxidic 13,676.13

Pag 3


0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

4.2 m 196.20 1,473.46

91.20

105.00

0.00

0.00

684.91

788.55

0.00

0.00

7.51Scara interioara cu vanguri, trepte si

balustrada din lemn , dimensiune treapta

90x27cm. cu 5,0cm gros. H total scara 1

buc =7,15m.

RMF37A#

PLACAJE INTERIOARE5

material:

manopera:

utilaj:

transport:

5.1 mp 28.00 2,155.16

0.00

28.00

0.00

0.00

0.00

2,155.16

0.00

0.00

76.97Placaj tapet pvc tip Tarket inclusiv strat

adeziv h=2,10m. (bai camere parter + dus

etaj)

CI17A#

5.1.L 2924224 mp 84.67 142.30Procurare covor pvc tip Tarket 12,048.11

5.1.L 6110481 kg 1,000.61 17.05Procurare adeviz ptr lipit covor tip tarket 17,060.40

material:

manopera:

utilaj:

transport:

5.2 mp 28.00 1,493.52

0.00

28.00

0.00

0.00

0.00

1,493.52

0.00

0.00

53.34Placaj tapet pvc tip Tarket inclusiv strat

adeziv h=1,60m. (grupuri sanitare +oficiu)

CI17A#

5.2.L 2924224 mp 58.67 142.30Procurare covor pvc tip Tarket 8,349.31

5.2.L 6110481 kg 693.42 17.05Procurare adeviz ptr lipit covor tip tarket 11,822.81

PLAFOANE6

material:

manopera:

utilaj:

transport:

6.1 mp 35.61 5,533.71

23.66

11.90

0.05

0.00

3,676.68

1,849.26

7.77

0.00

155.40Tavane false executate din placi de

gips-carton, montat pe schelet metalic de

sustinere suspendat cu elemente de tip

NONIUS...executat cu un strat de placi de

gips-carton

CQ16A+


ZUGRAVELI SI VOPSITORII7

material:

manopera:

utilaj:

transport:

7.1 mp 10.88 12,364.18

1.08

9.80

0.00

0.00

1,230.40

11,133.78

0.00

0.00

1,136.10Zugraveli exterioare superioare,vopsitorii

lavabilexterioare si int. exec. manual cu

vinarom 2 strat - pereti

RPCR02B

7.1.L 6104353 kg 454.44 15.48Vopsea vinarom alba v.108-210 stas

7359-80

7,034.73

material:

manopera:

utilaj:

transport:

7.2 mp 10.88 3,085.33

1.08

9.80

0.00

0.00

307.03

2,778.30

0.00

0.00

283.50Zugraveli exterioare superioare,vopsitorii

lavabilexterioare si int. exec. manual cu

vinarom 2 strat - tavane

RPCR02B

7.2.L 6104353 kg 113.40 15.48Vopsea vinarom alba v.108-210 stas

7359-80

1,755.43

TENCUIELI INTERIOARE8

material:

manopera:

utilaj:

transport:

8.1 mp 14.71 12,142.79

1.45

13.02

0.24

0.00

1,196.69

10,745.41

200.70

0.00

825.30Tencuieli interioare driscuite la pereti si

stalpi la pereti si stâlpi, executate manual,

pe suprafete de zidarie de caramida, cu

mortar de var-ciment marca M10-T în

grosime medie de 1.5 cm, inclusiv schela

pe capre;

CF01A1

8.1.L 2101195 mc 14.86 255.20Mortar tencuiala M 100 (var hidrat) s 1030 3,791.10

material:

manopera:

utilaj:

transport:

8.2 mp 31.84 4,094.98

8.69

22.40

0.75

0.00

1,117.62

2,881.20

96.16

0.00

128.63Tencuieli interioare driscuite exec.manual

exclusiv sche.la tavanecu mortar m 25-t

gros.2cm - utilizarea mortarului m100-t in

locul mortar m25-t

CF01XC-02

TAMPLARII EXTERIOARE9

Pag 4


0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

9.1 mp 16.86 1,205.96

3.72

12.60

0.54

0.00

266.08

901.23

38.65

0.00

71.53Ferestre si usi exterioare din profile pvc 7

camere si geam tip termopan 3 straturi

CK34A+

9.1.L 6313369 buc 429.16 1.17Diblu cu expandare m12 D 16 mm 502.11

9.1.L 20012680 l 14.31 30.63Silicon de etansare 438.17

9.1.L 20010080 l 17.88 46.73Spuma poliuretanica 835.60

9.1.L 6720297 mp 71.53 588.37Procurare tamplarie exterioara din profile

PVC 7 camere, termopan 3 str

42,083.75

material:

manopera:

utilaj:

transport:

9.2 m 4.88 138.35

0.40

4.48

0.00

0.00

11.34

127.01

0.00

0.00

28.35Glafuri exterioare tabla aluminiu,

pervaze...glafuri pana la 25 cm

latime,montate la ferestre

CK07A#

9.2.L 2947800 m 28.35 44.76Glaf fereastra exterioare tabla aluminiu

25cm. latime

1,268.95

material:

manopera:

utilaj:

transport:

9.3 mp 120.57 1,114.05

12.89

107.52

0.16

0.00

119.06

993.48

1.50

0.00

9.24Montat usa metalica garaj CK14I1

9.3.L 6306664 mp 9.24 1,411.41Procurare usa metalica pentru garaj 13,041.43

TAMPLARII INTERIOARE10

material:

manopera:

utilaj:

transport:

10.1 mp 21.84 254.62

9.81

12.03

0.00

0.00

114.40

140.22

0.00

0.00

11.66Glasvanduri profiluri mase plastice

din...panouri fixe montate, decor lemn

CK27A#

10.1.L 6720448 mp 11.66 537.50Vitrina din PVC tip gealan 6,267.25

material:

manopera:

utilaj:

transport:

10.2 mp 54.61 349.78

10.51

44.10

0.00

0.00

67.32

282.46

0.00

0.00

6.41Usi si porti metalice glisante sau...pliante,1

canat,cu suprafata <= 7 mp, montate in zid

de orice fel inclusiv accesorii

CK13A#

10.2.L 5900696 kg 0.86 17.00Electrod sud.ol. s 1125/2 e43.2 D = 2,00

mm inv r 1.2

14.70

10.2.L 6306500 mp 6.41 642.60Usa glisante 4,115.85

material:

manopera:

utilaj:

transport:

10.3 mp 26.65 1,038.93

1.45

25.20

0.00

0.00

56.64

982.30

0.00

0.00

38.98Usi din lemn...simple,interioare,un

canat,pe captuseli cu latime <= 19 cm,la

constructii cu h<=35 m

CK03A#

10.3.L 5889749 kg 3.31 3.89Cuie cu cioc tip B 3,00x22 mm stas 2111 12.89

10.3.L 2933304 mp 38.98 295.00Usa lemn 11,499.10

material:

manopera:

utilaj:

transport:

10.4 mp 73.85 384.02

12.25

61.60

0.00

0.00

63.70

320.32

0.00

0.00

5.20Usi met.un canat supr.toc <7mp incl.din

prof.ol, cu armat.si accesorii in zid.de orice

natura

CK12A%

10.4.L 5900700 kg 0.73 17.00Electrod sud.ol.nealiat s 1125/2 e44c

2

12.38

10.4.L 6306507 mp 5.20 612.51Usa metalica 3,185.05

FINISAJE FATADE11

Pag 5


0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

11.1 mp 46.58 8,510.80

18.02

22.40

6.17

0.00

3,291.43

4,092.48

1,126.89

0.00

182.70Placaje cu placi emailate sau melaminate

din fibre de lemn , aplicate prin lipire cu

adeziv pe tencuiala driscuita fin la pereti

si stalpi (din zidarie sau beton ) , destinate

incaperilor cu umiditatea normala...cu

placi emailate sau melaminate

CI18A#

11.1.L 5802520 buc 73.08 2.35Surub cap hexagonal precis M 20 x 60

gr. 8.8 s4272

171.74

11.1.L 6313291 buc 1,096.20 1.30Diblu metalic cu autofrezare pentru surub

M 6

1,425.06

11.1.L 5886760 kg 36.54 4.17Cuie cu cap conic tip a1 1,8 x 35 OL 34

s 2111

152.37

11.1.L 2948062 m 73.08 11.56Pervaz baghete pentru usi cher.rasin.

24/14 mm.

844.80

11.1.L 2960450 mc 200.97 60.41Placaj lemn pin nordic tratat termic 12,140.60

material:

manopera:

utilaj:

transport:

11.2 mp 23.65 4,320.29

10.89

12.60

0.16

0.00

1,989.04

2,302.02

29.23

0.00

182.70Rigle din lemn de rasinoase asezate in

lungul capriorilor din bet.arm.prefabr.sau

met.la acoperisuri

CE15XA

material:

manopera:

utilaj:

transport:

11.3 mp 33.14 2,609.49

15.36

17.78

0.00

0.00

1,209.31

1,400.18

0.00

0.00

78.75Termosistem cu vata minerala, pentru

fatade tencuite, montare la inaltimi sub 8m,

tencuieli decorative

IZF85A01+

11.3.L 20028354 mp 82.69 25.00Placa vata minerala gr. mm= 100 mm 2,067.19

11.3.L 20018837 kg 393.75 6.62Glet pentru exterior 2,606.63

11.3.L 2101122 kg 551.25 3.84Mortar termoizolant Baumit 50 2,116.80

material:

manopera:

utilaj:

transport:

11.4 mp 119.83 16,356.85

23.67

95.20

0.96

0.00

3,230.82

12,994.80

131.23

0.00

136.50Placaj piatra naturala ardezie 2-3cm. gros.

inclusiv adeziv montare

CI01XA

11.4.L 2202274 mp 139.23 121.62Placa piatra naturala ext 16,933.15

material:

manopera:

utilaj:

transport:

11.5 mp 16.49 2,251.11

14.53

1.96

0.00

0.00

1,983.84

267.27

0.00

0.00

136.50Plasa de armatura sudata tip

stnb...d=6mm ochiurile 100x100mm

TE06C1

material:

manopera:

utilaj:

transport:

11.6 mp 45.59 6,222.45

27.60

15.54

2.45

0.00

3,766.82

2,121.21

334.43

0.00

136.50Tencuiala decorativa silicatica pentru

exterior cu granulatie mica

IZF31A+

CONFECTII METALICE12

material:

manopera:

utilaj:

transport:

12.1 m 484.19 9,151.26

455.35

28.52

0.33

0.00

8,606.03

538.99

6.24

0.00

18.90Parapet(balustrada)-exterioara din profile

si tabla inox la terase h=90cm

RCSL02B#

material:

manopera:

utilaj:

transport:

12.2 m 43.41 1,125.84

10.18

33.04

0.19

0.00

264.04

856.89

4.91

0.00

25.94Elemente liniare din materiale -glafuri

exterioare tabla inox 40 cm latime

CI03A1

12.2.L 2204076 m 26.45 59.00Glafuri exterioare din PVC de 2 cm grosime

cu latimea de 25 cm

1,560.77

INVELITOARE13

Pag 6


0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

13.1 mp 60.05 14,028.78

39.65

19.60

0.80

0.00

9,262.73

4,579.15

186.90

0.00

233.63Sarpanta din lemn la acoperisuri simple cu

1 pina la 4 pante exec.pe scaune din lemn

rot.pt.inv.usoa

CE12XA

material:

manopera:

utilaj:

transport:

13.2 mp 316.16 73,864.58

273.88

42.28

0.00

0.00

63,986.71

9,877.88

0.00

0.00

233.63Invelitoare ...cu tigla ceramica si coame pe

sipci din lemn incl. dolii pazii sort.

racorduri.

RPCXI01C

material:

manopera:

utilaj:

transport:

13.3 mp 28.72 6,709.71

25.38

2.80

0.54

0.00

5,929.30

654.16

126.25

0.00

233.63Astereala la învelitori sau la doliile

invelitorilor din tabla - intrados streasina

CE18A1

material:

manopera:

utilaj:

transport:

13.4 mp 3.06 714.44

1.94

1.12

0.00

0.00

452.77

261.67

0.00

0.00

233.63Folie de acoperis tip DuPont TYVEK CO41A1#

material:

manopera:

utilaj:

transport:

13.5 mp 147.77 10,395.84

115.25

29.82

2.70

0.00

8,107.75

2,097.84

190.25

0.00

70.35Streasina infundata, din lambriu lemn

exterior

RCSH08B%

material:

manopera:

utilaj:

transport:

13.6 mp 2.42 318.82

1.20

1.12

0.10

0.00

157.98

147.35

13.49

0.00

131.57Bariera contra vapori pe supraf.oriz.cu 1

strat carton bit.lipit pe toata supr.cu mastic

bit

IZC03A1#

13.6.L 2601169 mp 144.72 3.39Bariera folie pvc 490.61

material:

manopera:

utilaj:

transport:

13.7 mp 41.74 5,491.54

29.09

12.60

0.05

0.00

3,827.23

1,657.73

6.58

0.00

131.57Procurare si montare placa OSB 18 mm

grosime

CQ01A+- asim


material:

manopera:

utilaj:

transport:

13.8 mp 48.74 6,412.54

5.34

43.40

0.00

0.00

702.58

5,709.96

0.00

0.00

131.57Lambriuri la pereti, din...cherestrea

rasinoase,in tablii si frizuri sau

lamele,executate pe santier pentru

suprafete > 10 mp

CK17A#

13.8.L 2904042 mc 5.26 995.00Dulap molid-brad cl.a tiv. G = 28-58mm L =

3-3,50m lT = 7-15

5,236.33

material:

manopera:

utilaj:

transport:

13.9 mp 25.33 3,332.31

12.57

12.60

0.16

0.00

1,653.53

1,657.73

21.05

0.00

131.57Rigle din lemn de rasinoase 40x80mm CE15XA

material:

manopera:

utilaj:

transport:

13.10 mp 34.21 4,500.34

21.45

12.60

0.16

0.00

2,821.56

1,657.73

21.05

0.00

131.57Rigle din lemn de rasinoase montaj

termoizilatie 50x120mm

CE15XA

Pag 7


0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

13.11 mp 11.81 2,758.94

7.61

4.20

0.00

0.00

1,777.69

981.25

0.00

0.00

233.63Vopsitorii lemnariei cu solutii speciale

exec.man.diasil aplicat pe lemn,pal si pfl

dur sau poros

CN13XB

material:

manopera:

utilaj:

transport:

13.12 mp 20.39 2,683.16

3.31

17.08

0.00

0.00

436.01

2,247.15

0.00

0.00

131.57Izolare cu saltele vata minerala 12 cm.

grosime

RPIF10A#

13.12 8626010A mp 135.51 28.00Vata minerala - 120 mm * 3,794.36

material:

manopera:

utilaj:

transport:

13.13 mp 20.39 2,683.16

3.31

17.08

0.00

0.00

436.01

2,247.15

0.00

0.00


grosime

RPIF10A#

13.13 2606066 mp 135.51 51.52Saltea vata minerala 180 mm 6,981.63

material:

manopera:

utilaj:

transport:

13.14 m 43.72 872.28

24.40

19.32

0.00

0.00

486.85

385.43

0.00

0.00

19.95Jgheaburi tabla zincata prevopsita

electrostatic sectiune dreptunghiulara

RPCI19XB

material:

manopera:

utilaj:

transport:

13.15 m 60.04 1,891.40

36.94

23.10

0.00

0.00

1,163.75

727.65

0.00

0.00

31.50Burlane din tabla scurgere sectiune

dreptunghiulara

RPCI22XB

IZOLATII14

material:

manopera:

utilaj:

transport:

14.1 mp 20.39 2,683.16

3.31

17.08

0.00

0.00

436.01

2,247.15

0.00

0.00

131.57Strat termoizolator polistiren extrudat 5cm.

gros. la diafragme subsol

RPIF10A#

14.1.L 20012608 mp 135.51 47.01Polistiren extrudat 5 cm 6,370.47

material:

manopera:

utilaj:

transport:

14.2 mp 59.28 10,145.58

53.52

5.74

0.02

0.00

9,160.62

982.40

2.57

0.00

171.15Hidroizolatii din membrane bituminoase 2

straturi lipita la cald

IZF28A+

material:

manopera:

utilaj:

transport:

14.3 mp 2.30 392.79

1.29

0.84

0.17

0.00

220.27

143.77

28.75

0.00

171.15Strat de protectie a hidroiz.cu nisip 1-3

mm3kg/mpfixat uniform intr-un strat mastic

de bit.fierbint

IZF07XA

14.3.L 2600036 kg 308.07 4.30Bitum pentru materiale si lucrari pentru

hidroizolatii tip h 68/75 s 7064

1,324.70

material:

manopera:

utilaj:

transport:

14.4 mp 20.39 2,786.02

3.31

17.08

0.00

0.00

452.73

2,333.30

0.00

0.00

136.61Strat termoizolator polistiren extrudat

styrodur 10cm. sub placa subsol

RPIF10A#

14.4.L 20028814 mp 140.71 45.00Polistiren extrudat styrodur 10 cm 6,331.87

material:

manopera:

utilaj:

transport:

14.5 mp 59.28 8,098.09

53.52

5.74

0.02

0.00

7,311.90

784.14

2.05

0.00


straturi lipita la cald la placa subsol

IZF28A+

Pag 8


0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

14.6 mp 3.39 463.61

1.38

1.96

0.06

0.00

187.98

267.76

7.88

0.00

136.61Izol.hidrof.la cald strat folie pvc

plstifiat,stratificat,rezist.la bitum pe

supraf.oriz.sau inclin

IZF02XG

14.6.L 2600036 kg 273.22 4.30Bitum pentru materiale si lucrari pentru

hidroizolatii tip h 68/75 s 7064

1,174.85

14.6.L 8000382 mp 163.93 4.13Folie PE 0.2 mm 677.04

material:

manopera:

utilaj:

transport:

14.7 mp 20.39 2,683.16

3.31

17.08

0.00

0.00

436.01

2,247.15

0.00

0.00


grosime

RPIF10A#

14.7.L 2606597 mp 135.51 40.99Saltea vata minerala 16 cm 5,554.68

material:

manopera:

utilaj:

transport:

14.8 mp 20.39 449.69

3.31

17.08

0.00

0.00

73.07

376.61

0.00

0.00

22.05Strat termoizolator polistiren extrudat

styrodur 10cm. sub placa susol

RPIF10A#

14.8.L 20028820 mp 22.71 90.00Polistiren extrudat styrodur 20 cm 2,044.04

material:

manopera:

utilaj:

transport:

14.9 mp 59.28 1,307.10

53.52

5.74

0.02

0.00

1,180.20

126.57

0.33

0.00


straturi lipita la cald la terasa

IZF28A+

material:

manopera:

utilaj:

transport:

14.10 mp 5.60 123.48

0.00

5.60

0.00

0.00

0.00

123.48

0.00

0.00

22.05Strat suport pardoseli din M100 gros 3 cm

(sapa autonivelanta)

CG01B%

14.10 2101195 mc 22.71 255.20Mortar tencuiala M 100 (var hidrat) s 1030 5,795.97

Altele15

material:

manopera:

utilaj:

transport:

15.1 tona 7.00 5,569.55

0.00

7.00

0.00

0.00

0.00

5,569.55

0.00

0.00

795.65Incarcarea mater.din grupa a-grele si

marunte prin aruncare de pe rampa in

vagon

TRI1AA01A#

material:

manopera:

utilaj:

transport:

15.2 tona 6.00 4,773.90

0.00

0.00

0.00

6.00

0.00

0.00

0.00

4,773.90

795.65Transportul rutier

al...materialelor,semifabricatelor cu

autobasculanta pe dist.= 15 km.

TRA01A15

material:

manopera:

utilaj:

transport:

15.3 tona 3.50 2,784.78

0.00

3.50

0.00

0.00

0.00

2,784.78

0.00

0.00

795.65Descarcarea materialelor,grupa a-grele si

marunte prin...aruncare auto-rampa,teren

categ.2

TRI1AA08C2

material:

manopera:

utilaj:

transport:

15.4 tona 13.00 3,848.00

0.00

0.00

0.00

13.00

0.00

0.00

0.00

3,848.00

296.00Transportul rutier al betonului-mortarului cu

autobetoniera de...5,5mc dist. =20km

TRA06A20

totaltransportutilajmanoperamaterialprocent

872,830.29 8,621.90 3,358.11 144,752.50 716,097.78Total Cheltuieli directe:

Pag 9


0 1 2 3 4 5 = 3 x 4

Alte cheltuieli directe: 3,256.93 0.00 0.00 0.00Contributie

asiguratorie pentru

munca (CAM)

3,256.932.250 %

Total Inclusiv Cheltuieli directe: 716,097.78 148,009.43 3,358.11 8,621.90 876,087.22

14,800.94 71,609.78 335.81 862.19Cheltuieli indirecte 87,608.7210.000 %

Total Inclusiv Cheltuieli indirecte: 787,707.56 162,810.38 3,693.92 9,484.09 963,695.94

8,140.52 39,385.38 184.70 474.20Profit 48,184.805.000 %

Total Inclusiv Beneficiu: 827,092.93 170,950.90 3,878.61 9,958.29 1,011,880.74

1,011,880.74TOTAL GENERAL (fara TVA):

TVA: % 19.00 192,257.34

TOTAL GENERAL: 1,204,138.08

Intocmit,



Pag 1



STADIUL FIZIC: Deviz nr. 2 - Lucrari de infrastructura



Executant: ________________________________________

- lei - 02.10.2018




Pretul unitar

(exclusiv TVA)

-lei-

TOTALUL

(exclusiv TVA)

-lei-

0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

1 100

mc

315.50 3,754.48

0.00

0.00

315.50

0.00

0.00

0.00

3,754.48

0.00

11.90Sapatura mecanica cu excavatorul de

0.40-0.70 mc,cu motor cu ardere interna si

comanda hidraulica,in :...pamant cu

umiditate naturala,descarcare in depozit

teren catg 4

TSC03D1

material:

manopera:

utilaj:

transport:

2 mc 7.28 364.00

0.00

7.28

0.00

0.00

0.00

364.00

0.00

0.00

50.00Sapatura manuala de pamant in spatii

inchise la deblee,in canale deschise,in

gropi de imprumut la indepartarea stratului

vegetal de 10-30 cm grosime etc....in

pamant cu umiditate naturala aruncarea in

depozit sau vehicul a carei platforma este

sub sau cel mult 0.60 m peste nivelul

sapaturii teren usor

TSA01A1

material:

manopera:

utilaj:

transport:

3 mc 21.97 658.98

0.83

6.16

14.98

0.00

24.89

184.80

449.29

0.00

30.00Turnarea cu pompa a betonului simplu in

fundatii continue si izolate la adancimea de

pompare pana la 10 m si distante pana la

15 m, inclusiv

CA06A1

3.L 2100945 mc 30.24 219.00Beton de ciment B 150 stas 3622 6,622.56

material:

manopera:

utilaj:

transport:

4 mp 22.42 3,497.35

6.04

16.38

0.00

0.00

942.07

2,555.28

0.00

0.00

156.00Cofraje pentru beton in cuzineti, fundatii

pahar si fundatii de utilaje simple cu forme

regulate din panouri refolosibile cu

astereala din scinduri de rasinoase, cu

astereala din scânduri de rasinoase scurte

si subscurte inclusiv sprijinirile

CB01A1

material:

manopera:

utilaj:

transport:

5 mp 15.34 6,397.07

4.14

11.20

0.00

0.00

1,726.67

4,670.40

0.00

0.00

417.00Cofraje pentru beton armat în pereti drepti

si diafragme, din panouri refolosibile, cu

astereala din scânduri de rasinoase scurte

si subscurte inclusiv sprijinirile la

constructii având înaltimea pâna la 20 m

inclusiv, cu planseu din beton monolit

CB03A1

material:

manopera:

utilaj:

transport:

6 kg 0.36 2,481.93

0.08

0.28

0.00

0.00

549.93

1,932.00

0.00

0.00

6,900.00Montarea armaturilor din otel-beton in

fundatii continue si radiere (placi),

distantier din mase plastice

CC01C1

6.L 6433754 kg 6,900.00 3.77Armatura in prefabr beton pc 52 o6-10 mm

barem

26,013.00

material:

manopera:

utilaj:

transport:

7 mc 25.07 1,153.45

0.83

7.98

16.27

0.00

38.16

367.08

748.21

0.00

46.00Turnarea cu pompa a betonului armat în

elementele constructiilor, exclusiv cele

executate în cofraje glisante în radiere

(placi, grinzi), fundatii continue si pereti

(sub cota ± 0,00) a constructiei la

adâncime de pompare pâna la 10 m si

distante pâna la 15 m, inclusiv

CA07D1

7.L 2100957 mc 46.37 250.00Beton de ciment B 200-BC- 15 stas

3622

11,592.00

Pag 2


0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

8 kg 0.70 8,353.97

0.12

0.57

0.00

0.00

1,461.37

6,892.59

0.00

0.00

12,008.00Montarea armaturilor din otel-beton în

elemente de constructii, exclusiv cele din

constructiile executate în cofraje glisante la

constructii executate la o înaltime pâna la

35 m inclusiv, din bare fasonate având

diametrul de 10 si 12 mm, în pereti si

diafragme cu distantier din plastic

CC02B1

8.L 6433780 kg 12,008.00 3.64Armatura in prefabr beton pc 52 peste 10

mm barem

43,709.12

material:

manopera:

utilaj:

transport:

9 mc 31.94 1,916.17

1.13

10.92

19.89

0.00

67.77

655.20

1,193.20

0.00



executate în cofraje glisante la constructii

cu înaltimea pâna la 15 m inclusiv, în pereti

si diafragme ;

CA07G1

9.L 2100971 mc 60.48 295.00Beton de ciment B 300-BC22,5 stas

3622

17,841.60

material:

manopera:

utilaj:

transport:

10 mc 15.33 7,053.18

6.86

6.44

2.04

0.00

3,153.76

2,962.40

937.02

0.00

460.00Umpluturi în straturi compactate cu argila

(pamânt galben), compactate cu mijloace

mecanice

CG32B1

material:

manopera:

utilaj:

transport:

11 mc 41.90 879.80

22.80

17.64

1.46

0.00

478.80

370.44

30.56

0.00

21.00Strat de repartitie din balast cu granulatie

de 0.7 mm,prevazut sub prisma de

balastare c.f., compactat cu:...placa

vibratoare de 0.7 t cu motor cu ardere

interna < 10 CP

TSD16B1

material:

manopera:

utilaj:

transport:

12 mp 4.12 559.91

2.02

2.10

0.00

0.00

274.31

285.60

0.00

0.00

136.00Protejarea suprafetei betoanelor pe durata

intaririi prin acoperire cu folii de polietilena

H1B16G

material:

manopera:

utilaj:

transport:

13 mp 54.71 8,589.61

52.99

1.68

0.04

0.00

8,319.42

263.76

6.44

0.00

157.00Procurare si montare polistiren extrudat

montat sub pardoseli din beton

IZF10B

material:

manopera:

utilaj:

transport:

14 mp 16.49 2,770.60

14.53

1.96

0.00

0.00

2,441.64

328.95

0.00

0.00

168.00Plasa de armatura sudata tip

stnb...d=6mm ochiurile 100x100mm

TE06C1

material:

manopera:

utilaj:

transport:

15 mc 25.07 351.05

0.83

7.98

16.27

0.00

11.61

111.72

227.72

0.00








CA07D1

15.L 2100957 mc 14.11 250.00Beton de ciment B 200-BC- 15 stas

3622

3,528.00

material:

manopera:

utilaj:

transport:

16 mp 15.05 3,145.35

3.57

11.48

0.00

0.00

746.03

2,399.32

0.00

0.00

209.00Cofraje pentru beton armat în placi, grinzi si

stâlpi. din panouri refolosibile, cu astereala

din scânduri de rasinoase,scurte si

subscurte,exclusiv sustinerile, la constructii

având înaltimea pâna la 20 m inclusiv, la

placi si grinzi

CB04A1

Pag 3


0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

17 buc 6.51 2,264.87

0.35

6.16

0.00

0.00

121.19

2,143.68

0.00

0.00

348.00Sustineri cu popi metalici extensibili tip PE

3100 R

CB44A1

material:

manopera:

utilaj:

transport:

18 kg 0.58 2,138.97

0.12

0.46

0.00

0.00

429.57

1,709.40

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

CC02C1


mm barem

13,468.00

material:

manopera:

utilaj:

transport:

19 mc 33.20 929.58

1.13

11.20

20.87

0.00

31.63

313.60

584.35

0.00




cu înaltimea pâna la 15 m inclusiv, în

plansee (placi, grinzi, stâlpi)

CA07H1


3622

8,326.08

material:

manopera:

utilaj:

transport:

20 mp 13.37 1,938.44

7.66

5.60

0.11

0.00

1,110.06

812.00

16.39

0.00

145.00Hidroizolatie cu membrana

elastoplastomerica lipita la cald inclusiv

strat amorsa bitum

IZC05C+

20.L 20030450 mp 188.50 19.14Membrana elastoplastomerica 3,607.89

20.L 20030451 kg 20.30 6.40Amorsa pe baza de solvent 129.92

material:

manopera:

utilaj:

transport:

21 mp 39.97 5,796.02

39.40

0.56

0.01

0.00

5,713.23

81.20

1.60

0.00

145.00Hidroizolatie cu sistem de membrana

HDPE cu crampoane (protectie la

hidroizolatie)

IZC06A+

material:

manopera:

utilaj:

transport:

22 tona 15.00 982.50

0.00

0.00

0.00

15.00

0.00

0.00

0.00

982.50

65.50Transport rutier materiale,semifabricate cu

autotractor pe pneuri cu remorca pe

dist....40 km

TRA03A40

material:

manopera:

utilaj:

transport:

23 tona 7.00 3,115.00

0.00

7.00

0.00

0.00

0.00

3,115.00

0.00

0.00



vagon

TRI1AA01A#

material:

manopera:

utilaj:

transport:

24 tona 19.00 8,455.00

0.00

0.00

0.00

19.00

0.00

0.00

0.00

8,455.00

445.00Transport rutier materiale semifabricate cu

autoremorchere cu remorci treiler sub 20t

pe...dis.40 km.

