articole.pdf
TRANSCRIPT
Formularul F3 Obiectivul: 0004 45300000 INSTAL. INCALZIRE BL.x Obiectul: 0001 45300000 INSTALATII INCALZIRE Lista cu cantitatile de lucrari Deviz oferta INSTALATII INCALZIRE SC.1 Categoria de lucrari: 0410 Obs: RON = Leu greu ====================================================================================================================== Nr. Capitol de lucr. UM CANTITATEA PU MATERIAL MANOPERA UTILAJ TRANSPORT TOTAL crt. sau a)Material (col.3x (col.3x (col.3x (col.3x (col.5+ Subcapitol(norma comasata) b)Manopera col.4a) col.4b) col.4c) col.4d) 6+7+8) Denumire c)Utilaj d)Transport ( RON /UM) ( RON ) ( RON ) ( RON ) ( RON ) ( RON ) ---------------------------------------------------------------------------------------------------------------------- Sectiunea tehnica Sectiunea financiara 0 1 2 3 4 5 6 7 8 9 ====================================================================================================================== 001 IZJ12A1 MP. 75.000 0.00 0.00 DESFACEREA IZOLATIILOR TERMICE DE ORICE 3.21 240.48 FEL 0.00 0.00 0.00 0.00 240.48 002 RPID07A1 BUC. 22.000 0.00 0.00 DEMONTARE ROBINET SERTAR PANA OTEL 40, 1.46 32.06 50,65 MM* 0.00 0.00 0.00 0.00 32.06 003 RPIC70J1 BUC. 6.000 0.00 0.00 TAIEREA CU FIERASTRAU DE MINA TEAVA OL. 4.51 27.04 SUDATA PTR.INSTALATII 4" 0.00 0.00 0.00 0.00 27.04 004 RPIC70H1 BUC. 44.000 0.00 0.00 TAIEREA CU FIERASTRAU DE MINA TEAVA OL. 2.40 105.73 SUDATA PTR.INSTALATII 2 1/2" 0.00 0.00 0.00 0.00 105.73 005 RPIC70F1 BUC. 115.000 0.00 0.00 TAIEREA CU FIERASTRAU DE MINA TEAVA OL. 1.73 198.63 SUDATA PTR.INSTALATII 1 1/2" 0.00 0.00 0.00 0.00 198.63 006 RPIC70E1 BUC. 8.000 0.00 0.00 TAIEREA CU FIERASTRAU DE MINA TEAVA OL. 1.28 10.21 SUDATA PTR.INSTALATII 1 1/4" 0.00 0.00 0.00 0.00 10.21 007 M1M07A1 10 KG. 3.000 6.09 18.26 DEMONTARE SUPORTI FICSI SAU MOBILI SAU 7.70 23.10 CONFECTII METALICE DIVERSE CU GREUTATE 0.00 0.00 PINA LA 5KG/BUC 0.00 0.00 41.36 008 IZJ11A1 MP. 84.000 0.00 0.00 DESFAC PROT IZOL DIN CARTON SAU 0.97 81.30 IMPISLITURA BITUM UN STRAT 0.00 0.00 0.00 0.00 81.30 009 RPIC07J1 M 14.000 0.00 0.00 DEMONTARE TEVI OTEL IN COLOANE 4 TOLI 2.25 31.46 MONT INSURUB CONSTR IND* 0.00 0.00 0.00 0.00 31.46 010 TRA01A05 TONA 4.200 0.00 0.00 TRANSPORTUL RUTIER AL MATERIALELOR, 0.00 0.00 SEMIFABRICATELOR CU AUTOBASCULANTA PE 0.00 0.00 DIST.= 5 KM. 6.29 26.42 26.42 011 TRB05A11 TONA 4.200 0.00 0.00 TRANSPORTUL MATERIALELOR PRIN PURTAT 6.58 27.64 DIRECT.MATERIALE COMODE SUB 25 KG 0.00 0.00 DISTANTA 10M 0.00 0.00 27.64
pag 2 ====================================================================================================================== 012 TRA02A10 TONA 5.800 0.00 0.00 TRANSPORTUL RUTIER AL MATERIALELOR, 0.00 0.00 SEMIFABRICATELOR CU AUTOCAMIONUL PE 0.00 0.00 DIST.= 10 KM. 8.51 49.36 49.36 013 IC36K1 BUC. 4.000 1.73 6.92 BRATARI PT.FIX.TEVI.OTEL LA INST.INCALZ. 0.56 2.22 SAU GAZE MONT.PRIN IMPUSCARE BOLT OTEL 0.00 0.00 PE BETON D=4 T 0.00 0.00 9.14 014 IC36I1 BUC. 6.000 1.25 7.49 BRATARI PT.FIX.TEVI.OTEL LA INST.INCALZ. 0.56 3.33 SAU GAZE MONT.PRIN IMPUSCARE BOLT OTEL 0.00 0.00 PE BETON D=2 1/2T 0.00 0.00 10.82 015 IC36H1 BUC. 115.000 1.43 164.31 BRATARI PT.FIX.TEVI.OTEL LA INST.INCALZ. 0.56 63.85 SAU GAZE MONT.PRIN IMPUSCARE BOLT OTEL 0.00 0.00 PE BETON D=2 T 0.00 0.00 228.16 016 IC36G1 BUC. 8.000 1.14 9.11 BRATARI PT.FIX.TEVI.OTEL LA INST.INCALZ. 0.48 3.85 SAU GAZE MONT.PRIN IMPUSCARE BOLT OTEL 0.00 0.00 PE BETON D=1 1/2T 0.00 0.00 12.96 017 IC36F1 BUC. 25.000 1.13 28.22 BRATARI PT.FIX.TEVI.OTEL LA INST.INCALZ. 0.48 12.03 SAU GAZE MONT.PRIN IMPUSCARE BOLT OTEL 0.00 0.00 PE BETON D=1 1/4T 0.00 0.00 40.25 018 IC36C1 BUC. 20.000 1.08 21.55 BRATARI PT.FIX.TEVI.OTEL LA INST.INCALZ. 