-
134158 pag 47
========~========================================================
Formularul F3
Obiectivul : 0134 45000000 Obiectul : 0001 45000000
BAZA SPORTIVA COM . BRATOVOIESTI VESTIARE SI TEREN DE FOTBAL
Lista cu cantitatile de lucrari Deviz oferta 134158 INSTALATII
TERMICE INTERIOARE
Categoria de lucrari : 0110
=================================================================
NR . SIMBOL ART . CANTITATE UM D E N U M I R E
A R T I C 0 L
SPOR MAT MAN UTI GR . /UA GR . TOT .
PU MAT PU MAN PU UTI PU TRA
VAL MAT VAL MAN VAL UTI VAL TRA
T 0 T A L
=================================================================
001 IB01A01 [ 1) MP . 127 . 000 MONTARE RADIATOARE DIN FONTA,
OTEL . OTEL -ALUMINIU APA CALDA CU H= 600MM
0 . 000
0 . 43 1. 85 0 . 00 0 . 00
0 Total=
001 7550014 BUC . 15 . 000 5 . 00 KIT ACCESORII RADIATOR 1 II -
1/2 II 0 . 00
0 . 00 0 . 00
0 . 000 0 Total=
002 5709075 BUC . 3 . 000 RADIATOR DIN OTEL TIP PANOU 22- H=600
SI
L~700
0 . 015
003 5709078 BUC . 1 . 000 RADIATOR DIN OTEL TIP PANOU 22- H=600
SI L=lOOO
0 . 015
004 5709080 BUC . 3 . 000 RADIATOR DIN OTEL TIP PANOU 22- H=600
SI L=l200
0 . 015
005 5709083 BUC . 4 . 000 RADIATOR DIN OTEL TIP PANOU 22- H=600
SI L=1600
0 . 015
006 7550016 BUC . 4 . 000 RADIATOR PANOU DIN OTEL TIP COMPACT
C22 (DOBLE) I/L=900/700
0 . 018
228 . 00 0 . 00 0 . 00 0 . 00
0 Total=
304 . 50 0 . 00 0 . 00 0 . 00
0 Total=
353 . 50 0 . 00 0 . 00 0 . 00
0 Total=
463 . 00 0 . 00 0 . 00 0 . 00
0 Total=
350 . 00 0 . 00 0 . 00 0 . 00
0 Total""
54 . 74 234 . 95
0 . 00 0 . 00
289 . 69
75 . 00 0 . 00 0 . 00 0 . 00
75 . 00
684 . 00 0 . 00 0 . 00 0 . 00
684 . 00
304 . 50 0 . 00 0 . 00 0 . 00
304 . 50
1060 . 50 0 . 00 0 . 00 0 . 00
1060 . 50
1852 . 00 0 . 00 0 . 00 0 . 00
1852 . 00
1400 . 00 0 . 00 0 . 00 0 . 00
1400 . 00
-
134158 pag 48
007 IB22A01 KG 30 . 000 ELEM . DE SUSTINERE A CORPURILOR DE
INCALZ . AVIND PINA LA 2KG/BUC
0 . 000
008 IB23A01 KG 30 . 000 PROCURARE ELEMENTE DE SUSTINERE CORPURI
INCALZIRE
0 . 000
0 . 00 1.15 0 . 00 0 . 00
0 Total=
0 . 00 0 . 00 0 . 00 0 . 00
0 Total=
008 3282516 SUPORTI CONDUCTE
KG 30 . 000 8 . 00 0 . 00 0 . 00 0 . 00
0 . 001 0 Total=
009 IC08A1 M 284 . 000 TEAVA 01 INST . SUD . LONG .
NG+FILET+MUFA INCALZ . C. LOCUINTE+SOC . INS . LEGAT . CORP INC
+AERISIRE D=3/8 T
0 . 000 TEAVA POLIETILENA RETICULATA D=20MM
009 3282518 M 284 . 000 TEAVA POLIPROPILENA RET ICULARA
PPR-ALUMINIU INSERTIE 20X3 . 4
0 . 001
010 IC09D1 M 25 . 000 TEAVA OL INST . SUD . LONG . NG+FILET+MUFA