TRA04A40

material:

manopera:

utilaj:

transport:

25 tona 3.50 1,557.50

0.00

3.50

0.00

0.00

0.00

1,557.50

0.00

0.00



categ.2

TRI1AA08C2



Pag 4


0 1 2 3 4 5 = 3 x 4

Alte cheltuieli directe: 766.71 0.00 0.00 0.00Contributie

asiguratorie pentru

munca (CAM)

766.712.250 %




1,916.34 8,936.41 437.21 519.06Profit 11,809.035.000 %

Total Inclusiv Beneficiu: 187,664.71 40,243.24 9,181.37 10,900.31 247,989.63

247,989.63TOTAL GENERAL (fara TVA):

TVA: % 19.00 47,118.03

TOTAL GENERAL: 295,107.66

Intocmit,



Pag 1



STADIUL FIZIC: Deviz nr. 3 - Lucrari de suprastructura



Executant: ________________________________________

- lei - 02.10.2018




Pretul unitar

(exclusiv TVA)

-lei-

TOTALUL

(exclusiv TVA)

-lei-

0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

1 mp 24.02 6,005.18

6.80

17.22

0.00

0.00

1,700.18

4,305.00

0.00

0.00


stîlpi din panouri refolosibile, cu placaj de 8

mm grosime la constructii având înaltimea

pâna la 20 m inclusiv, la stâlpi si cadre;

CB13B1

material:

manopera:

utilaj:

transport:

2 mp 15.05 4,484.75

3.57

11.48

0.00

0.00

1,063.71

3,421.04

0.00

0.00


stâlpi. din panouri refolosibile, cu astereala

din scânduri de rasinoase,scurte si

subscurte,exclusiv sustinerile, la constructii

având înaltimea pâna la 20 m inclusiv, la

placi si grinzi

CB04A1

material:

manopera:

utilaj:

transport:

3 buc 6.51 3,228.09

0.35

6.16

0.00

0.00

172.73

3,055.36

0.00

0.00

496.00Sustineri cu popi metalici extensibili tip PE

3100 R

CB44A1

material:

manopera:

utilaj:

transport:

4 kg 0.58 6,918.12

0.12

0.46

0.00

0.00

1,389.37

5,528.75

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

CC02C1


mm barem

43,559.88

material:

manopera:

utilaj:

transport:

5 mc 33.20 2,406.95

1.13

11.20

20.87

0.00

81.89

812.00

1,513.06

0.00




cu înaltimea pâna la 15 m inclusiv, în

plansee (placi, grinzi, stâlpi)

CA07H1


3622

21,558.60

material:

manopera:

utilaj:

transport:

6 mc 2,444.83 56,231.04

1,246.30

1,085.00

113.53

0.00

28,664.90

24,955.00

2,611.14

0.00

23.00(ASIMILAT) Sarpanta lemn,pe

scaune,acop.neregulat,cu grinzi simple din

lemn si grinzi din lemn cu zabrele (ferme)

RPCH03E#

material:

manopera:

utilaj:

transport:

7 buc 6.83 314.10

3.33

3.50

0.00

0.00

153.10

161.00

0.00

0.00

46.00Ancore otel beton lung.bare 1m,cu ciocuri

la cap.pt.ancorarea dalelor

imbracam.bet.cim.vibrat la ros

DC01XA

Pag 2

STADIUL FIZIC: Deviz nr. 3 - Lucrari de suprastructura

0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

8 buc 32.46 1,493.16

32.46

0.00

0.00

0.00

1,493.16

0.00

0.00

0.00

46.00Ancore de lipire pt.beton, 55mm, Baumit

StarTrack Blue, 300buc./cutie

20029083

material:

manopera:

utilaj:

transport:

9 tona 15.00 337.50

0.00

0.00

0.00

15.00

0.00

0.00

0.00

337.50

22.50Transport rutier materiale,semifabricate cu

autotractor pe pneuri cu remorca pe

dist....40 km

TRA03A40

material:

manopera:

utilaj:

transport:

10 tona 7.00 507.50

0.00

7.00

0.00

0.00

0.00

507.50

0.00

0.00



vagon

TRI1AA01A#

material:

manopera:

utilaj:

transport:

11 tona 19.00 1,377.50

0.00

0.00

0.00

19.00

0.00

0.00

0.00

1,377.50

72.50Transport rutier materiale semifabricate cu

autoremorchere cu remorci treiler sub 20t

pe...dis.40 km.

TRA04A40

material:

manopera:

utilaj:

transport:

12 tona 3.50 253.75

0.00

3.50

0.00

0.00

0.00

253.75

0.00

0.00



categ.2

TRI1AA08C2




asiguratorie pentru

munca (CAM)

967.492.250 %




2,418.18 5,491.06 226.83 94.33Profit 8,230.405.000 %



TVA: % 19.00 32,839.29


Intocmit,



Pag 1



STADIUL FIZIC: Deviz nr. 4 - Lucrari de instalatii electrice interioare



Executant: ________________________________________

- lei - 08.10.2018




Pretul unitar

(exclusiv TVA)

-lei-

TOTALUL

(exclusiv TVA)

-lei-

0 1 2 3 4 5 = 3 x 4

Lucrari interioare1

material:

manopera:

utilaj:

transport:

1.1 buc 7.76 54.29

3.28

4.48

0.00

0.00

22.93

31.36

0.00

0.00

7.00Intreruptor manual...unipolar, constructie

normala sau impermeabila (flans), montat

îngropat

ED01A1

1.1.L 5519173 buc 7.00 21.00Intrerupator in constructie normala 147.00

material:

manopera:

utilaj:

transport:

1.2 buc 3.54 14.15

0.18

3.36

0.00

0.00

0.71

13.44

0.00

0.00


normala sau constructie etansa în carcasa

de bachelita (antigron, etc), montat aparent

pe dibluri de material plastic

ED01G1

material:

manopera:

utilaj:

transport:

1.3 buc 17.00 68.00

17.00

0.00

0.00

0.00

68.00

0.00

0.00

0.00

4.00Intrerupator manual ingropat etans 5500677

material:

manopera:

utilaj:

transport:

1.4 buc 2.25 51.75

0.01

2.24

0.00

0.00

0.23

51.52

0.00

0.00

23.00Comutator unipolar...pentru scara (cruce

sau de capat) constructie normala sau

constructie impermeabila (flans), montat

îngropat, exclusiv doza de aparat

ED03E1

1.4.L 5520354 buc 23.00 20.90Comutator manual ingropat constructie

normala

480.70

material:

manopera:

utilaj:

transport:

1.5 buc 2.25 2.25

0.01

2.24

0.00

0.00

0.01

2.24

0.00

0.00

1.00Comutator unipolar...pentru scara (cruce

sau de capat) constructie normala sau

constructie impermeabila (flans), montat

îngropat, exclusiv doza de aparat

ED03E1

material:

manopera:

utilaj:

transport:

1.6 buc 17.00 17.00

17.00

0.00

0.00

0.00

17.00

0.00

0.00

0.00

1.00Comutator manual ingropat constructie

etansa

5500689

material:

manopera:

utilaj:

transport:

1.7 buc 8.07 80.68

3.28

4.79

0.00

0.00

32.75

47.93

0.00

0.00

10.00Intreruptor manual unipolar, constructie


îngropat

ED01A1

material:

manopera:

utilaj:

transport:

1.8 buc 19.00 190.00

19.00

0.00

0.00

0.00

190.00

0.00

0.00

0.00

10.00Intrerupator cap scara 5520328

Pag 2


0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

1.9 buc 4.61 152.23

0.13

4.48

0.00

0.00

4.39

147.84

0.00

0.00

33.00Priza...bipolara, constructie etansa,

metalica, montata aparent pe dibluri de

lemn

ED08F1

1.9.L 5536004 buc 33.00 15.79Procurare priza dubla 220V 521.07

material:

manopera:

utilaj:

transport:

1.10 buc 4.61 41.52

0.13

4.48

0.00

0.00

1.20

40.32

0.00

0.00

9.00Priza...bipolara, constructie etansa,

metalica, montata aparent pe dibluri de

lemn

ED08F1

1.10.L 5535995 buc 9.00 15.79Procurare priza dubla etansa 220V 142.11

material:

manopera:

utilaj:

transport:

1.11 buc 4.33 17.33

0.13

4.20

0.00

0.00

0.53

16.80

0.00

0.00

4.00Priza...bipolara, constructie normala sau

constructie capsulata în bachelita (antigron

etc), montata aparent pe dibluri de lemn

ED08E1

1.11.L 7309903 buc 4.00 5.72Priza simpla 220V 22.88

material:

manopera:

utilaj:

transport:

1.12 buc 4.33 21.67

0.13

4.20

0.00

0.00

0.67

21.00

0.00

0.00

5.00Priza...bipolara, constructie normala sau

constructie capsulata în bachelita (antigron

etc), montata aparent pe dibluri de lemn

ED08E1

1.12.L 5536236 buc 5.00 23.14Priza simpla etansa 220V 115.70

material:

manopera:

utilaj:

transport:

1.13 buc 2.12 203.49

0.02

1.80

0.30

0.00

2.13

172.56

28.80

0.00

96.00Doza de derivatie pentru cabluri sau tevi de

instalatie in mediu...normal tip nbu-pg16;

nbu pg21

EA16C#

1.13.L 7319010 buc 96.00 4.43Doza de aparat 425.28

material:

manopera:

utilaj:

transport:

1.14 buc 2.14 106.97

0.04

1.80

0.30

0.00

2.10

89.88

15.00

0.00



nbu pg21

EA16C#

1.14.L 7319034 buc 50.00 8.39Doza derivatie/trecere 419.50

material:

manopera:

utilaj:

transport:

1.15 buc 32.73 425.43

15.09

17.64

0.00

0.00

196.11

229.32

0.00

0.00

13.00Corp de iluminat, pentru lampi fluorescente

tubulare...etans, montat pe dibluri metalice

cu autofrazare

EE12I1

1.15.L 5102944 buc 13.04 220.00Corp iluminat siguranta led-luminobloc

evacuare pentru interior, acumulator inclus,

2W

2,868.58

material:

manopera:

utilaj:

transport:

1.16 buc 19.90 39.81

8.56

11.34

0.00

0.00

17.13

22.68

0.00

0.00


tubulare...neetans, montat pe dibluri

metalice cu autofrezare

EE12D1

1.16.L 5103687 buc 2.01 195.00Corp iluminat siguranta led-luminobloc

evacuare pentru exterior, acumulator

inclus, 4W, IP 65

391.17

material:

manopera:

utilaj:

transport:

1.17 buc 15.13 136.13

7.43

7.70

0.00

0.00

66.83

69.30

0.00

0.00



(bolturi) metalice

EE12C1

1.17.L 5103596 buc 9.03 270.00Corp iluminat etans led, 16W 2,437.29

Pag 3


0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

1.18 buc 9.05 81.46

3.15

5.60

0.30

0.00

28.36

50.40

2.70

0.00

9.00Aplica...simpla, oblica sau dreapta, cu glob,

montata pe dibluri din material plastic

EE04B#

1.18.L 5104113 buc 18.22 97.48Aplica de plafon, IP 65, 16 W 1,775.70

material:

manopera:

utilaj:

transport:

1.19 buc 12.09 48.36

2.39

9.10

0.60

0.00

9.56

36.40

2.40

0.00

4.00Corp de iluminat de siguranta monobloc cu

baterii sau acumulator montat pe...dibluri

din material plastic

EE10B#

1.19.L 5105805 buc 4.01 200.00Corp iluminat led exterior cu senzor

crepuscular, 50W, IP 65

802.40

material:

manopera:

utilaj:

transport:

1.20 buc 8.44 75.99

2.54

5.60

0.30

0.00

22.89

50.40

2.70

0.00

9.00Aplica...simpla, oblica sau dreapta, cu glob,

montata pe dibluri din material plastic

EE04B#

1.20.L 5104114 buc 18.22 77.48Aplica de pafon 16 W 1,411.38

material:

manopera:

utilaj:

transport:

1.21 buc 15.13 105.88

7.43

7.70

0.00

0.00

51.98

53.90

0.00

0.00



(bolturi) metalice

EE12C1

1.21.L 5102528 buc 7.02 258.39Corp iluminat led pendul 2 brate 2x16 w 1,814.16

material:

manopera:

utilaj:

transport:

1.22 buc 12.02 252.49

2.32

9.10

0.60

0.00

48.79

191.10

12.60

0.00




EE10B#

1.22.L 5102425 buc 21.06 193.26Corp iluminat led 40 w, 230 V 4,070.64

material:

manopera:

utilaj:

transport:

1.23 buc 12.48 12.48

2.78

9.10

0.60

0.00

2.78

9.10

0.60

0.00




EE10B#

1.23.L 5102437 buc 1.00 238.43Corp iluminat led 40 w, 230V, cu sursa de

securitate inclusa pentru iluminatul de

interventie

239.15

material:

manopera:

utilaj:

transport:

1.24 buc 11.83 94.66

2.13

9.10

0.60

0.00

17.06

72.80

4.80

0.00




EE10B#

1.24.L 5102451 buc 8.02 174.21Corp iluminat etans led 40 w, 230V 1,397.86

material:

manopera:

utilaj:

transport:

1.25 buc 12.07 24.14

2.37

9.10

0.60

0.00

4.74

18.20

1.20

0.00




EE10B#

1.25.L 5102463 buc 2.01 197.66Corp iluminat led etans 40 w, 230V, cu

sursa de securitate inclusa pentru

iluminatul de interventie

396.51

material:

manopera:

utilaj:

transport:

1.26 buc 303.03 1,818.18

199.43

103.60

0.00

0.00

1,196.58

621.60

0.00

0.00

6.00Ventilator baie cu temporizare 60 MC/H NL1

Pag 4


0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

1.27 m 6.70 7,549.38

1.66

5.04

0.00

0.00

1,874.34

5,675.04

0.00

0.00

1,126.00Tub izolant IP, din policlorura de vinil

neplastifiata, IPY, montat îngropat sau

aparent, având diametrul exterior de...16

mm, montat îngropat

EA01A2

material:

manopera:

utilaj:

transport:

1.28 m 9.56 286.82

3.68

5.88

0.00

0.00

110.42

176.40

0.00

0.00

30.00Tub izolant IP, din policlorura de vinil

neplastifiata, IPY, montat îngropat sau

aparent, având diametrul exterior de...32

mm, montat îngropat

EA01B2

material:

manopera:

utilaj:

transport:

1.29 m 7.56 4,734.75

0.75

6.74

0.07

0.00

470.68

4,219.75

44.32

0.00

626.00Cablu pentru energie electrica cu

sectiunea...pana la 10 mmp montat cu

scoabe pe console fixate cu bolturi

implantate

EC03A#

1.29.L 4801892 m 644.78 3.04Cablu energie cupru cyy-f 3x 1,5 1,960.13

material:

manopera:

utilaj:

transport:

1.30 m 7.66 3,830.18

0.85

6.74

0.07

0.00

424.38

3,370.41

35.40

0.00




implantate

EC03A#

1.30.L 4807870 m 515.00 9.31Cablu din cupru cu izolatie si manta PVC

cu rezistenta marita la propagarea flacarilor

pentru tensiuni 0,6/1 kv simbol cyyf de

3x2,5 mmp

4,794.65

material:

manopera:

utilaj:

transport:

1.31 m 7.70 231.06

0.89

6.74

0.07

0.00

26.71

202.22

2.12

0.00




implantate

EC03A#

1.31.L 4807864 m 30.90 12.00Cablu din cupru cu izolatie si manta PVC

cu rezistenta marita la propagarea flacarilor

pentru tensiuni 0,6/1 kv simbol cyyf de 3x10

mmp

370.80

material:

manopera:

utilaj:

transport:

1.32 buc 18.46 18.46

7.96

10.50

0.00

0.00

7.96

10.50

0.00

0.00

1.00Cap terminal uscat pt.cabl.elec.energ.de

interior inclusiv legarea la bornele

instalatiei a cablurilor din cupru

ATD15XA

SISTEM DEGIVRARE (Acces garaj, acces cladire, scari si burlane)2

material:

manopera:

utilaj:

transport:

2.1 m 8.05 2,896.78

1.24

6.74

0.07

0.00

444.60

2,426.69

25.49

0.00




implantate

EC03A#

2.1.L 4700017 m 370.80 34.31Cablu incalzitor GM2-CW 12,722.15

material:

manopera:

utilaj:

transport:

2.2 buc 3.60 28.80

0.94

2.66

0.00

0.00

7.52

21.28

0.00

0.00

8.00Cleme de sir pt...circuite electrice pina la

16a-asim banda fixare calu galvanizata

ATD21A

material:

manopera:

utilaj:

transport:

2.3 buc 40.01 80.01

0.98

39.02

0.00

0.00

1.97

78.05

0.00

0.00

2.00Termostat cu bulb (in aer...sau

conducta),presostat

(simplu-dublu),regulator el. de nivel

FG02A1

TABLOU DISTRIBUTIE GENERAL TG (Utilaj/ echipament)3

Pag 5


0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

3.1 buc 193.07 193.07

12.89

180.18

0.00

0.00

12.89

180.18

0.00

0.00

1.00Tablou electric, format panou, dulap, celula

sau pupitru, având greutatea...peste 500

kg.

EF03D1

3.1.L 7348944 buc 1.00 174.48Tablou electric TG inclusiv cutie 60 locuri 174.48

material:

manopera:

utilaj:

transport:

3.2 buc 65.48 65.48

10.95

54.53

0.00

0.00

10.95

54.53

0.00

0.00

1.00Asim - Izolatori W1A24B1

material:

manopera:

utilaj:

transport:

3.3 ml 500.70 3,004.20

0.00

462.00

38.70

0.00

0.00

2,772.00

232.20

0.00

6.00Asim - Bara cupru W1E13A2

material:

manopera:

utilaj:

transport:

3.4 buc 6,630.00 6,630.00

750.00

5,880.00

0.00

0.00

750.00

5,880.00

0.00

0.00

1.00Aparatul de protectie la supratensiuni

induse si de comutatie -SDP tip1+2

RVI3211

material:

manopera:

utilaj:

transport:

3.5 buc 5.20 5.20

0.16

5.04

0.00

0.00

0.16

5.04

0.00

0.00

1.00Lampa de semnalizare...de camera, pentru

1 bec, montata pe dibluri de lemn

ED11A1

3.5.L 5105910 buc 1.01 45.93Lampa prezenta tensiune 3P 46.16

material:

manopera:

utilaj:

transport:

3.6 buc 12.60 12.60

5.57

7.00

0.03

0.00

5.57

7.00

0.03

0.00

1.00Montaj Placa CF18B%

3.6.L 2702003 buc 1.05 60.70Placa 63.74

material:

manopera:

utilaj:

transport:

3.7 buc 106.21 106.21

60.01

46.20

0.00

0.00

60.01

46.20

0.00

0.00

1.00Montaj Sina EC14A#

material:

manopera:

utilaj:

transport:

3.8 m 0.52 5.17

0.10

0.42

0.00

0.00

0.97

4.20

0.00

0.00

10.00Conducta de cupru, cu izolatie, introdusa în

tuburi izolante sau de protectie de orice fel,

conducta având sectiunea...pîna la 4 mmp

EB02A1

3.8.L 4828292 m 10.30 4.80Conductor fy 10 mm 49.44

material:

manopera:

utilaj:

transport:

3.9 buc 7.76 7.76

3.28

4.48

0.00

0.00

3.28

4.48

0.00

0.00



îngropat

ED01A1

3.9.L 5519214 buc 1.00 183.00Intrerupator automat 4P - Ir 80A, Id 300MA 183.00

material:

manopera:

utilaj:

transport:

3.10 buc 7.76 186.12

3.28

4.48

0.00

0.00

78.60

107.52

0.00

0.00



îngropat

ED01A1

Pag 6


0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

3.11 buc 149.00 149.00

149.00

0.00

0.00

0.00

149.00

0.00

0.00

0.00

1.00Disjunctor 2P 16A ID 30MA 5501971

material:

manopera:

utilaj:

transport:

3.12 buc 145.00 2,320.00

145.00

0.00

0.00

0.00

2,320.00

0.00

0.00

0.00


material:

manopera:

utilaj:

transport:

3.13 buc 126.00 882.00

126.00

0.00

0.00

0.00

882.00

0.00

0.00

0.00


material:

manopera:

utilaj:

transport:

3.14 buc 29.89 29.89

22.61

7.28

0.00

0.00

22.61

7.28

0.00

0.00

1.00Borna din beton marca b 100 pentru

marcarea traseului de...cabluri

W2G18A01

material:

manopera:

utilaj:

transport:

3.15 buc 65.48 65.48

10.95

54.53

0.00

0.00

10.95

54.53

0.00

0.00

1.00Asim PIEPTENE 2P 12 PASI W1A24B1

TABLOU DISTRIBUTIE CENTRALA TERMICA TCT (Utilaj/ echipament)4

material:

manopera:

utilaj:

transport:

4.1 buc 45.78 45.78

14.00

31.78

0.00

0.00

14.00

31.78

0.00

0.00

1.00Tablou electric, pe schelet metalic, montat

pe perete sau în nisa, tabloul având

suprafata de...0,91-1,50 mp

EF02C1

4.1.L 7349027 buc 1.00 750.00Tablou distributie centrala termica -TCT

cutie metalica 20 locuri

750.00

material:

manopera:

utilaj:

transport:

4.2 buc 65.48 65.48

10.95

54.53

0.00

0.00

10.95

54.53

0.00

0.00

1.00Asim - Izolatori W1A24B1

material:

manopera:

utilaj:

transport:

4.3 ml 500.70 1,001.40

0.00

462.00

38.70

0.00

0.00

924.00

77.40

0.00

2.00Asim - Bara cupru W1E13A2

material:

manopera:

utilaj:

transport:

4.4 buc 5,880.00 5,880.00

0.00

5,880.00

0.00

0.00

0.00

5,880.00

0.00

0.00

1.00Aparatul de protectie la supratensiuni

induse si de comutatie -SDP tip3

RVI3211

4.4.L 5520287 buc 1.00 550.00Procurare aparatul de protectie la

supratensiuni induse si de comutatie -SDP

tip3

550.00

material:

manopera:

utilaj:

transport:

4.5 buc 5.20 5.20

0.16

5.04

0.00

0.00

0.16

5.04

0.00

0.00

1.00Lampa de semnalizare...de camera, pentru

1 bec, montata pe dibluri de lemn

ED11A1

4.5.L 5105910 buc 1.01 45.93Lampa prezenta tensiune 3P 46.16

Pag 7


0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

4.6 buc 12.60 12.60

5.57

7.00

0.03

0.00

5.57

7.00

0.03

0.00

1.00Montaj Placa CF18B%

4.6.L 2702003 buc 1.05 60.70Placa 63.74

material:

manopera:

utilaj:

transport:

4.7 buc 106.21 106.21

60.01

46.20

0.00

0.00

60.01

46.20

0.00

0.00

1.00Montaj Sina EC14A#

material:

manopera:

utilaj:

transport:

4.8 m 0.52 5.17

0.10

0.42

0.00

0.00

0.97

4.20

0.00

0.00

10.00Conducta de cupru, cu izolatie, introdusa în

tuburi izolante sau de protectie de orice fel,

conducta având sectiunea...pîna la 4 mmp

EB02A1

4.8.L 4828292 m 10.30 4.80Conductor fy 10 mm 49.44

material:

manopera:

utilaj:

transport:

4.9 buc 7.76 7.76

3.28

4.48

0.00

0.00

3.28

4.48

0.00

0.00



îngropat

ED01A1

4.9.L 5519135 buc 1.00 65.38Intrerupator automat 4 P - 20 A 65.38

material:

manopera:

utilaj:

transport:

4.10 buc 7.76 62.04

3.28

4.48

0.00

0.00

26.20

35.84

0.00

0.00



îngropat

ED01A1

material:

manopera:

utilaj:

transport:

4.11 buc 149.00 1,043.00

149.00

0.00

0.00

0.00

1,043.00

0.00

0.00

0.00


material:

manopera:

utilaj:

transport:

4.12 buc 126.00 126.00

126.00

0.00

0.00

0.00

126.00

0.00

0.00

0.00


material:

manopera:

utilaj:

transport:

4.13 buc 65.48 65.48

10.95

54.53

0.00

0.00

10.95

54.53

0.00

0.00

1.00Asim Bara pentru conectarea

conductoarelor de protectie si

echipotentializare

W1A24B1

material:

manopera:

utilaj:

transport:

4.14 buc 65.48 65.48

10.95

54.53

0.00

0.00

10.95

54.53

0.00

0.00

1.00Asim PIEPTENE 2P 12 PASI W1A24B1

material:

manopera:

utilaj:

transport:

4.15 buc 29.28 29.28

0.00

12.28

17.00

0.00

0.00

12.28

17.00

0.00

1.00Incercarea cablului de energie...electrica

de maximum 1 kv

EH01A#

material:

manopera:

utilaj:

transport:

4.16 buc 159.37 318.74

0.00

57.40

101.97

0.00

0.00

114.80

203.94

0.00

2.00Incercarea tabloului de distributie,

comanda, protectie, ...semnalizare a

pupitrului de comanda si a cutiei cu cleme,

tablou din cutii capsulate

EH05A#

Pag 8


0 1 2 3 4 5 = 3 x 4


88,062.66 0.00 708.72 34,592.60 52,761.34Total Cheltuieli directe:


asiguratorie pentru

munca (CAM)

778.332.250 %

Total Inclusiv Cheltuieli directe: 52,761.34 35,370.93 708.72 0.00 88,840.99


Total Inclusiv Cheltuieli indirecte: 58,037.47 38,908.03 779.59 0.00 97,725.09

1,945.40 2,901.87 38.98 0.00Profit 4,886.255.000 %

Total Inclusiv Beneficiu: 60,939.34 40,853.43 818.57 0.00 102,611.34


TVA: % 19.00 19,496.16


Intocmit,



Pag 1



STADIUL FIZIC: Deviz nr. 5 - Lucrari de instalatii electrice curenti slabi



Executant: ________________________________________

- lei - 08.10.2018




Pretul unitar

(exclusiv TVA)

-lei-

TOTALUL

(exclusiv TVA)

-lei-

0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

1 buc 7.75 77.50

3.27

4.48

0.00

0.00

32.70

44.80

0.00

0.00

10.00Priza...bipolara, simpla sau dubla,

constructie normala sau constructie

impermeabila (flans), cu sau fara contact

de protectie (nul), montata îngropat

ED08A1

1.L 5536107 buc 10.10 42.67Priza internet RJ 45 CAT 6 430.97

material:

manopera:

utilaj:

transport:

2 buc 7.75 31.00

3.27

4.48

0.00

0.00

13.08

17.92

0.00

0.00

4.00Priza...bipolara, simpla sau dubla,

constructie normala sau constructie

impermeabila (flans), cu sau fara contact

de protectie (nul), montata îngropat

ED08A1

2.L 5536559 buc 4.04 55.45Priza telefon RJ 11 CAT 6 224.02

material:

manopera:

utilaj:

transport:

3 buc 4.87 48.72

0.11

4.76

0.00

0.00

1.12

47.60

0.00

0.00

10.00Priza...tripolara, de 10 sau 25 A, cu fisa, în

carcasa de bachelita, montata aparent pe

dibluri de lemn

ED08H1

3.L 5536585 buc 10.10 87.16Priza TV 880.32

material:

manopera:

utilaj:

transport:

4 buc 313.10 1,252.41

139.64

173.46

0.00

0.00

558.57

693.84

0.00

0.00

4.00Camera de supraveghere video - interior EI10A1

material:

manopera:

utilaj:

transport:

5 buc 480.00 1,920.00

480.00

0.00

0.00

0.00

1,920.00

0.00

0.00

0.00

4.00Camera video de supraveghere de interior 20018343

material:

manopera:

utilaj:

transport:

6 buc 332.50 997.51

144.48

188.02

0.00

0.00

433.45

564.06

0.00

0.00

3.00Camera de supraveghere video - exterior EI10B1

material:

manopera:

utilaj:

transport:

7 buc 1,000.00 3,000.00

1,000.00

0.00

0.00

0.00

3,000.00

0.00

0.00

0.00

3.00Camera video de supraveghere de exterior 20018342

material:

manopera:

utilaj:

transport:

8 buc 2.12 65.71

0.02

1.80

0.30

0.00

0.69

55.72

9.30

0.00



nbu pg21

EA16C#

8.L 7319010 buc 31.00 4.43Doza de aparat 137.33

Pag 2


0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

9 m 8.15 3,506.01

0.21

6.44

1.50

0.00

91.81

2,769.20

645.00

0.00

430.00Tub de protectie din material plastic

montat...ingropat cu diametrul exterior pana

la 16 mm inclusiv

EA01A#

material:

manopera:

utilaj:

transport:

10 m 3.00 1,290.00

3.00

0.00

0.00

0.00

1,290.00

0.00

0.00

0.00

430.00Tub PROTECTIE IPY d=16 mm 670423G

material:

manopera:

utilaj:

transport:

11 m 25.93 5,445.18

19.49

6.44

0.00

0.00

4,092.78

1,352.40

0.00

0.00

210.00Cablu pentru instalatii electrice de

comanda, semnalizari, blocari, montat cu

scoabe (cleme de prindere) pe console,

sau pe pod de cabluri existent...cu 2 - 30

conducte de 0,75 - 2,5 mmp, fixate cu

dibluri (bolturi) metalice, pe console,

inclusiv consolele

EC06A1

material:

manopera:

utilaj:

transport:

12 m 5.00 1,050.00

5.00

0.00

0.00

0.00

1,050.00

0.00

0.00

0.00

210.00CABLU FTP 4X2X0.5 MM 2206216

material:

manopera:

utilaj:

transport:

13 m 1.68 369.60

0.00

1.68

0.00

0.00

0.00

369.60

0.00

0.00

220.00Cablu coaxial introdus in...tuburi sau tevi

existente

EC09A#

13.L 4800018 m 220.00 7.81Cablu energie coaxial ecranat RG 59 1,718.20

material:

manopera:

utilaj:

transport:

14 buc 25.00 175.00

2.60

22.40

0.00

0.00

18.20

156.80

0.00

0.00

7.00Cablu pt.energ.elec.video si alimentare

CCTV pentru camera de supraveghere

L=3m

ATD10XE

14.L 4812229 m 21.00 21.67Cablu CCTV 455.07

material:

manopera:

utilaj:

transport:

15 buc 0.98 196.00

0.00

0.98

0.00

0.00

0.00

196.00

0.00

0.00

200.00Numere si etichete, pentru bransamente,

coloane electrice, circuite telefonice sau

cabluri electrice,...numere pentru

bransamente sau coloane electrice

EB12A%

15.L 6718478 buc 200.00 9.00Eticheta cablu cabet - 1 PVC 1,800.00

material:

manopera:

utilaj:

transport:

16 buc 72.58 72.58

40.58

30.80

1.20

0.00

40.58

30.80

1.20

0.00

1.00Tablou electric pe schelet metalic, cu

masca, montat pe perete sau in nisa,

tabloul avand suprafata de...0,91 ... 1,50

mp

EF01C%

16.L 5538038 buc 1.00 2,253.96Tablou conexiuni 16" complet echipat (pach

panel-inclusiv swich, router)

2,253.96

material:

manopera:

utilaj:

transport:

17 buc 810.05 810.05

99.83

710.22

0.00

0.00

99.83

710.22

0.00

0.00

1.00Montaj SONERIE SCOLARA COMPLET

ECHIPATA CU ACTIONARE SI LEGATURI

TCB09A1

material:

manopera:

utilaj:

transport:

18 buc 1,600.00 1,600.00

1,600.00

0.00

0.00

0.00

1,600.00

0.00

0.00

0.00

1.00DIGITAL VIDEO RECORDER 20018383

Pag 3


0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

19 buc 450.00 450.00

450.00

0.00

0.00

0.00

450.00

0.00

0.00

0.00

1.00MONITOR LED 21,5” 20018382




asiguratorie pentru

munca (CAM)

157.702.250 %


716.67 2,259.27 65.55 0.00Cheltuieli indirecte 3,041.4810.000 %


394.17 1,242.60 36.05 0.00Profit 1,672.825.000 %



TVA: % 19.00 6,674.53


Intocmit,



Pag 1



STADIUL FIZIC: Deviz nr. 6 - Lucrari de instalatii electrice priza de pamant



Executant: ________________________________________

- lei - 08.10.2018




Pretul unitar

(exclusiv TVA)

-lei-

TOTALUL

(exclusiv TVA)

-lei-

0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

1 m 12.69 1,928.54

0.36

8.99

3.34

0.00

54.72

1,366.14

507.68

0.00

152.00Conductor pentru legare la pamant din

otel...masiv cu imbinare prin sudura montat

in pamant in santuri existente

EG09A#

1.L 3702248 kg 155.04 6.99Banda otel 4x40 1,083.73

material:

manopera:

utilaj:

transport:

2 m 22.82 1,095.54

10.92

11.90

0.00

0.00

524.34

571.20

0.00

0.00

48.00Conducta de captare, montata pe acoperis

cu placi ondulate de azbociment, conducta

fiind din...banda din otel zincata, de 25x4

mm

EG04B1

material:

manopera:

utilaj:

transport:

3 buc 109.13 218.26

104.93

4.20

0.00

0.00

209.86

8.40

0.00

0.00

2.00Piesa de separatie pentru priza de

pamânt...- montare -

W1MN06A#

material:

manopera:

utilaj:

transport:

4 buc 39.70 476.41

1.90

37.80

0.00

0.00

22.81

453.60

0.00

0.00

12.00Electrod pentru prize de pamint din teava

de otel 2 sau 2 1/2",batut in pam.la adinc.

pina la 3,5 m

EG05XB

4.L 5900803 kg 1.20 9.00Electrod sud.ol.nealiat s 1125/2 e48t

superextra 2

10.80

4.L 7319486 buc 12.06 159.00Electrod zincat pentru prize de pa-mint tc

tip C1

1,917.54

material:

manopera:

utilaj:

transport:

5 buc 516.10 516.10

381.28

134.82

0.00

0.00

381.28

134.82

0.00

0.00

1.00Montare paratrasnet cu dispozitiv de

amorsare complet echipat

EG01I1

material:

manopera:

utilaj:

transport:

6 lei 3.20 3,200.00

3.20

0.00

0.00

0.00

3,200.00

0.00

0.00

0.00

1,000.00CAPTATOR PREVECTRON RP=36M (Utilaj/

echipament)

YC01

material:

manopera:

utilaj:

transport:

7 buc 58.56 58.56

19.36

39.20

0.00

0.00

19.36

39.20

0.00

0.00

1.00Tija de captare pentru instalatii de protectie

impotriva trasnetului...pentru cosuri de

cladiri

EG01A#

7.L 3702247 kg 2.00 6.23Banda otel 4x35 12.46

Pag 2


0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

8 ml 34.83 139.30

28.11

6.72

0.00

0.00

112.42

26.88

0.00

0.00

4.00Protectie pentru conducta de coborîre, pe

lungime de 1,80 m, executata din

platbanda otel inoxidabil

EG09C1

material:

manopera:

utilaj:

transport:

9 buc 26.73 267.35

17.64

5.60

3.50

0.00

176.35

55.99

35.00

0.00

10.00ASTAS DIN CUPRU STANAT- FIXARE

PLATB PE ACOPERIS - montare -

L2E20A1

material:

manopera:

utilaj:

transport:

10 buc 11.95 11.95

3.55

8.40

0.00

0.00

3.55

8.40

0.00

0.00

1.00Legarea la pamânt a nulului si a

elementelor metalice pentru retelele cu

conductoare neizolate...legarea nulului

retelei;

W2I01A#

10.L 5202333 buc 1.00 31.34CON DE ETANSARE DIN CAUCIUC 31.34

10.L 5206615 buc 4.00 0.94Clema de cuplare cod 10-95mm2 3.77

material:

manopera:

utilaj:

transport:

11 buc 2.80 44.80

0.00

2.80

0.00

0.00

0.00

44.80

0.00

0.00

16.00Diblu metalic cu diametrul nominal

de...10-12 mm

EI01B1

11.L 7317218 buc 16.00 44.53Procurare CRAMPON CU DIBLU DE PUMB

PENTRU FIZAREA PLATB PE ZIDARI

712.48

material:

manopera:

utilaj:

transport:

12 mc 31.50 3,465.00

0.00

31.50

0.00

0.00

0.00

3,465.00

0.00

0.00


limitate, avand sub 1,00 m sau peste 1,00

m latime, executata fara sprijini, cu taluz

vertical, la fundatii, canale, subsoluri,

drenuri, trepte de infratire etc, in pamant

coeziv mijlociu sau foarte coeziv adancime

<1,5 m teren tare

TSA02F1

material:

manopera:

utilaj:

transport:

13 mc 32.06 3,526.16

6.86

25.20

0.00

0.00

754.16

2,772.00

0.00

0.00

110.00Umpluturi in straturi compactate cu

mijloace manuale, executate cu ...argile

CG32A#

material:

manopera:

utilaj:

transport:

14 mc 9.68 1,064.80

0.30

9.38

0.00

0.00

33.00

1,031.80

0.00

0.00

110.00Compactarea cu maiul de mana a

umpluturilor executate in sapaturi

orizontale sau inclinate la 1/4,inclusiv

udarea fiecarui strat de pamant in

parte,avand :...20 cm grosime pamant

coeziv

TSD04D1

material:

manopera:

utilaj:

transport:

15 buc 34.58 34.58

9.38

25.20

0.00

0.00

9.38

25.20

0.00

0.00

1.00Verificarea prizelor de pamant pentru lucrari

de instalatii electrice la...constructii

W1P08A

material:

manopera:

utilaj:

transport:

16 tona 6.30 711.90

0.00

6.30

0.00

0.00

0.00

711.90

0.00

0.00

113.00Incarcarea materialelor, grupa a-grele

si...marunte,prin tran.pina la 10m rampa

sau teren-auto cate

TRI1AA01F3

material:

manopera:

utilaj:

transport:

17 tona 17.00 1,921.00

0.00

0.00

0.00

17.00

0.00

0.00

0.00

1,921.00




TRA01A50

Pag 3


0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

18 tona 4.90 553.70

0.00

4.90

0.00

0.00

0.00

553.70

0.00

0.00


marunte prin...transport pina la 10m

auto-rampa,teren categ.

TRI1AA08F3


23,006.07 1,921.00 542.68 11,269.03 9,273.36Total Cheltuieli directe:


asiguratorie pentru

munca (CAM)

253.552.250 %

Total Inclusiv Cheltuieli directe: 9,273.36 11,522.59 542.68 1,921.00 23,259.63

1,152.26 927.34 54.27 192.10Cheltuieli indirecte 2,325.9610.000 %

Total Inclusiv Cheltuieli indirecte: 10,200.70 12,674.84 596.95 2,113.10 25,585.59

633.74 510.03 29.85 105.66Profit 1,279.285.000 %

Total Inclusiv Beneficiu: 10,710.73 13,308.59 626.80 2,218.76 26,864.87


TVA: % 19.00 5,104.32


Intocmit,



Pag 1



STADIUL FIZIC: Deviz nr. 7 - Lucrari de instalatii electrice exterioare

Beneficiar: COMUNA PODU TURCULUI JUDETUL BACAU


Executant: ________________________________________

- lei - 09.10.2018




Pretul unitar

(exclusiv TVA)

-lei-

TOTALUL

(exclusiv TVA)

-lei-

0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

1 buc 981.03 3,924.14

172.98

153.02

655.03

0.00

691.92

612.08

2,620.13

0.00

4.00Stalp de iluminat din teava (tubular), montat

in fundatie din beton (cu pahar): tub simplu

W3A05A1

1.L 6500818 buc 4.00 1,525.70Procurat stilp de iluminat metalic 6,102.80

material:

manopera:

utilaj:

transport:

2 buc 15.02 60.08

0.04

14.98

0.00

0.00

0.16

59.92

0.00

0.00

4.00Corp de iluminat exterior ornamental,

pentru o lampa cu vapori de mercur sau

sodiu montat pe stâlp...de metal de 5m

plantat;

W2F03A#

2.L 5104151 kg 4.00 198.08Corp de iluminat exterior LED 50 W 792.32

material:

manopera:

utilaj:

transport:

3 m 1.98 293.22

0.06

1.92

0.00

0.00

8.61

284.61

0.00

0.00

148.00Montare ...cablu subt. 1 kv gr 2,001-2,300

kg/m cu-al in tub pe traseu fara obst. cu tr.

manuale montat

W2G02A25

3.L 4803072 m 150.96 32.00Cablu energie CYABY 5X25MMP 4,830.67

material:

manopera:

utilaj:

transport:

4 m 1.98 174.35

0.06

1.92

0.00

0.00

5.12

169.23

0.00

0.00

88.00Montare ...cablu subt. 1 kv gr 2,001-2,300

kg/m cu-al in tub pe traseu fara obst. cu tr.

manuale montat

W2G02A25

4.L 4802602 m 89.76 5.00Cablu energie CYABY 3X2,5 MMP 448.80

material:

manopera:

utilaj:

transport:

5 mc 31.50 5,355.00

0.00

31.50

0.00

0.00

0.00

5,355.00

0.00

0.00


limitate, avand sub 1,00 m sau peste 1,00

m latime, executata fara sprijini, cu taluz

vertical, la fundatii, canale, subsoluri,

drenuri, trepte de infratire etc, in pamant

coeziv mijlociu sau foarte coeziv adancime

<1,5 m teren tare

TSA02F1

material:

manopera:

utilaj:

transport:

6 mc 13.88 1,887.68

0.30

13.58

0.00

0.00

40.80

1,846.88

0.00

0.00

136.00Umlutura compactata in santuri,pentru

cablurile ingropate ale liniilor electrice de

inalta tensiune,executata cu pamant

provenit din :...teren mijlociu

TSD18B1

material:

manopera:

utilaj:

transport:

7 mc 9.68 1,316.48

0.30

9.38

0.00

0.00

40.80

1,275.68

0.00

0.00






coeziv

TSD04D1

Pag 2

STADIUL FIZIC: Deviz nr. 7 - Lucrari de instalatii electrice exterioare

0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

8 mc 43.13 1,466.54

36.75

6.38

0.00

0.00

1,249.49

217.06

0.00

0.00

34.00Strat nisip asezat in sant pentru...protejarea

cablurilor la lucr in prof netipizat

W2H04A1

material:

manopera:

utilaj:

transport:

9 m 0.56 189.28

0.00

0.56

0.00

0.00

0.00

189.28

0.00

0.00

338.00Banda avertizare W2H05A#

9.L 6716953 m 338.00 2.17Banda folie avertizoare 733.46

material:

manopera:

utilaj:

transport:

10 tona 6.30 31.50

0.00

6.30

0.00

0.00

0.00

31.50

0.00

0.00



sau teren-auto cate

TRI1AA01F3

material:

manopera:

utilaj:

transport:

11 tona 27.90 139.50

0.00

0.00

0.00

27.90

0.00

0.00

0.00

139.50




TRA01A50

material:

manopera:

utilaj:

transport:

12 tona 4.90 24.50

0.00

4.90

0.00

0.00

0.00

24.50

0.00

0.00




TRI1AA08F3

material:

manopera:

utilaj:

transport:

13 tona 12.68 63.42

0.00

12.68

0.00

0.00

0.00

63.42

0.00

0.00

5.00Transportul materialelor cu roaba pe

pneuri inc aruncare desc aruncare

grupa...1-3 distanta 30m

TRB01B13


27,833.74 139.50 2,620.13 10,129.15 14,944.95Total Cheltuieli directe:


asiguratorie pentru

munca (CAM)

227.912.250 %

Total Inclusiv Cheltuieli directe: 14,944.95 10,357.06 2,620.13 139.50 28,061.64


Total Inclusiv Cheltuieli indirecte: 16,439.45 11,392.76 2,882.15 153.45 30,867.81

569.64 821.97 144.11 7.67Profit 1,543.395.000 %

Total Inclusiv Beneficiu: 17,261.42 11,962.40 3,026.25 161.12 32,411.20


TVA: % 19.00 6,158.13


Intocmit,



Pag 1



STADIUL FIZIC: Deviz nr. 8 - Lucrari de instalatii sanitare interioare



Executant: ________________________________________

- lei - 09.10.2018




Pretul unitar

(exclusiv TVA)

-lei-

TOTALUL

(exclusiv TVA)

-lei-

0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

1 buc 247.52 1,980.17

184.52

63.00

0.00

0.00

1,476.17

504.00

0.00

0.00

8.00Instalatie pentru closet completa,din

semiportelan sau portelan sanitar si

rezervor de...9 litri

SC38A1

1.L 2442757 buc 8.08 95.00Vas closet 767.60

material:

manopera:

utilaj:

transport:

2 buc 19.70 157.57

0.10

19.60

0.00

0.00

0.77

156.80

0.00

0.00

8.00Racord WC fexibil pt.evacuare laterala,

dn=110 mm

ATD24XA

2.L 6312132 buc 8.00 1.92Procurare racord flexibil WC, D-110mm 15.36

material:

manopera:

utilaj:

transport:

3 buc 231.06 1,848.51

203.06

28.00

0.00

0.00

1,624.51

224.00

0.00

0.00

8.00Rezervor...pentru spalare vas wc,din

portelan tip rx1,Montare la inaltime,cu dibl.

de lemn pe zid de caramida

SC16A1

material:

manopera:

utilaj:

transport:

4 buc 24.12 217.11

0.18

23.94

0.00

0.00

1.65

215.46

0.00

0.00

9.00Lavoar din portelan sanitar, montat

pe...piedestal

SC07E1

4.L 2439633 buc 9.00 171.44Lavoar portelan complet echipat 1,542.96

4.L 2453823 buc 9.09 99.00Piedestal lavoar p1 portelan alb c. 1

ni 806

899.91

material:

manopera:

utilaj:

transport:

5 buc 14.30 128.73

2.68

11.62

0.00

0.00

24.15

104.58

0.00

0.00

9.00Sifon de pardoseala din

fonta...emailata,avand diametrul nominal

de 50 mm, simplu

SB24A#

5.L 4202929 buc 9.00 51.12SIFON PARDOSEALA Ø32 MM FLEXIBIL 460.08

material:

manopera:

utilaj:

transport:

6 buc 56.53 508.78

24.33

32.20

0.00

0.00

218.98

289.80

0.00

0.00

9.00Baterie amestecatoare pt lavoar sau

spaltor avand diametrul 1/2" tip stativa

SD04XA

6.L 4201353 buc 9.00 65.00Baterie amest. lavoar fonta 1/2 email.

stativa s8732

585.00

material:

manopera:

utilaj:

transport:

7 buc 29.06 174.36

3.16

25.90

0.00

0.00

18.96

155.40

0.00

0.00

6.00Cada pentru dus din fonta...emailata, tabla

emailata, polimetacril etc.

SC02A#

7.L 4203260 buc 6.00 18.37Ventil scurgere rezervor wc 1 1/4 alama

s9610

110.22

Pag 2


0 1 2 3 4 5 = 3 x 4

7.L 2308541 buc 6.00 86.99Cada pentru dus din ceramica 521.94

material:

manopera:

utilaj:

transport:

8 buc 16.19 97.15

0.09

16.10

0.00

0.00

0.55

96.60

0.00

0.00

6.00Baterie baie amestec,cu dus flex sau

fix,indif inchid,incl pentru hand,Montare pe

pereti...caram sau bca

SD02A#

8.L 4201494 buc 6.00 182.75Baterie amest.alama tub flexibpara

monob.a 1/2 ni 4309

1,096.50

material:

manopera:

utilaj:

transport:

9 buc 39.09 39.09

17.39

21.70

0.00

0.00

17.39

21.70

0.00

0.00

1.00Spalator ...cu picur,1comp vase,fonta em,tb

em,inox,scurg tevi pvc,pe cons fix pe per

caram

SC06A#

9.L 4203492 buc 2.00 3.47Consola cu un brat vopsita 420mm cal.2

s 3343

6.95

9.L 4203349 buc 1.00 6.57Ventil scurgere lavoar.spalator 1 1/4 cu

racord s9610

6.57

9.L 6700212 m 0.60 0.37Teava din p.v.c.rigid tip U 16x1 stas

6675/2

0.22

9.L 4202761 buc 1.00 16.46Sifon alama pentru lavoar 1 s

9611

16.46

9.L 4200349 buc 1.00 839.14Spalator dublu din inox 839.14

material:

manopera:

utilaj:

transport:

10 buc 767.89 767.89

205.47

166.88

395.54

0.00

205.47

166.88

395.54

0.00

1.00Separator de grasimi - amplasat sub

spalator

GB09A-asim

material:

manopera:

utilaj:

transport:

11 buc 56.53 56.53

24.33

32.20

0.00

0.00

24.33

32.20

0.00

0.00

1.00Baterie amestecatoare pt lavoar sau

spaltor avand diametrul 1/2" tip stativa

SD04XA

11.L 4201353 buc 1.00 65.00Baterie amest. lavoar fonta 1/2 email.

stativa s8732

65.00

material:

manopera:

utilaj:

transport:

12 buc 25.53 178.72

11.81

13.72

0.00

0.00

82.68

96.04

0.00

0.00

7.00Sifon de pardoseala din fonta emailata

avand...d= 50mm,dublu cu 1 racord si

iesire laterala

SB44C1

12.L 6719766 buc 7.00 24.16Sifon scurgere DN 40 flexibil 169.12

material:

manopera:

utilaj:

transport:

13 buc 132.34 1,191.08

77.60

54.74

0.00

0.00

698.42

492.66

0.00

0.00

9.00Sifon de pardoseala d=50 mm cu 3 intrari SB43A1

material:

manopera:

utilaj:

transport:

14 buc 56.68 56.68

41.98

14.70

0.00

0.00

41.98

14.70

0.00

0.00

1.00Sifon de pardoseala avand...d=100mm, cu

3 intrari

SB44F1

material:

manopera:

utilaj:

transport:

15 buc 2.88 115.16

0.36

2.52

0.00

0.00

14.36

100.80

0.00

0.00

40.00Robinet...trec. cu ventil si mufe,pentru tevi

otel cu d= 1/2 sau d= 3/8 toli

SD13A1

15.L 4202474 buc 40.00 12.56Robinet coltar 1/2" 502.40

Pag 3


0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

16 buc 4.66 46.58

0.60

4.06

0.00

0.00

5.98

40.60

0.00

0.00

10.00Robinet...trec. cu ventil si mufe,pentru tevi

otel cu d=1 ,simbol 83-1

SD13C1

16.L 4202486 buc 10.00 11.81Robinet fluture 1" 118.10

material:

manopera:

utilaj:

transport:

17 m 4.83 889.01

0.21

4.62

0.00

0.00

38.93

850.08

0.00

0.00

184.00Teava pp,pe,pp-r imbin sud prin

polifuziune,in coloane,la clad loc

si...soc-cult,d=20 mm

SA16A#

17.L 6717087 m 187.68 11.63Tub din polipropilena, diametrul de 20 mm 2,182.72

17.L 6719555 buc 58.55 2.32Cot racord polipropilena diametrul 20 mm

x 3/8

135.56

17.L 6719493 buc 50.18 3.00Teu din polipropilena avind diametrul 20

mm

150.55

17.L 6719515 buc 20.24 7.00Reductie din polipropilena avind diametrul

25 x 20 mm

141.68

17.L 6719477 buc 12.88 3.26Mufa polipropilena avind diametrul exterior

20 mm

41.93

material:

manopera:

utilaj:

transport:

18 m 5.11 265.80

0.21

4.90

0.00

0.00

11.00

254.80

0.00

0.00




SA16B#

18.L 6717088 m 53.04 16.00Tub din polipropilena, diametrul de 25 mm 848.64

18.L 6719607 buc 4.16 9.00Cot pehd pentru electrofuziune diam ext 25

mm

37.44


mm

258.44


25 x 16 mm

34.32


25 mm

15.56

material:

manopera:

utilaj:

transport:

19 m 5.97 262.53

0.23

5.74

0.00

0.00

9.97

252.56

0.00

0.00




SA16C#

19.L 6717089 m 44.88 25.00Tub din polipropilena, diametrul de 32 mm 1,122.00

19.L 6719559 buc 3.52 2.32Cot racord polipropilena diametrul 32 mm

x 1

8.15


mm

343.64


32 x 16 mm

72.60


32 mm

15.82

material:

manopera:

utilaj:

transport:

20 m 6.26 363.17

0.24

6.02

0.00

0.00

14.01

349.16

0.00

0.00

58.00Teava din material plastic( pp,pe,pp-r si

similare) imbinata prin sudura prin

polifuziune,in coloane,la cladiri de locuit si

soc-cult,d=40 mm

SA16D#

20.L 6717090 m 59.16 13.25Tub din polipropilena, diametrul de 40 mm 783.87

20.L 6719488 buc 4.64 1.99Cot din polipropilena, avind diametrul 40

mm

9.23


mm

99.24


40 x 32 mm

9.31

Pag 4


0 1 2 3 4 5 = 3 x 4


40 mm

5.12

20.L 3000 ora 1.66 49.10Aparat de sudura tip "coprax"

2204/50hz/700 w

81.45

material:

manopera:

utilaj:

transport:

21 m 11.80 566.16

1.58

10.22

0.00

0.00

75.60

490.56

0.00

0.00

48.00Teava pvc-u neplastifiata...pentru

canalizare,Montare aparent in hisa,ingrop.

pamant,suspend. planseu,cu d= 50mm

SB16C1

21.L 6704306 buc 24.00 9.75Tub pp cu o mufa htem DN 32x2000 cod

62500013

234.00

material:

manopera:

utilaj:

transport:

22 m 11.80 471.80

1.58

10.22

0.00

0.00

63.00

408.80

0.00

0.00




SB16C1


62500033

215.00

material:

manopera:

utilaj:

transport:

23 m 11.80 613.34

1.58

10.22

0.00

0.00

81.90

531.44

0.00

0.00




SB16C1


62500049

605.80

material:

manopera:

utilaj:

transport:

24 m 8.93 1,124.90

3.05

5.88

0.00

0.00

384.02

740.88

0.00

0.00


canalizare,Montare aparent in nisa,ingrop.

pamant,suspend. planseu,cu d=110 mm

SB16E1


62500093

970.83

material:

manopera:

utilaj:

transport:

25 buc 6.07 206.27

0.89

5.18

0.00

0.00

30.15

176.12

0.00

0.00

34.00Coturi...pvc-u,pentru canalizare,cu imbinare

prin lipire la 45;67 1/2;87 1/2 grade,avand

d= 32 mm

SB17A1

25.L 6712226 buc 34.00 3.69Cot polipropilena htb la 45 grade DN 32

cod 62504005

125.46

material:

manopera:

utilaj:

transport:

26 buc 6.37 178.42

1.19

5.18

0.00

0.00

33.38

145.04

0.00

0.00


prin lipirela 45;67 1/2;87 1/2 grade,avand

d= 40 mm

SB17B1

26.L 6712235 buc 28.00 17.84Cot polipropilena 45 gr DN 40 cod

kab040x45

499.52

material:

manopera:

utilaj:

transport:

27 buc 7.17 272.58

1.57

5.60

0.00

0.00

59.78

212.80

0.00

0.00



d= 50 mm

SB17C1

27.L 6712241 buc 38.00 12.00Cot polipropilena la 45 grade DN 50 nii

2167

456.00

material:

manopera:

utilaj:

transport:

28 buc 10.60 657.26

2.90

7.70

0.00

0.00

179.87

477.39

0.00

0.00



d=110 mm

SB17E1

Pag 5


0 1 2 3 4 5 = 3 x 4

28.L 6712265 buc 62.00 35.00Cot polipropilena la 45 grade DN 110 nii

2167

2,170.00

material:

manopera:

utilaj:

transport:

29 buc 22.89 320.47

14.35

8.54

0.00

0.00

200.92

119.56

0.00

0.00

14.00Piesa de curatare...pvc-u,pentru

canalizare,cu imbinare prin lipire avand

d=110 mm

SB21C1

material:

manopera:

utilaj:

transport:

30 buc 22.92 114.61

15.08

7.84

0.00

0.00

75.41

39.20

0.00

0.00

5.00Caciula de ventilatie din tabla,Montare pe

coloane aeris din tub fonta sau gresie

antiacida...d=110mm

SB49A3

material:

manopera:

utilaj:

transport:

31 buc 4.48 223.95

0.98

3.50

0.00

0.00

48.95

175.00

0.00

0.00

50.00Bratara ...BRIDE SUSTINERE 110 SA43E1

material:

manopera:

utilaj:

transport:

32 m 7.25 188.49

2.49

4.76

0.00

0.00

64.73

123.76

0.00

0.00

26.00Confectionare si montarea tevii de protectie

la trecerea conductelor prin plansee,teava

avand...d=2 tolii

SA45D1

material:

manopera:

utilaj:

transport:

33 m 4.84 1,637.37

0.00

4.84

0.00

0.00

0.00

1,637.37

0.00

0.00

338.00Izolare conducte cu elastomer 9 mm IZH02A

33.L 17000753746 ml 338.00 13.36Procurare termoiz. elastomeri 9 mm 4,515.68

material:

manopera:

utilaj:

transport:

34 buc 42.15 379.38

36.41

5.74

0.00

0.00

327.72

51.66

0.00

0.00

9.00Portprosop din...am nichel. Montare pe

pereti tip u,cu 1 brat, deschid. 450mm

SC24A1

material:

manopera:

utilaj:

transport:

35 buc 7.55 67.98

0.41

7.14

0.00

0.00

3.72

64.26

0.00

0.00

9.00Etajera din...portelan sanitar tip SC25A1

35.L 2451485 buc 9.00 15.00Etajera portelan tip e2.30 alb c.1 ni

716

135.00

material:

manopera:

utilaj:

transport:

36 buc 113.65 1,022.82

99.93

13.72

0.00

0.00

899.34

123.48

0.00

0.00

9.00Oglinda sanit. semicrist. margini. slef. cu

dimens....400x500mm

SC26A1

material:

manopera:

utilaj:

transport:

37 buc 39.90 359.10

35.56

4.34

0.00

0.00

320.04

39.06

0.00

0.00

9.00Sapuniera din...portelan sanitar,tip

sa2-15,aparenta,simpla

SC28B1

material:

manopera:

utilaj:

transport:

38 buc 34.07 272.53

28.33

5.74

0.00

0.00

226.61

45.92

0.00

0.00

8.00Suport...pentru hirtie calitatea 1 (porthirtie)

din portelan sanitar,ha1 ni 545/63

SC30A1

Pag 6


0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

39 m 1.21 407.63

0.09

1.12

0.00

0.00

29.07

378.56

0.00

0.00

338.00Efectuarea probei de etans. la pres. si

spalat cond. de apa,din tub fonta pres.

avand...d=100-125mm

SF05B1

material:

manopera:

utilaj:

transport:

40 m 0.98 331.24

0.00

0.98

0.00

0.00

0.00

331.24

0.00

0.00

338.00Spalarea si darea in functiune a...cond. de

apa,executate cu tevi din pvc.