0.41 8.14 SAU GAZE MONT.PRIN IMPUSCARE BOLT OTEL 0.00 0.00 PE BETON D=1/2 T 0.00 0.00 29.69 019 IC07N1 M 7.000 4.27 29.91 TEAVA OL.CTII FARA SUD SAU SUD.LONG. 8.42 58.92 INCALZ.CENTR.CTII.IND.SUDURA IN 0.00 0.00 DISTRIBUTIE D.EXT=114 MM 0.00 0.00 88.83 020 IC07H1 M 6.000 1.06 6.37 TEAVA OL.CTII FARA SUD.SAU.SUD.LONG. 5.93 35.55 INCALZ.CENTR.CTII.IND.SUDURA IN 0.00 0.00 DISTRIBUTIE D.EXT=76 MM 0.00 0.00 41.92 021 IC07E1 M 88.000 0.84 74.02 TEAVA OL.CTII FARA SUD.SAU.SUD.LONG. 5.54 487.20 INCALZ.CENTR.CTII.IND.SUDURA IN 0.00 0.00 DISTRIBUTIE D.EXT=63,5 MM 0.00 0.00 561.22 022 IC07A1 M 229.000 0.58 133.16 TEAVA OL.CTII FARA SUD.SAU.SUD.LONG. 5.16 1181.02 INCALZ.CENTR.CTII.IND.SUDURA IN 0.00 0.00 DISTRIBUTIE D.EXT=51 MM 0.00 0.00 1314.19 023 IC07A1 M 66.000 0.58 38.38 TEAVA OL.CTII FARA SUD.SAU.SUD.LONG. 5.16 340.38 INCALZ.CENTR.CTII.IND.SUDURA IN 0.00 0.00 DISTRIBUTIE D.EXT=51 MM 0.00 0.00 378.76 024 RPID06E2 BUC. 4.000 199.22 796.89 INLOCUIT ROBINET CU SERTAR PANA DIN 13.89 55.57 FONTA CU FLANSE SI CORP OVAL CU DIAM. DE 0.00 0.00 100 MM 0.00 0.00 852.47 025 RPSD17D1 BUC. 18.000 86.16 1550.82 INLOC.UNUI ROBINET TREC.ALAMA PTR.TV.DE 10.05 180.90 PB P1 " 0.00 0.00 0.00 0.00 1731.72 026 RPSD01D1 BUC. 20.000 52.97 1059.40 INLOC.UNUI ROBINET DE SERVICIU SIMPLU O1 2.70 54.00 " 0.00 0.00 0.00 0.00 1113.39
pag 3 ====================================================================================================================== 027 RPSD01B1 BUC. 12.000 30.16 361.87 INLOC.UNUI ROBINET DE SERVICIU SIMPLU O1 2.02 24.30 /2" 0.00 0.00 0.00 0.00 386.17 028 RPSD01C1 BUC. 10.000 38.53 385.26 INLOC.UNUI ROBINET DE SERVICIU SIMPLU O3 2.32 23.25 /4" 0.00 0.00 0.00 0.00 408.51 029 ID02C2 BUC. 2.000 2.37 4.74 TEU REGLARE PT.INST.INCALZIRE CENTR.CU 2.36 4.72 D: 1 1/2'' 0.00 0.00 0.00 0.00 9.46 029 7374563 BUC. 2.000 11.17 22.34 TEU EGAL PPR 75X75X75 0.00 0.00 0.00 0.00 0.00 0.00 22.34 030 IC34B1 BUC. 6.000 0.63 3.80 FITINGURI DIN FONTA MALEABILA PT.IMBIN. 1.20 7.21 INSURUB.TEVI.OTEL PIESELE FIIND CU 2 0.00 0.00 INSURUB.PT.D=1/2 T 0.00 0.00 11.01 030 7374564 BUC. 6.000 22.39 134.34 COT PPR D=110X90MM 0.00 0.00 0.00 0.00 0.00 0.00 134.34 031 FE05B1 BUC. 8.000 40.71 325.67 RACORD OLANDEZ DIN OTEL CU DIAMETRUL 7.59 60.74 NOMINAL 25 0.00 0.00 0.00 0.00 386.41 031 4035998 BUC. -8.000 31.94 -255.52 RACORD OLANDEZ DIN OTEL CU DN 25 0.00 0.00 0.00 0.00 0.00 0.00 -255.52 031 7374565 BUC. 8.000 54.98 439.84 RACORD OLANDEZ MIXT PVC D=75MM 0.00 0.00 0.00 0.00 0.00 0.00 439.84 032 ID02C2 BUC. 4.000 2.37 9.49 TEU REGLARE PT.INST.INCALZIRE CENTR.CU 2.36 9.44 D: 1 1/2'' 0.00 0.00 0.00 0.00 18.93 032 7374566 BUC. 4.000 13.36 53.44 TEU PPR 75X50X75 0.00 0.00 0.00 0.00 0.00 0.00 53.44 033 IC34B1 BUC. 4.000 0.63 2.53 FITINGURI DIN FONTA MALEABILA PT.IMBIN. 1.20 4.81 INSURUB.TEVI.OTEL PIESELE FIIND CU 2 0.00 0.00 INSURUB.PT.D=1/2 T 0.00 0.00 7.34 033 7374567 BUC. 4.000 8.57 34.28 COT PPR D=75MM 0.00 0.00 0.00 0.00 0.00 0.00 34.28 034 RPSA26G1 BUC. 6.000 1.16 6.94 INLOCUIT COT PVC PRIN IMBIN.MIXTA LIP.LA 5.36 32.14 1RACORD SI INSURUB.LA CELAL.PE COND.PVC 0.00 0.00 TIP G SAU M D=5 0.00 0.00 39.08 034 6712245 BUC. 6.000 2.58 15.48 @COT PVC-U 87 GR DN 50 COD KAB050X87 0.00 0.00 0.00 0.00 0.00 0.00 15.48
pag 4 ====================================================================================================================== 035 RPSA27G1 BUC. 6.000 2.16 12.94 INLOCUIT MUFA DIN PVC MONT.PRIN LIPIRE 6.57 39.40 PE COND.EXIST.DIN PVC TIP G SAU M CU D= 0.00 0.00 50 MM * 0.00 0.00 52.34 036 ID02C2 BUC. 6.000 2.37 14.23 TEU REGLARE PT.INST.INCALZIRE CENTR.CU 2.36 14.16 D: 1 1/2'' 0.00 0.00 0.00 0.00 28.39 036 7374568 BUC. 6.000 3.08 18.48 TEU PPR 50X32X50 0.00 0.00 0.00 0.00 0.00 0.00 18.48 037 RPSA29E1 BUC. 6.000 2.16 12.94 INLOCUIT REDUCTIE PVC TIP A SAU B MONT. 5.18 31.10 PRIN LIPIRE PE COND.EXIZT.DIN PVC TIP G 0.00 0.00 SAU M CU D=50 MM 0.00 0.00 44.05 037 6714263 BUC. -6.000 1.62 -9.72 REDUCTIE PVC G TIP A 63- 50 STAS 7178 0.00 0.00 0.00 0.00 0.00 0.00 -9.72 037 7374569 BUC. 6.000 0.93 5.58 REDUCTIE PPR D=50-40 0.00 0.00 0.00 0.00 0.00 0.00 5.58 038 ID02C2 BUC. 6.000 2.37 14.23 TEU REGLARE PT.INST.INCALZIRE CENTR.CU 2.36 14.16 D: 1 1/2'' 0.00 0.00 0.00 0.00 28.39 038 7374570 BUC. 6.000 1.84 11.04 TEU PPR 40X20X40 0.00 0.00 0.00 0.00 0.00 0.00 11.04 039 RPSA26F1 BUC. 54.000 0.95 51.26 INLOCUIT COT PVC PRIN IMBIN.MIXTA LIP.LA 4.82 260.33 1RACORD SI INSURUB.LA CELAL.PE COND.PVC 0.00 0.00 TIP G SAU M D=4 0.00 0.00 311.59 039 6712370 BUC. 54.000 1.10 59.40 COT PVC TIP U LA 87 GRADE 30 MIN. DN 40 0.00 0.00 NII 2167 0.00 0.00 0.00 0.00 59.40 040 ID02C2 BUC. 20.000 2.37 47.45 TEU REGLARE PT.INST.INCALZIRE CENTR.CU 2.36 47.20 D: 1 1/2'' 0.00 0.00 0.00 0.00 94.64 040 7374571 BUC. 20.000 20.27 405.40 PIESA MIXTA PPR D=40MM 0.00 0.00 0.00 0.00 0.00 0.00 405.40 041 ID02C2 BUC. 26.000 2.37 61.68 TEU REGLARE PT.INST.INCALZIRE CENTR.CU 2.36 61.35 D: 1 1/2'' 0.00 0.00 0.00 0.00 123.04 041 7374572 BUC. 26.000 109.88 2856.88 RACORD PPR METAL D=30MM 0.00 0.00 0.00 0.00 0.00 0.00 2856.88 042 FE05B1 BUC. 18.000 40.71 732.76 RACORD OLANDEZ DIN OTEL CU DIAMETRUL 7.59 136.66 NOMINAL 25 0.00 0.00 0.00 0.00 869.42