INCALZ . C . LOCUINTE+SOC . INS . IN COLOANE D= 1 1/4 TOLI
0 . 000 TEAVA PP AL D=40MM
1. 33 5 . 60 0 . 00 0 . 00
0 Total=
11 . 00 0 . 00 0 . 00 0 . 00
0 Total=
1. 70 5 . 85 0 . 00 0 . 00
0 Total=
010 3282519 M 25 . 500 15 . 00 TEAVA DIN POLIPROPILENA CU FOLIE
ALUMINI U (PP- AL) DN=4 0 MM
0 . 001
012 IC12C1 M 22 . 000 TEAVA OL . CTII FARA SUD SAU SUD . LONG .
INCALZ . CENTR LOCU I NTE+SOC . SUDURA IN DISTRIBUTIE D. EXT=57
M
0 . 001 TEAVA PP- AL D=50
0 . 00 0 . 00 0 . 00
0 Total=
0 . 78 4 . 10 0 . 00 0 . 00
0 Total=
012 3282520 M 22 . 330 25 . 00 TEAVA DIN POLIPROPILENA CU FOLIE
ALUMINIU (PP- AL) DN=50 MM
0 . 001
0 . 00 0 . 00 0 . 00
0 Total=
0 . 00 34 . 50
0 . 00 0 . 00
34 . 50
0 . 00 0 . 00 0 . 00 0 . 00 0 . 00
240 . 00 0 . 00 0 . 00 0 . 00
240 . 00
376 . 58 1590 . 77
0 . 00 0 . 00
1967 . 35
3124.00 0 . 00 0 . 00 0 . 00
3124 . 00
42 . 49 146 . 25
0 . 00 0 . 00
188 . 74
382 . 50 0 . 00 0 . 00 0 . 00
382 . 50
17 . 24 90 . 20
0 . 00 0 . 00
107 . 44
558 . 25 0 . 00 0 . 00 0 . 00
558 . 25
-
134158 pag 49
=================================================================
013 IC12E1 M 12 . 000 TEAVA OL . CTII FARA SUD SAU SUD . LONG .
INCALZ . CENTR LOCUINTE+SOC . SUDURA IN DISTRIBUTIE D. EXT=63 , 5
M
0 . 001 TEAVA PP- AL D=63MM
013 3282521 M 12 . 180 TEAVA POLIPROPILENA, TIP PP- AL DIAMETRUL
DE 63 MM
0 . 001
014 IC35B1 BUC . 150 . 000 BRATARI PT . FIXAREA TEVI . OTEL LA
INST . INCALZ . SAU GAZE MONT . IN ZID . CARAM . SAU BETON D=3/8
TOLl
0 . 000
015 IC35E1 BUC . 12 . 000 BRATARI PT . FIXAREA TEVI . OTEL LA
INST . INCALZ . SAU GAZE MONT . IN ZID . CARAM . SAU BETON D-1
TOLI
0 . 000
016 IC35F1 BUC . 11 . 000 BRATARI PT . FIXAREA TEVI . OTEL LA
INST . INCALZ . SAU GAZE MONT . IN ZI D. CARAM . SAU BETON D=1 1/4
TOLI
0 . 000
017 IC35G1 BUC . 6 . 000 BRATARI PT FIXAREA TEVI . OTEL LA INST
. INCALZ . SAU GAZE MONT . IN ZID . CARAM . SAU BETON D=1 1/2
TOLI
0 . 001
018 IC40E1 BUC . CONFECT . MONTAREA+CIMENTAREA TEVII PROTECTIE
LA TRECEREA CONDUCTELOR ZIDURI 0=2 1/2 TOLI
0 . 002
8 . 000 DE PRIN
019 ID01A2 BUC . 15 . 000 ROBINET VENTIL DUBLU REGLAJ DE COLT PT
. INST . INCALZIRE CENTRALA CU D: 1/2 ''
0 . 000
019 4507200 BUC . 15 . 000 @ROBINET COLTAR TERMOSTATIC DN1/2
"TEAVA OL COD 40270401
0 . 000
0 . 88 4 . 40 0 . 00 0 . 00
0 Total=
27 . 50 0 . 00 0 . 00 0 . 00
0 Total=
1.20 1.25 0 . 00 0 . 00
o Total=
1. 20 1. 25 0 . 00 0 . 00
0 Total=
1.20 1. 90 0 . 00 0 . 00
0 Total=
1.20 1. 90 0 . 00 0 . 00
0 Total
8 . 97 2 . 20 0 . 00 0 . 00
0 Total-
0 . 22 o. 85 0 . 00 0 . 00