SF04A1

material:

manopera:

utilaj:

transport:

41 tona 7.00 35.00

0.00

7.00

0.00

0.00

0.00

35.00

0.00

0.00



vagon

TRI1AA01A#

material:

manopera:

utilaj:

transport:

42 tona 1.00 5.00

0.00

0.00

0.00

1.00

0.00

0.00

0.00

5.00




TRA01A10

material:

manopera:

utilaj:

transport:

43 tona 3.50 17.50

0.00

3.50

0.00

0.00

0.00

17.50

0.00

0.00



categ.1

TRI1AA08C1

material:

manopera:

utilaj:

transport:

44 tona 12.68 63.42

0.00

12.68

0.00

0.00

0.00

63.42

0.00

0.00




TRB01B13




asiguratorie pentru

munca (CAM)

244.052.250 %




610.00 1,738.06 26.23 0.28Profit 2,374.575.000 %



TVA: % 19.00 9,474.54


Intocmit,



Pag 1



STADIUL FIZIC: Deviz nr. 9 - Lucrari de instalatii sanitare - Retele exterioare



Executant: ________________________________________

- lei - 09.10.2018




Pretul unitar

(exclusiv TVA)

-lei-

TOTALUL

(exclusiv TVA)

-lei-

0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

1 m 5.32 1,107.01

0.12

5.18

0.03

0.00

24.18

1,077.44

5.39

0.00

208.00Teava pvc tip 4(g)sau3(m) mont in pamant

in ext. cladirilor avand diam de 110-160mm

ACA07XB

1.L 6700652 m 218.40 1.07Teava din p.v.c.canalizare D= 160 233.69

1.L 6712643 buc 35.36 27.58Cot PVC DN 160 975.23

material:

manopera:

utilaj:

transport:

2 m 5.41 227.25

0.20

5.18

0.03

0.00

8.60

217.56

1.09

0.00

42.00Teava pvc tip 4(g)sau3(m) mont in pamant

in ext. cladirilor avand diam de 110-160mm

ACA07XB

2.L 6700468 m 44.10 7.29Procurare Teava din p.v.c.canalizare D= 110 321.49

2.L 6712605 buc 7.14 15.22Procurare Cot PVC DN 110 108.67

material:

manopera:

utilaj:

transport:

3 buc 1.60 6.38

0.00

1.60

0.00

0.00

0.00

6.38

0.00

0.00

4.00Piesa trecere prin fundatii D = 110 mm AcE147A01+as

im

3.L 20029522 buc 4.00 1,245.26Procurare Piesa trecere prin fundatii d.110

mm

4,981.04

material:

manopera:

utilaj:

transport:

4 m 7.59 1,320.51

1.57

6.02

0.00

0.00

273.03

1,047.48

0.00

0.00

174.00Teava pvc neplastifiata tip g montare la

constr. industr. in coloane...d=32 mm

SA10D1

4.L 20025447 m 177.48 4.98Procurare teava din PEID Dn 40 mm 883.84

material:

manopera:

utilaj:

transport:

5 buc 5.68 11.36

1.48

4.20

0.00

0.00

2.96

8.40

0.00

0.00

2.00Racord olandez sau cot cu racord

olandez,zn,cu etans

plana,filet...interior-exterior,d=1 1/4 - 2

SD20C#

5.L 4121826 buc 2.00 114.84Procurare RACORD COMPRESIUNE DE

40X 1 1/4’’

229.68

material:

manopera:

utilaj:

transport:

6 buc 5.08 5.08

1.16

3.92

0.00

0.00

1.16

3.92

0.00

0.00

1.00Racord olandez cu etansare plana cu filet

interiorsi exterior tip u2,avand...d=1 1/2 toli

SD31F1

6.L 4122260 buc 1.00 17.83Procurare CLAPET ANTIRETUR 110MM -

CANALIZARE

17.83

Pag 2


0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

7 buc 4.89 9.79

0.69

4.20

0.00

0.00

1.39

8.40

0.00

0.00

2.00Racord olandez sau cot cu racord

olandez,zn,cu etans

plana,filet...interior-exterior,d=1 1/4 - 2

SD20C#

7.L 4120262 buc 2.00 36.30Mufa dubla PEHD DN 50mm 72.60

material:

manopera:

utilaj:

transport:

8 buc 44.45 266.70

20.65

23.80

0.00

0.00

123.90

142.80

0.00

0.00

6.00Robinet cu cep,cu trei cai,cu flansa,cu

presgarnitura pt.inst.incalzire

centrala,diametrul 15-50 mm

ID02XA-asim

8.L 4500905 buc 6.00 295.00Procurare apometru Dn 25 1,770.00

material:

manopera:

utilaj:

transport:

9 buc 100.50 100.50

98.22

2.28

0.00

0.00

98.22

2.28

0.00

0.00

1.00Supapa sens cu d:1 1/4" IA24C1

material:

manopera:

utilaj:

transport:

10 buc 5.08 15.25

1.16

3.92

0.00

0.00

3.49

11.76

0.00

0.00

3.00Racord olandez cu etansare plana cu filet

interiorsi exterior tip u2,avand...d=1 1/2 toli

SD31F1-asim

10.L 4122260 buc 3.00 17.83Procurare CLAPET ANTIRETUR 110MM -

CANALIZARE

53.49

material:

manopera:

utilaj:

transport:

11 buc 351.26 351.26

0.00

351.26

0.00

0.00

0.00

351.26

0.00

0.00

1.00CAMIN PREFABRICATE DIN BETON

PENTRU INSTALATIA HIDRAULICA DE

CONTORIZARE

SF06D1

material:

manopera:

utilaj:

transport:

12 buc 1,914.35 1,914.35

1,914.35

0.00

0.00

0.00

1,914.35

0.00

0.00

0.00

1.00Procurare camin PREFABRICAT DIN

BETON PENTRU INSTALATIA HIDRAULICA

DE CONTORIZARE

20027531

material:

manopera:

utilaj:

transport:

13 buc 211.46 211.46

201.66

9.80

0.00

0.00

201.66

9.80

0.00

0.00

1.00Capac si rama STAS 2308-81 pentru

camine fara piesa suport necarosabil tip I

ACD01A1

material:

manopera:

utilaj:

transport:

14 buc 36.79 36.79

0.53

36.26

0.00

0.00

0.53

36.26

0.00

0.00

1.00Racord fix tip...a pentru stins incendiu la

instalatiilede stropire trafo si cabluri,avand

d=4 toli

SD32C1-asim

14.L 7336070 buc 1.00 26.70Procurare RACORD OLANDEZ DN 1 1/4” 26.70

material:

manopera:

utilaj:

transport:

15 buc 15.86 15.86

3.38

12.49

0.00

0.00

3.38

12.49

0.00

0.00

1.00Fiting de etansare pentru teava de protectie

in mediu exploziv:cu masa izolanta,cu dn 1

1/2

ATD08E1

15.L 7322536 buc 1.00 35.30NIPLU DN 1 1/4” 35.30

material:

manopera:

utilaj:

transport:

16 buc 36.79 36.79

0.53

36.26

0.00

0.00

0.53

36.26

0.00

0.00

1.00Racord fix tip...a pentru stins incendiu la

instalatiilede stropire trafo si cabluri,avand

d=4 toli

SD32C1-asim

16.L 6701416 buc 1.00 9.41Procurare Racord PEHD 40 X 1FI 9.41

Pag 3


0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

17 buc 16.15 16.15

9.43

6.72

0.00

0.00

9.43

6.72

0.00

0.00

1.00Robinet trecere cu ventil si mufe (cu

descarcare) pentru tevi din otel cu...d=1 1/2

SD14D1

17.L 4202149 buc 1.00 32.93Procurare robinet de CONCESIE CU TIJA

DE MANEVRA DN 1 1/4” montata pe

conducta de PEID

32.93

material:

manopera:

utilaj:

transport:

18 buc 989.20 7,913.60

669.65

284.34

35.21

0.00

5,357.21

2,274.72

281.67

0.00

8.00Camin vizitare STAS 2448-73 cu camera

lucru hc=2m din tub beton cu cep si buza la

canale bxh 500x750

ACD04J1


18.L 2101145 mc 0.91 255.20Mortar de zidarie M 100 nisip s 1030 232.74

material:

manopera:

utilaj:

transport:

19 buc 288.96 2,311.68

277.48

11.48

0.00

0.00

2,219.84

91.84

0.00

0.00

8.00Capac si rama STAS 2308-81 pentru

camine fara piesa suport carosabil tip III a

ACD01D1

material:

manopera:

utilaj:

transport:

20 mc 25.62 7,429.80

0.00

25.62

0.00

0.00

0.00

7,429.80

0.00

0.00


inchise la deblee,in canale deschise,in


vegetal de 10-30 cm grosime etc....in


vehicul la H de 0.61-2 m teren tare

TSA01G1

material:

manopera:

utilaj:

transport:

21 mc 6.02 1,396.64

0.00

6.02

0.00

0.00

0.00

1,396.64

0.00

0.00

232.00Imprastierea cu lopata a pamant.

afinat,strat uniform 10-30cm. gros cu

sfarim. bulg. teren...pamant coeziv

TSD01C1

material:

manopera:

utilaj:

transport:

22 mc 30.40 7,052.80

0.30

30.10

0.00

0.00

69.60

6,983.20

0.00

0.00

232.00Umplutura...de pamant RPCXA03A

material:

manopera:

utilaj:

transport:

23 mc 10.50 2,436.00

0.00

10.50

0.00

0.00

0.00

2,436.00

0.00

0.00






coeziv

TSD04B1

material:

manopera:

utilaj:

transport:

24 mc 53.37 3,095.52

46.99

6.38

0.00

0.00

2,725.25

370.27

0.00

0.00

58.00Strat nisip asezat in sant pentru...protejarea

cablurilor la lucr in prof netipizat

W2H04A1

material:

manopera:

utilaj:

transport:

25 ml 5.00 2,117.96

3.60

1.40

0.00

0.00

1,524.36

593.60

0.00

0.00

424.00Folie de AVERTIZARE IZF09A#-asim

material:

manopera:

utilaj:

transport:

26 m 2.38 595.00

0.00

2.38

0.00

0.00

0.00

595.00

0.00

0.00

250.00Efectuare proba de etans. la pres. a

Instalatie...inter. de apa,executate cu tevi

pvc inclusiv armaturile

SF02A1

Pag 4


0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

27 m 0.98 170.52

0.00

0.98

0.00

0.00

0.00

170.52

0.00

0.00

174.00Spalarea si darea in functiune a...cond. de

apa,executate cu tevi din pvc.

SF04A1

material:

manopera:

utilaj:

transport:

28 tona 6.30 63.00

0.00

6.30

0.00

0.00

0.00

63.00

0.00

0.00



sau teren-auto cate

TRI1AA01F3

material:

manopera:

utilaj:

transport:

29 tona 17.00 170.00

0.00

0.00

0.00

17.00

0.00

0.00

0.00

170.00




TRA01A50

material:

manopera:

utilaj:

transport:

30 tona 4.90 49.00

0.00

4.90

0.00

0.00

0.00

49.00

0.00

0.00




TRI1AA08F3

material:

manopera:

utilaj:

transport:

31 tona 12.68 126.84

0.00

12.68

0.00

0.00

0.00

126.84

0.00

0.00




TRB01B13




asiguratorie pentru

munca (CAM)

575.092.250 %




1,437.41 1,558.35 15.85 9.35Profit 3,020.965.000 %



TVA: % 19.00 12,053.61


Intocmit,



Pag 1



STADIUL FIZIC: Deviz nr. 12 - Lucrari de instalatii termice



Executant: ________________________________________

- lei - 09.10.2018




Pretul unitar

(exclusiv TVA)

-lei-

TOTALUL

(exclusiv TVA)

-lei-

0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

1 buc 132.95 3,456.63

0.11

132.84

0.00

0.00

2.79

3,453.84

0.00

0.00

26.00Montat convectoradiator tip panou

...montare 1 rind tevi,racordat cu

mufa,h=624mm avand >15 tevi verticale

IB02D01

material:

manopera:

utilaj:

transport:

2 buc 460.00 3,220.00

460.00

0.00

0.00

0.00

3,220.00

0.00

0.00

0.00

7.00Procurare radiatoare DE TIP PANOU, DIN

TABLA DE OTEL, TIP 11 ECHIPATE CU

ROBINET INCALZIRE REGLAJ

TUR,RETUR, DEZAERATOR MANUAL,

CONSOLE SUSTINERE. H=600, L= 400

5709072

material:

manopera:

utilaj:

transport:

3 buc 581.00 581.00

581.00

0.00

0.00

0.00

581.00

0.00

0.00

0.00






5709073

material:

manopera:

utilaj:

transport:

4 buc 695.00 695.00

695.00

0.00

0.00

0.00

695.00

0.00

0.00

0.00






5709075

material:

manopera:

utilaj:

transport:

5 buc 715.00 1,430.00

715.00

0.00

0.00

0.00

1,430.00

0.00

0.00

0.00






5709076

material:

manopera:

utilaj:

transport:

6 buc 835.00 835.00

835.00

0.00

0.00

0.00

835.00

0.00

0.00

0.00






5709077

material:

manopera:

utilaj:

transport:

7 buc 249.00 498.00

249.00

0.00

0.00

0.00

498.00

0.00

0.00

0.00






5709078

material:

manopera:

utilaj:

transport:

8 buc 268.00 268.00

268.00

0.00

0.00

0.00

268.00

0.00

0.00

0.00






5709080

Pag 2


0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

9 buc 285.00 1,710.00

285.00

0.00

0.00

0.00

1,710.00

0.00

0.00

0.00






5709084

material:

manopera:

utilaj:

transport:

10 buc 348.95 697.90

348.95

0.00

0.00

0.00

697.90

0.00

0.00

0.00






5709087

material:

manopera:

utilaj:

transport:

11 buc 916.03 1,832.06

916.03

0.00

0.00

0.00

1,832.06

0.00

0.00

0.00



ROBINET INCALZIRE REGLAJ TUR,

RETUR, DEZAERATOR MANUAL,


5709217

material:

manopera:

utilaj:

transport:

12 buc 996.45 996.45

996.45

0.00

0.00

0.00

996.45

0.00

0.00

0.00



ROBINET INCALZIRE REGLAJ TUR,

RETUR, DEZAERATOR MANUAL,


5709218

material:

manopera:

utilaj:

transport:

13 buc 4.82 86.70

0.90

3.92

0.00

0.00

16.14

70.56

0.00

0.00

18.00Robinet cu cep drepentru, cu mufe fara

presgarnitura , pentru Instalatie incalzire

centrala , cu d:...32 mm

ID05B1

13.L 6719518 buc 18.00 4.90SENZORI TERMOSTATICI PENTRU

ROBINETII TUR AI RADIATOARELOR

88.20

material:

manopera:

utilaj:

transport:

14 m 60.69 19,905.78

41.35

19.34

0.00

0.00

13,562.57

6,343.21

0.00

0.00

328.00CONDUCTA CUPRU CU DIAMETRUL

EXTERIOR 15MM, INCLUSIV ELEMENTE

DE LEGATURA(FITINGURI)

FE03C2

material:

manopera:

utilaj:

transport:

15 m 63.55 8,134.64

44.21

19.34

0.00

0.00

5,659.24

2,475.40

0.00

0.00




FE03C3

material:

manopera:

utilaj:

transport:

16 m 51.84 2,281.13

31.25

20.59

0.00

0.00

1,375.10

906.03

0.00

0.00




FE03D1

material:

manopera:

utilaj:

transport:

17 m 71.68 6,021.44

51.09

20.59

0.00

0.00

4,291.75

1,729.68

0.00

0.00




FE03D2

material:

manopera:

utilaj:

transport:

18 m 117.64 3,058.55

91.15

26.49

0.00

0.00

2,369.91

688.64

0.00

0.00




FE03E1

material:

manopera:

utilaj:

transport:

19 m 4.59 11,477.89

0.25

4.34

0.00

0.00

636.57

10,841.32

0.00

0.00

2,498.00Teava material plastic (pp,pe,pp-r) imbinata

prin sudura prin polifuziune, la

ctii...ind,d=20 mm

SA14B#

Pag 3


0 1 2 3 4 5 = 3 x 4

19.L 6717058 m 2,547.96 14.34Teava poliet inalta dens PE 80,pn 6 diam

ext 20mm

36,537.75

19.L 6719485 buc 2,067.31 8.12Cot din poliet inalta dens PE 80,pn 6 diam

ext 20mm

16,777.50

19.L 6719493 buc 499.60 5.00Teu din poliet inalta dens PE 80,pn 6 diam

ext 20mm

2,498.00

19.L 6719513 buc 155.05 5.00Reductie din poliet inalta dens PE 80,pn 6

diam ext 20mm

775.24

19.L 6719477 buc 99.92 3.26Mufa poliet inalta dens PE 80,pn 6 diam

ext 20mm

325.28

19.L 6719545 buc 2,498.00 9.39Racord poliet inalta dens PE 80,pn 6 diam

ext 20mm

23,447.77

19.L 3006 ora 51.46 45.00Grup termic de sudura 28-35kw 2,315.65

material:

manopera:

utilaj:

transport:

20 buc 235.36 470.72

100.96

134.40

0.00

0.00

201.92

268.80

0.00

0.00

2.00Distribuitor-colector montat pe sustinator

gata confectionat,avind diametrul de 252 -

390 mm

IC11XD

20.L 7318897 buc 2.00 631.00DISTRIBUITOR COLECTOR INCALZIRE IN

PARDOSEALA CU 3 CAI, COMPLET

ECHIPAT CU CUTIE DE PROTECTIE SI

ARMATURI

1,262.00

material:

manopera:

utilaj:

transport:

21 buc 255.41 255.41

121.01

134.40

0.00

0.00

121.01

134.40

0.00

0.00



390 mm

IC11XD

21.L 7318900 buc 1.00 756.30DISTRIBUITOR COLECTOR INCALZIRE IN



ARMATURI

756.30

material:

manopera:

utilaj:

transport:

22 buc 342.88 685.76

208.48

134.40

0.00

0.00

416.96

268.80

0.00

0.00



390 mm

IC11XD

22.L 7318899 buc 2.00 1,303.00DISTRIBUITOR COLECTOR INCALZIRE IN



ARMATURI

2,606.00

material:

manopera:

utilaj:

transport:

23 buc 315.92 1,579.62

181.52

134.40

0.00

0.00

907.62

672.00

0.00

0.00



390 mm

IC11XD-asim

23.L 7318895 buc 5.00 1,134.53MODUL HIDRAULIC(KIT DE AMESTEC) SI

AUTOMATIZARE INSTALATIE INCALZIRE IN

PARDOSEALA, INCLUSIV SENZORI PT

FIECARE INCAPERE

5,672.65

material:

manopera:

utilaj:

transport:

24 m 3.89 1,421.15

0.39

3.50

0.00

0.00

142.48

1,278.67

0.00

0.00

365.33Nuturi in tencuieli interioare sau exterioare

sectiunea 2x1-3x2cm pentru separarea

cimpurilor

CF17A1

material:

manopera:

utilaj:

transport:

25 mp 75.15 20,591.10

75.15

0.00

0.00

0.00

20,591.10

0.00

0.00

0.00

274.00Polistiren extrudat rugos XPS pentru soclu

Baumit cu dimensiunile 120 x 65 x 8 cm

20012610

Pag 4


0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

26 kg 0.77 1,162.35

0.06

0.49

0.23

0.00

88.65

735.00

338.70

0.00

1,500.00Armaturi din plase sudate la constr.cu

h<35 m montate in placi (ob37 d>8mm)

CC03XB

26.L 2002349 kg 1,500.00 1.36Plasa sudate tip 308 nq

283x6,5(54,8kg/buc) OL 37-1n

2,040.00

26.L 2000200 kg 7.50 2.38Otel beton profil neted OB 37-1 K stas 438

D = 18mm

17.85

material:

manopera:

utilaj:

transport:

27 kg 88.01 880.10

88.01

0.00

0.00

0.00

880.10

0.00

0.00

0.00

10.00ADITIVI PENTRU SAPA INCALZIRE IN

PARDOSEALA, V=20L

7358779

material:

manopera:

utilaj:

transport:

28 m 39.62 9,429.56

39.62

0.00

0.00

0.00

9,429.56

0.00

0.00

0.00

238.00BANDA PERIMETRALA AUTOADEZIVA PT

INCALZIRE IN PARDOSEALA 200X8MM

20010005

material:

manopera:

utilaj:

transport:

29 mp 18.40 5,041.60

18.40

0.00

0.00

0.00

5,041.60

0.00

0.00

0.00

274.00FOLIE ANTIVAPORI DIN POLIETILENA

0,2MM PT INCALZITE IN PARDOSEALA

2601102

material:

manopera:

utilaj:

transport:

30 m 2.91 955.92

0.11

2.80

0.00

0.00

37.52

918.40

0.00

0.00

328.00IZOLATIE DIN ELASTOMER 9MM PENTRU

CONDUCTA DE CUPRU - DE 15MM

RPSF09B1

material:

manopera:

utilaj:

transport:

31 m 2.97 380.36

0.17

2.80

0.00

0.00

21.96

358.40

0.00

0.00



RPSF09B2

material:

manopera:

utilaj:

transport:

32 m 3.03 133.27

0.23

2.80

0.00

0.00

10.07

123.20

0.00

0.00



RPSF09B3

material:

manopera:

utilaj:

transport:

33 m 3.09 259.22

0.29

2.80

0.00

0.00

24.02

235.20

0.00

0.00



RPSF09B4

material:

manopera:

utilaj:

transport:

34 m 3.23 83.95

0.43

2.80

0.00

0.00

11.15

72.80

0.00

0.00



RPSF09B5

material:

manopera:

utilaj:

transport:

35 buc 3.33 732.91

0.39

2.94

0.00

0.00

86.11

646.80

0.00

0.00

220.00BRATARI PT. FIXAREA TEVII DE CUPRU DE

15

RPCE24A#

Pag 5


0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

36 buc 3.33 286.50

0.39

2.94

0.00

0.00

33.66

252.84

0.00

0.00


18

RPCE24A%

material:

manopera:

utilaj:

transport:

37 buc 4.45 133.54

0.39

4.06

0.00

0.00

11.74

121.80

0.00

0.00


22

RCSE24A%

material:

manopera:

utilaj:

transport:

38 buc 5.31 297.13

0.97

4.34

0.00

0.00

54.10

243.03

0.00

0.00


28

RPCE25A1

material:

manopera:

utilaj:

transport:

39 buc 7.55 135.83

0.97

6.58

0.00

0.00

17.39

118.44

0.00

0.00


35

RPCE24XA

material:

manopera:

utilaj:

transport:

40 buc 72.27 433.60

47.21

25.06

0.00

0.00

283.24

150.36

0.00

0.00

6.00Dispozitiv de siguranta pentru suprapres.

marimea...i

IC41A1

40.L 7326087 buc 6.00 90.18Procurare aerisitor de coloana 541.08

material:

manopera:

utilaj:

transport:

41 buc 10.73 279.07

4.57

6.16

0.00

0.00

118.91

160.16

0.00

0.00

26.00Confectionarea montarea+cimentarea tevii

de protectie la trecerea conductelor prin

ziduri...d=3 toli

IC40F1

material:

manopera:

utilaj:

transport:

42 mp 5.74 2,870.00

0.00

5.74

0.00

0.00

0.00

2,870.00

0.00

0.00

500.00Efectuare proba etans. la pres. Instalatie

incalz. centrala,supr totala incalz. a

corpurilor...este:201 mp. la 500 mp

IE01C1

material:

manopera:

utilaj:

transport:

43 mp 4.90 2,450.00

0.00

4.90

0.00

0.00

0.00

2,450.00

0.00

0.00

500.00Efectuare proba dilat.-contract. si funct. a

Instalatie incalz centr,supr. totala. incalz.

este:...201mp la 500mp

IE02C1

material:

manopera:

utilaj:

transport:

44 mp 3.50 1,750.00

0.00

3.50

0.00

0.00

0.00

1,750.00

0.00

0.00

500.00Spalarea cu apa potabila...a instalatiei

interioare de incalzire centrala cu sup. corp

201-500 mp.