pag 5 ====================================================================================================================== 043 RPSA26E1 BUC. 14.000 0.72 10.02 INLOCUIT COT PVC PRIN IMBIN.MIXTA LIP.LA 4.29 60.00 1RACORD SI INSURUB.LA CELAL.PE COND.PVC 0.00 0.00 TIP G SAU M D=3 0.00 0.00 70.01 043 6712368 BUC. 14.000 0.87 12.18 COT PVC TIP U LA 87 GRADE 30 MIN. DN 32 0.00 0.00 NII 2167 0.00 0.00 0.00 0.00 12.18 044 ID02C2 BUC. 6.000 2.37 14.23 TEU REGLARE PT.INST.INCALZIRE CENTR.CU 2.36 14.16 D: 1 1/2'' 0.00 0.00 0.00 0.00 28.39 044 7374573 BUC. 6.000 7.67 46.02 PIESA MIXTA PPR D=32 0.00 0.00 0.00 0.00 0.00 0.00 46.02 045 ID03C2 BUC. 10.000 1.58 15.82 MUFA REGLARE PT.INST.INCALZIRE CENTR.CU 2.36 23.60 D: 1 1/4 TOLI 0.00 0.00 0.00 0.00 39.41 045 7374574 BUC. 10.000 0.55 5.50 MUFA PPR D=32MM 0.00 0.00 0.00 0.00 0.00 0.00 5.50 046 ID03C2 BUC. 10.000 1.58 15.82 MUFA REGLARE PT.INST.INCALZIRE CENTR.CU 2.36 23.60 D: 1 1/4 TOLI 0.00 0.00 0.00 0.00 39.41 046 7374575 BUC. 10.000 2.84 28.40 MUFA PPR D=63MM 0.00 0.00 0.00 0.00 0.00 0.00 28.40 047 ID02C2 BUC. 8.000 2.37 18.98 TEU REGLARE PT.INST.INCALZIRE CENTR.CU 2.36 18.88 D: 1 1/2'' 0.00 0.00 0.00 0.00 37.86 047 7374576 BUC. 8.000 5.54 44.32 TEU PPR D=63X20X63 0.00 0.00 0.00 0.00 0.00 0.00 44.32 048 ID02C2 BUC. 16.000 2.37 37.96 TEU REGLARE PT.INST.INCALZIRE CENTR.CU 2.36 37.76 D: 1 1/2'' 0.00 0.00 0.00 0.00 75.72 048 7374577 BUC. 16.000 5.94 95.04 TEU PPR D=63X40X63 0.00 0.00 0.00 0.00 0.00 0.00 95.04 049 RPSA26D1 BUC. 14.000 0.63 8.85 INLOCUIT COT PVC PRIN IMBIN.MIXTA LIP.LA 4.02 56.24 1RACORD SI INSURUB.LA CELAL.PE COND.PVC 0.00 0.00 TIP G SAU M D=2 0.00 0.00 65.10 049 6712368 BUC. 14.000 0.87 12.18 COT PVC TIP U LA 87 GRADE 30 MIN. DN 32 0.00 0.00 NII 2167 0.00 0.00 0.00 0.00 12.18 050 ID02C2 BUC. 10.000 2.37 23.72 TEU REGLARE PT.INST.INCALZIRE CENTR.CU 2.36 23.60 D: 1 1/2'' 0.00 0.00 0.00 0.00 47.32
pag 6 ====================================================================================================================== 050 7374578 BUC. 10.000 2.63 26.30 PIESA MIXTA PPR D=20MM 0.00 0.00 0.00 0.00 0.00 0.00 26.30 051 FE05A2 BUC. 6.000 30.84 185.02 RACORD OLANDEZ DIN OTEL CU DIAMETRUL 5.92 35.53 NOMINAL 15 0.00 0.00 0.00 0.00 220.55 052 RPIC78B1 BUC. 14.000 1.73 24.24 INLOCUIT COT CU RACORD OLANDEZ D=1/2" 2.06 28.81 0.00 0.00 0.00 0.00 53.06 052 4117904 BUC. -14.000 0.61 -8.54 COT FONTA MALEABILA A1 S474 DN 15 1/2 0.00 0.00 0.00 0.00 0.00 0.00 -8.54 052 7374579 BUC. 14.000 5.64 78.96 RACORD OLANDEZ 1/2" FE 0.00 0.00 0.00 0.00 0.00 0.00 78.96 053 RPSA29C1 BUC. 4.000 0.98 3.92 INLOCUIT REDUCTIE PVC TIP A SAU B MONT. 5.18 20.74 PRIN LIPIRE PE COND.EXIZT.DIN PVC TIP G 0.00 0.00 SAU M CU D=32 MM 0.00 0.00 24.65 054 FE05B1 BUC. 4.000 40.71 162.84 RACORD OLANDEZ DIN OTEL CU DIAMETRUL 7.59 30.37 NOMINAL 25 0.00 0.00 0.00 0.00 193.20 055 RPSA26G1 BUC. 6.000 1.16 6.94 INLOCUIT COT PVC PRIN IMBIN.MIXTA LIP.LA 5.36 32.14 1RACORD SI INSURUB.LA CELAL.PE COND.PVC 0.00 0.00 TIP G SAU M D=5 0.00 0.00 39.08 055 6712394 BUC. 6.000 2.90 17.40 COT PVC TIP U LA 87 GRADE 30 MIN. DN 75 0.00 0.00 NII 2167 0.00 0.00 0.00 0.00 17.40 056 RPSA29E1 BUC. 6.000 2.16 12.94 INLOCUIT REDUCTIE PVC TIP A SAU B MONT. 5.18 31.10 PRIN LIPIRE PE COND.EXIZT.DIN PVC TIP G 0.00 0.00 SAU M CU D=50 MM 0.00 0.00 44.05 057 FE05B1 BUC. 6.000 40.71 244.25 RACORD OLANDEZ DIN OTEL CU DIAMETRUL 7.59 45.55 NOMINAL 25 0.00 0.00 0.00 0.00 289.81 057 4035998 BUC. -6.000 31.94 -191.64 RACORD OLANDEZ DIN OTEL CU DN 25 0.00 0.00 0.00 0.00 0.00 0.00 -191.64 057 7374580 BUC. 6.000 109.88 659.28 RACORD MUFA MIXTA ALAMA FI 11/4" 0.00 0.00 0.00 0.00 0.00 0.00 659.28 058 RPIC78E1 BUC. 8.000 3.52 28.14 INLOCUIT COT CU RACORD OLANDEZ D=1 1/4" 3.12 24.99 0.00 0.00 0.00 0.00 53.13 058 4117992 BUC. -8.000 1.97 -15.76 COT FONTA MALEABILA A1 S474 DN 32 11/4 0.00 0.00 0.00 0.00 0.00 0.00 -15.76