0 Total=
36 . 00 0 . 00 0 . 00 0 . 00
0 Total=
10 . 53 52 . 80
0 . 00 0 . 00
63 . 33
334 . 95 0 . 00 0 . 00 0 . 00
334 . 95
179 . 62 187 . 50
0.00 0.00
367 . 12
14 . 37 15 . 00
0 . 00 0 . 00
29 . 37
13 . 23 20 . 90
0 . 00 0 . 00
34 . 13
7 . 22 11.40
0 . 00 0 . 00
18 . 62
71 . 77 17 . 60
0 . 00 0 . 00
89 . 37
3 . 24 12 . 75
0 . 00 0 . 00
15 . 99
540 . 00 0 . 00 0 . 00 0 . 00
540 . 00
-
134158 pag 50
=================================================================
020 ID01A2 BUC . 15 . 000 ROBINET VENTIL DUBLU REGLAJ DE COLT PT
. INST . INCALZIRE CENTRALA CU D: 1/2 ''
0 . 000 MONTAT DETENTOR COLT D=1/2"
020 4507213 BUC . 15 . 000 @ROB COLTAR TEAVA CU ~EGLAJ RETUR
DN1/2 " COD 40120414
0 . 000
021 IC42A1 BUC . 1.000 DISTRIBUITOR- COLECTOR MONTAT PE
SUSTINATOR GATA CONFECTIONAT AVIND D= 65 MM- 100 MM
0 . 000
021 7318848 BUC . 1 . 000 @DISTR/COL PEXAL 7 CIRCUITE DN 1 " COD
67104007
0 . 002
022 IC42A1 BUC . 1 . 000 DISTRIBUITOR- COLECTOR MONTAT PE
SUSTINATOR GATA CONFECTIONAT AVIND D= 65 MM- 100 MM
0 . 000
022 7318849 BUC . 1 . 000 @DISTR/COL PEXAL 8 CIRCUITE DN 1 " COD
67104008
0 . 002
023 VB13A1 BUC . 1 . 000 RAMA CU JALUZELE FIXE DET 61/013 AVIND
PERIMETRUL DE 700-14 00 MM MONTATA PE ZIDARIE
0 . 003
023 5769364 BUC . 1. 000 RAMA CU PLASA DE SIRMA 250X 400 TIP 61/
002
0 . 001
0 . 22 0 . 85 0 . 00 0 . 00
0 Total=
20 . 00 0 . 00 0 . 00 0 . 00
0 Total=
2 . 35 16 . 95
0 . 00 0 . 00
0 Total=
105 . 00 0 . 00 0 . 00 0 . 00
0 Total=
2 . 35 16 . 95
0 . 00 0 . 00
0 Total=
220 . 00 0 . 00 0 . 00 0 . 00
0 Total=
13 . 73 7 . 70 0 . 00 0 . 00
0 Total=
65 . 00 0 . 00 0 . 00 0 . 00
0 Total=
024 IC49A1 BUC . 15 . 000 0 . 11 VAS DE DEZAERISIRE 5 . 55
0 . 00 0 . 00
0 . 000 0 Total=
3 . 24 12 . 75
0 . 00 0 . 00
15 . 99
300 . 00 0 . 00 0 . 00 0 . 00
300 . 00
2 . 35 16 . 95
0 . 00 0 . 00
19 . 30
105 . 00 0 . 00 0 . 00 0 . 00
105 . 00
2 . 35 16 . 95
0 . 00 0 . 00
19 . 30
220 . 00 0 . 00 0 . 00 0 . 00
220 . 00
13 . 73 7 . 70 0 . 00 0 . 00
21 . 43
65 . 00 0 . 00 0 . 00 0 . 00
65 . 00
1. 62 83 . 25
0 . 00 0 . 00
84 . 87
-
134158 pag 51
=================================================================
024 4500014 BUC . 15 . 000 @DEZAERATOR MANUAL RADIATOARE ON 3/8
" COD 40310418
0 . 000
025 ID05Al BUC . 18 . 000 ROBINET CU CEP DREPT 1 CU MUFE FARA
PRESGARNITURA 1 PT . INST . INCALZIRE CENTRALA 1 CU 0 : 10 MM
0 . 000
7 . 50 0 . 00 0 . 00 0 . 00
o Total=
0 . 27 0 . 50 0 . 00 0 . 00
0 Total=
025 7500033 BUC . 18 . 000 14 . 00 ROBINET GOLIRE 1/2" 0 .