IE07C1

material:

manopera:

utilaj:

transport:

45 tona 6.30 31.50

0.00

6.30

0.00

0.00

0.00

31.50

0.00

0.00



sau teren-auto cate

TRI1AA01F3

material:

manopera:

utilaj:

transport:

46 tona 27.90 139.50

0.00

0.00

0.00

27.90

0.00

0.00

0.00

139.50




TRA01A50

Pag 6


0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

47 tona 4.90 24.50

0.00

4.90

0.00

0.00

0.00

24.50

0.00

0.00




TRI1AA08F3

material:

manopera:

utilaj:

transport:

48 tona 12.68 63.42

0.00

12.68

0.00

0.00

0.00

63.42

0.00

0.00




TRB01B13


215,805.02 139.50 2,654.35 40,457.19 172,553.98Total Cheltuieli directe:


asiguratorie pentru

munca (CAM)

910.292.250 %

Total Inclusiv Cheltuieli directe: 172,553.98 41,367.48 2,654.35 139.50 216,715.31


Total Inclusiv Cheltuieli indirecte: 189,809.38 45,504.22 2,919.78 153.45 238,386.84

2,275.21 9,490.47 145.99 7.67Profit 11,919.345.000 %

Total Inclusiv Beneficiu: 199,299.85 47,779.43 3,065.77 161.12 250,306.18


TVA: % 19.00 47,558.17


Intocmit,



Pag 1



STADIUL FIZIC: Deviz nr. 13 - Montaj echipamente in CT



Executant: ________________________________________

- lei - 09.10.2018




Pretul unitar

(exclusiv TVA)

-lei-

TOTALUL

(exclusiv TVA)

-lei-

0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

1 buc 1,775.30 1,775.30

50.68

1,724.63

0.00

0.00

50.68

1,724.63

0.00

0.00

1.00Montare CAZAN DE PREPARARE AGENT

TERMIC, PE COMBUSTIBIL SOLID –

PELETI CU PUTEREA INSTALATA DE

45KW, COMPLET ECHIPAT CU

REZERVOR PELETI SI SISTEM

ALIMENTARE, INCLUSIV MODUL

ELECTRONIC DE AUTOMATIZARE

IA02F1

material:

manopera:

utilaj:

transport:

2 buc 166.77 333.55

108.67

58.10

0.00

0.00

217.35

116.20

0.00

0.00

2.00Montare POMPA DE CALDURA INVERTER

AER-APA, COMPLET ECHIPATA, CU

PUTEREA INSTALATA DE 20KW

IA26A1

material:

manopera:

utilaj:

transport:

3 buc 140.97 281.94

21.45

119.52

0.00

0.00

42.89

239.05

0.00

0.00

2.00CONTROLER POMPA DE CALDURA FA10A1

material:

manopera:

utilaj:

transport:

4 buc 166.77 333.55

108.67

58.10

0.00

0.00

217.35

116.20

0.00

0.00

2.00Montare POMPA DE CIRCULATIE PENTRU

POMPA DE CALDURA COMPLET ECHIPATA

IA26A1

material:

manopera:

utilaj:

transport:

5 buc 46.95 46.95

7.22

39.73

0.00

0.00

7.22

39.73

0.00

0.00

1.00Montare PUFFER 1000L COMPLET

ECHIPAT

EF02C1

material:

manopera:

utilaj:

transport:

6 buc 11.48 11.48

0.00

11.48

0.00

0.00

0.00

11.48

0.00

0.00

1.00Montaj VANA CU 3 CAI SERVOMOTORIZATA TsH45A

material:

manopera:

utilaj:

transport:

7 buc 183.94 183.94

82.07

101.85

0.02

0.00

82.07

101.85

0.02

0.00

1.00Montare boiler BIVALENT, COMPLET

ECHIPAT, CU VOLUMUL DE 500 L

IA22C1

material:

manopera:

utilaj:

transport:

8 buc 151.98 151.98

67.92

81.73

2.33

0.00

67.92

81.73

2.33

0.00

1.00Montare INCALZITOR ELECTRIC 15 KW,

COMPLET ECHIPAT

IA35A1

Pag 2


0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

9 buc 274.48 274.48

67.92

204.23

2.33

0.00

67.92

204.23

2.33

0.00

1.00Montare SOFT COMANDA SI

MONITORIZARE SISTEM POMPA DE

CALDURA

IA35A1

material:

manopera:

utilaj:

transport:

10 buc 166.77 333.55

108.67

58.10

0.00

0.00

217.35

116.20

0.00

0.00

2.00Montare CONDUCTA CONDENS + FIR

ELECTRIC

IA26A1

material:

manopera:

utilaj:

transport:

11 buc 166.77 833.87

108.67

58.10

0.00

0.00

543.37

290.50

0.00

0.00

5.00Montare pompe agent termic IA26A1

material:

manopera:

utilaj:

transport:

12 buc 100.57 100.57

98.29

2.28

0.00

0.00

98.29

2.28

0.00

0.00

1.00Montare INSTALATIE DE DEDURIZARE -

0,6 MC/H

IA24C1

material:

manopera:

utilaj:

transport:

13 buc 2,423.75 2,423.75

0.00

2,423.75

0.00

0.00

0.00

2,423.75

0.00

0.00

1.00Montare cos de fum cu Dn 200 mm, cu

inaltime de 12m, din otel inoxidabil si

racord flexibil

IC27C1

material:

manopera:

utilaj:

transport:

14 buc 87.33 87.33

85.05

2.28

0.00

0.00

85.05

2.28

0.00

0.00

1.00Montare SURSA UPS 1 KVA IA24A1

material:

manopera:

utilaj:

transport:

15 buc 183.94 183.94

82.07

101.85

0.02

0.00

82.07

101.85

0.02

0.00

1.00Montare VAS DE EXPANSIUNE INCHIS CU

MEMBRANA AVAND CAPACITATEA DE 120

L, PENTRU INSTALATIA DE INCALZIRE

IA22C1

material:

manopera:

utilaj:

transport:

16 buc 183.94 183.94

82.07

101.85

0.02

0.00

82.07

101.85

0.02

0.00

1.00Montare VAS DE EXPANSIUNE INCHIS CU

MEMBRANA AVAND CAPACITATEA DE 50 L,

PENTRU INSTALATIA DE INCALZIRE

IA22C1

material:

manopera:

utilaj:

transport:

17 buc 342.88 342.88

208.48

134.40

0.00

0.00

208.48

134.40

0.00

0.00



390 mm

IC11XD

17.L 73188899 buc 1.00 1,303.00DISTRIBUITOR - COLECTOR COMPLET

ECHIPAT (TERMONMANOMETRU,

ROBINET DE GOLIRE) D=1 1/2”MM

1,303.00

material:

manopera:

utilaj:

transport:

18 buc 27.86 779.96

20.16

7.70

0.00

0.00

564.38

215.58

0.00

0.00

28.00ROBINET CU SFERA, CU SECTIUNE DE

TRECERE TOTALA SI PARGHIE DE

MANEVRA, DN= 11/2’’-8buc, 6 buc, 1 1/4"-2

buc, 1"-2 buc, 1/2"-10 buc

FE19A1

material:

manopera:

utilaj:

transport:

19 buc 54.28 325.70

24.44

29.85

0.00

0.00

146.61

179.09

0.00

0.00

6.00MONTAT ROBINET CLAPET(DE

RETINERE) – SUPAPA DE SENS CU

CLAPET, DN=1 1/2’’-2buc, 1"-2buc,

1/2"-2buc

TFB02XC

Pag 3


0 1 2 3 4 5 = 3 x 4

19.L 4504030 buc 6.00 2,809.51PROCURARE ROBINET CLAPET(DE

RETINERE) – SUPAPA DE SENS CU

CLAPET, DN=1 1/2’’-2buc, 1"-2buc,

1/2"-2buc

16,857.06

material:

manopera:

utilaj:

transport:

20 buc 11.48 11.48

0.00

11.48

0.00

0.00

0.00

11.48

0.00

0.00

1.00Montaj VANA AMESTEC TERMOSTATATA

CU TREI CAI 1 1/2’’

TsH45A

material:

manopera:

utilaj:

transport:

21 buc 100.57 804.56

98.29

2.28

0.00

0.00

786.36

18.20

0.00

0.00

8.00Supapa de siguranta IA24C1

material:

manopera:

utilaj:

transport:

22 buc 72.27 433.60

47.21

25.06

0.00

0.00

283.24

150.36

0.00

0.00

6.00Dispozitiv de siguranta pentru suprapres.

marimea...i

IC41A1

22.L 73260787 buc 6.00 90.18Procurare DEZAERITOR AUTOMAT DE

COLOANA, CU VALVA DE IZOLARE 1/2 ‘’

541.08

material:

manopera:

utilaj:

transport:

23 buc 72.27 433.60

47.21

25.06

0.00

0.00

283.24

150.36

0.00

0.00

6.00Montat FILTRU INCLINAT PENTRU

IMPURITATI, DN=1 1/2’’

IC41A1

23.L 7327811 buc 6.00 64.16Procurat FILTRU INCLINAT PENTRU

IMPURITATI, DN=1 1/2’’

384.96

material:

manopera:

utilaj:

transport:

24 buc 40.01 80.01

0.98

39.02

0.00

0.00

1.97

78.05

0.00

0.00

2.00Termostat CU BRATARA ELASTICA 1 1/2 ’’ FG02A1

material:

manopera:

utilaj:

transport:

25 buc 72.02 288.07

64.49

7.53

0.00

0.00

257.95

30.13

0.00

0.00

4.00TERMOMANOMETRU MONTAT PE

CONDUCTA DN ½’’

FF01A1

material:

manopera:

utilaj:

transport:

26 buc 72.02 144.04

64.49

7.53

0.00

0.00

128.97

15.06

0.00

0.00

2.00MANOMETRU MONTAT PE CONDUCTA

DN½’’

FF01A2

material:

manopera:

utilaj:

transport:

27 buc 7,133.83 7,133.83

5,173.83

1,960.00

0.00

0.00

5,173.83

1,960.00

0.00

0.00

1.00Serpentina incalzire sere, teava otel

constr....fara sud. d:51x2,5mm de 39,5m

legaturi teava neagra 1/2 .

IB06B01

material:

manopera:

utilaj:

transport:

28 m 8.07 225.99

0.09

7.98

0.00

0.00

2.55

223.44

0.00

0.00

28.00Teava din otel neagra sau zincata pt cond

mont in pamant imbinata prin insur.diam

(toli)1"-1 1/2"

ACB04XB

28.L 3304627 m 28.56 5.96TEAVA OTEL PENTRU INSTALATII

TERMICE DN= 1 1/2’’

170.22

Pag 4


0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

29 m 8.05 160.92

0.07

7.98

0.00

0.00

1.32

159.60

0.00

0.00



(toli)1"-1 1/2"

ACB04XB


TERMICE DN= 1 ’’

87.72

material:

manopera:

utilaj:

transport:

30 m 8.02 272.65

0.04

7.98

0.00

0.00

1.33

271.32

0.00

0.00



(toli)1"-1 1/2"

ACB04XB


TERMICE DN= 1/2’’

88.78

material:

manopera:

utilaj:

transport:

31 kg 8.54 1,537.20

0.00

8.54

0.00

0.00

0.00

1,537.20

0.00

0.00

180.00Confectionat alte piese...Confectionat

suporti CONFECTIONARE, MONTARE

SUPORTURI DIN METAL

CMj28D12C

material:

manopera:

utilaj:

transport:

32 mp 5.74 2,870.00

0.00

5.74

0.00

0.00

0.00

2,870.00

0.00

0.00

500.00Efectuare proba etans. la pres. Instalatie

incalz. centrala,supr totala incalz. a

corpurilor...este:201 mp. la 500 mp

IE01C1

material:

manopera:

utilaj:

transport:

33 mp 4.90 2,450.00

0.00

4.90

0.00

0.00

0.00

2,450.00

0.00

0.00

500.00Efectuare proba dilat.-contract. si funct. a

Instalatie incalz centr,supr. totala. incalz.

este:...201mp la 500mp

IE02C1

material:

manopera:

utilaj:

transport:

34 mp 3.50 1,750.00

0.00

3.50

0.00

0.00

0.00

1,750.00

0.00

0.00

500.00Spalarea cu apa potabila...a instalatiei

interioare de incalzire centrala cu sup. corp

201-500 mp.

IE07C1

material:

manopera:

utilaj:

transport:

35 tona 6.30 31.50

0.00

6.30

0.00

0.00

0.00

31.50

0.00

0.00



sau teren-auto cate

TRI1AA01F3

material:

manopera:

utilaj:

transport:

36 tona 27.90 139.50

0.00

0.00

0.00

27.90

0.00

0.00

0.00

139.50




TRA01A50

material:

manopera:

utilaj:

transport:

37 tona 4.90 24.50

0.00

4.90

0.00

0.00

0.00

24.50

0.00

0.00




TRI1AA08F3

material:

manopera:

utilaj:

transport:

38 tona 12.68 63.42

0.00

12.68

0.00

0.00

0.00

63.42

0.00

0.00




TRB01B13



Pag 5


0 1 2 3 4 5 = 3 x 4


asiguratorie pentru

munca (CAM)

404.942.250 %




1,012.13 1,602.41 0.26 7.67Profit 2,622.475.000 %



TVA: % 19.00 10,463.65


Intocmit,



Pag 1



STADIUL FIZIC: Deviz nr. 10 - Racord utilitati - bransament la reteaua de distributie apa



Executant: ________________________________________

- lei - 09.10.2018




Pretul unitar

(exclusiv TVA)

-lei-

TOTALUL

(exclusiv TVA)

-lei-

0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

1 buc 24,848.48 24,848.48

24,848.48

0.00

0.00

0.00

24,848.48

0.00

0.00

0.00

1.00BRANSAMENT LA RETEAUA DE

DISTRIBUTIE APA, PEID 40MM

[3]


24,848.48 0.00 0.00 0.00 24,848.48Total Cheltuieli directe:


asiguratorie pentru

munca (CAM)

0.002.250 %

Total Inclusiv Cheltuieli directe: 24,848.48 0.00 0.00 0.00 24,848.48


Total Inclusiv Cheltuieli indirecte: 27,333.33 0.00 0.00 0.00 27,333.33

0.00 1,366.67 0.00 0.00Profit 1,366.675.000 %

Total Inclusiv Beneficiu: 28,700.00 0.00 0.00 0.00 28,700.00


TVA: % 19.00 5,453.00


Intocmit,



Pag 1



STADIUL FIZIC: Deviz nr. 11 - Racord la reteaua de canalizare menajera



Executant: ________________________________________

- lei - 09.10.2018




Pretul unitar

(exclusiv TVA)

-lei-

TOTALUL

(exclusiv TVA)

-lei-

0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

1 buc 51,341.99 51,341.99

51,341.99

0.00

0.00

0.00

51,341.99

0.00

0.00

0.00

1.00RACORD LA RETEAUA DE CANALIZARE

MENAJERA, PVC 160MM

[3]


51,341.99 0.00 0.00 0.00 51,341.99Total Cheltuieli directe:


asiguratorie pentru

munca (CAM)

0.002.250 %

Total Inclusiv Cheltuieli directe: 51,341.99 0.00 0.00 0.00 51,341.99


Total Inclusiv Cheltuieli indirecte: 56,476.19 0.00 0.00 0.00 56,476.19

0.00 2,823.81 0.00 0.00Profit 2,823.815.000 %

Total Inclusiv Beneficiu: 59,300.00 0.00 0.00 0.00 59,300.00


TVA: % 19.00 11,267.00


Intocmit,



Pag 1


OBIECTUL: Obiect 3 - Amenajari

STADIUL FIZIC: Deviz nr. 14 - Amenajari exterioare



Executant: ________________________________________

- lei - 09.10.2018




Pretul unitar

(exclusiv TVA)

-lei-

TOTALUL

(exclusiv TVA)

-lei-

0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

1 100

mc

537.28 537.28

0.00

0.00

537.28

0.00

0.00

0.00

537.28

0.00

1.00Sapatura mecanica cu excavatorul de

0.40-0.70 mc,cu motor cu ardere interna si

comanda hidraulica,in :...pamant cu

umiditate naturala,descarcare in depozit

teren catg 4

TSC03D1

material:

manopera:

utilaj:

transport:

2 mc 7.28 29.12

0.00

7.28

0.00

0.00

0.00

29.12

0.00

0.00


inchise la deblee, in canale deschise, in


vegetal de 10-30 cm grosime etc. in


depozit sau vehicul a carei platforma este

sub sau cel mult 0,60 m peste nivelul

sapaturii teren usor

TSA01A1

material:

manopera:

utilaj:

transport:

3 mc 31.14 124.55

0.48

6.16

24.49

0.00

1.93

24.64

97.97

0.00

4.00Turnarea cu pompa a betonului simplu in

fundatii continue si izolate la adancimea de

pompare pana la 10 m si distante pana la

15 m, inclusiv

CA06A1

3.L 2100969 mc 4.03 143.84Beton de ciment B 250 stas 3622 579.96

material:

manopera:

utilaj:

transport:

4 mp 89.40 5,363.74

11.50

63.00

14.89

0.00

690.22

3,780.00

893.52

0.00

60.00Cofraje lemn de brad cu jgheab

suprainaltat la partea sup.pt.turn. beton la

subzidiri, sustineri <3m

RMAC01A

material:

manopera:

utilaj:

transport:

5 kg 0.32 2,474.94

0.04

0.28

0.00

0.00

290.94

2,184.00

0.00

0.00

7,800.00Montarea armaturilor din otel-beton in

fundatii continue si radiere (placi),

distantier din mase plastice

CC01C1


mm barem

17,082.00

material:

manopera:

utilaj:

transport:

6 mc 35.07 1,893.62

0.48

7.98

26.60

0.00

26.09

430.92

1,436.61

0.00








CA07D1


material:

manopera:

utilaj:

transport:

7 mc 47.18 1,132.35

30.80

16.38

0.00

0.00

739.23

393.12

0.00

0.00

24.00Umpluturi in santuri la conductele de

alimentare cu apa sau canalizare, ca

substrat, strat de protectie, strat de izolare

sau strat filtrant la tuburile de drenaj,

executate cu:...piatra sparta

ACF03C%

Pag 2


0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

8 mp 0.08 7.14

0.00

0.08

0.00

0.00

0.00

7.14

0.00

0.00

85.00Geotextile B2B CONSPRODpt. strat de

separatie, drenaj, filtru, protectie si armare

la constructii drumuri, drenaje, etc.

DD07A01+

8.L 17000754370 mp 93.50 2.98Geotextile netesute b2b geotex 15 15/15

kn/m;cbr 2350 n; 200 g/mp 2/4m x 175m

filtrare si separare la drumuri

278.63

material:

manopera:

utilaj:

transport:

9 mp 42.15 3,034.92

11.63

30.52

0.00

0.00

837.50

2,197.42

0.00

0.00

72.00Pardoseli piatra naturala zid RPCK44A1

9.L 2202054 mp 73.44 137.00Procurare piatra naturala 10,061.18

material:

manopera:

utilaj:

transport:

10 buc 31.10 466.50

15.41

15.40

0.29

0.00

231.13

231.00

4.36

0.00

15.00Montat barbacane diam 7cm lung 0.5-1m RPCI33B#

10.L 6719213 buc 15.00 221.14Barbacane diam 7cm lung 0.5-1m 3,317.10

material:

manopera:

utilaj:

transport:

11 tona 420.92 3,367.34

0.92

420.00

0.00

0.00

7.34

3,360.00

0.00

0.00

8.00Structura integral metalica exclusiv panele

ptr. acop.supr.mari la cladiri la inalt.<35m

inclusiv

CL29A%

11.L 5900700 kg 1.20 2.31Electrod sud.ol.nealiat s 1125/2 e44c

2

2.77

11.L 5883108 buc 64.00 13.89Saiba plata pentru lemn M 20 888.96

11.L 5821203 buc 64.00 1.21Surub cap hexagonal grosolan M 12x 200

gr. 4.8 s 920

77.44

11.L 5841045 buc 64.00 0.38Piulita patrata M 12 gr. 6 s 926 24.32

11.L 6300024 kg 8,040.00 2.06Structura metalica suport panou escalada 16,562.40

11.L 6306078 kg 8.00 2.89Gratar drept g>01 OL 37-1n 23.12

material:

manopera:

utilaj:

transport:

12 mp 22.28 1,559.78

13.18

9.10

0.00

0.00

922.78

637.00

0.00

0.00

70.00Panouri alcatuite din placa plana de

azbociment format 2500X1200X6 mm si

placa termoizolanta pentru captusirea

peretilor montate la o inaltime pana la 6 m

CD16A1

12.L 2607888 mp 73.50 35.94Placa panouri tego 2,641.59

material:

manopera:

utilaj:

transport:

13 buc 38.16 7,631.40

3.16

35.00

0.00

0.00

631.40

7,000.00

0.00

0.00

200.00Prize panou escalade si sistem prindere

prize

ATB02XA

material:

manopera:

utilaj:

transport:

14 mp 11.21 1,075.96

7.86

2.94

0.40

0.00

754.98

282.24

38.74

0.00

96.00Prelata pt.protejarea terasei pe timp ploios,

pe durata refacerii

RCSE29A%

material:

manopera:

utilaj:

transport:

15 mc 51.80 2,590.00

0.00

51.80

0.00

0.00

0.00

2,590.00

0.00

0.00

50.00Pamant vegetal in gropi de plantare ...pe

teren mijlociu

SPVA14A

Pag 3


0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

16 100

mp

97.26 291.78

29.78

67.48

0.00

0.00

89.34

202.44

0.00

0.00

3.00Semanarea gazonului...pe suprafete

orizontale sau in panta sub 30 %

TSH09A1

material:

manopera:

utilaj:

transport:

17 m 56.51 3,955.79

43.77

12.74

0.00

0.00

3,063.99

891.80

0.00

0.00

70.00Imprejmuire din...cherestea rasinoase

Gard din bile de lemn

RPCXS03A

material:

manopera:

utilaj:

transport:

18 mc 12.19 121.88

0.22

11.97

0.00

0.00

2.18

119.70

0.00

0.00

10.00Udatul plantatiilor...cu furtunul TSH27A1

material:

manopera:

utilaj:

transport:

19 mp 10.11 262.82

1.01

9.10

0.00

0.00

26.22

236.60

0.00

0.00

26.00Trotuar din placi de beton pentru pavaje

asezate pe un strat de nisip de 10 cm

grosime cu rosturile umplute cu nisip

CO02A1

19.L 6422406 mp 26.52 26.75Dala din beton pentru drumuri 50x50x8

stas 6657-70

709.41

material:

manopera:

utilaj:

transport:

20 mp 74.43 1,935.20

46.65

23.56

4.22

0.00

1,212.88

612.61

109.71

0.00

26.00"PAVELE PREFABRICATE DIN BETON TIP

UNILOC

6 CM GROS 60cm x 60cm"

DD03XC

material:

manopera:

utilaj:

transport:

21 mc 44.94 89.88

11.46

16.24

17.24

0.00

22.91

32.48

34.49

0.00

2.00Strat de agregate naturale cilindrate (nisip),

avand functia de rezidenta filtranta,

izolatoare, antigeliva si anticapilara, cu

asternere manuala;

DA06A2

material:

manopera:

utilaj:

transport:

22 mc 49.53 2,625.05

16.05

16.24

17.24

0.00

850.40

860.72

913.93

0.00

53.00Strat de agregate naturale cilindrate

(balast), avand functia de rezidenta filtranta,

izolatoare, antigeliva si anticapilara, cu

asternere manuala;

DA06A1

material:

manopera:

utilaj:

transport:

23 mc 47.18 165.13

30.80

16.38

0.00

0.00

107.80

57.33

0.00

0.00

3.50Umpluturi in santuri la conductele de

alimentare cu apa sau canalizare, ca

substrat, strat de protectie, strat de izolare

sau strat filtrant la tuburile de drenaj,

executate cu:...piatra sparta

ACF03C%

material:

manopera:

utilaj:

transport:

24 mp 0.08 4.20

0.00

0.08

0.00

0.00

0.00

4.20

0.00

0.00

50.00Geotextile B2B CONSPRODpt. strat de

separatie, drenaj, filtru, protectie si armare

la constructii drumuri, drenaje, etc.

DD07A01+

24.L 17000754370 mp 55.00 2.98Geotextile netesute b2b geotex 15 15/15

kn/m;cbr 2350 n; 200 g/mp 2/4m x 175m

filtrare si separare la drumuri

163.90

material:

manopera:

utilaj:

transport:

25 buc 2.64 55.34

0.02

2.62

0.00

0.00

0.36

54.98

0.00

0.00

21.00Tuburi PVC pentru drenaj (bara) D=110mm

L=2m

AcD36A1+

25.L 17000753322 buc 21.00 75.65Tub drenaj <drainkit> pvc d.110 fante 270°

sn4 l2m

1,588.65

Pag 4


0 1 2 3 4 5 = 3 x 4

material:

manopera:

utilaj:

transport:

26 mc 22.56 1,353.72

0.02

22.54

0.00

0.00

1.32

1,352.40

0.00

0.00

60.00Umplutura de pamant compactata,la

fundatiile de la stalpii liniilor electrice

aeriene de inalta tensiune,cu pamant

provenit din :...teren usor sau mijlociu

TSD19A1

material:

manopera:

utilaj:

transport:

27 tona 7.00 2,843.12

0.00

7.00

0.00

0.00

0.00

2,843.12

0.00

0.00



vagon

TRI1AA01A#

material:

manopera:

utilaj:

transport:

28 tona 6.00 2,436.96

0.00

0.00

0.00

6.00

0.00

0.00

0.00

2,436.96




TRA01A15

material:

manopera:

utilaj:

transport:

29 tona 3.50 1,421.56

0.00

3.50

0.00

0.00

0.00

1,421.56

0.00

0.00



categ.2

TRI1AA08C2

material:

manopera:

utilaj:

transport:

30 tona 13.00 1,735.50

0.00

0.00

0.00

13.00

0.00

0.00

0.00

1,735.50

133.50Transportul rutier al betonului-mortarului cu

autobetoniera de...5,5mc dist. =20km

TRA06A20




asiguratorie pentru

munca (CAM)

716.322.250 %




1,790.41 4,054.79 223.66 229.49Profit 6,298.345.000 %



TVA: % 19.00 25,130.38


Intocmit,



Pag 1



LISTA: 1.1. Lista echipamente - in CT



Executant: ________________________________________

F4 - LISTA cu cantitatile de utilaje si echipamente tehnologice, inclusiv dotari si active necorporale

la data de 10/9/2018 - lei -

Nr.

crt.

Fisa tehnica

atasata

CantitateaU.M.Denumirea Valoarea

(exclusiv TVA)

- lei -

Pret unitar

- lei/um -

65 = 3 x 443210

FT 2-1 17.227,00 17.227,00 1,00bucCAZAN DE PREPARARE AGENT TERMIC, PE COMBUSTIBIL SOLID – PELETI CU

PUTEREA INSTALATA DE 45KW, COMPLET ECHIPAT CU REZERVOR PELETI SI

SISTEM ALIMENTARE, INCLUSIV MODUL ELECTRONIC DE AUTOMATIZARE

1

140.980,00 70.490,00 2,00bucPOMPA DE CALDURA INVERTER AER-APA, COMPLET ECHIPATA, CU PUTEREA

INSTALATA DE 20KW

2

8.210,00 4.105,00 2,00bucCONTROLER POMPA DE CALDURA 3

4.686,00 2.343,00 2,00bucPOMPA DE CIRCULATIE PENTRU POMPA DE CALDURA COMPLET ECHIPATA 4

3.171,00 3.171,00 1,00bucPUFFER 1000L COMPLET ECHIPAT 5

1.771,00 1.771,00 1,00bucVANA CU 3 CAI SERVOMOTORIZATA 6

FT 1-2 5.289,00 5.289,00 1,00bucBOILER BIVALENT, COMPLET ECHIPAT, CU VOLUMUL DE 500 L 7

FT1-3 3.081,00 3.081,00 1,00bucINCALZITOR ELECTRIC 15 KW, COMPLET ECHIPAT 8

267,00 267,00 1,00bucSOFT COMANDA SI MONITORIZARE SISTEM POMPA DE CALDURA 9

1.822,00 911,00 2,00bucCONDUCTA CONDENS + FIR ELECTRIC 10

673,00 673,00 1,00bucPOMPA CIRCULATIE AGENT TERMIC CAZAN – PUFFER MIN 2,8 MC/H; 11

421,00 421,00 1,00bucPOMPA CIRCULATIE AGENT TERMIC – CIRCUIT INCALZIRE CU CORPURI STATICE -

MIN 1,2MC/H

12

421,00 421,00 1,00bucPOMPA CIRCULATIE AGENT TERMIC – CIRCUIT INCALZIRE IN PARDOSEALA - MIN

0,7MC/H

13

421,00 421,00 1,00bucPOMPA CIRCULATIE AGENT TERMIC – CIRCUIT BOILER - MIN 0,9MC/H 14

421,00 421,00 1,00bucPOMPA RECIRCULARE APA CALDA MENAJERA MIN 3,0 MC/H; 15

2.185,00 2.185,00 1,00bucINSTALATIE DE DEDURIZARE - 0,6 MC/H 16

6.150,00 6.150,00 1,00bucProcurare COS DE FUM DIN OTEL INOXIDABIL D=200MM, H=12M 17

421,00 421,00 1,00bucSURSA UPS 1 KVA 18

Pag 2

LISTA 1.1. Lista echipamente - in CT65 = 3 x 443210

555,00 555,00 1,00bucVAS DE EXPANSIUNE INCHIS CU MEMBRANA AVAND CAPACITATEA DE 120 L,

PENTRU INSTALATIA DE INCALZIRE

19

211,00 211,00 1,00bucVAS DE EXPANSIUNE INCHIS CU MEMBRANA AVAND CAPACITATEA DE 50 L, PENTRU

INSTALATIA SANITARA

20

980,00 980,00 1,00bucVANA DE AMESTEC TERMOSTATATA CU TREI CAI 1 1/2’’ 21

2.800,00 2.800,00 1,00bucSERPENTINA RACIERE ½’’ 22

1.451,00 1.451,00 1,00bucRACORD FLEXIBIL COS DE FUM, D 200MM 23

TOTAL:lei

euro

203.614,00

43.628,46

TOTAL cu TVA:

TVA: 19.00 % 38,686.66

242,300.66

lei

lei

Intocmit,



Pag 1




Executant: ________________________________________

C6cp - LISTA cuprinzand consumurile de resurse materiale

cumulat pe proiect27.09.2018

Nr.

crt. Denumirea resursei materiale U.M.