pag 7 ====================================================================================================================== 058 7374581 BUC. 8.000 13.28 106.24 RACORD CU HOLENDER 11/4" FE-FE 0.00 0.00 0.00 0.00 0.00 0.00 106.24 059 IE03A1 M 25.000 0.00 0.00 EFECT.PROB.ETANS.LA PRES.A COND.PT.ALIM. 0.71 17.75 AEROTERME SI BATERII CU D: 3/8 LA 1 TOLI 0.00 0.00 0.00 0.00 17.75 060 IE03B1 M 66.000 0.00 0.00 EFECT.PROB.ETANS.LA PRES.A COND.PT.ALIM. 1.18 78.08 AEROTERME SI BATERII CU D: 1 1/4 LA 2 0.00 0.00 TOLI 0.00 0.00 78.08 061 IE03C1 M 323.000 0.00 0.00 EFECT.PROB.ETANS.LA PRES.A COND.PT.ALIM. 0.95 305.69 AEROTERME SI BATERII CU D: 54X3 LA 83X3, 0.00 0.00 5 MM 0.00 0.00 305.69 062 IE03D1 M 7.000 0.00 0.00 EFECT.PROB.ETANS.LA PRES.A COND.PT.ALIM. 1.10 7.68 AEROTERME SI BATERII CU D: 89X3,5 LA 0.00 0.00 159X4,5 MM 0.00 0.00 7.68 063 FE05B2 BUC. 22.000 43.77 962.91 RACORD OLANDEZ DIN OTEL CU DIAMETRUL 7.59 167.03 NOMINAL 30 0.00 0.00 0.00 0.00 1129.94 063 4036007 BUC. -22.000 35.00 -770.00 RACORD OLANDEZ DIN OTEL CU DN 30 0.00 0.00 0.00 0.00 0.00 0.00 -770.00 063 7374582 BUC. 22.000 11.68 256.96 RACORD PPR OLANDEZ 11/4" 0.00 0.00 0.00 0.00 0.00 0.00 256.96 064 FE05A3 BUC. 2.000 32.53 65.05 RACORD OLANDEZ DIN OTEL CU DIAMETRUL 5.92 11.84 NOMINAL 20 0.00 0.00 0.00 0.00 76.90 064 4035986 BUC. -2.000 29.00 -58.00 RACORD OLANDEZ DIN OTEL CU DN 20 0.00 0.00 0.00 0.00 0.00 0.00 -58.00 064 7374583 BUC. 2.000 7.14 14.28 RACORD PPR OLANDEZ 3/4" 0.00 0.00 0.00 0.00 0.00 0.00 14.28 065 IC07A1 M 24.000 0.58 13.96 TEAVA OL.CTII FARA SUD.SAU.SUD.LONG. 5.16 123.78 INCALZ.CENTR.CTII.IND.SUDURA IN 0.00 0.00 DISTRIBUTIE D.EXT=51 MM 0.00 0.00 137.73 065 7374584 ML. 24.000 2.58 61.92 TEAVA PPR D=20MM 0.00 0.00 0.00 0.00 0.00 0.00 61.92 066 RPSA29D1 BUC. 4.000 0.81 3.22 INLOCUIT REDUCTIE PVC TIP A SAU B MONT. 5.18 20.74 PRIN LIPIRE PE COND.EXIZT.DIN PVC TIP G 0.00 0.00 SAU M CU D=40 MM 0.00 0.00 23.96 067 RPSA29C1 BUC. 4.000 0.98 3.92 INLOCUIT REDUCTIE PVC TIP A SAU B MONT. 5.18 20.74 PRIN LIPIRE PE COND.EXIZT.DIN PVC TIP G 0.00 0.00 SAU M CU D=32 MM 0.00 0.00 24.65
pag 8 ====================================================================================================================== 068 RPSA29H1 BUC. 2.000 6.89 13.79 INLOCUIT REDUCTIE PVC TIP A SAU B MONT. 8.12 16.24 PRIN LIPIRE PE COND.EXIST.DIN PVC TIP G 0.00 0.00 SAU M CU D=90 MM 0.00 0.00 30.03 069 RPSA29G1 BUC. 2.000 4.25 8.50 INLOCUIT REDUCTIE PVC TIP A SAU B MONT. 6.39 12.79 PRIN LIPIRE PE COND.EXIST.DIN PVC TIP G 0.00 0.00 SAU M CU D=75 MM 0.00 0.00 21.29 070 IZH22A1 MP. 74.890 0.18 13.14 IZOLAREA CONDUCTELOR CU COCHILII DIN 3.67 275.01 VATA MINERALA GATA CONFECT.GROSIME 20-80 0.00 0.00 MM. 0.00 0.00 288.15 070 2610760 BUC. 2.678 17.64 47.24 @COCHILII VATA MINERALA D=22 L=1000 G=50 0.00 0.00 0.00 0.00 0.00 0.00 47.24 070 2610768 BUC. 4.048 18.00 72.86 @COCHILII VATA MINERALA D=32 L=1000 G=50 0.00 0.00 0.00 0.00 0.00 0.00 72.86 070 2609476 M 9.270 23.46 217.47 @COCHILII VATA MINERALA VILLAS DN 42 G= 0.00 0.00 50 NECASERATE 0.00 0.00 0.00 0.00 217.47 070 2610780 BUC. 39.933 19.84 792.27 @COCHILII VATA MINERALA D=50 L=1000 G=50 0.00 0.00 0.00 0.00 0.00 0.00 792.27 070 2610864 BUC. 2.101 25.78 54.16 @COCHILII VATA MINERALA D=108 L=1000 G= 0.00 0.00 50 0.00 0.00 0.00 0.00 54.16 070 2610784 BUC. 17.077 20.68 353.15 @COCHILII VATA MINERALA D=60 L=1000 G=50 0.00 0.00 0.00 0.00 0.00 0.00 353.15 070 2610802 BUC. 2.019 19.68 39.73 @COCHILII VATA MINERALA D=76 L=1000 G=50 0.00 0.00 0.00 0.00 0.00 0.00 39.73 Cheltuieli directe din articole: GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL 0.696 13679.99 5600.00 0.00 75.78 19355.77 Detaliere transporturi: -Articole TRA 75.78 Alte cheltuieli directe: -Cota aprovizionare 5.0% 684.00 -CAS: ( 5600.00 + 0.00 * 0.000 + 75.78 * 0.000) * 0.20800 = 1 164.80 -SOMAJ: ( 5600.00 + 0.00 * 0.000 + 75.78 * 0.000) * 0.00500 = 28.00 -RET MAISTRU ( 5600.00 + 0.00 * 0.000 + 75.78 * 0.000) * 0.00850 = 47.60 -FOND DE RISC ( 5600.00 + 0.00 * 0.000 + 75.78 * 0.000) * 0.05200 = 291.20 -Coeficient 5 (utilizator) ( 5600.00 + 0.00 * 0.000 +
pag 9 ====================================================================================================================== 75.78 * 0.000) * 0.00279 = 15.62 -Coeficient 6 (utilizator) ( 5600.00 + 0.00 * 0.000 + 75.78 * 0.000) * 0.00250 = 14.00 Total cheltuieli directe: GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL 0.696 14363.99 7161.23 0.00 75.78 21601.00 Cheltuieli indirecte: 21601.00 * 0.1015 = 2 192.50 Profit: 23793.50 * 0.0400 = 951.74 TOTAL GENERAL DEVIZ: 24 745.24 PROIECTANT CONTRACTANT (OFERTANT) DEVIZIER