00
0 . 00 0 . 00
0 . 001 0 Total=
026 ID06Al BUC . 7 . 000 ROBINET CU SERTAR PANA 1 CU MUFE , PT .
INST . INCALZIRE CENTRALA 1 CU D: 1/2 ''
0 . 000
0 . 27 1.10 0 . 00 0 . 00
0 Total=
026 4509251 BUC . 7 . 000 14 . 00 @ROBINET GOLIRE D=l/2 "
0 . 001
027 ID06Bl BUC . 6 . 000 ROBINET CU SERTAR PANA 1 CU MUFE , PT .
INST . INCALZIRE CENTRALA 1 CUD : 1 1/4 ' '
0 . 000
027 4202498 BUC . 6 . 000 ROBINET TREC . FONTA 1 1/4 " A
VENT+MUFA PNlO S6480
0 . 001
028 ID06B2 BUC . 6 . 000 ROBINET CU SERTAR PANA , CU MUFE , PT .
INST . INCALZI RE CENTRALA , CU D: 1 1/2 ''
0 . 000
028 4202503 BUC . 6 . 000 ROBINET TREC . FONTA 1 1/2 " A
VENT+MUFA PNlO S6480
0 . 002
0 . 00 0 . 00 0 . 00
0 Total=
0 . 54 2 . 00 0 . 00 0 . 00
0 Total=
6 . 00 0 . 00 0 . 00 0 . 00
0 Total=
0 . 54 2 . 00 0 . 00 0 . 00
0 Total=
25 . 00 0 . 00 0 . 00 0 . 00
0 Total=
112 . 50 0 . 00 0 . 00 0 . 00
112 . 50
4 . 88 9 . 00 0 . 00 0 . 00
13 . 88
252 . 00 0 . 00 0 . 00 0 . 00
252 . 00
1. 90 7 . 70 0 . 00 0 . 00 9 . 60
98 . 00 0 . 00 0 . 00 0 . 00
98 . 00
3 . 24 12 . 00
0 . 00 0 . 00
15 . 24
36 . 00 0 . 00 0 . 00 0 . 00
36 . 00
3 . 24 12 . 00
0 . 00 0 . 00
15 . 24
150 . 00 0 . 00 0 . 00 0 . 00
150 . 00
-
.-
134158 pag 52
029 ID14C2 BUC . 4 . 000 ROBINET DE RETINERE CU VENTIL, DREPT,
CU MUFE PT . INST . INCALZ . CENTRALA CU D: 1 1/ 2 1 I
0 . 000
029 4201690 BUC . 4 . 000 ROBINET RETINERE VENTIL 1 1/2 " PN 6
MUFA NI522
0 . 003
030 ID14C1 BUC . 2 . 000 ROBINET DE RETINERE CU VENTIL , DREPT,
CU MUFE PT . INST . INCALZ . CENTRALA CU D: 1 1/ 4 I I
0 . 000
030 4201688 BUC . 2 . 000 ROBINET RETINERE VENTIL 1 1/4 " PN 6
MUFA NI522
0 . 001
0 . 54 2 . 00 0 . 00 0 . 00
0 Total=
47 . 00 0 . 00 0 . 00 0 . 00
0 Total=
0 . 54 2 . 00 0 . 00 0 . 00
0 Total=
30 . 00 0 . 00 0 . 00 0 . 00
0 Total=
031 IC49A1 [ 1] BUC . 5 . 000 0 . 11 VAS DE DEZAERISIRE AUTOMAT
D=1/2" 5 . 55
0 . 00 0 . 00
0 . 000 0 Total=
031 4500017 BUC . 5 . 000 @DEZAERATOR AUTOMAT DE COLOANA DN 1/2"
COD 40232419
0 . 000
032 ID13A1 BUC . 2 . 000 ROBINET DE RETINERE DIN FONTA CU 0
CLAPA SI FLANSA PT . INST . INCALZ . CENTRALA CU D: 40 MM
0 . 006
032 7550015 BUC . 2 . 000 CLAPETA RETINERE VERTICALA FI- FI DIN
ALAMA 1 1/4 "
0 . 001
033 ID13A1 BUC . 1 . 000 ROBINET DE RETINERE DIN FONTA CU 0