Consumul

cuprins in

oferta

Pret unitar

(exclusiv TVA)

-lei-

Valoarea

(exclusiv TVA)

-lei-

Furnizorul

Greu-

tatea

-tone-

0 1 5 = 3 x 4 7432 6

107.31 5.116312601 Accesorii metalice

zincate pentru montare placi

azbociment + polistiren sandwich

1 kg 21.00

7.20 0.908521020 Adeziv pentru fixare

placi (40 kg/sac)

2 kg 8.00

880.10 88.017358779 ADITIVI PENTRU SAPA

INCALZIRE IN PARDOSEALA,

V=20L

3 kg 10.00

229.51 5.717301142 Alcool tehnic de 90

grd,mia-ni614-61

4 l 40.19

92.61 30.005904809 Aliaj de lipit

staniu-plumb marca lp 30g

5 kg 3.09

0.09 30.005904782 Aliaj de lipit

staniu-plumb marca lp 60

6 kg 0.00

154.20 30.005904770 Aliaj de lipit

staniu-plumb lp30

7 kg 5.14

111.78 30.005904770 Aliaj de lipit

staniu-plumb lp30

8 kg 3.73

0.75 30.005904744 Aliaj de lipit tlp st-40 pb

d2

9 kg 0.03

129.92 6.4020030451 Amorsa pe baza de

solvent

10 kg 20.30

803.30 22.1620030399 Amorsa poliuretanica

tip urecoat 100

11 kg 36.25

1,493.16 32.4620029083 Ancore de lipire

pt.beton, 55mm, Baumit StarTrack

Blue, 300buc./cutie

12 buc 46.00

3.81 3.056202894 Apa 13 mc 1.25

6.31 0.226202806 Apa industriala pentru

lucr.drumuri-terasamente in

cisterne

14 mc 28.66



cisterne

15 mc 2.10



cisterne

16 mc 38.20


mortare si betoane de la retea

17 mc 110.41


mortare si betoane de la retea

18 mc 166.52

13.27 3.006202820 Apa potabila 19 mc 4.42

1,411.38 77.485104114 Aplica de pafon 16 W 20 buc 18.22

1,775.70 97.485104113 Aplica de plafon, IP 65,

16 W

21 buc 18.22

182.53 3.186109872 Aracet tip E 50

(poliacetat de vinil tip E )

22 kg 57.40

3,015.76 5.962205501 Argila comuna pentru

constructii

23 mc 506.00

721.16 5.962205501 Argila comuna pentru

constructii

24 mc 121.00

Pag 2

LISTA cuprinzand consumurile de resurse materiale

0 1 5 = 3 x 4 7432 6

26,013.00 3.776433754 Armatura in prefabr

beton pc 52 o6-10 mm barem

25 kg 6,900.00


beton pc 52 peste 10 mm barem

26 kg 7,800.00


beton pc 52 peste 10 mm barem

27 kg 27,675.00

472.50 18.002200393 Balast nespalat de

riu 0-70 mm

28 mc 26.25

847.69 12.202200379 Balast sortat spalat de

mal 0-70 mm

29 mc 69.48

1.85 0.148521050 Banda adeziva tip retea

latime=50mm - 90m/rola

30 m 13.23

0.00 0.008000850 Banda de armare

pt.placa normala din gips-carton

31 m 1.70

619.81 1.0020010003 Banda de etansare 50

mm

32 m 619.81

225.75 0.3120010006 Banda de protectie 33 m 728.23

2.81 3.403700053 Banda din otel lam.cald

s908 2 x 20 OL 37-1n

34 kg 0.83


s908 2 x225 OL 37-1n

35 kg 47.66


s908 3 x 20 OL 37-1n

36 kg 1.20


s908 4 x 20 OL 37-1k

37 kg 11.52


s908 4 x 25 OL 37-1n

38 kg 38.88


s908 4 x 40 OL 37-1n

39 kg 46.30

733.46 2.176716953 Banda folie avertizoare 40 m 338.00

6.88 0.268521045 Banda hartie pt.rosturi

placi gipscarton 23m/rola

41 m 26.46

70.04 10.216621533 Banda izolatoare din

pinza cauc.tip pc 10mx20mm s

3658

42 m 6.86

0.08 0.257304479 Banda matase

vegetala lacuita latimea 20 mm

43 m 0.30

12.46 6.233702247 Banda otel 4x35 44 kg 2.00

1,083.73 6.993702248 Banda otel 4x40 45 kg 155.04

9,429.56 39.6220010005 BANDA

PERIMETRALA AUTOADEZIVA PT

INCALZIRE IN PARDOSEALA

200X8MM

46 m 238.00

12.56 8.376621492 Banda poroasa din

cauciuc pentru etansare

47 kg 1.50

3,317.10 221.146719213 Barbacane diam 7cm

lung 0.5-1m

48 buc 15.00

490.61 3.392601169 Bariera folie pvc 49 mp 144.72

650.00 65.004201353 Baterie amest. lavoar

fonta 1/2 email. stativa s8732

50 buc 10.00

1,096.50 182.754201494 Baterie amest.alama

tub flexibpara monob.a 1/2 ni

4309

51 buc 6.00

2.34 3.906200535 Benzina de extractie

tip 80/120 s 45

52 l 0.60

0.11 0.537106234 Benzina auto CO/R 75 53 kg 0.20

4.85 3.506200585 Benzina auto neetilata

tip co/r 75 normala s 176

54 kg 1.39



55 kg 0.87



56 kg 10.36

Pag 3


0 1 5 = 3 x 4 7432 6



57 l 0.84

6,622.56 219.002100945 Beton de ciment B

150 stas 3622

58 mc 30.24

15,120.00 250.002100957 Beton de ciment B

200-BC- 15 stas 3622

59 mc 60.48

579.96 143.842100969 Beton de ciment B

250 stas 3622

60 mc 4.03

3,785.88 217.082100971 Beton de ciment B

300 stas 3622

61 mc 17.44

47,726.28 295.002100971 Beton de ciment B

300-BC22,5 stas 3622

62 mc 161.78

9,210.98 169.222100995 Beton de ciment B

400 stas 3622

63 mc 54.43

175.48 265.882901118 Bile, manele rasinoase

d = 15-18 cm

64 mc 0.66

176.62 1.482600206 Bitum pentru drumuri

tip D 80/120 stas 754

65 kg 119.34

945.14 4.302600048 Bitum pentru mat.

+lucr.hidroizolatii tip h 80/90

s7064

66 kg 219.80

2,499.55 4.302600036 Bitum pentru materiale

si lucrari pentru hidroizolatii tip h

68/75 s 7064

67 kg 581.29

24.04 6.072600294 Bitum pentru prot

conductelor metal ingropate spp

70 s 2484

68 kg 3.96

197.28 1.377106019 Bitum ptr. protectia

conductelor metalice ingropate (

SP- 95 )

69 kg 144.00

158.76 0.245893438 Bolt constr.genofix inel

vent.b OLC45 D = 20 * 50

70 buc 661.50

16.00 0.505893438 Bolt constr.genofix inel

vent.b OLC45 D = 20 * 50

71 buc 32.00

181.82 0.9020010053 Bolt de ancoraj in

tavane din beton-armat 6 x 35

mm

72 buc 202.02

8.48 1.657306116 Borax cl.1 cont.minim

97% cal.ii stas:7756/67

73 kg 5.14

37.95 0.764204070 Bratara tevi instalatii

apa si gaze 1

74 buc 50.00

623.70 33.006311982 Bratara din otel zinc

pentru burlane (semirotunde sau

drept)

75 buc 18.90

111.68 4.785893866 Buloane de prindere si

ancorare

76 kg 23.36

87.11 12.2120018939 Bulon cf sr-ov M 12 x

56 OL s 3270

77 kg 7.13

2.21 3.007306661 Bumbac de sters 78 kg 0.74

69.51 4.007306661 Bumbac de sters 79 kg 17.38

3.39 9.437344829 Burghiu cu cap widia

d10 mm

80 buc 0.36

39.47 17.947344831 Burghiu cu cap widia

d14 mm

81 buc 2.20

13.72 6.357344825 Burghiu pentru metal

d8 mm

82 buc 2.16

574.00 2.878000142 Butuc filetat pentru

zone de umplutura

83 buc 200.00

455.07 21.674812229 Cablu CCTV 84 m 21.00

Pag 4


0 1 5 = 3 x 4 7432 6

370.80 12.004807864 Cablu din cupru cu

izolatie si manta PVC cu

rezistenta marita la propagarea

flacarilor pentru tensiuni 0,6/1 kv

simbol cyyf de 3x10 mmp

85 m 30.90

4,794.65 9.314807870 Cablu din cupru cu

izolatie si manta PVC cu

rezistenta marita la propagarea

flacarilor pentru tensiuni 0,6/1 kv

simbol cyyf de 3x2,5 mmp

86 m 515.00

1,718.20 7.814800018 Cablu energie coaxial

ecranat RG 59

87 m 220.00

1,960.13 3.044801892 Cablu energie cupru

cyy-f 3x 1,5

88 m 644.78

448.80 5.004802602 Cablu energie CYABY

3X2,5 MMP

89 m 89.76

4,830.67 32.004803072 Cablu energie CYABY

5X25MMP

90 m 150.96

1,050.00 5.002206216 CABLU FTP 4X2X0.5

MM

91 m 210.00

12,722.15 34.314700017 Cablu incalzitor

GM2-CW

92 m 370.80

0.26 65.004825252 Cablu telecom. tcyy

26x2x0,6 p nid 2033

93 km 0.00

72.40 14.484113582 Caciula pentru

ventilatie DN = 100 nti 1337-67

94 buc 5.00

521.94 86.992308541 Cada pentru dus din

ceramica

95 buc 6.00

3.66 6.007307055 Calafat din cilti de

cinepa, alb miu-nii 16463-65

96 kg 0.61

0.69 1.927307067 Calafat din cilti de

cinepa, gudronat MIU-NII

16463-65

97 kg 0.36

266.08 0.6220010075 Cale portante si

distantiere

98 buc 429.16

3,000.00 1,000.0020018342 Camera video de

supraveghere de exterior

99 buc 3.00

1,920.00 480.0020018343 Camera video de

supraveghere de interior

100 buc 4.00

29.16 3.244203844 Capac - gratar nichelat

pentru sifoane pardoseala

101 buc 9.00

197.87 197.874203662 Capac cu rama fonta

pentru cam.viz.tip 1a necarosab. s

2308

102 buc 1.00

1,989.12 248.644203739 Capac cu rama fonta

pentru cam.viz.tip 3a caros. s

2308

103 buc 8.00

3,200.00 3.20YC01 CAPTATOR PREVECTRON

RP=36M (Utilaj/ echipament)

104 lei 1,000.00

430.50 0.412300741 Caramida pline M 50

cal.1 C1 240x115x63 vrac

s457

105 buc 1,050.00

71,128.31 1.172300648 Caramida arsa plina M

50 calitatea A, C1 240x115x63

mm, s 457

106 buc 60,793.43

249.66 0.977308164 Carbura calciu tehnica

(carbid) stas 102-63

107 kg 257.38

0.04 0.217106609 Carbura de calciu

tehnica

108 kg 0.18

89.78 3.006311231 Carlig din otel zincate

pentru jgheaburi

109 buc 29.93

0.03 0.197106611 Carpe de sters din

orice culoare

110 kg 0.15

Pag 5


0 1 5 = 3 x 4 7432 6

0.12 1.007309326 Carpe de sters, din

bumbac de orice culoare

111 kg 0.12



112 kg 6.48



113 kg 3.48

52.62 3.002600933 Carton bitumat strat

acop nisip ca 400 100cmx20m s

138

114 mp 17.54

2,116.42 3.007308308 Carton ond.tip2 din hirt

ambal.tip p 320g/mp,suluri 1m

115 mp 705.47

0.75 3.007308310 Carton ond.tip2 din hirt

ambal.tip p 320g/mp,suluri 1m

116 kg 0.25

6.14 0.197308499 Cartus pistol implintat

bolturi calibru 6,3 mm umc

117 buc 32.00

132.30 0.207308499 Cartus pistol implintat

bolturi calibru 6,3 mm umc

118 buc 661.50

95.00 4.756829070 Chinga metalice pentru

cofraje la stilpi din beton

119 kg 20.00

3,318.55 16.7720012525 Chit bitumonos lipire 120 kg 197.89

14.40 12.006101349 Chit de cutit gri 1522 C

891-1 stas 6592-62

121 kg 1.20

0.90 4.026101466 Chit mastic sr.1270

ntr 5005-78

122 kg 0.23

25.73 2.456102020 Chit pe baza de

dispersii vinilice pva pentru int C

108-20

123 kg 10.50

35.11 19.006102111 Chit pe baza de rasini

Romalchit c.895-12

124 kg 1.85

21.93 27.666102815 Chit siliconic 125 kg 0.79

0.18 3.007309089 Cilti de cinepa sort

1,stas 1715-60

126 kg 0.06

49.69 0.702101377 Ciment 127 kg 70.98

45.86 0.842101406 Ciment alb 128 kg 54.60

462.17 0.702100385 Ciment de furnal cu

adaosuri F 25 saci s 1500

129 kg 660.24

4.65 0.622100490 Ciment hidrotehnic cu

adaosuri hz 35 saci s 3011

130 kg 7.50

0.32 0.402100024 Ciment I 32,5 (P 40)

saci

131 kg 0.80

604.51 0.652100024 Ciment I 32,5 (P 40)

saci

132 kg 930.02

107.27 0.572100012 Ciment I 32,5(P 40)

vrac

133 kg 188.20

8.26 0.702100012 Ciment I 32,5(P 40)

vrac

134 kg 11.80

7.60 0.402100440 Ciment II A 32,5 (Pa 35)

saci

135 kg 19.01

212.66 0.622100440 Ciment II A 32,5 (Pa 35)

saci

136 kg 343.00

5.84 0.702100440 Ciment II A 32,5 (Pa 35)

saci

137 kg 8.35

53.79 0.412100402 Ciment II B 32,5 (M 30)

saci

138 kg 131.19

4.57 0.602100402 Ciment II B 32,5 (M 30)

saci

139 kg 7.62

792.82 0.652100402 Ciment II B 32,5 (M 30)

saci

140 kg 1,219.72

6,600.86 0.702100402 Ciment II B 32,5 (M 30)

saci

141 kg 9,429.80

49.59 0.842100206 Ciment portland alb tip

1 75% alb pa 25 saci s 7055

142 kg 59.04

Pag 6


0 1 5 = 3 x 4 7432 6

40.89 0.702100048 Ciment portland P 45

saci s 388

143 kg 58.41

3.77 0.945206615 Clema de cuplare cod

10-95mm2

144 buc 4.00

7.52 0.947309417 Clema de sir pentru

conexiuni electrice pina la 16A

145 buc 8.00

1,050.41 1.647309431 Clema din

antigron,pt.fixare conductor cupru.

146 buc 640.49

214.14 0.5320010052 Cleme NONIUS 147 buc 404.04

16.90 25.007309637 Cloramina b 148 kg 0.68

2,580.44 22.092303195 Coama mare

380x260x120 cal1 tip B

s515

149 buc 116.82

161.28 12.006110467 Codez 100 adeziv nii

4721-76

150 kg 13.44

28.33 18.096110467 Codez 100 adeziv nii

4721-76

151 kg 1.57

6.55 3.216719641 Colier din pvc 152 buc 2.04

0.17 33.177303889 Comunicator telefonic 153 buc 0.01

17.00 17.005500689 Comutator manual

ingropat constructie etansa

154 buc 1.00

480.70 20.905520354 Comutator manual

ingropat constructie normala

155 buc 23.00

31.34 31.345202333 CON DE ETANSARE

DIN CAUCIUC

156 buc 1.00

4.27 10.684828450 Conductor afy 1x

6 s 6865

157 m 0.40

98.88 4.804828292 Conductor fy 10 mm 158 m 20.60

90.75 1.214832528 Conductor vlpy

2,5 ni 1900

159 m 75.00

1.87 2.494831586 Conductor ol-al.

ptr.lea.str.zn>50% 50/8 s3000

160 m 0.75

78.20 16.003700390 Confectie metalica

balustrada

161 kg 4.89

2.44 1.406309903 Confectie metalice

sud.cornier < 70 mm pentru

esafodaje

162 kg 1.74

43.29 5.766309903 Confectie metalice

sud.cornier < 70 mm pentru

esafodaje

163 kg 7.52

6.95 3.474203492 Consola cu un brat

vopsita 420mm cal.2 s 3343

164 buc 2.00

94.50 3.006305098 Consola din otel lat

50x5 mm

165 kg 31.50

1,052.86 4.636305098 Consola din otel lat

50x5 mm

166 kg 227.40

220.45 5.006305086 Consola din otel

profilat pentru glafuri

167 kg 44.09

110.40 6.003500295 Cornier aripi eg.lam

cald s 424 40x 40x 4 OL 37-1n

168 kg 18.40


cald s 424 60x 60x 6 OL 37-1n

169 kg 1.41


cald s 424 70x 70x 7 OL 37-1n

170 kg 7.50

184.80 1.103500166 Cornier cu aripi egale

laminat la clad, stas 424

30x30x4 mm, OL 37-1n

171 kg 168.00

391.17 195.005103687 Corp iluminat

siguranta led-luminobloc

evacuare pentru exterior,

acumulator inclus, 4W, IP 65

172 buc 2.01

Pag 7


0 1 5 = 3 x 4 7432 6

792.32 198.085104151 Corp de iluminat

exterior LED 50 W

173 kg 4.00

1,397.86 174.215102451 Corp iluminat etans led

40 w, 230V

174 buc 8.02

2,437.29 270.005103596 Corp iluminat etans

led, 16W

175 buc 9.03

4,070.64 193.265102425 Corp iluminat led 40 w,

230 V

176 buc 21.06

239.15 238.435102437 Corp iluminat led 40 w,

230V, cu sursa de securitate

inclusa pentru iluminatul de

interventie

177 buc 1.00

396.51 197.665102463 Corp iluminat led etans

40 w, 230V, cu sursa de

securitate inclusa pentru

iluminatul de interventie

178 buc 2.01

802.40 200.005105805 Corp iluminat led

exterior cu senzor crepuscular,

50W, IP 65

179 buc 4.01

1,814.16 258.395102528 Corp iluminat led

pendul 2 brate 2x16 w

180 buc 7.02

2,868.58 220.005102944 Corp iluminat siguranta

led-luminobloc evacuare pentru

interior, acumulator inclus, 2W

181 buc 13.04

16,777.50 8.126719485 Cot din poliet inalta

dens PE 80,pn 6 diam ext 20mm

182 buc 2,067.31

9.23 1.996719488 Cot din polipropilena,

avind diametrul 40 mm

183 buc 4.64

37.44 9.006719607 Cot pehd pentru

electrofuziune diam ext 25 mm

184 buc 4.16

499.52 17.846712235 Cot polipropilena 45 gr

DN 40 cod kab040x45

185 buc 28.00

125.46 3.696712226 Cot polipropilena htb la

45 grade DN 32 cod 62504005

186 buc 34.00

456.00 12.006712241 Cot polipropilena la 45

grade DN 50 nii 2167

187 buc 38.00

2,170.00 35.006712265 Cot polipropilena la 45

grade DN 110 nii 2167

188 buc 62.00

975.23 27.586712643 Cot PVC DN 160 189 buc 35.36

23.39 2.246712514 Cot PVC

neplast.imbin.prin lip.pn 10 DN

40 tip g s7175

190 buc 10.44

135.56 2.326719555 Cot racord

polipropilena diametrul 20 mm x

3/8

191 buc 58.55

8.15 2.326719559 Cot racord

polipropilena diametrul 32 mm x

1

192 buc 3.52

274.64 5.035891571 Crampoane otel

pentru placaje piatra marmura

zincate

193 kg 54.60

189.24 4.055893646 Cuie 194 kg 46.73

14.61 4.175888378 Cuie cu cap cilindric tip

A 2 x 40 OL 34 s 2111

195 kg 3.50

12.64 4.055886928 Cuie cu cap conic tip

A 3,0 x 60 s 2111

196 kg 3.12


a1 1,8 x 35 OL 34 s 2111

197 kg 36.54


a1 2,5 x 60 OL 34 s 2111

198 kg 12.31


a1 2,8 x 50 OL 34 s 2111

199 kg 0.58

Pag 8


0 1 5 = 3 x 4 7432 6


a1 2,8 x 50 OL 34 s 2111

200 kg 2.51


a1 5 x150 OL 37 s 2111

201 kg 11.90

465.75 4.055887049 Cuie cu cap conic tip A

1 5 x120 OL 37, s 2111

202 kg 115.00


pentru constructii 3x70 OL 34 s

2111

203 kg 7.38



2111

204 kg 3.47



2111

205 kg 40.58



2111

206 kg 28.04

12.89 3.895889749 Cuie cu cioc tip B

3,00x22 mm stas 2111

207 kg 3.31

69.92 0.236715217 Curba PVC tip

bergman 90 gr. DN 16 nii

5795

208 buc 304.01

3.74 0.836715255 Curba PVC tip

bergman 90 gr. DN 32 nii

5795

209 buc 4.50

95.62 95.627315258 Cutie terminala

exterioara rs 72922 126perechi

210 buc 1.00

709.41 26.756422406 Dala din beton pentru

drumuri 50x50x8 stas 6657-70

211 mp 26.52

257.64 15.007315778 Decapant 212 kg 17.18

178.18 19.207315789 Decofrol 213 kg 9.28

280.36 4.007317191 Diasil (prod.ignifug pe

baza silicat sodiu) solutia a

214 kg 70.09

1,495.23 4.007317206 Diasil (prod.ignifug pe

baza silicat sodiu) solutia b

215 kg 373.81

502.11 1.176313369 Diblu cu expandare

m12 D 16 mm

216 buc 429.16

1.11 4.646313356 Diblu cu expandare

marimea 10

217 buc 0.24

17.45 0.112950716 Diblu din lemn 218 buc 160.00

0.22 0.112950716 Diblu din lemn 219 buc 2.00

470.45 0.6020010008 Diblu DN6 cu surub

autofiletant

220 buc 784.08

1,425.06 1.306313291 Diblu metalic cu

autofrezare pentru surub M 6

221 buc 1,096.20

182.61 3.266313291 Diblu metalic cu

autofrezare pentru surub M 6

222 buc 56.00

0.40 0.056719251 Diblu PVC marimea 1

nii-1030-75

223 buc 8.00

59.37 0.1820012527 Dibluri 224 buc 329.81

609.53 1.2920028941 Dibluri cu rozeta de

plastic si cui de metal

225 buc 472.50

273.00 1.0020012551 Dibluri rozeta PVC cu

diametrul de 10 mm

226 buc 273.00

9.47 1.527317232 Dicloretan cs. 17/73 227 kg 6.24

9.09 6.537317232 Dicloretan cs. 17/73 228 kg 1.39

76,190.48 1.00YC01 Diferenta pret material 229 lei 76,190.48

1,600.00 1,600.0020018383 DIGITAL VIDEO

RECORDER

230 buc 1.00

241.89 11.6020013080 Diluant DEKO D 309

TRA

231 kg 20.85

Pag 9


0 1 5 = 3 x 4 7432 6

285.01 5.206109080 Diluant pentru

prenadez ntr 2830-75

232 kg 54.81

534.26 4.727318315 Disan (lignosulfonat de

calciu+adaos 3%) cu 92%

substanta uscata

233 kg 113.19

51.60 60.006002737 Disc armat cu

segm.diamant crest.larg.D =

400mm 1a 1-r 55

234 buc 0.86

1,008.00 126.005501973 Disjunctor 2P 10A ID

30MA

235 buc 8.00

1,192.00 149.005501971 Disjunctor 2P 16A ID

30MA

236 buc 8.00

2,320.00 145.005502388 Disjunctor 2P 16A ID

30MA

237 buc 16.00

560.00 35.004203894 Dispozitiv descarcare

vas wc (miner am +lant+ghid+tija

238 buc 16.00

81.90 0.076719093 Distantier din

m.plasti.pt poz.arm.in beton

pentru grinzi

239 buc 1,170.00

2,526.76 0.286719093 Distantier din

m.plasti.pt poz.arm.in beton

pentru grinzi

240 buc 9,024.16

67.50 0.156718984 Distantier pentru

poz.arm.in B.A. din

mas.plast.pt.placi

241 buc 450.00

1,303.00 1,303.0073188899 DISTRIBUITOR -

COLECTOR COMPLET ECHIPAT

(TERMONMANOMETRU,

ROBINET DE GOLIRE) D=1

1/2”MM

242 buc 1.00

1,262.00 631.007318897 DISTRIBUITOR

COLECTOR INCALZIRE IN

PARDOSEALA CU 3 CAI,

COMPLET ECHIPAT CU CUTIE

DE PROTECTIE SI ARMATURI

243 buc 2.00

756.30 756.307318900 DISTRIBUITOR





244 buc 1.00

2,606.00 1,303.007318899 DISTRIBUITOR





245 buc 2.00

29.07 3.234123549 Dop de curatire D 3/4

toli

246 buc 9.00

562.61 4.437319010 Doza de aparat 247 buc 127.00

419.50 8.397319034 Doza derivatie/trecere 248 buc 50.00

209.30 3.227319280 Doza pentru aparate

pentru tuburi izolante usor

protejate -aip

249 buc 65.00

13.50 3.007319307 Doza

ramif.pt.tub.protej.tip. patrat

simb.ripp mar.29

250 buc 4.50

675.60 4.007319321 Doza

ramif.pt.tub.protej.tip. rotund

simb.rip mar.13

251 buc 168.90

5,236.33 995.002904042 Dulap molid-brad cl.a

tiv. G = 28-58mm L = 3-3,50m lT =

7-15

252 mc 5.26

Pag 10


0 1 5 = 3 x 4 7432 6

6.50 325.032917685 Dulap fag lung tivit cls

C gR = 50mm lun G = 2,50m s

8689

253 mc 0.02

8,709.73 995.002904169 Dulap rasin.cl.b.gR =

28-58mmL = 3-3,5m laT =

16-30cmlung.tiv

254 mc 8.75

20.85 542.902904339 Dulap rasinos tivit

clasa A gR = 38mm lun G = 3,50m

s 942

255 mc 0.04



s 942

256 mc 0.54

1,019.08 995.002904406 Dulap rasinos tivit


s 942

257 mc 1.02



s 942

258 mc 0.15

2,557.08 995.002904418 Dulap rasinos tivit


s 942

259 mc 2.57

597.80 995.002912611 Dulap stejar lung tiv cl

C gR = 80mm lun G = 2,00m s

8689

260 mc 0.60

0.10 0.227106225 Electrod sud. OL

e50.24.13/rg.2.1 D = 4,00mm

261 kg 0.44

14.70 17.005900696 Electrod sud.ol. s

1125/2 e43.2 D = 2,00 mm inv r

1.2

262 kg 0.86

2.77 2.315900700 Electrod sud.ol.nealiat

s 1125/2 e44c 2

263 kg 1.20


s 1125/2 e44c 2

264 kg 0.73


s 1125/2 e44c 2,5

265 kg 0.14


s 1125/2 e44c 2,5

266 kg 1.64


s 1125/2 e48t superextra 2

267 kg 1.20

54.72 9.005901338 Electrod sud.ol.slab

aliat s 1125/2 e50b 3,25

268 kg 6.08

1,917.54 159.007319486 Electrod zincat pentru

prize de pa-mint tc tip C1

269 buc 12.06

321.68 0.9020010054 Element de prindere

in cruce pentru CD

270 buc 357.42

173.74 0.8620010057 Elemente inferioare

de suspendare tip NONIUS

271 buc 202.02

161.62 0.8020010058 Elemente superioare

de suspendare tip NONIUS

272 buc 202.02

0.36 0.756203006 Energie electrica 273 kwh 0.48

0.45 0.226202741 Energie electrica la

contor pentru lucrari de

constructie-montaj

274 kwh 2.04

6.38 0.516202741 Energie electrica la

contor pentru lucrari de

constructie-montaj

275 kwh 12.51

135.00 15.002451485 Etajera portelan tip

e2.30 alb c.1 ni 716

276 buc 9.00

1,800.00 9.006718478 Eticheta cablu cabet - 1

PVC

277 buc 200.00

0.86 0.847361661 Etichete cabet din

aluminiu

278 buc 1.02

Pag 11


0 1 5 = 3 x 4 7432 6

16.02 0.072100880 Filer de calcar tip

1,saci, s 539

279 kg 228.80


1,saci, s 539

280 kg 208.66


1,saci, s 539

281 kg 43.96

7.13 0.156718465 Fisie marcata din PVC

200x20x2mm stas 8737-70

282 buc 47.20

3.91 0.936312106 Fisie tabla pb pentru

marcarea cablurilor 300x20x2

mm

283 buc 4.20

7.69 76.924418231 Flansa oarba pn 6 DN

= 125 OL 37-2 et pu forma A

s7451

284 buc 0.10

25.68 6.424400258 Flansa plata pn 6 15-

20 OL 37-1N et pu s 8012

285 buc 4.00

24.22 12.114400557 Flansa plata pn 6 32-

38 OL 37-1N et pu s 8012

286 buc 2.00

51.52 12.884400698 Flansa plata pn 6 40-

48 OL 37-2k et pu s 8012

287 buc 4.00

593.28 16.484400856 Flansa plata pn 6 65-

76 OL 37-2 et pu s 8012

288 buc 36.00

0.01 5.845904299 Flux (pasta

decapanta)pt.lipirea cositorului

nid 270-61*

289 kg 0.00

5,041.60 18.402601102 FOLIE ANTIVAPORI DIN

POLIETILENA 0,2MM PT

INCALZITE IN PARDOSEALA

290 mp 274.00

452.77 1.9020018647 Folie de acoperis tip

DuPont TYVEK

291 mp 238.30

1,524.36 3.218001382A Folie de hidroizolatie

elcor-h

292 mp 474.88

365.19 3.646716757 Folie din pvc 293 mp 100.33

677.04 4.138000382 Folie PE 0.2 mm 294 mp 163.93

157.08 15.406716857 Folie plast.simpla

policl.vinil G = 0,25mm lat>1000

s8737

295 kg 10.20

3.51 5.457322940 Fuior cinepa 296 kg 0.64

5.18 5.547322940 Fuior cinepa 297 kg 0.94

1.85 18.497322940 Fuior cinepa 298 kg 0.10

1,015.00 14.00620103F Gaz metan in butelii 299 kg 72.50

1,286.26 13.0020012526 Gaz petrolier lichefiat

(butelie)

300 l 98.94

4,352.80 11.8920012523 Geomembrana 301 mp 366.09

442.53 2.9817000754370 Geotextile

netesute b2b geotex 15 15/15

kn/m;cbr 2350 n; 200 g/mp 2/4m x

175m filtrare si separare la

drumuri

302 mp 148.50

494.73 1.182948050 Ghermele carbolinizate 303 buc 419.27

1,268.95 44.762947800 Glaf fereastra

exterioare tabla aluminiu 25cm.

