OBIECTIV:
vasile
OBIECTUL:
Instalatii de incalzire
Beneficiar:
________________________________________
Proiectant:
________________________________________
Executant:
________________________________________
Proiect:
Plansa:
Faza:
__________________
__________________
__________________
nr: ___
nr: ___
17.06.2014
SECTIUNEA TEHNICA
Nr.
SECTIUNEA FINANCIARA
Capitolul de lucrari
U.M. Cantitatea
0
1
OBIECTUL: Instalatii de incalzire
Pretul unitar
(exclusiv TVA)
-lei-
TOTALUL
(exclusiv TVA)
-lei-
5=3x4
IC33A1#
greutate materiale
manopera
2
IC33B1#
IC33C1#
IC33D1#
IC33E1#
IC33F1#
tone
tone
ore
Teava din cupru montata prin sudura in
cond. distrib. in instalatiile de incalzire
centrala ...cu diametrul de 54,0 mm
greutate materiale
manopera
manopera:
2.65
994.46
utilaj:
0.00
0.00
transport:
0.00
0.00
55.38
material:
3.46
0.23
manopera:
3.23
51.65
utilaj:
0.00
0.00
transport:
0.00
0.00
149.34
material:
2.72
0.29
manopera:
2.42
133.17
utilaj:
0.00
0.00
transport:
0.00
0.00
245.88
material:
4.39
0.36
manopera:
4.04
225.99
utilaj:
0.00
0.00
transport:
0.00
0.00
105.60
material:
5.03
0.42
manopera:
4.61
96.85
utilaj:
0.00
0.00
transport:
0.00
0.00
175.65
material:
5.67
0.48
manopera:
5.19
160.84
utilaj:
0.00
0.00
transport:
0.00
0.00
65.82
16.00
3.72
55.00
16.17
0.00
56.00
19.89
0.00
19.60
ore
m
Teava din cupru montata prin sudura in
cond. distrib. in instalatiile de incalzire
centrala ...cu diametrul exterior de 42,0 mm
greutate materiale
manopera
6
tone
1,060.29
material:
2.83
0.18
0.00
11.55
ore
m
Teava din cupru montata prin sudura in
cond. distrib. in instalatiile de incalzire
centrala ...cu diametrul exterior de 35,0 mm
greutate materiale
manopera
5
tone
375.00
0.01
4.48
ore
m
Teava din cupru montata prin sudura in
cond. distrib. in instalatiile de incalzire
centrala ...cu diametrul exterior de 28,0 mm
greutate materiale
manopera
4
tone
86.25
ore
m
Teava din cupru montata prin sudura in
cond. distrib. in instalatiile de incalzire
centrala ...cu diametrul exterior de 22,0 mm
greutate materiale
manopera
3
21.00
8.74
0.00
8.40
m
tone
0.00
ore
13.95
31.00
14.81
Pag 2
STADIUL FIZIC: Deviz
0
1
OBIECTUL: Instalatii de incalzire
5=3x4
IC32A1#
greutate materiale
manopera
8
IC32B1#
IC32D1#
IC34A1#
11
3334312
IC34B1#
12
3334313
IC34C1#
13
3334314
IC34D1#
3334315
tone
ore
Cot din cupru la 90 grade,interior-exterior
cu D = 22mm
Piese de legatura (fitinguri) cu...2 suduri
din cupru montate prin sudura cu teava de
cupru cu diametrul exterior de 28 mm
greutate materiale
manopera
13.L
tone
tone
ore
Cot din cupru la 90 grade,interior-exterior
cu D = 28mm
manopera:
2.54
304.39
utilaj:
0.00
0.00
transport:
0.00
0.00
3.29
0.29
59.25
material:
manopera:
3.00
53.96
utilaj:
0.00
0.00
transport:
0.00
0.00
4.45
0.42
53.42
material:
manopera:
4.04
48.43
utilaj:
0.00
0.00
transport:
0.00
0.00
material:
4.63
0.59
112.46
manopera:
4.04
766.75
utilaj:
0.00
0.00
transport:
0.00
0.00
190.19
0.38
72.27
64.00
5.32
0.71
340.63
material:
manopera:
4.61
295.17
utilaj:
0.00
0.00
transport:
0.00
0.00
64.13
0.57
36.55
18.00
6.59
0.83
118.69
material:
manopera:
5.77
103.77
utilaj:
0.00
0.00
transport:
0.00
0.00
18.05
1.05
18.96