CLAPA SI FLANSA PT . INST . INCALZ . CENTRALA CUD : 40 MM
0 . 006
18 . 50 0 . 00 0 . 00 0 . 00
0 Total=
31 . 30 3 . 00 0 . 00 0 . 00
0 Total=
35 . 00 0 . 00 0 . 00 0 . 00
0 Total=
31.30 3 . 00 0 . 00 0 . 00
0 Total=
2 . 16 8 . 00 0 . 00 0 . 00
10 . 16
188 . 00 0 . 00 0 . 00 0 . 00
188 . 00
1.08 4 . 00 0 . 00 0 . 00 5 . 08
60 . 00 0 . 00 0 . 00 0 . 00
60 . 00
0 . 54 27 . 75
0 . 00 0 . 00
28 . 29
92 . 50 0 . 00 0 . 00 0 . 00
92 . 50
62 . 61 6 . 00 0 . 00 0 . 00
68 . 61
70 . 00 0 . 00 0 . 00 0 . 00
70 . 00
31.30 3 . 00 0 . 00 0 . 00
34 . 30
-
134158 pag 53
============================================~====================
033 4600055 BUC . 1 . 000 30 . 00 @CLAPETA RETINERE 11/2 "
0 . 000
034 IEOlBl MP . 127 . 000 EFECT . PROB . ETANS . LA PRES . INST
. !NCALZ . CENTRALA, SUPR TOTALA INCALZ . A CORPURILOR ESTE : lOl
MP . LA 200
0 . 000
035 IE02Bl MP . 127 . 000 EFECT . PROB . DILAT . - CONTRACT . SI
FUNCT . A INST . INCALZ CENTR, SUPR . TOTALA . INCALZ . ESTE :
101MP LA 200MP
0 . 000
036 IE05Al MP . 127 . 000 DEMONTAREA DE PE POZITIE A CORPURILOR
DE RADIATOR PT . VOPSIRE SAU REPARATIE SI REMON TARE
0 . 000
037 IE07Bl MP . 127 . 000 SPALAREA CU APA POTABILA A INSTALATIEI
INTERIOARE DE INCALZIRE CENTRALA CU SUP . CORP 101- 200 MP
0 . 000
038 IA24Dl MP . 2 . 000 SUPAPA DE SIGURANTA DIN ALAMA CU D: l 1/
4 ' '
0 . 020
039 IA07 Al [51) BUC . 1. 000 CAZAN MONOBLOC PT . INCALZIRE, APA
CALDA FUNCTIONIND CU GAZE NATURALE , AVIND DEBITUL DE : 61KV
0 . 004
040 IA22Dl BUC . BOILER ORIZONTAL CU SERPENTINA, CAPACITATE DE :
630L
1 . 000
0 . 00 0 . 00 0 . 00
0 Total=
0 . 00 2 . 50 0 . 00 0 . 00
0 Total=
0 . 00 2 . 00 0 . 00 0 . 00
0 Total=
0 . 00 0 . 40 0 . 00 0 . 00
0 Total=
0 . 00 1. 50 0 . 00 0 . 00
0 Total=
76 . 55 1.10 0 . 00 0 . 00
0 Total=
29 . 12 186 . 40
0 . 00 0 . 00
0 Total=
18 . 55 29 . 10
0 . 01 0 . 00
0 . 004 0 Total= BOILER VERTICAL PREPARARE APA CALDA DE 500L
041 IA35Al [ 1) BUC . 1. 000 VAS DE EXPANSIUNE MONTAT PE
POSTAMENT CILINDRIC, PARALELIPIPEDIC CU CAPACIT .: 80 1
0 . 004
20 . 46 23 . 35
0 . 00 0 . 00
0 Total=
30 . 00 0 . 00 0 . 00 0 . 00
30 . 00
0 . 00 317 . 50
0 . 00 0 . 00
317 . 50
0 . 00 254 . 00
0 . 00 0 . 00
254 . 00
0 . 00 50 . 80
0 . 00 0 . 00
50 . 80