latime

304 m 28.35

1,560.77 59.002204076 Glafuri exterioare din

PVC de 2 cm grosime cu latimea

de 25 cm

305 m 26.45

2,606.63 6.6220018837 Glet pentru exterior 306 kg 393.75

0.27 0.966200468 Grafit concentrat (flotat)

tipg praf

307 kg 0.28

0.05 0.986200468 Grafit concentrat (flotat)

tipg praf

308 kg 0.05

Pag 12


0 1 5 = 3 x 4 7432 6

23.12 2.896306078 Gratar drept g>01

OL 37-1n

309 kg 8.00

591.99 563.802908737 Grinda rasin.cu 2 fete

plane groS = 10/12-35/35 L =

4-6m

310 mc 1.05

11,040.00 1,200.002908737 Grinda rasin.cu 2 fete

plane groS = 10/12-35/35 L =

4-6m

311 mc 9.20

3,644.63 1,200.002960618 Grinzi de rasinoase 312 mc 3.04

24.50 12.196100034 Grund miniu

anticoroziv g.351-4 stas 3097-80

313 kg 2.01

295.01 14.006100034 Grund miniu

anticoroziv g.351-4 stas 3097-80

314 kg 21.07

2.06 10.326100797 Grund miniu anticoroziv

g.355-3 ntr 1703-80

315 kg 0.20

1.02 0.347106020 Grund ptr. protectie

conducte metal. ingropate

316 kg 3.00

2.21 7.086100175 Grund slefuire rapida

incolor g.002-4 ntr 4607-70

317 kg 0.31

414.96 15.2020012554 Grund tencuiala

silicatica

318 kg 27.30

195.73 16.5720028939 Grund universal 319 kg 11.81

299.76 6.007325046 Hartie absorbanta 320 kg 49.96

41.09 6.087325046 Hartie absorbanta 321 kg 6.76

4.72 5.137324780 Hartie kraft 322 mp 0.92

30.53 2.006001472 Hartie slefuita uscata

cu en foi 23x30 gr 6 s1581

323 buc 15.27

9.68 2.007324699 Hirtie de ziar 50g/mp

stas 260-70 in suluri

324 kg 4.84

0.40 0.206001513 Hirtie slef.usc.cu en foi

23x30 gr 12 s1581

325 buc 2.00

1,419.60 2.006001678 Hirtie slef.usc.sticla foi

23x30 gr 40 s1581

326 buc 709.80

39.93 0.516001616 Hirtie slef.usc.sticla foi

23x30 gr 6 s1581

327 buc 78.30

684.20 2.006001616 Hirtie slef.usc.sticla foi

23x30 gr 6 s1581

328 buc 342.10

6.64 0.217106023 Impislitura fibre sticla

obisnuita I 60

329 mp 31.60

570.50 23.4520013078 Intaritor DEKO EPOXI

I 3000 TRA

330 kg 24.33

65.38 65.385519135 Intrerupator automat 4

P - 20 A

331 buc 1.00

183.00 183.005519214 Intrerupator automat 4P

- Ir 80A, Id 300MA

332 buc 1.00

190.00 19.005520328 Intrerupator cap scara 333 buc 10.00

147.00 21.005519173 Intrerupator in

constructie normala

334 buc 7.00

68.00 17.005500677 Intrerupator manual

ingropat etans

335 buc 4.00

0.16 0.132100830 Ipsos pentru constructii

tip A, saci, s 545/1

336 kg 1.20

9,598.31 0.902100830 Ipsos pentru constructii


337 kg 10,664.79

100.66 0.902100830 Ipsos pentru constructii


338 kg 111.84

80.56 0.447308308 Izolatie elastomeri 339 mp 183.10

1,093.04 18.5020013058 LAC DEKO L 3000

TRA

340 kg 59.08

0.48 16.147361647 Lac electroizolant 341 kg 0.03

92.32 45.935105910 Lampa prezenta

tensiune 3P

342 buc 2.01

Pag 13


0 1 5 = 3 x 4 7432 6

117.23 4.312918756 Laturoaie din fag

lungime 1-3m lat >7cm gr 25mm

343 m 27.20

1,542.96 171.442439633 Lavoar portelan

complet echipat

344 buc 9.00

21.00 0.302958990 Lemn de foc foioase

tari l 1m livrabil din depozit

345 kg 70.00



346 kg 131.57



347 kg 146.01

4.49 60.902901052 Lemn foc rasinoase

deseuri

348 tona 0.07

7.17 137.312900888 Lemn rot cons rur coj

fag l min 1m D sub min18cm

s4342

349 mc 0.05

78.91 350.002900888 Lemn rot cons rur coj

fag l min 1m D sub min18cm

s4342

350 mc 0.23

277.79 141.732900670 Lemn rot cons rur nec

stej l min 1m D sub min18cm

s4342

351 mc 1.96

1,518.60 500.002960539 Lemn rotund de

rasinoase

352 mc 3.04

388.24 0.602960565 Lemne de foc 353 kg 647.07

1.20 2.008521010 Liant imbinare placi

gipscarton (5 kg/sac)

354 kg 0.60

14.86 2.628521010 Liant imbinare placi

gipscarton (5 kg/sac)

355 kg 5.67

5.04 0.727327483 Lignolineum 356 kg 7.00

13.34 245.262901167 Manele D = 7-11cm L

= 2-6m rasinoase s.1040

357 mc 0.05

604.45 286.202901167 Manele D = 7-11cm L


358 mc 2.11

70.20 900.002901167 Manele D = 7-11cm L


359 mc 0.08

128.00 16.006621595 Manseta cauciuc

pentru racordare teava spalare

vas closet

360 buc 8.00

105.78 17.637329273 Manson de protectie

pentru ter-mometre,lung sau scurt

361 buc 6.00

6.99 8.702200965 Margaritar (nisip) 3-7

mm

362 mc 0.80

3.38 2.257329479 Masa izolanta

nebituminoasa galbena (mtg) s

3898

363 kg 1.50

869.40 6.006312597 Material

prindere(cuie,buloane,piulite,saib

e,sarma,etc)

364 kg 144.90

6.53 4.328000702 Materiale de prindere 365 kg 1.51

3,607.89 19.1420030450 Membrana

elastoplastomerica

366 mp 188.50

3,512.63 16.1520030409 Membrana HDPE cu

crampoane (protectie la

hidroizolatie)

367 mp 217.50

8,053.96 22.0020012522 Membrana

hidroizolanta

368 mp 366.09

8,599.50 455.006305701 Mina curenta sau bara

inox

369 m 18.90

1.68 12.366100022 Minium de plumb tip ns

stas 429-67

370 kg 0.14

Pag 14


0 1 5 = 3 x 4 7432 6

5,672.65 1,134.537318895 MODUL

HIDRAULIC(KIT DE AMESTEC) SI

AUTOMATIZARE INSTALATIE

INCALZIRE IN PARDOSEALA,

INCLUSIV SENZORI PT FIECARE

INCAPERE

371 buc 5.00

450.00 450.0020018382 MONITOR LED 21,5” 372 buc 1.00

1,528.80 3.2020012550 Mortar adeziv Extherm

Termo pentru tencuiala armata

373 kg 477.75

232.74 255.202101145 Mortar de zidarie M 100

nisip s 1030

374 mc 0.91

1,125.20 2.562101150 Mortar sapa

autonivelanta

375 kg 439.53

9,587.07 255.202101195 Mortar tencuiala M 100

(var hidrat) s 1030

376 mc 37.57

2,116.80 3.842101122 Mortar termoizolant

Baumit 50

377 kg 551.25

91.07 4.676202868 Motorina 378 kg 19.50

0.26 0.967330399 Mucava tip1 pasta

bruna lemn 1400g/mp, satinata,

coli

379 kg 0.28

325.28 3.266719477 Mufa poliet inalta dens

PE 80,pn 6 diam ext 20mm

380 buc 99.92

41.93 3.266719477 Mufa polipropilena

avind diametrul exterior 20 mm

381 buc 12.88



382 buc 3.64



383 buc 3.08



384 buc 4.06

72.60 36.304120262 Mufa dubla PEHD DN

50mm

385 buc 2.00

29.28 0.136713568 Mufa PVC


16 s 7176

386 buc 225.20

2.16 0.366713594 Mufa PVC


32 s 7176

387 buc 6.00

23.14 1.336713609 Mufa PVC


40 s 7176

388 buc 17.40

35.30 35.307322536 NIPLU DN 1 1/4” 389 buc 1.00

213.18 19.384123240 Niplu fonta maleabila

n8 s478 DN 25 1 ds

390 buc 11.00

2.98 0.052200812 Nisip cuartos de

fagetul ierii spalat sort 3, stas

8511

391 kg 59.50

85.21 43.122206012 Nisip natural 0-3 mm 392 mc 1.98

553.00 65.002206220 Nisip sortat nespalat 393 mc 8.51

379.28 65.002200496 Nisip sortat nespalat

de rau si lacuri 0,0-1,0 mm

394 mc 5.84



395 mc 1.53

1,572.93 65.002200513 Nisip sortat nespalat


396 mc 24.20



397 mc 7.97



398 mc 35.70



399 mc 65.08

Pag 15


0 1 5 = 3 x 4 7432 6



400 mc 0.07



401 mc 31.72



402 mc 0.09

22.25 65.002200630 Nisip sortat spalat de

riu si lacuri 1-3 mm

403 mc 0.34

0.21 7.905884803 Nit cu cap semirotund

4 x 9 OL 34 s 797

404 kg 0.03

863.55 95.002506694 Oglinda geam tras

slefuit 5x400x500 mm s

9042

405 buc 9.09

1.44 3.002000121 Otel beton profil neted

OB 37 s 438 D = 10mm

406 kg 0.48


OB 37 s 438 D = 10mm

407 kg 32.84


OB 37, stas 438 D = 6 mm

408 kg 0.57


OB 37, stas 438 D = 6 mm

409 kg 4.59


OB 37-1 K stas 438 D = 18mm

410 kg 7.50

1,170.31 3.503445641 Otel lat 60x3mm pentru

dispoz.prindere inclusiv

suruburile

411 kg 334.37

1.38 2.303437565 Otel lat lam.cald s 395

OL 37-1N lT = 60 x 10

412 kg 0.60

4.04 3.503434783 Otel lat lam.cald s 395

OL 37-1N lT = 30 x 5

413 kg 1.16

3.94 2.253435402 Otel lat laminare la

cald, s395 OL 37-1N lT = 30 x 12

mm grosime

414 kg 1.75

0.14 2.163400029 Otel rotund laminat la

cald s 333 OL 37-1N D = 10

415 kg 0.07

3.15 2.253407900 Otel rotund laminat la

cald s 333 OL 37-1N D = 60

416 kg 1.40

10.88 9.317331185 Oxid rosu de fier ni -

8098 - 79

417 kg 1.17

0.06 0.317106229 Oxigen tehnic gazos 418 mc 0.18

0.36 1.005904512 Oxigen tehnic gazos

imbuteliat stas 2031 clasa A

419 mc 0.36

152.17 1.665904512 Oxigen tehnic gazos

imbuteliat stas 2031 clasa A

420 mc 91.67

1,534.17 21.832928361 Panou cofraj astereala

scind. ras.scurte subscurte

421 mp 70.28

1,304.57 53.932928335 Panou de cofraj tip p

fag g 8 mm pentru pereti

422 mp 24.19

15,106.31 150.572943531 Parchet lamelar

triplustratificat pentru pardoseala

incalzita

423 mp 100.33

111.99 22.427332752 Pasta etansare pentru

filete metalice

424 kg 5.00

1,591.63 6.0820010014 Pasta imbinare 425 kg 261.71

192.61 33.372206127 Pavele abnorme 426 tona 5.77

4,439.24 23.412700198 Perete rigips cu

montanti metalici, simpli, panotaj

1 strat ( 26 kg/mp ) tip cw 50/80

427 mp 189.63

844.80 11.562948062 Pervaz baghete pentru

usi cher.rasin. 24/14 mm.

428 m 73.08

2,765.04 11.562948098 Pervaz baghete pentru

usi cher.rasin. 32/19 mm.

429 m 239.19

Pag 16


0 1 5 = 3 x 4 7432 6

1,282.28 13.427800816 Pervaz pentru parchet

melaminat

430 m 95.55

5.90 5.006200755 Petrol distilat tip 0/200

np-nid 767

431 l 1.18

847.03 30.052201701 Piatra sparta pentru

drumuri r.sediment 8-15

mm.

432 mc 28.19

899.91 99.002453823 Piedestal lavoar p1

portelan alb c. 1 ni 806

433 buc 9.09

160.30 11.456715504 Piesa curatire din PVC

cu capac D = 110 mm nii 2167

434 buc 14.00

171.58 85.797309965 Piesa de separatie

zincata pentru priza de pamant

zincata cu 4 gauri (12,5 mm)

435 buc 2.00

43.04 45.982206024 Pietris 7-31 mm 436 mc 0.94

9.04 10.872200068 Pietris ciuruit nespalat

de riu 7-15 mm

437 mc 0.83

0.33 10.872200185 Pietris ciuruit spalat de

riu 7-70 mm

438 mc 0.03

9.24 12.837333925 Pinza de sac din fire de

cinepa de 0,70 M latime

439 mp 0.72

0.59 0.596001977 Pinza pentru

slef.usc.car.sil.nea.23x30 gr 6 foi

s1582

440 buc 1.00

189.00 0.305840405 Piulita hexagonala

grosolana A M 6 gr. 5 s 922

441 buc 630.00



442 buc 3.36



443 buc 16.00


grosolana B M 8 gr. 5 s 922

444 buc 16.00


speciala s 6218 OL 37 M 6

445 buc 661.50



446 buc 32.00



447 kg 0.08


grosolana A M 16 gr. 5, s 922

448 buc 278.00



449 buc 4.00



450 buc 4.00



451 buc 52.00



452 buc 4.00

2.40 0.305842727 Piulita hexagonala m

12 zn

453 buc 8.00


precisa m12 zn

454 buc 4.00


semiprecise M 16 gr. 5 s 4071

455 buc 96.00


semiprecise M 20 gr. 5 s 4071

456 buc 15.00

6,297.36 13.815840297 Piulita

olandeza,alama,tip B pttevi cupru

cu DN 18

457 buc 456.00

3.71 0.085841007 Piulita patrata M 8 gr.

6 s 926

458 buc 46.40

Pag 17


0 1 5 = 3 x 4 7432 6


6 s 926

459 buc 64.00


6, s 926

460 buc 125.10

127.47 60.702702003 Placa 461 buc 2.10

413.13 5.732700434 Placa azbocim.plana

2500x1200x 6 s 9058

462 mp 72.10

568.91 70.416420783 Placa B.A. b250

fundatie cam. lucru s. 2448-73 p.

3.3.4

463 buc 8.08

22.96 10.586622159 Placa marsit M

100-500x3,0 mm s 3498

464 kg 2.17

1.26 5.716622020 Placa marsit M

25-450x3,0 mm s 3498

465 kg 0.22

16.25 6.416622020 Placa marsit M

25-450x3,0 mm s 3498

466 kg 2.54

6.64 6.016622068 Placa marsit M

40-250x2,0 mm s 3498

467 kg 1.10

1.31 6.576621870 Placa marsit M

5-250x3,0 mm s 3498

468 kg 0.20

0.29 7.376621870 Placa marsit M

5-250x3,0 mm s 3498

469 kg 0.04

71,820.70 65.1620010043 Placa OSB 18 cm

grosime

470 mp 1,102.22

2,641.59 35.942607888 Placa panouri tego 471 mp 73.50

16,933.15 121.622202274 Placa piatra naturala

ext

472 mp 139.23

73.74 210.002602797 Placa polistiren

expandat pex C 2000x500x

96mm s7461

473 mc 0.35

7,251.41 45.732602848 Placa polistiren

extrudat

474 mp 158.57

0.33 4.106621650 Placa teh.cauciuc gar.f

ins.tex.rez.pet tip. na 5 mm

475 kg 0.08

0.89 15.926621703 Placa teh.cauciuc gar.f

ins.text.rez.pet tip.pa 4 mm

476 kg 0.06

2,067.19 25.0020028354 Placa vata minerala

gr. mm= 100 mm

477 mp 82.69

12,140.60 60.412960450 Placaj lemn pin nordic

tratat termic

478 mc 200.97

164.12 8.278527015 Placi gips-carton

normale gkb 12.5mm 1200/2000

479 mp 19.85

171.05 1.8120028942 Plasa din fibra de

sticla 165 g/mp

480 mp 94.50

2,040.00 1.362002349 Plasa sudate tip 308

nq 283x6,5(54,8kg/buc) OL

37-1n

481 kg 1,500.00

4,408.67 180.982004268 Plase sudata pentru

B.A. din OL 37 tip 118G-296 S

438/3-80

482 buc 24.36

53.63 7.167334840 Plumb rafinat marca

pb4 (pb tc 2) 99,96

483 kg 7.49

6,370.47 47.0120012608 Polistiren extrudat 5

cm

484 mp 135.51

20,591.10 75.1520012610 Polistiren extrudat

rugos XPS pentru soclu Baumit cu

dimensiunile 120 x 65 x 8 cm

485 mp 274.00


styrodur 10 cm

486 mp 140.71


styrodur 20 cm

487 mp 22.71

Pag 18


0 1 5 = 3 x 4 7432 6

208.00 26.002453768 Port - hirtie portelan

ha-1 alb c.1

488 buc 8.00

324.00 36.004201169 Port - prosop alama cu

un brat de perete tip U 450mm

489 buc 9.00

1,165.16 21.342206402 Praf de piatra 490 kg 54.60

459.17 6.987335349 Prelucrare cherestea la

masini de tamplarie

491 ora 65.78

2,102.51 19.186110431 Prenadez 300, 2829-74 492 kg 109.62

430.97 42.675536107 Priza internet RJ 45

CAT 6

493 buc 10.10

22.88 5.727309903 Priza simpla 220V 494 buc 4.00

115.70 23.145536236 Priza simpla etansa

220V

495 buc 5.00

224.02 55.455536559 Priza telefon RJ 11 CAT

6

496 buc 4.04

880.32 87.165536585 Priza TV 497 buc 10.10

28,883.21 17.056110481 Procurare adeviz ptr lipit

covor tip tarket

498 kg 1,694.03

541.08 90.187326087 Procurare aerisitor de

coloana

499 buc 6.00

750.00 750.005520299 Procurare aparatul de

protectie la supratensiuni induse

si de comutatie -SDP tip1+2

500 buc 1.00

550.00 550.005520287 Procurare aparatul de

protectie la supratensiuni induse

si de comutatie -SDP tip3

501 buc 1.00

1,770.00 295.004500905 Procurare apometru Dn

25

502 buc 6.00

1,914.35 1,914.3520027531 Procurare camin

PREFABRICAT DIN BETON

PENTRU INSTALATIA

HIDRAULICA DE CONTORIZARE

503 buc 1.00

71.32 17.834122260 Procurare CLAPET

ANTIRETUR 110MM -

CANALIZARE

504 buc 4.00

108.67 15.226712605 Procurare Cot PVC DN

110

505 buc 7.14

20,397.42 142.302924224 Procurare covor pvc tip

Tarket

506 mp 143.34

712.48 44.537317218 Procurare CRAMPON

CU DIBLU DE PUMB PENTRU

FIZAREA PLATB PE ZIDARI

507 buc 16.00

541.08 90.1873260787 Procurare

DEZAERITOR AUTOMAT DE

COLOANA, CU VALVA DE

IZOLARE 1/2 ‘’

508 buc 6.00

20,625.42 137.002202054 Procurare piatra

naturala

509 mp 150.55

4,981.04 1,245.2620029522 Procurare Piesa

trecere prin fundatii d.110 mm

510 buc 4.00

521.07 15.795536004 Procurare priza dubla

220V

511 buc 33.00

142.11 15.795535995 Procurare priza dubla

etansa 220V

512 buc 9.00

9.41 9.416701416 Procurare Racord

PEHD 40 X 1FI

513 buc 1.00

229.68 114.844121826 Procurare RACORD

COMPRESIUNE DE 40X 1 1/4’’

514 buc 2.00

15.36 1.926312132 Procurare racord flexibil

WC, D-110mm

515 buc 8.00

26.70 26.707336070 Procurare RACORD

OLANDEZ DN 1 1/4”

516 buc 1.00

Pag 19


0 1 5 = 3 x 4 7432 6

695.00 695.005709075 Procurare radiatoare

DE TIP PANOU, DIN TABLA DE

OTEL, TIP 11 ECHIPATE CU


TUR,RETUR, DEZAERATOR

MANUAL, CONSOLE

SUSTINERE. H=400, L= 600

517 buc 1.00

3,220.00 460.005709072 Procurare radiatoare





MANUAL, CONSOLE


518 buc 7.00






MANUAL, CONSOLE


519 buc 1.00





TUR, RETUR, DEZAERATOR

MANUAL, CONSOLE


520 buc 2.00






MANUAL, CONSOLE


521 buc 2.00






MANUAL, CONSOLE


522 buc 1.00






MANUAL, CONSOLE


523 buc 2.00






MANUAL, CONSOLE


524 buc 1.00






MANUAL, CONSOLE


525 buc 6.00

Pag 20


0 1 5 = 3 x 4 7432 6






MANUAL, CONSOLE


526 buc 2.00





TUR, RETUR, DEZAERATOR

MANUAL, CONSOLE


527 buc 1.00

16,857.06 2,809.514504030 PROCURARE

ROBINET CLAPET(DE

RETINERE) – SUPAPA DE SENS

CU CLAPET, DN=1 1/2’’-2buc,

1"-2buc, 1/2"-2buc

528 buc 6.00

32.93 32.934202149 Procurare robinet de

CONCESIE CU TIJA DE MANEVRA

DN 1 1/4” montata pe conducta de

PEID

529 buc 1.00

122,345.94 222.8020013227 Procurare sistem

epoxidic

530 KG 549.13

42,083.75 588.376720297 Procurare tamplarie

exterioara din profile PVC 7

camere, termopan 3 str

531 mp 71.53

321.49 7.296700468 Procurare Teava din

p.v.c.canalizare D= 110

532 m 44.10

883.84 4.9820025447 Procurare teava din

PEID Dn 40 mm

533 m 177.48

4,515.68 13.3617000753746 Procurare termoiz.

elastomeri 9 mm

534 ml 338.00

13,041.43 1,411.416306664 Procurare usa metalica

pentru garaj

535 mp 9.24

384.96 64.167327811 Procurat FILTRU

INCLINAT PENTRU IMPURITATI,

DN=1 1/2’’

536 buc 6.00

6,102.80 1,525.706500818 Procurat stilp de

iluminat metalic

537 buc 4.00

2,825.93 4.7520010026 Profil CW 50 x 0,6 mm 538 m 594.93

28.84 2.188535040 Profil de contur uw

50/0.6/4000 din otel galvanizat

539 m 13.23

86.94 2.308535011 Profil de structura CW

50/0,6/2600mm, din otel

galvanizat

540 m 37.80

118.18 3.163520154 Profil normal I 16 OL

37-1N s 565

541 kg 37.40

212.91 2.846312700 Profil tabla Zn 0,6 mm

pentru elemente orizontale

542 m 74.97

535.02 3.376312701 Profil tabla Zn 0,6 mm

pentru elemente verticale

543 m 158.76

1,510.49 2.4320010059 Profil transversal

CD60/ 0,6 din otel galvanizat

544 m 621.60

120.41 2.483518541 Profil U ar eg lam cald

u14 OL 37-1N s 564

545 kg 48.50

14.40 2.443518278 Profil U areg lam caldu

10 OL 37-1N s 564

546 kg 5.90

625.87 2.6320010036 Profil UW 50 x 0,6 mm 547 m 237.97

183.22 1.3120010060 Profile de fixare

UD28*27 /2,0 din otel galvanizat

548 m 139.86

Pag 21


0 1 5 = 3 x 4 7432 6

960.38 9.767335844 Racord alama (niplu

dublu) pentru tevi cupru cu DN 16

549 buc 98.40

374.78 9.767335856 Racord alama (niplu

dublu) pentru tevi cupru cu DN 18

550 buc 38.40

153.75 7.694204800 Racord de alama,

dn=1/2"

551 buc 20.00

849.42 38.614122210 Racord olan.et.pla fil int

ext u2 s482 DN 25 1

552 buc 22.00

231.66 38.614122260 Racord olan.et.pla fil int

ext u2 s482 DN 40 11/2 zn

553 buc 6.00

23,447.77 9.396719545 Racord poliet inalta


554 buc 2,498.00

384.00 48.006719598 Rama vas closet

poliprop cu capac si surub fluture

555 buc 8.00

775.24 5.006719513 Reductie din poliet

inalta dens PE 80,pn 6 diam ext

20mm

556 buc 155.05

34.32 6.006719514 Reductie din

polipropilena avind diametrul 25 x

16 mm

557 buc 5.72

141.68 7.006719515 Reductie din


20 mm

558 buc 20.24

72.60 15.006719516 Reductie din


16 mm

559 buc 4.84

9.31 1.466719521 Reductie din


32 mm

560 buc 6.38

15.31 0.886714457 Reductie PVC g tip B

40- 32 stas 7178

561 buc 17.40

731.16 90.492453146 Rezervor wc r 23

melania mono c.1 cs 2978

562 buc 8.08

10,981.44 1,200.002906961 Rigla rasin.cu muchii

ascutite G = 28/48-96/96 L =

3-3,50m

563 mc 9.15

7,909.11 1,200.002960515 Rigle de rasinoase 564 mc 6.59

8.04 8.044500656 Robinet cep gaze

nat.mufe, alama pn1000mmH2O,

5.812-1/4

565 buc 1.00

502.40 12.564202474 Robinet coltar 1/2" 566 buc 40.00

551.60 19.704501090 Robinet de aerisire 567 buc 28.00

118.10 11.814202486 Robinet fluture 1" 568 buc 10.00

167.68 10.484201949 Robinet rezerv. wc

alama 3/8 inaltime s2377

569 buc 16.00

294.69 18.424201937 Robinet rezerv. wc am

colt 3/8 semiinaltime 3 s2377

570 buc 16.00

29.40 0.147343841 Rondela cu guler si

cap de polietilena

571 buc 210.00

6.20 0.847343982 Rumegus din lemn 572 kg 7.38

2.10 0.015881227 Saiba gros. plata

pentru met M 8 OL 34 s 1388

573 buc 210.00

0.40 0.125881198 Saiba gros.plata pentru

met M 6 OL 34 s 1388

574 buc 3.36

0.96 5.845881291 Saiba gros.plata pentru

met M 14 OL 34 s 1388

575 kg 0.16

0.01 0.345884024 Saiba grower pentru

m12 zn

576 kg 0.04

0.09 9.315883977 Saiba grower pentru

m10 zn

577 kg 0.01

0.02 0.345882193 Saiba plata pentru

m12 zn

578 kg 0.06

Pag 22


0 1 5 = 3 x 4 7432 6


lemn A M 9 OL 34 s 7565

579 kg 0.38


lemn A M 11 OL 34 s 7565

580 kg 2.09


lemn M 20

581 buc 64.00

0.19 9.415882179 Saiba plata pentru m10

zn

582 kg 0.02

0.16 13.205882025 Saiba prec.plata pentru

met A M 3 OL 34 s 5200

583 kg 0.01


met A M 6 OL 34 s 5200

584 kg 0.63


met A M 12 OL 34 s 5200

585 kg 0.06


met A M 14 OL 34 s 5200

586 kg 0.14


met A M 16 OL 34 s 5200

587 kg 0.70


met A M 18 OL 34 s 5200

588 kg 2.19


met A M 18 OL 34 s 5200

589 kg 0.04


met A M 18 OL 34 s 5200

590 kg 0.04


met A M 20 OL 34 s 5200

591 kg 0.25


met A M 22 OL 34 s 5200

592 kg 0.07

5,554.68 40.992606597 Saltea vata minerala

16 cm

593 mp 135.51


180 mm

594 mp 135.51

236.25 12.508526020 Saltea vata minerala

gr.=50mm

595 mp 18.90


sco 3000 x 600 x 100

596 mp 254.98

320.04 35.562453536 Sapuniera sa 2-15

(aparente) alb c.1 ni 544

597 buc 9.00

1.55 3.363811292 Sarma de legat moale

neagra D = 2 -3 mm

598 kg 0.46

21.15 1.413803142 Sarma moale obisnuita

D = 1,25 mm, OL 32 s 889

599 kg 15.00


D = 1,25 mm, OL 32 s 889

600 kg 2.61


D = 1,25 mm, OL 32 s 889

601 kg 2.83


D = 2,5 mm, OL 32, s 889

602 kg 6.00


D = 2,5 mm, OL 32, s 889

603 kg 7.80

0.19 3.203805279 Sarma moale zincata D

= 0,8 mm, OL 32 s 889

604 kg 0.06

697.39 995.002960486 Scindura de rasinoase 605 mc 0.70

2,169.65 619.902903579 Scindura rasin lunga

tiv cls A gR = 24mm L = 4,00m s

942

606 mc 3.50

348.69 995.002903579 Scindura rasin lunga

tiv cls A gR = 24mm L = 4,00m s

942

607 mc 0.35


tiv cls C gR = 24mm L = 3,00m s

942

608 mc 1.90

Pag 23


0 1 5 = 3 x 4 7432 6


tiv cls C gR = 24mm L = 5,00m s

942

609 mc 5.84


tiv cls D gR = 24mm L = 4,00m s

942

610 mc 0.60



942

611 mc 1.27



942

612 mc 0.02

3,181.50 5.007344376 Scoaba din rasini fenol

formaldehidice (bachelita)

613 buc 636.30

12.46 5.376311528 Scoaba otel pentru

constructii din lemn, latime=

65-90mm, l.200-300 mm

614 kg 2.32

297.64 6.376311528 Scoaba otel pentru

constructii din lemn, latime=

65-90mm, l.200-300 mm

615 kg 46.73

89.34 7.527204435 Seminte de

plante-graminee perene (pm)