pag 10 ====================================================================================================================== Formularul F3 Obiectivul: 0004 45300000 INSTAL. INCALZIRE BL.803 Obiectul: 0001 45300000 INSTALATII INCALZIRE Lista cu cantitatile de lucrari Deviz oferta INSTALATII INCALZIRE SC.2 Categoria de lucrari: 0410 Obs: RON = Leu greu ====================================================================================================================== Nr. Capitol de lucr. UM CANTITATEA PU MATERIAL MANOPERA UTILAJ TRANSPORT TOTAL crt. sau a)Material (col.3x (col.3x (col.3x (col.3x (col.5+ Subcapitol(norma comasata) b)Manopera col.4a) col.4b) col.4c) col.4d) 6+7+8) Denumire c)Utilaj d)Transport ( RON /UM) ( RON ) ( RON ) ( RON ) ( RON ) ( RON ) ---------------------------------------------------------------------------------------------------------------------- Sectiunea tehnica Sectiunea financiara 0 1 2 3 4 5 6 7 8 9 ====================================================================================================================== 001 IZJ12A1 MP. 75.000 0.00 0.00 DESFACEREA IZOLATIILOR TERMICE DE ORICE 3.21 240.48 FEL 0.00 0.00 0.00 0.00 240.48 002 RPID07A1 BUC. 22.000 0.00 0.00 DEMONTARE ROBINET SERTAR PANA OTEL 40, 1.46 32.06 50,65 MM* 0.00 0.00 0.00 0.00 32.06 003 RPIC70J1 BUC. 6.000 0.00 0.00 TAIEREA CU FIERASTRAU DE MINA TEAVA OL. 4.51 27.04 SUDATA PTR.INSTALATII 4" 0.00 0.00 0.00 0.00 27.04 004 RPIC70H1 BUC. 44.000 0.00 0.00 TAIEREA CU FIERASTRAU DE MINA TEAVA OL. 2.40 105.73 SUDATA PTR.INSTALATII 2 1/2" 0.00 0.00 0.00 0.00 105.73 005 RPIC70F1 BUC. 115.000 0.00 0.00 TAIEREA CU FIERASTRAU DE MINA TEAVA OL. 1.73 198.63 SUDATA PTR.INSTALATII 1 1/2" 0.00 0.00 0.00 0.00 198.63 006 RPIC70E1 BUC. 8.000 0.00 0.00 TAIEREA CU FIERASTRAU DE MINA TEAVA OL. 1.28 10.21 SUDATA PTR.INSTALATII 1 1/4" 0.00 0.00 0.00 0.00 10.21 007 M1M07A1 10 KG. 3.000 6.09 18.26 DEMONTARE SUPORTI FICSI SAU MOBILI SAU 7.70 23.10 CONFECTII METALICE DIVERSE CU GREUTATE 0.00 0.00 PINA LA 5KG/BUC 0.00 0.00 41.36 008 IZJ11A1 MP. 84.000 0.00 0.00 DESFAC PROT IZOL DIN CARTON SAU 0.97 81.30 IMPISLITURA BITUM UN STRAT 0.00 0.00 0.00 0.00 81.30 009 RPIC07J1 M 14.000 0.00 0.00 DEMONTARE TEVI OTEL IN COLOANE 4 TOLI 2.25 31.46 MONT INSURUB CONSTR IND* 0.00 0.00 0.00 0.00 31.46 010 TRA01A05 TONA 4.200 0.00 0.00 TRANSPORTUL RUTIER AL MATERIALELOR, 0.00 0.00 SEMIFABRICATELOR CU AUTOBASCULANTA PE 0.00 0.00 DIST.= 5 KM. 6.29 26.42 26.42 011 TRB05A11 TONA 4.200 0.00 0.00 TRANSPORTUL MATERIALELOR PRIN PURTAT 6.58 27.64 DIRECT.MATERIALE COMODE SUB 25 KG 0.00 0.00 DISTANTA 10M 0.00 0.00 27.64
pag 11 ====================================================================================================================== 012 TRA02A10 TONA 5.800 0.00 0.00 TRANSPORTUL RUTIER AL MATERIALELOR, 0.00 0.00 SEMIFABRICATELOR CU AUTOCAMIONUL PE 0.00 0.00 DIST.= 10 KM. 8.51 49.36 49.36 013 IC36K1 BUC. 4.000 1.73 6.92 BRATARI PT.FIX.TEVI.OTEL LA INST.INCALZ. 0.56 2.22 SAU GAZE MONT.PRIN IMPUSCARE BOLT OTEL 0.00 0.00 PE BETON D=4 T 0.00 0.00 9.14 014 IC36I1 BUC. 6.000 1.25 7.49 BRATARI PT.FIX.TEVI.OTEL LA INST.INCALZ. 0.56 3.33 SAU GAZE MONT.PRIN IMPUSCARE BOLT OTEL 0.00 0.00 PE BETON D=2 1/2T 0.00 0.00 10.82 015 IC36H1 BUC. 115.000 1.43 164.31 BRATARI PT.FIX.TEVI.OTEL LA INST.INCALZ. 0.56 63.85 SAU GAZE MONT.PRIN IMPUSCARE BOLT OTEL 0.00 0.00 PE BETON D=2 T 0.00 0.00 228.16 016 IC36G1 BUC. 8.000 1.14 9.11 BRATARI PT.FIX.TEVI.OTEL LA INST.INCALZ. 0.48 3.85 SAU GAZE MONT.PRIN IMPUSCARE BOLT OTEL 0.00 0.00 PE BETON D=1 1/2T 0.00 0.00 12.96 017 IC36F1 BUC. 25.000 1.13 28.22 BRATARI PT.FIX.TEVI.OTEL LA INST.INCALZ. 0.48 12.03 SAU GAZE MONT.PRIN IMPUSCARE BOLT OTEL 0.00 0.00 PE BETON D=1 1/4T 0.00 0.00 40.25 018 IC36C1 BUC. 20.000 1.08 21.55 BRATARI PT.FIX.TEVI.OTEL LA INST.INCALZ. 