0 . 00 190 . 50
0 . 00 0 . 00
190 . 50
153 . 09 2 . 20 0 . 00 0 . 00
155 . 29
29 . 12 186 . 40
0 . 00 0 . 00
215 . 52
18 . 55 29 . 10
0 . 01 0 . 00
47 . 66
20 . 46 23 . 35
0 . 00 0 . 00
43 . 81
-
134158 pag 54
=================================================================
04 2 Ml B08Al ( 4) BOC . 1 . 000 0 . 08 MONTAT POMPA
CIRCOLATIE
0 . 000
11. 50 0 . 00 0 . 00
0 Total=
043 MlB08Al ( 4) BOC . 1 . 000 0 . 08 MONTAT POMPA
CIRCOLATIE
0 . 000
11.50 0 . 00 0 . 00
0 Total=
044 MlB08Al ( 4) BOC . 1 . 000 0 . 08 MONTAT POMPA
CIRCOLATIE
0 . 000
045 ATCOlA BUC . 1 . 000 MONTAREA PRIN INTERCALARE AMC SI
ELEMENTELOR DE AUTOMATIZARE CU DIAMETROL NOMINAL : PINA LA 50
MM
0 . 000
11.50 0 . 00 0 . 00
0 Total=
0 . 20 11.60
0 . 00 0 . 00
0 Total=
046 YCOlRON LEI . 230 . 000 1 . 00 DI FERENTA PRET MATERIALE -
RON 0 . 00
0 . 00 0 . 00
0 . 000 0 Total=
047 IE06Al (51) M 343 . 000 FORTA DE MONCA PT . PROBE LA
TERMINAREA MONTAJOLOI
0 . 000
048 YBOlRON LEI . 365 . 000 DIFERENTA PRET MANOPERA - RON
0 . 000 MONTAJ COS DE FOM INOX TIP SCHIEDEL
0 . 00 0 . 45 0 . 00 0 . 00
0 Total=
0 . 00 1. 00 0 . 00 0 . 00
0 Total=
049 M7E02Al (51) TONA 1 . 000 195 . 04 STATIE DE DEDORIZARE A
APEI
0 . 125
050 ID06Al BOC . 4 . 000 ROBINET CO SERTAR PANA 1 CU MOFE 1 PT .
INST . INCALZIRE CENTRALA I co 0 : 1/2 ' I
0 . 000
283 . 25 17 . 81
0 . 00 0 Total=
0 . 27 1.10 0 . 00 0 . 00
0 Total=
0 . 08 11. 50
0 . 00 0 . 00
11.58
0 . 08 11.50
0 . 00 0 . 00
11.58
0 . 08 11.50
0 . 00 0 . 00
11.58
0 . 20 11.60
0 . 00 0 . 00
11.80
230 . 00 0 . 00 0 . 00 0 . 00
230 . 00
0 . 00 154 . 35
0 . 00 0 . 00
154 . 35
0 . 00 365 . 00
0 . 00 0 . 00
365 . 00
195 . 04 283 . 25
17 . 81 0 . 00
496 . 10
1. 08 4 . 40 0 . 00 0 . 00 5 . 48
-
134158 pag 55
=================================================================
050 3282522 BUC . 4 . 000 15 . 00 ROBINET SFERIC 3/4 TOLI
0 . 000
0 . 00 0 . 00 0 . 00
0 Total=
051 732 1221 ETILEN GLICOL
KG 38 . 000 1 . 00 0 . 00 0 . 00 0 . 00
0 . 001 0 Total=
052 IC42C1 BUC . 1. 000 DISTRIBUITOR- COLECTOR MONTAT PE
SUSTINATOR GATA CONFECTIONAT AVIND 0 = 200 MM
0 . 002 BUTELIE DE EGALIZARE
052 3282523 BUC . 1 . 000 BUTELIE DE EGALIZARE A PRESIUNII
0 . 060
053 IC4 2A1 [ 3] BUC . 1. 000 MONT~~E DISTRIBUITOR (COLECTOR} IN