616 kg 11.88

88.20 4.906719518 SENZORI

TERMOSTATICI PENTRU

ROBINETII TUR AI

RADIATOARELOR

617 buc 18.00

0.21 0.217106634 Separator de lichide

orizontal cu disp. complet de

evacuare pentru conducte

618 buc 1.00

84.85 15.486104999 Serlac natural 619 kg 5.48

16.46 16.464202761 Sifon alama pentru

lavoar 1 s 9611

620 buc 1.00

40.93 40.934202931 Sifon fonta pardoseala

simplu ies.vert.d100 c.1 s3690

621 buc 1.00

460.08 51.124202929 SIFON PARDOSEALA

Ø32 MM FLEXIBIL

622 buc 9.00

169.12 24.166719766 Sifon scurgere DN 40

flexibil

623 buc 7.00

438.17 30.6320012680 Silicon de etansare 624 l 14.31

0.22 550.002905955 Sipca rasinoase clasa I

/ II gros 18 / 24 - 24 / 48 mm L =

1,50 - 2,75 m

625 mc 0.00

2.01 950.002905955 Sipca rasinoase clasa I

/ II gros 18 / 24 - 24 / 48 mm L =

1,50 - 2,75 m

626 mc 0.00

302.85 36.275904859 Sirma alama pentru

lipit s 294 B cu58zn 900 D =

2,00

627 kg 8.35

209.04 2.683803128 Sirma moale obisnuita

D = 1,12 OL 32 s 889

628 kg 78.00

1,303.48 3.773803128 Sirma moale obisnuita

D = 1,12 OL 32 s 889

629 kg 345.75

16.81 3.683803166 Sirma moale obisnuita

D = 1,5 OL 32 s 889

630 kg 4.57

82.46 2.803805322 Sirma moale zincata

D = 1,25 OL 32 s 889

631 kg 29.45


D = 2 OL 32 s 889

632 kg 25.34


D = 2 OL 32 s 889

633 kg 10.97

8.77 1.365903130 Sirma plina pentru

sud.si inc.sub flux s10 2,5

634 kg 6.45

Pag 24


0 1 5 = 3 x 4 7432 6

1.17 1.505900499 Sirma sudura obisnuit

s1126 s10 colaci D = 3,25

635 kg 0.78

0.82 3.505900499 Sirma sudura obisnuit

s1126 s10 colaci D = 3,25

636 kg 0.23

31.89 4.032005731 Sirma trasa net bet

arm STNB D = 5 OL 42 S

438/2

637 kg 7.91

581.78 5.8820012524 Solutie amorsa

bituminoasa

638 kg 98.94

1.37 6.868521025 Solutie pt.amorsa,

perete de beton - 15 l/bidon

639 litru 0.20

0.36 1.1517000753289 solutie uguenta 640 kg 0.32

839.14 839.144200349 Spalator dublu din inox 641 buc 1.00

68.12 29.966101572 Spuma din poliuretan 642 kg 2.27

835.60 46.7320010080 Spuma poliuretanica 643 l 17.88

1.61 3.757346207 Stearina 644 kg 0.43

1,550.06 4.5420012555 Strat decorativ silicatic 645 kg 341.25

16,562.40 2.066300024 Structura metalica

suport panou escalada

646 kg 8,040.00

91.01 91.014500280 Supapa sens D = 1 1/4

toli

647 buc 1.00

819.12 91.014500280 Supapa siguranta

(ventil) contragreut.alama D = 1

toli

648 buc 9.00

77.86 77.864500307 Supapa siguranta

(ventil) contragreut.alama D = 1/2

toli

649 buc 1.00

176.35 17.645215533 Suport pentru lant de

izolatoare la consola

650 buc 10.00

755.56 0.1020010041 Surub autofiletant 5 x

25 mm

651 buc 7,555.62

86.27 0.0220010042 Surub autofiletant 5 x

35 mm

652 buc 4,313.40

11.60 0.255824176 Surub cap bombat git

patrat M 8x 80 gr. 4.8 s 925

653 buc 46.40

126.00 0.205810230 Surub cap hex.fil.sub

cap prec.m 6 x 16 gr. 5.8 s4845

654 buc 630.00

0.23 0.025819963 Surub cap hexagonal

grosolan M 6x 25 gr. 4.8 s 920

655 buc 11.36



656 buc 16.00



657 buc 16.00



658 buc 148.00



659 buc 24.00



660 buc 28.00



661 buc 64.00



662 buc 44.00



663 buc 210.00



664 buc 8.00



665 buc 16.00


precis M 6 x 60 gr. 8.8 s4272

666 buc 672.00

Pag 25


0 1 5 = 3 x 4 7432 6


precis M 20 x 60 gr. 8.8 s4272

667 buc 73.08


forma A 6,3x 22 s9344/5

668 buc 210.00


semiprecis M 16x 70 gr. 5.8 s

6220

669 buc 96.00


semiprecis M 20x 160 gr. 5.8 s

6220

670 buc 15.00

0.00 0.015828914 Surub cap inecat

crestat sprec.m 4x 12 gr. 4.8 s

2571

671 buc 0.11



2571

672 buc 0.13



2571

673 buc 0.31



2571

674 buc 0.13



2571

675 buc 0.11



2571

676 buc 0.33



2571

677 buc 210.00



2571

678 buc 69.96

0.01 0.045835254 Surub cap

semiinec.loc.crucif.forma A 4,8x32

s9344/7

679 buc 0.14

2.00 1.005837733 Surub cu cap

hexagonal l 6 x 60 f1 s

1454

680 buc 2.00

34.80 4.355805482 Surub cu cap

hexagonal m12x40 zn

681 buc 8.00

17.40 4.355805549 Surub cu cap

hexagonal m12x50 zn

682 buc 4.00

2.68 0.025836777 Surub cu cap inecat

crestat l 3 x 40 f1 s 1452

683 buc 134.00


crestat l 4 x 30 f1 s 1452

684 buc 32.00


crestat am l 4 x 20 f2 s 1452

685 buc 610.00


crestat pentru lemn 5x 50 mm, f1

s 1452

686 buc 84.00

56.30 0.455838579 Surub cu cap patrat

pentru lemn l 10 x 140 f1 s

1455

687 buc 125.10

29.89 0.834201107 Surub fixare (buton)

pentru oglinda

688 buc 36.00

5.67 0.028558010 Surub montaj

autofiletant 25mm/1000

superrapid

689 buc 283.50

Pag 26


0 1 5 = 3 x 4 7432 6

4.52 1.135827623 Surub pentru fundatii

grosolan A M 12x 320 gr. 4.6 s

2350

690 buc 4.00


grosolan A M 12x 320 gr. 4.6 s

2350

691 buc 4.00


grosolan C M 20x 250 gr. 4.8 s

2350

692 buc 4.00

0.43 0.435805004 Surub zincat

m10x35mm

693 buc 1.00

189.50 6.583604481 Tabla constr.mecanice

s901 3 x1000x2000 OL 37-1n

694 kg 28.80

13.10 9.703666829 Tabla din plumb s 490

pb 99,96 2 x1000

695 kg 1.35

334.26 9.923666879 Tabla din plumb s 490

pb 99,96 3 x 500

696 kg 33.68

4.78 2.393606788 Tabla groasa 5x

1500 OL 37-2N s 437

697 kg 2.00

57.78 2.753617622 Tabla groasa 10x

2000 OL 37-1N s 437

698 kg 21.00

3.10 3.103643748 Tabla zincata s2028

1 x1000x2000 OL 32-1N cal.s

699 kg 1.00

717.89 8.603642419 Tabla zincata s2028

0,50x 750x1500 OL 32-1N cal.1

700 kg 83.48

2,245.65 8.903642287 Tabla zincata, stas

2028, 0,50x 650x1000 mm, OL

32-1N calitatea I

701 kg 252.32

2,253.96 2,253.965538038 Tablou conexiuni 16"

complet echipat (pach

panel-inclusiv swich, router)

702 buc 1.00

750.00 750.007349027 Tablou distributie

centrala termica -TCT cutie

metalica 20 locuri

703 buc 1.00

174.48 174.487348944 Tablou electric TG

inclusiv cutie 60 locuri

704 buc 1.00

0.01 0.232205719 Talc macinat

s 11124

705 kg 0.04

3,901.87 46.923335327 Teava cupru marca

cu99,9 ha 25x 1,5 tras s 523

706 kg 83.16


cu99,9 hb 16x 1 tras s 523

707 kg 139.07


cu99,9 hb 18x 1 tras s 523

708 kg 62.08


cu99,9 hb 20x 1 tras s 523

709 kg 23.54


cu99,9 hb 35x 2,5 tras s 523

710 kg 48.36

233.69 1.076700652 Teava din

p.v.c.canalizare D= 160

711 m 218.40

0.22 0.376700212 Teava din p.v.c.rigid tip

U 16x1 stas 6675/2

712 m 0.60


U 32x1,6 stas 6675/2

713 m 32.00


U 110x2,2 stas 6675/2

714 m 2.40

55.20 9.203355523 Teava din plumb de

presiune 21 x 4 mm

715 m 6.00

60.20 12.043253517 Teava otel fara sudura

57 x 3,6 1.0309 din 2448

716 m 5.00

87.72 4.303304603 TEAVA OTEL PENTRU

INSTALATII TERMICE DN= 1 ’’

717 m 20.40

Pag 27


0 1 5 = 3 x 4 7432 6


INSTALATII TERMICE DN= 1 1/2’’

718 m 28.56


INSTALATII TERMICE DN= 1/2’’

719 m 34.68

5,124.87 21.093107940 Teava pentru constructii

fara sudura LC 51 x 3 / OLT 35

s 404/2

720 m 243.00

7.56 5.403208419 Teava pentru constructii

fara sudura TR 14x 2 / OLT 35

s 530/2

721 m 1.40

19.45 2.863305308 Teava pentru

instalatii.neagra filet M - 15( 1/2)

OL 32 1 s 7656

722 m 6.80

108.26 13.883304897 Teava pentru

instalatii.neagra nefil.m - 80(3 )

OL 32 1 s 7656

723 m 7.80

53.11 8.173304756 Teava pentru

instalatii.neagra nefil.uii- 50(2 )

OL 32 1 s 7656

724 m 6.50

46.97 18.913336606 Teava plumb marca

pb3 scurgere 35x 2,5 s 671

725 kg 2.48


pb99,96 presiune 18x 4 s

671

726 kg 8.00


pb99,96 scurgere 44x 2 s

671

727 kg 3.24


pb99,96 scurgere 54x 2 s

671

728 kg 4.00

36,537.75 14.346717058 Teava poliet inalta dens

PE 80,pn 6 diam ext 20mm

729 m 2,547.96

277.68 46.287355193 Termometru

teh.vinclu,inchis, cu sticla,tija >

1000 mm

730 buc 6.00

114.58 17.057355662 Tesatura pentru prelate

(impreg.- hidrofug.)de1,07 M lat.

731 m 6.72

2,498.00 5.006719493 Teu din poliet inalta


732 buc 499.60

150.55 3.006719493 Teu din polipropilena


733 buc 50.18



734 buc 36.92



735 buc 31.24



736 buc 41.18

111.08 3.046714859 Teu PVC pentru

imbin.prin lip.pn 10 DN 40 stas

7174

737 buc 36.54

343.37 7.537355727 Teu racordare alama

18x1

738 buc 45.60

52,987.28 3.602302945 Tigla ceramica 739 buc 14,718.69

420.85 4.276306327 Treapta din otel rotund

diam 14- 20 mm

740 kg 98.56

1,046.28 0.926704701 Tub izolat tip i.p.

(bergman) 16 stas 6990

741 m 1,137.26

88.48 2.926704672 Tub izolat tip i.p.

(bergman) 32 stas 6990

742 m 30.30

2,970.53 183.822804216 Tub bet.s.circ.fara talpa

mufa imb.usc. 1000x1000 s816

743 buc 16.16

2,182.72 11.636717087 Tub din polipropilena,

diametrul de 20 mm

744 m 187.68

Pag 28


0 1 5 = 3 x 4 7432 6

848.64 16.006717088 Tub din polipropilena,

diametrul de 25 mm

745 m 53.04

1,122.00 25.006717089 Tub din polipropilena,

diametrul de 32 mm

746 m 44.88

783.87 13.256717090 Tub din polipropilena,

diametrul de 40 mm

747 m 59.16

1,588.65 75.6517000753322 Tub drenaj

<drainkit> pvc d.110 fante 270°

sn4 l2m

748 buc 21.00

970.83 15.416704366 Tub pp cu o mufa htem

DN 110x2000 cod 62500093

749 buc 63.00


DN 32x2000 cod 62500013

750 buc 24.00


DN 40x2000 cod 62500033

751 buc 20.00


DN 50x1000 cod 62500049

752 buc 52.00

1,290.00 3.00670423G Tub PROTECTIE IPY

d=16 mm

753 m 430.00

756.77 93.662804955 Tub tronconic pentru

camin vizitare 800x1000 l0,5m

s816

754 buc 8.08

1.01 13.776108945 Ulei de in sicativat

u.001-13 stas 16-80

755 kg 0.07

8.23 19.276108945 Ulei de in sicativat

u.001-13 stas 16-80

756 kg 0.43

1,173.06 7.356201084 Ulei emulsionabil

pentru decofrare betoane stas

11382

757 kg 159.60

0.09 0.506201101 Ulei mineral ars 758 kg 0.17

0.57 4.736201565 Ulei pentru instalatii

frigorifice tip f 15 s 898

759 kg 0.12

4,115.85 642.606306500 Usa glisante 760 mp 6.41

11,499.10 295.002933304 Usa lemn 761 mp 38.98

3,185.05 612.516306507 Usa metalica 762 mp 5.20

1,134.53 0.602100737 Var hidratat pulbere

pentru constructii tip 1, saci, s

9201

763 kg 1,890.89

141.27 280.002100701 Var pasta 764 mc 0.50

58.81 119.392100713 Var pasta pentru

constructii tip 2

765 mc 0.49

350.26 280.002100713 Var pasta pentru

constructii tip 2

766 mc 1.25

767.60 95.002442757 Vas closet 767 buc 8.08

0.58 1.456202533 Vaselina tehnica

artificiala tip D s 917

768 kg 0.40

3,794.36 28.008626010A Vata minerala - 120

mm *

769 mp 135.51

1,184.09 9.0020010048 Vata minerala 30 mm 770 mp 131.57

5.31 0.472605828 Vata minerala fara liant

vrac tip I 70 kg/mc

771 kg 11.35

6.57 6.574203349 Ventil scurgere

lavoar.spalator 1 1/4 cu racord

s9610

772 buc 1.00

110.22 18.374203260 Ventil scurgere rezervor

wc 1 1/4 alama s9610

773 buc 6.00

525.08 32.824203296 Ventil scurgere rezervor

wc 1 1/4 alama rac s9610

774 buc 16.00

1,196.58 199.4320012059 VENTILATOR AXIAL

DE FEREASTRA VF 315

775 buc 6.00

6,267.25 537.506720448 Vitrina din PVC tip

gealan

776 mp 11.66

Pag 29


0 1 5 = 3 x 4 7432 6

3.13 2.616104195 Vopsea anticoroziva pe

baza de bitum strat I v.903-65

777 kg 1.20

0.36 12.006103543 Vopsea gri deschis

v.821-3 stas 3744-69

778 kg 0.03

15.43 12.226103294 Vopsea minium de

plumb V 351-3 ntr 90-80

779 kg 1.26

12.23 12.876103294 Vopsea minium de

plumb V 351-3 ntr 90-80

780 kg 0.95

1,285.28 44.3220030410 Vopsea poliuretanica

pt. protectie uv tip urecoat 300

781 kg 29.00

8,790.16 15.486104353 Vopsea vinarom alba

v.108-210 stas 7359-80

782 kg 567.84

172.92 0.227358286 Zincarea la cald

otel-bet.benzibare,profile,table

ond.

783 dmp 786.00

518.8120010013 Material marunt 784 %

4.243064291 Material marunt 785 %



3,046.997801044 Material marunt 788 %


2,210.748000277 Material marunt 790 %

11.857801080 Material marunt (

Aracet, dibluri, suruburi cap inecat

crestat, cuie, hartie ... )

791 %


Canepa fuior,ulei de in

sicativat,grund miniu pb,etc. )

792 %

178.487811077 Material marunt ( Carpe

sters, chit pentru vopsitorii, ciment

alb, piatra frecata )

793 %


Codez 100,dicloretan,canepa

fuior,miniu pb,etc. )

794 %

17.397801063 Material marunt ( Diblu

lemn,ipsos,holtzsuruburi,sol

lipit,etc. )

795 %


distantieri de pozitie, suruburi cu

piulita, suruburi pentru lemn etc )

796 %

0.987815035 Material marunt

(bumbac,unsoare, benzina)

797 %


(bumbac,unsoare, benzina)

798 %


(bumbac,vaselina tehnica)

799 %


(Carton,etc)

800 %


(ciment, nisip)

801 %


(materiale de asamblare)

802 %

Pag 30


0 1 5 = 3 x 4 7432 6

leiValoare directa 1,489,525.07

Recapitulatie lei 230,876.39

TOTALlei 1,720,401.46

368,631.12euro

Intocmit,



Pag 1




Executant: ________________________________________

C7cp - LISTA cuprinzand consumurile cu mana de lucru

cumulat pe proiect

27.09.2018

Denumirea meseriei Procentul

Nr.

crt.

Consumul cu

manopera

- (om/ore) -

Tariful mediu

- lei/ora -

Valoarea

(exclusiv TVA)

- lei -

0 1 2 3 4 = 2 x 3 5

1 1,986.78 14.00Betonist 141.9113

2 798.80 14.00Cioplitor piatra 57.0610341

3 1,560.41 14.00Dulgher 111.4618

4 51,156.93 14.00Dulgher constructii 3,654.0710741

5 2,066.65 14.00Dulgher constructii 42 147.6210742

6 226.80 14.00Electrician 16.20320556

7 7,000.00 14.00Electrician automatizare 500.0091

8 1,237.73 14.00Electrician cabluri subterane 88.4120251

9 1,517.59 14.00Electrician linii electrice aeriene 108.4020161

10 4,002.24 14.00Electrician post trafo 285.8720351

11 710.22 14.00Electromecanic telecomunicatii 50.7320731

12 17,402.33 14.00Fierar beton 1,243.0211141

13 161.00 14.00Fierar betonist 11.5025

14 14.84 14.00Instalator alim.apa 1.0612000

15 147.84 14.00Instalator alimentare apa 10.5612031

16 403.70 14.00Instalator alimentare cu apa 28.8412051

17 45.28 14.00Instalator apa,canal 2 3.2311620

18 14,228.30 14.00Instalator electrician 1,016.3130

19 11,963.59 14.98Instalator electrician 798.6611531

20 12,558.43 14.00Instalator frigotehnist 897.0311851

21 34,886.67 14.00Instalator incalzire 2,491.9111751

22 4,044.95 14.00Instalator incalzire centrala 288.9331

23 23,427.31 14.00Instalator sanitar 1,673.3832

24 3,875.29 14.00Izolator hidrofug 276.8136

25 110.52 14.00Izolator hidrofug 4 7.8912240

26 3,758.58 14.00Izolator termic 268.4712321

27 12,742.80 14.00Lacatus 910.20320543

28 11.55 14.00Lacatus constr. metal-b 0.83221421

29 168.00 14.00Lacatus constr.metal 12.0021400

30 34.30 14.00Lacatus constructii metalice 2.4521451

31 34.09 14.00Lacatus constructii metalice 2.43221441

32 3.85 14.00Lacatus constructii metalice-b 0.28221411

33 4,236.16 14.00Lacatus mecanic 302.5839

34 6.65 14.00Lacatus mecanic intretinere-reparatii 0.4821841

35 4.77 14.00Montator aparataj electric 0.3422511

36 144.62 14.00Montator conducte 10.3325000

37 499.98 14.00Montator constructii metalice 35.7126851

38 406.19 14.00Montator c-tii metalice 29.0126821

39 2,945.71 14.00Montator ctii.metalice 210.4126800

40 1,352.96 14.00Montator prefabricate beton 96.6412551

41 3,919.27 14.00Mozaicar 279.9512641

42 34,103.91 14.00Muncitor calificat 2,435.99100

43 1,062.88 14.00Muncitor deserv.ctii montj. 75.9219900

44 345.91 14.00Muncitor deserv.ctii montj. 2 24.7119920

45 12,070.17 14.00Muncitor deserv.ctii montj. 22 862.1619922

46 2,013.01 14.00Muncitor deservire 143.7978

47 5.67 14.00Muncitor deservire 0.4120000149

Pag 2

LISTA cuprinzand consumurile cu mana de lucru

0 1 2 3 4 = 2 x 3 5

48 0.88 14.00Muncitor deservire constructii masini 0.0629911

49 8,335.21 14.00Muncitor deservire constructii montaj 595.3719931

50 23,058.76 14.00Muncitor deservire constructii-montaj 1,647.0519921

51 630.44 14.00Muncitor deservire c-tii masini 45.03229921

52 52.92 14.00Muncitor deservire gips-carton 3.7885102

53 119.70 14.00Muncitor deservire gospodarie

comunala

8.5599921

54 548.80 14.00Muncitor deservire st.beton 39.2019821

55 1,605.24 14.00Muncitor foraje 4 114.661254C

56 1,563.10 14.00Muncitor incarcare-descarcare

materiale

111.65319731

57 6,017.59 14.00Muncitor incarcare-descare materiale 429.83319721

58 5,893.27 14.00Muncitor necalificat 420.9549

59 9.70 14.00Muncitor necalificat grila de incadrare

lucrari obisnuite

0.6920000092

60 6,445.78 14.00Pavator 460.4152

61 5.67 14.00Pavator 0.4120000145

62 202.44 14.00Peisagist 14.4690321

63 27,852.65 14.00Sapator 1,989.4819631

64 238.14 14.00Specialist mont. gipscarton 17.0185101

65 4,769.79 14.00Specialist montare gips carton 340.7020000001

66 1,198.26 14.00Sudor 85.5956

67 1,190.82 14.00Sudor electric 85.0622741

68 9.06 14.00Sudor electric-b 0.65222721

69 2.52 14.00Sudor gaze 0.1822831

70 9,584.03 14.00Tamplar 684.5760191

71 1,231.52 14.00Tinichigiu 87.9761

72 228.76 14.00Tinichigiu sant 4 16.3413140

73 113.40 14.00Tinichigiu sant 42 8.1013142

74 6,192.38 14.00Tinichigiu santier 442.3113151

75 20.30 14.00Vopsitor industrial 1.4523000

76 26,301.20 14.00Zidar 1,878.6673

77 2,697.69 14.00Zugrav vopsitor 192.6970

Total ore manopera: 29,338.78

leiValoare directa 411,525.24

74,480.92leiRecapitulatie

TOTALlei 486,006.16

104,136.74euro

Intocmit,



Pag 1




Executant: ________________________________________

C8cp - LISTA cuprinzand consumurile de ore de functionare a utilajelor de constructii

cumulat pe proiect

27.09.2018

Denumirea utilajului de constructii

Nr.

crt.

Ore de

functionare

Tariful unitar

(exclusiv TVA)

- lei / ora -

Valoarea

(exclusiv TVA)

- lei -

4 = 2 x 33210

0.44Aparat de polizat1 8.70 0.057681

81.45Aparat de sudura tip "coprax" 2204/50hz/700 w2 1.66 49.103000

0.16Aparat de tractiune (tirfor) 1,5 tf3 0.23 0.687602

2.95Arzator cu flacara4 4.22 0.707682

148.83Autocisterna cu dispde strop cu m.a.j. 5-8t5 1.27 117.655603

10.18Autocisterna cu dispozitiv de stropire cu m.a.j. 5-8t6 0.08 122.371343A

220.94Autolaborator mobil pt.verificari electrice pe auto 3t7 3.25 67.984803

309.60Automacara 15- 19,9tf cu brat cu zabrele8 7.20 43.006754

2,526.30Automacara 5 tf, Hmax = 6,5m deschidere max=

5,5m

9 39.82 63.446751

4,493.35Autopompa hidraulica de beton 40-60mc/h10 18.28 245.803312

1,521.01Autopompa hidraulica de beton 40-60mc/h11 3.63 418.553312

35.00Autoturn de montaj12 1.00 35.005701

372.01Bob elevator mobil cu electromotor de 4,5 kw13 13.77 27.027301

799.59Compactor static autoprop,cu rulouri(valturi),r8-14;de

14tf

14 8.42 95.024005

1,126.89Dreptar din aluminiu cu nivele de 2 m15 146.16 7.713830

396.05Elicopter16 9.56 41.4520000389

3,754.48Excavator pe senile cu o cupa cu motor termic

0,40-0,70mc

17 35.11 106.953501

537.28Excavator pe senile cu o cupa cu motor termic

0,40-0,70mc

18 2.95 182.133501

893.52Ferastrau mecanic (circular)19 9.00 99.287680

596.83Fierastrau mecanic (circular)20 10.24 58.317680

507.68Grup electrogen mobil motor ardere interna pina la 10

kva

21 30.40 16.702302

40.65Grup termic de sudura 28-35kw22 1.89 21.513006

2,315.65Grup termic de sudura 28-35kw23 51.46 45.003006

25.15Macara de fereastra 0,15 tf (0,0015 mn)24 2.29 11.001964

52.55Macara de fereastra 0,15tf25 4.78 11.006702

42.82Macara de fereastra 0,15tf26 3.18 13.456702

351.57Macara lansator de conducte pe tractor cu senile de

peste 15tf

27 2.80 125.567002

4.56Macara pionier 0,5-0,75tf28 0.12 38.016727

338.70Macara turn29 1.50 225.801944

327.60Malaxor30 21.84 15.0020000067

302.19Malaxor pt mortar,actionat cu motor termic,150 l31 10.48 28.833818

35.87Malaxor pt.mortar32 6.67 5.382036

0.33Masina de gaurit electrica rotopercutanta d=35mm33 0.15 2.197609



645.00Masina de taiat rosturi cu disc abraziv 20kw36 43.00 15.004058

92.51Motocompresor de aer,mobil,joasa pres.,debit

4-5,9mc/min

37 1.46 63.541974

6.48Motopompa 6- 8cp38 0.25 25.914701

107.33Pistol implintat bolturi39 90.96 1.187598

Pag 2

LISTA cuprinzand consumurile de ore de functionare a utilajelor de constructii

4 = 2 x 33210

967.58Placa vibratoare cu motor ardere interna sub 10cp

650-700kgf

40 33.25 29.104019

3.32Topitor de bitum tractat (exclus tractorul) 500-1000l41 1.22 2.724030

14.58Topitor de bitum tractat (exclus tractorul) pana la 500 l42 4.86 3.004029

7.02Topitor de bitum tractat, cu capacitate de 500-1000 l43 1.46 4.822300

11.49Topitor de bitum tractat, cu capacitate de pina la 500 l44 3.83 3.002299

2,620.13Tren lucru cu mac edk80tf loc:cu abur ser

50000-127000

45 1.48 1,770.365301

34.42Utilaj de ridicat46 6.88 5.0020000001

71.33Utilaj de ridicat pt. lucrari de finisaj47 4.46 16.002351

378.42Utilaj de ridicat pt. lucrari de finisaj48 23.65 16.002425

13.58Vibrator de interior pentru beton actionat, electric

0,9-1,5 kw

49 7.50 1.813716

222.48Vibrator de interior pentru beton actionat, electric

0,9-1,5 kw

50 37.08 6.003716

Total ore utilaje: 750.61

27,449.40leiValoare directa

Recapitulatie 4,254.66lei

TOTAL 31,704.05

6,793.24

lei

euro

Intocmit,



Pag 1




Executant: ________________________________________

C9cp - LISTA cuprinzand consumurile privind transporturile

cumulat pe proiect

27.09.2018

Tipul de transport

Nr.

crt.

Tone

tran-

sportate

Ore de

functio-

nare

Km

par-

cursi

Tariful unitar

(exclusiv TVA)

- lei/tona*km -

Valoarea

(exclusiv TVA)

- lei -

0 532 41 6 = 2 x 5

Transport rutier

1 9,832.50 517.50 1.00 0.02 19.00TRA04A40 Transport rutier materiale

semifabricate cu autoremorchere cu remorci

treiler sub 20t pe...dis.40 km.

2 1,320.00 88.00 1.00 0.02 15.00TRA03A40 Transport rutier

materiale,semifabricate cu autotractor pe pneuri

cu remorca pe dist....40 km

3 5,583.50 429.50 1.00 0.02 13.00TRA06A20 Transportul rutier al

betonului-mortarului cu autobetoniera de...5,5mc

dist. =20km

4 5.00 5.00 1.00 0.02 1.00TRA01A10 Transportul rutier



5 7,210.86 1,201.81 1.00 0.02 6.00TRA01A15 Transportul rutier



6 2,091.00 123.00 1.00 0.02 17.00TRA01A50 Transportul rutier



7 418.50 15.00 1.00 0.02 27.90TRA01A50 Transportul rutier



leiValoare directa 26,461.36

4,101.51leiRecapitulatie

TOTAL 6,548.72

lei 30,562.87

euro

Intocmit,



Date post:	29-Aug-2019
Category:	Documents
Upload:	hacong
View:	233 times
Download:	0 times

DEVIZUL GENERAL Anexa Nr. 7 - cjsibiu.ro · Pag 2 DEVIZUL GENERAL: ”Construire baza salvare in...

Documents