0.41 8.14 SAU GAZE MONT.PRIN IMPUSCARE BOLT OTEL 0.00 0.00 PE BETON D=1/2 T 0.00 0.00 29.69 019 IC07N1 M 7.000 4.27 29.91 TEAVA OL.CTII FARA SUD SAU SUD.LONG. 8.42 58.92 INCALZ.CENTR.CTII.IND.SUDURA IN 0.00 0.00 DISTRIBUTIE D.EXT=114 MM 0.00 0.00 88.83 020 IC07H1 M 6.000 1.06 6.37 TEAVA OL.CTII FARA SUD.SAU.SUD.LONG. 5.93 35.55 INCALZ.CENTR.CTII.IND.SUDURA IN 0.00 0.00 DISTRIBUTIE D.EXT=76 MM 0.00 0.00 41.92 021 IC07E1 M 88.000 0.84 74.02 TEAVA OL.CTII FARA SUD.SAU.SUD.LONG. 5.54 487.20 INCALZ.CENTR.CTII.IND.SUDURA IN 0.00 0.00 DISTRIBUTIE D.EXT=63,5 MM 0.00 0.00 561.22 022 IC07A1 M 229.000 0.58 133.16 TEAVA OL.CTII FARA SUD.SAU.SUD.LONG. 5.16 1181.02 INCALZ.CENTR.CTII.IND.SUDURA IN 0.00 0.00 DISTRIBUTIE D.EXT=51 MM 0.00 0.00 1314.19 023 IC07A1 M 66.000 0.58 38.38 TEAVA OL.CTII FARA SUD.SAU.SUD.LONG. 5.16 340.38 INCALZ.CENTR.CTII.IND.SUDURA IN 0.00 0.00 DISTRIBUTIE D.EXT=51 MM 0.00 0.00 378.76 024 RPID06E2 BUC. 4.000 199.22 796.89 INLOCUIT ROBINET CU SERTAR PANA DIN 13.89 55.57 FONTA CU FLANSE SI CORP OVAL CU DIAM. DE 0.00 0.00 100 MM 0.00 0.00 852.47 025 RPSD17D1 BUC. 18.000 86.16 1550.82 INLOC.UNUI ROBINET TREC.ALAMA PTR.TV.DE 10.05 180.90 PB P1 " 0.00 0.00 0.00 0.00 1731.72 026 RPSD01D1 BUC. 20.000 52.97 1059.40 INLOC.UNUI ROBINET DE SERVICIU SIMPLU O1 2.70 54.00 " 0.00 0.00 0.00 0.00 1113.39
pag 12 ====================================================================================================================== 027 RPSD01B1 BUC. 12.000 30.16 361.87 INLOC.UNUI ROBINET DE SERVICIU SIMPLU O1 2.02 24.30 /2" 0.00 0.00 0.00 0.00 386.17 028 RPSD01C1 BUC. 10.000 38.53 385.26 INLOC.UNUI ROBINET DE SERVICIU SIMPLU O3 2.32 23.25 /4" 0.00 0.00 0.00 0.00 408.51 029 ID02C2 BUC. 2.000 2.37 4.74 TEU REGLARE PT.INST.INCALZIRE CENTR.CU 2.36 4.72 D: 1 1/2'' 0.00 0.00 0.00 0.00 9.46 029 7374563 BUC. 2.000 11.17 22.34 TEU EGAL PPR 75X75X75 0.00 0.00 0.00 0.00 0.00 0.00 22.34 030 IC34B1 BUC. 6.000 0.63 3.80 FITINGURI DIN FONTA MALEABILA PT.IMBIN. 1.20 7.21 INSURUB.TEVI.OTEL PIESELE FIIND CU 2 0.00 0.00 INSURUB.PT.D=1/2 T 0.00 0.00 11.01 030 7374564 BUC. 6.000 22.39 134.34 COT PPR D=110X90MM 0.00 0.00 0.00 0.00 0.00 0.00 134.34 031 FE05B1 BUC. 8.000 40.71 325.67 RACORD OLANDEZ DIN OTEL CU DIAMETRUL 7.59 60.74 NOMINAL 25 0.00 0.00 0.00 0.00 386.41 031 4035998 BUC. -8.000 31.94 -255.52 RACORD OLANDEZ DIN OTEL CU DN 25 0.00 0.00 0.00 0.00 0.00 0.00 -255.52 031 7374565 BUC. 8.000 54.98 439.84 RACORD OLANDEZ MIXT PVC D=75MM 0.00 0.00 0.00 0.00 0.00 0.00 439.84 032 ID02C2 BUC. 4.000 2.37 9.49 TEU REGLARE PT.INST.INCALZIRE CENTR.CU 2.36 9.44 D: 1 1/2'' 0.00 0.00 0.00 0.00 18.93 032 7374566 BUC. 4.000 13.36 53.44 TEU PPR 75X50X75 0.00 0.00 0.00 0.00 0.00 0.00 53.44 033 IC34B1 BUC. 4.000 0.63 2.53 FITINGURI DIN FONTA MALEABILA PT.IMBIN. 1.20 4.81 INSURUB.TEVI.OTEL PIESELE FIIND CU 2 0.00 0.00 INSURUB.PT.D=1/2 T 0.00 0.00 7.34 033 7374567 BUC. 4.000 8.57 34.28 COT PPR D=75MM 0.00 0.00 0.00 0.00 0.00 0.00 34.28 034 RPSA26G1 BUC. 6.000 1.16 6.94 INLOCUIT COT PVC PRIN IMBIN.MIXTA LIP.LA 5.36 32.14 1RACORD SI INSURUB.LA CELAL.PE COND.PVC 0.00 0.00 TIP G SAU M D=5 0.00 0.00 39.08 034 6712245 BUC. 6.000 2.58 15.48 @COT PVC-U 87 GR DN 50 COD KAB050X87 0.00 0.00 0.00 0.00 0.00 0.00 15.48
pag 13 ====================================================================================================================== 035 RPSA27G1 BUC. 6.000 2.16 12.94 INLOCUIT MUFA DIN PVC MONT.PRIN LIPIRE 6.57 39.40 PE COND.EXIST.DIN PVC TIP G SAU M CU D= 0.00 0.00 50 MM * 0.00 0.00 52.34 036 ID02C2 BUC. 6.000 2.37 14.23 TEU REGLARE PT.INST.INCALZIRE CENTR.CU 2.36 14.16 D: 1 1/2'' 0.00 0.00 0.00 0.00 28.39 036 7374568 BUC. 6.000 3.08 18.48 TEU PPR 50X32X50 0.00 0.00 0.00 0.00 0.00 0.00 18.48 037 RPSA29E1 BUC. 6.000 2.16 12.94 INLOCUIT REDUCTIE PVC TIP A SAU B MONT. 5.18 31.10 PRIN LIPIRE PE COND.EXIZT.DIN PVC TIP G 0.00 0.00 SAU M CU D=50 MM 0.00 0.00 44.05 037 6714263 BUC. -6.000 1.62 -9.72 REDUCTIE PVC G TIP A 63- 50 STAS 7178 0.00 0.00 0.00 0.00 0.00 0.00 -9.72 037 7374569 BUC. 6.000 0.93 5.58 REDUCTIE PPR D=50-40 0.00 0.00 0.00 0.00 0.00 0.00 5.58 038 ID02C2 BUC. 6.000 2.37 14.23 TEU REGLARE PT.INST.INCALZIRE CENTR.CU 2.36 14.16 D: 1 1/2'' 0.00 0.00 0.00 0.00 28.39 038 7374570 BUC. 6.000 1.84 11.04 TEU PPR 40X20X40 0.00 0.00 0.00 0.00 0.00 0.00 11.04 039 RPSA26F1 BUC. 54.000 0.95 51.26 INLOCUIT COT PVC PRIN IMBIN.MIXTA LIP.LA 4.82 260.33 1RACORD SI INSURUB.LA CELAL.PE COND.PVC 0.00 0.00 TIP G SAU M D=4 0.00 0.00 311.59 039 6712370 BUC. 54.000 1.10 59.40 COT PVC TIP U LA 87 GRADE 30 MIN. DN 40 0.00 0.00 NII 2167 0.00 0.00 0.00 0.00 59.40 040 ID02C2 BUC. 20.000 2.37 47.45 TEU REGLARE PT.INST.INCALZIRE CENTR.CU 2.36 47.20 D: 1 1/2'' 0.00 0.00 0.00 0.00 94.64 040 7374571 BUC. 20.000 20.27 405.40 PIESA MIXTA PPR D=40MM 0.00 0.00 0.00 0.00 0.00 0.00 405.40 041 ID02C2 BUC. 26.000 2.37 61.68 TEU REGLARE PT.INST.INCALZIRE CENTR.CU 2.36 61.35 D: 1 1/2'' 0.00 0.00 0.00 0.00 123.04 041 7374572 BUC. 26.000 109.88 2856.88 RACORD PPR METAL D=30MM 0.00 0.00 0.00 0.00 0.00 0.00 2856.88 042 FE05B1 BUC. 18.000 40.71 732.76 RACORD OLANDEZ DIN OTEL CU DIAMETRUL 7.59 136.66 NOMINAL 25 0.00 0.00 0.00 0.00 869.42