CENTRALA
0 . 000
053 7318731 BUC . 1 . 000 DISTR . COLEC . 108X4 L=0 , 91M STUT
76X3 75X3 1/2 11/ 4TOLI
0 . 071
5 . 75 43 . 4 5
0 . 00 0 . 00
0 Total=
300 . 00 0 . 00 0 . 00 0 . 00
0 Total=
0 . 24 16 . 95
0 . 00 0 . 00
0 Total=
105 . 00 0 . 00 0 . 00 0 . 00
0 Total=
054 IA32A1 ( 1] BUC . MONTARE FILTRU IMPURITATI
1 . 000 0 . 00
0 . 000
24 . 55 0 . 00 0 . 00
0 Total=
054 3282524 FILTRU Y D=2 1/2 "
BUC . 1 . 000 180 . 00
0 . 002
055 IA23A1 BUC . 5 . 000 ARMATURI FINE PT . CAZANE INCALZIRE
CENTRALA : TERMOMETRU DREPT CU APARATOARE
0 . 002
0 . 00 0 . 00 0 . 00
0 Total=
51.87 0 . 65 0 . 00 0 . 00
0 Total=
60 . 00 0 . 00 0 . 00 0 . 00
60 . 00
38 . 00 0 . 00 0 . 00 0 . 00
38 . 00
5 . 75 43 . 45
0 . 00 0 . 00
49 . 20
300 . 00 0 . 00 0 . 00 0 . 00
300 . 00
0 . 24 16 . 95
0 . 00 0 . 00
17 . 20
105 . 00 0 . 00 0 . 00 0 . 00
105 . 00
0 . 00 24 . 55
0 . 00 0 . 00
24 . 55
180 . 00 0 . 00 0 . 00 0 . 00
180 . 00
259 . 35 3 . 25 0 . 00 0 . 00
262 . 60
-
134158 pag 56
=================================================================
056 IA23B2 BUC . 6 . 000 45 . 56 ARMATURI FINE PT . CAZANE
INCALZIRE CENTRALA : MANOMETRU .
0 . 002
057 IC37Al KG 30 . 000 SUPORTI CONDUCTE, TUBURI DIVERSE,
COLECTOARE-DISTRIB APARATE REC IPIENT! DIV . PI NA LA 2KG . INCL .
/BUC
0 . 000
057 6309379 KG 30 . 000 SUPORT METAL . MOBIL PT . TEVI CU GREUT
. SUB 5KG/BUC T . ISPE
0 . 001
058 ATB03D [51) BUC . 6 . 000 MONTARE STUT CU FILET PT . RACORD
AMC
0 . 001
059 ATB03D BUC . 6 . 000 MONTAREA SESIZOARE TEMP . SI TERMOMETRE
TEHNICE IN PRIZA CU : STUT SI BUTUC FILET AT
0 . 001
060 6202741 KWH . 30 . 000 ENERGIE ELECTRICA LA CONTOR PT .
LUCRARI DE CONSTR- MONTAJ
0 . 000
1. 90 0 . 00 0 . 00
0 Total=
0 . 00 1.10 0 . 00 0 . 00
0 Total=
6 . 50 0 . 00 0 . 00 0 . 00
0 Total=
3 . 98 10 . 90
0 . 00 0 . 00
0 Total=
3 . 98 10 . 90
0 . 00 0 . 00
0 Total=
0 . 36 0 . 00 0 . 00 0 . 00
0 Total=
061 6202818 M. C. 3 . 000 1 . 00 APA INDUSTRIALA PENTRU MORTARE
SI BETOANE DELA RETEA
0 . 000
0 . 00 0 . 00 0 . 00
0 Total=
062 620 1034 M. C. 300 . 000 1 . 00 GAZ METAN LIVRAT 0 . 00
0 . 00 0 . 00
0 . 000 0 Total=
063 IZH22Al MP . 15 . 000 IZOLAREA CONDUCTELOR CU COCHILII DIN
VATA MINERALA GATA CONFECT . GROSIME 20- 80 MM .
0 . 000
0 . 18 2 . 37 0 . 00 0 . 00
0 Total=
273 . 35 11.40
0 . 00 0 . 00
284 . 75
0 . 00 33 . 00
0 . 00 0 . 00
33 . 00
195 . 00 0 . 00 0 . 00 0 . 00
195 . 00
23 . 85 65 . 40
0 . 00 0 . 00
89 . 25
23 . 85 65 . 40
0 . 00 0 . 00
89 . 25
10 . 80 0 . 00 0 . 00 0 . 00
10 . 80
3 . 00 0 . 00 0 . 00 0 . 00 3 . 00
300 . 00 0 . 00 0 . 00 0 . 00
300 . 00
2 . 70 35 . 58
0 . 00 0 . 00
38 . 28
-
134158 pag 57
064 2611383 MP . 15 . 450 8 . 65 SALTELE DIN VATA MINERALA
CUSUTE PE 0 . 00 FOLIE DE ALUMINIU S- AI 0 . 00
0 . 00 0 . 003 0 Total=
065 TFA02Bl BUC . 10 . 000 2 . 64 COT SAU REDUCTIE GATA
CONFECTIONAT 14 . 50 MONTAT PE CONDUCTA PINA LA 1M ADINCIME 21 . 46
3M INALTIME CU DN 65 0 . 00
0 . 003 0 Total=
065 4003737 BUC . 10 . 000 18 . 50 COT PT . SUD . Rl , S 90G 64
X 4 OLT 35 s 8805 0 . 00
0 . 00 0 . 00
0 . 001 0 Total=
066 RPCU07Cl BUC . 5 . 000 STRAPUNGERI IN ZIDARIE DE 1 1/2
CARAMIDA CU MORTAR VAR SI ADAOS DE CIMEN GAUR! PT COND 50-
400CMP
0 . 00 2 . 20 0 . 00 0 . 00
0 . 000 0 Total=
Cheltuieli directe din articole :
GREUTATE 1. 252
Din care :
MATERIALE 16033 . 64
MANOPERA 5003 . 60
UTILAJ TRANSPORT 232 . 46 0 . 00
Valoare aferenta utilaje termice Valoare aferenta utilaje
electrice =
0 . 00 232 . 4 6
Alte cheltuieli directe :
- CAS : 5003 . 60 + 232 . 46 * 0 . 000 +
0 . 00 * 0 . 000) * 0 . 20800 = - SOMAJ :
( 5003 . 60 + 232 . 46 * 0 . 000 + 0 . 00 * 0 . 000) * 0 . 00500
=
-SANATATE+CONCEDII SI INDEMNIZATII - 5.2%+0 . 85%=6 . 05 %
5003 . 60 + 232 . 46 * 0 . 000 + 0 . 00 * 0 . 000) * 0 . 06050
=
-FOND GARANTARE DREPTURI SALARIALE =0 . 25% ( 5003 . 60 + 232 .
46 * 0 . 000 +
0 . 00 * 0 . 000) * 0 . 00250 = - FOND DE RISC = 0 , 279%
( 5003 . 60 + 232 . 46 * 0 . 000 + 0 . 00 * 0 . 000) * 0 . 00279
=
Total cheltuieli directe :
GREUTATE 1. 252
MATER! ALE 16033 . 64
MANOPERA 6398 . 55
Cheltuieli indirecte : 22664 . 66 * 0 . 0600 =
UTILAJ TRANSPORT 232 . 46 0 . 00
133 . 64 0 . 00 0 . 00 0 . 00
133 . 64
26 . 36 145 . 00 214 . 65
0 . 00 386 . 01
185 . 00 0 . 00 0 . 00 0 . 00
185 . 00
0 . 00 11 . 00
0 . 00 0 . 00
11.00
TOTAL 21269 . 70
1 040 . 75
25 . 02
302 . 72
12 . 51
13 . 96
TOTAL 22664 . 66
1 359 . 88
-
134158 pag 58
====================================~============================
Profit :
24024 . 54 * 0 . 0400
TOTAL GENERAL DEVIZ : TVA 24985 . 52 * 19 . 0% TOTAL cu TVA
PROIECTANT
DEVIZIER
960 . 98
24 985 . 52 4 747 . 25
29 732 . 76
CONTRACTANT (OFERTANT)