pag 14 ====================================================================================================================== 043 RPSA26E1 BUC. 14.000 0.72 10.02 INLOCUIT COT PVC PRIN IMBIN.MIXTA LIP.LA 4.29 60.00 1RACORD SI INSURUB.LA CELAL.PE COND.PVC 0.00 0.00 TIP G SAU M D=3 0.00 0.00 70.01 043 6712368 BUC. 14.000 0.87 12.18 COT PVC TIP U LA 87 GRADE 30 MIN. DN 32 0.00 0.00 NII 2167 0.00 0.00 0.00 0.00 12.18 044 ID02C2 BUC. 6.000 2.37 14.23 TEU REGLARE PT.INST.INCALZIRE CENTR.CU 2.36 14.16 D: 1 1/2'' 0.00 0.00 0.00 0.00 28.39 044 7374573 BUC. 6.000 7.67 46.02 PIESA MIXTA PPR D=32 0.00 0.00 0.00 0.00 0.00 0.00 46.02 045 ID03C2 BUC. 10.000 1.58 15.82 MUFA REGLARE PT.INST.INCALZIRE CENTR.CU 2.36 23.60 D: 1 1/4 TOLI 0.00 0.00 0.00 0.00 39.41 045 7374574 BUC. 10.000 0.55 5.50 MUFA PPR D=32MM 0.00 0.00 0.00 0.00 0.00 0.00 5.50 046 ID03C2 BUC. 10.000 1.58 15.82 MUFA REGLARE PT.INST.INCALZIRE CENTR.CU 2.36 23.60 D: 1 1/4 TOLI 0.00 0.00 0.00 0.00 39.41 046 7374575 BUC. 10.000 2.84 28.40 MUFA PPR D=63MM 0.00 0.00 0.00 0.00 0.00 0.00 28.40 047 ID02C2 BUC. 8.000 2.37 18.98 TEU REGLARE PT.INST.INCALZIRE CENTR.CU 2.36 18.88 D: 1 1/2'' 0.00 0.00 0.00 0.00 37.86 047 7374576 BUC. 8.000 5.54 44.32 TEU PPR D=63X20X63 0.00 0.00 0.00 0.00 0.00 0.00 44.32 048 ID02C2 BUC. 16.000 2.37 37.96 TEU REGLARE PT.INST.INCALZIRE CENTR.CU 2.36 37.76 D: 1 1/2'' 0.00 0.00 0.00 0.00 75.72 048 7374577 BUC. 16.000 5.94 95.04 TEU PPR D=63X40X63 0.00 0.00 0.00 0.00 0.00 0.00 95.04 049 RPSA26D1 BUC. 14.000 0.63 8.85 INLOCUIT COT PVC PRIN IMBIN.MIXTA LIP.LA 4.02 56.24 1RACORD SI INSURUB.LA CELAL.PE COND.PVC 0.00 0.00 TIP G SAU M D=2 0.00 0.00 65.10 049 6712368 BUC. 14.000 0.87 12.18 COT PVC TIP U LA 87 GRADE 30 MIN. DN 32 0.00 0.00 NII 2167 0.00 0.00 0.00 0.00 12.18 050 ID02C2 BUC. 10.000 2.37 23.72 TEU REGLARE PT.INST.INCALZIRE CENTR.CU 2.36 23.60 D: 1 1/2'' 0.00 0.00 0.00 0.00 47.32
pag 15 ====================================================================================================================== 050 7374578 BUC. 10.000 2.63 26.30 PIESA MIXTA PPR D=20MM 0.00 0.00 0.00 0.00 0.00 0.00 26.30 051 FE05A2 BUC. 6.000 30.84 185.02 RACORD OLANDEZ DIN OTEL CU DIAMETRUL 5.92 35.53 NOMINAL 15 0.00 0.00 0.00 0.00 220.55 052 RPIC78B1 BUC. 14.000 1.73 24.24 INLOCUIT COT CU RACORD OLANDEZ D=1/2" 2.06 28.81 0.00 0.00 0.00 0.00 53.06 052 4117904 BUC. -14.000 0.61 -8.54 COT FONTA MALEABILA A1 S474 DN 15 1/2 0.00 0.00 0.00 0.00 0.00 0.00 -8.54 052 7374579 BUC. 14.000 5.64 78.96 RACORD OLANDEZ 1/2" FE 0.00 0.00 0.00 0.00 0.00 0.00 78.96 053 RPSA29C1 BUC. 4.000 0.98 3.92 INLOCUIT REDUCTIE PVC TIP A SAU B MONT. 5.18 20.74 PRIN LIPIRE PE COND.EXIZT.DIN PVC TIP G 0.00 0.00 SAU M CU D=32 MM 0.00 0.00 24.65 054 FE05B1 BUC. 4.000 40.71 162.84 RACORD OLANDEZ DIN OTEL CU DIAMETRUL 7.59 30.37 NOMINAL 25 0.00 0.00 0.00 0.00 193.20 055 RPSA26G1 BUC. 6.000 1.16 6.94 INLOCUIT COT PVC PRIN IMBIN.MIXTA LIP.LA 5.36 32.14 1RACORD SI INSURUB.LA CELAL.PE COND.PVC 0.00 0.00 TIP G SAU M D=5 0.00 0.00 39.08 055 6712394 BUC. 6.000 2.90 17.40 COT PVC TIP U LA 87 GRADE 30 MIN. DN 75 0.00 0.00 NII 2167 0.00 0.00 0.00 0.00 17.40 056 RPSA29E1 BUC. 6.000 2.16 12.94 INLOCUIT REDUCTIE PVC TIP A SAU B MONT. 5.18 31.10 PRIN LIPIRE PE COND.EXIZT.DIN PVC TIP G 0.00 0.00 SAU M CU D=50 MM 0.00 0.00 44.05 057 FE05B1 BUC. 6.000 40.71 244.25 RACORD OLANDEZ DIN OTEL CU DIAMETRUL 7.59 45.55 NOMINAL 25 0.00 0.00 0.00 0.00 289.81 057 4035998 BUC. -6.000 31.94 -191.64 RACORD OLANDEZ DIN OTEL CU DN 25 0.00 0.00 0.00 0.00 0.00 0.00 -191.64 057 7374580 BUC. 6.000 109.88 659.28 RACORD MUFA MIXTA ALAMA FI 11/4" 0.00 0.00 0.00 0.00 0.00 0.00 659.28 058 RPIC78E1 BUC. 8.000 3.52 28.14 INLOCUIT COT CU RACORD OLANDEZ D=1 1/4" 3.12 24.99 0.00 0.00 0.00 0.00 53.13 058 4117992 BUC. -8.000 1.97 -15.76 COT FONTA MALEABILA A1 S474 DN 32 11/4 0.00 0.00 0.00 0.00 0.00 0.00 -15.76
pag 16 ====================================================================================================================== 058 7374581 BUC. 8.000 13.28 106.24 RACORD CU HOLENDER 11/4" FE-FE 0.00 0.00 0.00 0.00 0.00 0.00 106.24 059 IE03A1 M 25.000 0.00 0.00 EFECT.PROB.ETANS.LA PRES.A COND.PT.ALIM. 0.71 17.75 AEROTERME SI BATERII CU D: 3/8 LA 1 TOLI 0.00 0.00 0.00 0.00 17.75 060 IE03B1 M 66.000 0.00 0.00 EFECT.PROB.ETANS.LA PRES.A COND.PT.ALIM. 1.18 78.08 AEROTERME SI BATERII CU D: 1 1/4 LA 2 0.00 0.00 TOLI 0.00 0.00 78.08 061 IE03C1 M 323.000 0.00 0.00 EFECT.PROB.ETANS.LA PRES.A COND.PT.ALIM. 0.95 305.69 AEROTERME SI BATERII CU D: 54X3 LA 83X3, 0.00 0.00 5 MM 0.00 0.00 305.69 062 IE03D1 M 7.000 0.00 0.00 EFECT.PROB.ETANS.LA PRES.A COND.PT.ALIM. 1.10 7.68 AEROTERME SI BATERII CU D: 89X3,5 LA 0.00 0.00 159X4,5 MM 0.00 0.00 7.68 063 FE05B2 BUC. 22.000 43.77 962.91 RACORD OLANDEZ DIN OTEL CU DIAMETRUL 7.59 167.03 NOMINAL 30 0.00 0.00 0.00 0.00 1129.94 063 4036007 BUC. -22.000 35.00 -770.00 RACORD OLANDEZ DIN OTEL CU DN 30 0.00 0.00 0.00 0.00 0.00 0.00 -770.00 063 7374582 BUC. 22.000 11.68 256.96 RACORD PPR OLANDEZ 11/4" 0.00 0.00 0.00 0.00 0.00 0.00 256.96 064 FE05A3 BUC. 2.000 32.53 65.05 RACORD OLANDEZ DIN OTEL CU DIAMETRUL 5.92 11.84 NOMINAL 20 0.00 0.00 0.00 0.00 76.90 064 4035986 BUC. -2.000 29.00 -58.00 RACORD OLANDEZ DIN OTEL CU DN 20 0.00 0.00 0.00 0.00 0.00 0.00 -58.00 064 7374583 BUC. 2.000 7.14 14.28 RACORD PPR OLANDEZ 3/4" 0.00 0.00 0.00 0.00 0.00 0.00 14.28 065 IC07A1 M 24.000 0.58 13.96 TEAVA OL.CTII FARA SUD.SAU.SUD.LONG. 5.16 123.78 INCALZ.CENTR.CTII.IND.SUDURA IN 0.00 0.00 DISTRIBUTIE D.EXT=51 MM 0.00 0.00 137.73 065 7374584 ML. 24.000 2.58 61.92 TEAVA PPR D=20MM 0.00 0.00 0.00 0.00 0.00 0.00 61.92 066 RPSA29D1 BUC. 4.000 0.81 3.22 INLOCUIT REDUCTIE PVC TIP A SAU B MONT. 5.18 20.74 PRIN LIPIRE PE COND.EXIZT.DIN PVC TIP G 0.00 0.00 SAU M CU D=40 MM 0.00 0.00 23.96 067 RPSA29C1 BUC. 4.000 0.98 3.92 INLOCUIT REDUCTIE PVC TIP A SAU B MONT. 5.18 20.74 PRIN LIPIRE PE COND.EXIZT.DIN PVC TIP G 0.00 0.00 SAU M CU D=32 MM 0.00 0.00 24.65
pag 17 ====================================================================================================================== 068 RPSA29H1 BUC. 2.000 6.89 13.79 INLOCUIT REDUCTIE PVC TIP A SAU B MONT. 8.12 16.24 PRIN LIPIRE PE COND.EXIST.DIN PVC TIP G 0.00 0.00 SAU M CU D=90 MM 0.00 0.00 30.03 069 RPSA29G1 BUC. 2.000 4.25 8.50 INLOCUIT REDUCTIE PVC TIP A SAU B MONT. 6.39 12.79 PRIN LIPIRE PE COND.EXIST.DIN PVC TIP G 0.00 0.00 SAU M CU D=75 MM 0.00 0.00 21.29 070 IZH22A1 MP. 74.890 0.18 13.14 IZOLAREA CONDUCTELOR CU COCHILII DIN 3.67 275.01 VATA MINERALA GATA CONFECT.GROSIME 20-80 0.00 0.00 MM. 0.00 0.00 288.15 070 2610760 BUC. 2.678 17.64 47.24 @COCHILII VATA MINERALA D=22 L=1000 G=50 0.00 0.00 0.00 0.00 0.00 0.00 47.24 070 2610768 BUC. 4.048 18.00 72.86 @COCHILII VATA MINERALA D=32 L=1000 G=50 0.00 0.00 0.00 0.00 0.00 0.00 72.86 070 2609476 M 9.270 23.46 217.47 @COCHILII VATA MINERALA VILLAS DN 42 G= 0.00 0.00 50 NECASERATE 0.00 0.00 0.00 0.00 217.47 070 2610780 BUC. 39.933 19.84 792.27 @COCHILII VATA MINERALA D=50 L=1000 G=50 0.00 0.00 0.00 0.00 0.00 0.00 792.27 070 2610864 BUC. 2.101 25.78 54.16 @COCHILII VATA MINERALA D=108 L=1000 G= 0.00 0.00 50 0.00 0.00 0.00 0.00 54.16 070 2610784 BUC. 17.077 20.68 353.15 @COCHILII VATA MINERALA D=60 L=1000 G=50 0.00 0.00 0.00 0.00 0.00 0.00 353.15 070 2610802 BUC. 2.019 19.68 39.73 @COCHILII VATA MINERALA D=76 L=1000 G=50 0.00 0.00 0.00 0.00 0.00 0.00 39.73 Cheltuieli directe din articole: GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL 0.696 13679.99 5600.00 0.00 75.78 19355.77 Detaliere transporturi: -Articole TRA 75.78 Alte cheltuieli directe: -Cota aprovizionare 5.0% 684.00 -CAS: ( 5600.00 + 0.00 * 0.000 + 75.78 * 0.000) * 0.20800 = 1 164.80 -SOMAJ: ( 5600.00 + 0.00 * 0.000 + 75.78 * 0.000) * 0.00500 = 28.00 -RET MAISTRU ( 5600.00 + 0.00 * 0.000 + 75.78 * 0.000) * 0.00850 = 47.60 -FOND DE RISC ( 5600.00 + 0.00 * 0.000 + 75.78 * 0.000) * 0.05200 = 291.20 -Coeficient 5 (utilizator)
pag 18 ====================================================================================================================== ( 5600.00 + 0.00 * 0.000 + 75.78 * 0.000) * 0.00279 = 15.62 -Coeficient 6 (utilizator) ( 5600.00 + 0.00 * 0.000 + 75.78 * 0.000) * 0.00250 = 14.00 Total cheltuieli directe: GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL 0.696 14363.99 7161.23 0.00 75.78 21601.00 Cheltuieli indirecte: 21601.00 * 0.1015 = 2 192.50 Profit: 23793.50 * 0.0400 = 951.74 TOTAL GENERAL DEVIZ: 24 745.24 PROIECTANT CONTRACTANT (OFERTANT) DEVIZIER SISTEM INFORMATIC PROIECTAT DE FIRMA I N F S E R V (Tel:2109807)