20.00
7.87
0.95
157.38
material:
manopera:
6.92
138.36
utilaj:
0.00
0.00
transport:
0.00
0.00
1.90
38.19
27.92
18.00
5.29
12.00
5.00
0.00
4.20
buc
190.00
879.21
0.02
45.46
0.01
25.60
ore
buc
Cot din cupru la 90 grade,interior-exterior
cu D = 18mm
buc
Piese de legatura (fitinguri) cu...2 suduri
din cupru montate prin sudura cu teava de
cupru cu diametrul exterior de 22 mm
greutate materiale
manopera
12.L
tone
120.00
0.00
66.50
ore
buc
Cot din cupru la 90 grade,interior-exterior
cu D = 15mm
buc
Piese de legatura (fitinguri) cu...2 suduri
din cupru montate prin sudura cu teava de
cupru cu diametrul exterior de 18 mm
greutate materiale
manopera
11.L
tone
ore
Piese de legatura (fitinguri) cu...2 suduri
din cupru montate prin sudura cu teava de
cupru cu diametrul exterior de pana la 15
mm inclusiv
greutate materiale
manopera
10.L
tone
2.77
0.23
332.31
material:
0.00
4.68
ore
m
Teava din cupru montata prin sudura la
coloane ...in instalatiile de incalzire centrala
cu diametrul exterior de 28,0 mm
greutate materiale
manopera
10
tone
26.40
ore
m
Teava din cupru montata prin sudura la
coloane ...in instalatiile de incalzire centrala
cu diametrul exterior de 18,0 mm
greutate materiale
manopera
9
14.92
0.00
9.00
buc
buc
19.02
0.00
12.00
buc
20.10
Pag 3
STADIUL FIZIC: Deviz
0
1
OBIECTUL: Instalatii de incalzire
5=3x4
IC34E1#
greutate materiale
manopera
14.L
15
3334316
IC34F1#
16
3334317
IC34G1#
17
3334318
IC34H1#
18
3334322
3330760
tone
tone
ore
Teu din cupru egal cu D = 18mm
Teu egal cupru f22 DN 22 woeste
26.00
manopera:
8.07
209.85
utilaj:
0.00
0.00
transport:
0.00
0.00
26.18
10.43
273.08
18.00
10.65
191.68
material:
1.42
25.64
manopera:
9.22
166.03
utilaj:
0.00
0.00
transport:
0.00
0.00
18.16
18.64
338.54
12.00
12.15
145.83
1.78
21.31
10.38
124.52
utilaj:
0.00
0.00
transport:
0.00
0.00
12.14
40.57
492.68
42.00
6.71
281.91
material:
manopera:
0.00
material:
0.95
39.78
manopera:
5.77
242.13
utilaj:
0.00
0.00
transport:
0.00
0.00
320.68
0.01
21.00
buc
42.08
7.62
buc
10.00
10.54
105.40
10.54
105.40
manopera:
0.00
0.00
utilaj:
0.00
0.00
transport:
0.00
0.00
16.46
16.46
296.28
manopera:
0.00
0.00
utilaj:
0.00
0.00
transport:
0.00
0.00
13.89
222.18
material:
greutate materiale
19
3330761
tone
0.00
buc
18.00
material:
greutate materiale
20
IC34L1#
3334325
tone
296.28
0.01
buc
greutate materiale
manopera
20.L
tone
30.88
0.00
10.80
ore
buc
Cot din cupru la 90 grade,interior-exterior
cu D = 54mm
buc
Piese de legatura (fitinguri) cu...3 suduri
din cupru montate prin sudura cu teava de
cupru cu diametrul exterior de pana la 15
mm inclusiv
greutate materiale
manopera
17.L
tone
9.26
1.19
240.73
material:
0.00
14.40
ore
buc
Cot din cupru la 90 grade,interior-exterior
cu D = 42mm
buc
Piese de legatura (fitinguri) cu...2 suduri
din cupru montate prin sudura cu teava de
cupru cu diametrul exterior de 54 mm
greutate materiale
manopera
16.L
tone
18.20
ore
buc
Cot din cupru la 90 grade,interior-exterior
cu D = 35mm
buc
Piese de legatura (fitinguri) cu...2 suduri
din cupru montate prin sudura cu teava de
cupru cu diametrul exterior de 42 mm
greutate materiale
manopera
15.L
buc
16.00
1.78
28.48
12.11
193.70
utilaj:
0.00
0.00
transport:
0.00
0.00
7.73
124.92
material:
manopera:
0.00
16.80
ore
buc
Teu din cupru din cupru egal cu D = 35mm
16.16
Pag 4
STADIUL FIZIC: Deviz
0
1
OBIECTUL: Instalatii de incalzire
5=3x4
IC34M1#
greutate materiale
manopera
22
IC34N1#
23
3334327
IC34B1#
24
3334333
IC34C1#
25
3334337
IC34C1#
3330895
3330909
3330906
tone
tone
tone
177.00
21.35
15.57
155.66
utilaj:
0.00
0.00
transport:
0.00
0.00
21.17
127.00
0.00
6.00
2.72
16.31
18.45
110.69
utilaj:
0.00
0.00
transport:
0.00
0.00
material:
manopera:
0.00
9.60
buc
6.11
11.11
67.86
buc
20.00
5.32
106.45
material:
0.71
14.21
manopera:
4.61
92.24
utilaj:
0.00
0.00
transport:
0.00
0.00
0.00
8.00
buc
20.04
1.07
21.44
buc
4.00
6.59
26.37
material:
0.83
3.31
manopera:
5.77
23.06
utilaj:
0.00
0.00
transport:
0.00
0.00
0.00
2.00
buc
4.01
6.81
27.32
buc
4.00
6.59
26.37
material:
0.83
3.31
manopera:
5.77
23.06
utilaj:
0.00
0.00
transport:
0.00
0.00
material:
1.67
1.67
6.68
manopera:
0.00
0.00
utilaj:
0.00
0.00
transport:
0.00
0.00
131.36
material:
8.21
8.21
131.36
manopera:
0.00
0.00
utilaj:
0.00
0.00
transport:
0.00
0.00
material:
7.04
7.04
28.16
manopera:
0.00
0.00
utilaj:
0.00
0.00
transport:
0.00
0.00
0.00
2.00
buc
4.00
6.68
0.00
buc
16.00
0.00
buc
greutate materiale
17.70
2.13
manopera:
greutate materiale
28
tone
ore
Reductie cupru mt DN 22x15 cod
46243019
greutate materiale
27
tone
ore
Reductie din cupru cu D = 22x18mm
Piese de legatura (fitinguri) cu...2 suduri
din cupru montate prin sudura cu teava de
cupru cu diametrul exterior de 22 mm
greutate materiale
manopera
26
tone
ore
Reductie din cupru cu D = 18x15mm
Piese de legatura (fitinguri) cu...2 suduri
din cupru montate prin sudura cu teava de
cupru cu diametrul exterior de 22 mm
greutate materiale
manopera
24.L
tone
ore
Teu din cupru egal cu D = 54mm
Piese de legatura (fitinguri) cu...2 suduri
din cupru montate prin sudura cu teava de
cupru cu diametrul exterior de 18 mm
greutate materiale
manopera
23.L
tone
10.00
material:
13.50
ore
buc
Piese de legatura (fitinguri) cu...3 suduri
din cupru montate prin sudura cu teava de
cupru cu diametrul exterior de 54 mm
greutate materiale
manopera
22.L
buc
0.00
4.00
28.16
Pag 5
STADIUL FIZIC: Deviz
0
1
OBIECTUL: Instalatii de incalzire
5=3x4
IC34E1#
greutate materiale
manopera
29.L
30
3334341
IC34E1#
31
3334342
3330918
IC34F1#
3330924
3330922
tone
ore
Reductie cupru mm DN 42x28 cod
46240031
greutate materiale
34
tone
tone
9.26
1.19
55.55
material:
6.00
manopera:
8.07
48.43
utilaj:
0.00
0.00
transport:
0.00
0.00
4.20
buc
6.04
17.41
105.19
buc
4.00
9.26
37.04
material:
1.19
4.75
manopera:
8.07
32.28
utilaj:
0.00
0.00
transport:
0.00
0.00
70.13
0.00
2.80
buc
4.03
17.41
buc
2.00
13.89
27.78
13.89
27.78
manopera:
0.00
0.00
utilaj:
0.00
0.00
transport:
0.00
0.00
10.65
42.59
material:
1.42
5.70
manopera:
9.22
36.90
utilaj:
0.00
0.00
transport:
0.00
0.00
23.28
23.28
93.12
manopera:
0.00
0.00
utilaj:
0.00
0.00
transport:
0.00
0.00
15.59
15.59
155.90
155.90
manopera:
0.00
0.00
utilaj:
0.00
0.00
transport:
0.00
0.00
31.89
31.89
127.56
manopera:
0.00
0.00
utilaj:
0.00
0.00
transport:
0.00
0.00
material:
2.14
2.14
8.56
manopera:
0.00
0.00
utilaj:
0.00
0.00
transport:
0.00
0.00
material:
0.00
buc
4.00
0.00
3.20
buc
4.00
material:
buc
10.00
material:
greutate materiale
35
3330928
0.00
buc
4.00
material:
greutate materiale
36
3334336
tone
tone
127.56
0.00
buc
greutate materiale
93.12
0.00
tone
7.13
0.00
greutate materiale
manopera
33
tone
ore
Reductie din cupru cu D = 35x18mm
Reductie cupru mm DN 35x22 cod
46240029
greutate materiale
32
tone
ore
Reductie din cupru cu D = 35x15mm
Piese de legatura (fitinguri) cu...2 suduri
din cupru montate prin sudura cu teava de
cupru cu diametrul exterior de 35 mm
greutate materiale
manopera
30.L
buc
0.00
4.00
8.56
Pag 6
STADIUL FIZIC: Deviz
0
1
OBIECTUL: Instalatii de incalzire
5=3x4
4202724
greutate materiale
38
20011052
4205002
39.10
39.10
782.00
manopera:
0.00
0.00
utilaj:
0.00
0.00
transport:
0.00
0.00
material:
2.13
2.13
251.34
manopera:
0.00
0.00
utilaj:
0.00
0.00
transport:
0.00
0.00
312.61
312.61
2,500.88
manopera:
0.00
0.00
utilaj:
0.00
0.00
transport:
0.00
0.00
buc
118.00
buc
8.00
material:
tone
procent
Cheltuieli directe:
251.34
10.74
greutate materiale
782.00
0.01
tone
20.00
material:
tone
greutate materiale
39
buc
2,500.88
0.00
material
manopera
utilaj
transport
total
7,104.21
4,832.34
0.00
0.00
11,936.55
12.66
12.66
126.60
manopera:
0.00
0.00
utilaj:
0.00
0.00
transport:
0.00
0.00
material:
5.64
5.64
7,050.00
manopera:
0.00
0.00
utilaj:
0.00
0.00
transport:
0.00
0.00
5.03
25.14
20025458
greutate materiale
2
20025456
IC33E1#
IC33F1#
7344104
tone
ore
Teava din cupru montata prin sudura in
cond. distrib. in instalatiile de incalzire
centrala ...cu diametrul de 54,0 mm
greutate materiale
manopera
5
tone
tone
ore
Robinet sfera fi-rac oland+fluture DN 11/4
cod 40740422
greutate materiale
tone
126.60
0.01
m
1,250.00
7,050.00
1.25
m
greutate materiale
manopera
4
tone
10.00
material:
greutate materiale
3
5.00
material:
0.42
2.08
manopera:
4.61
23.06
utilaj:
0.00
0.00
transport:
0.00
0.00
5.67
84.99
0.00
2.00
m
15.00
material:
0.48
7.16
manopera:
5.19
77.83
utilaj:
0.00
0.00
transport:
0.00
0.00
94.73
94.73
568.38
manopera:
0.00
0.00
utilaj:
0.00
0.00
transport:
0.00
0.00
0.00
6.75
buc
6.00
material:
0.00
568.38
Pag 7
STADIUL FIZIC: Spatiu tehnic
0
1
OBIECTUL: Instalatii de incalzire
5=3x4
4204192
greutate materiale
7
7344131
7344122
20018644
tone
tone
26.41
26.41
396.15
manopera:
0.00
0.00
utilaj:
0.00
0.00
transport:
0.00
0.00
864.66
864.66
3,458.64
manopera:
0.00
0.00
utilaj:
0.00
0.00
transport:
0.00
0.00
552.48
552.48
1,104.96
manopera:
0.00
0.00
utilaj:
0.00
0.00
transport:
0.00
0.00
15.21
15.21
152.10
manopera:
0.00
0.00
utilaj:
0.00
0.00
transport:
0.00
0.00
144.98
144.98
724.90
724.90
manopera:
0.00
0.00
utilaj:
0.00
0.00
transport:
0.00
0.00
material:
95.53
78.57
2,750.01
manopera:
buc
4.00
material:
buc
2.00
material:
greutate materiale
20025441
buc
10.00
greutate materiale
11
FE03D4
12
IC33C1#
RPID02B
tone
tone
ore
Robineti sau fitinguri cu diametrul pina la
1"
5.00
material:
0.01
m
35.00
16.96
593.55
utilaj:
0.00
0.00
transport:
0.00
0.00
2.72
0.29
13.58
material:
manopera:
2.42
12.11
utilaj:
0.00
0.00
transport:
0.00
0.00
13.63
109.00
5.00
14
20025433
tone
1.47
0.00
1.05
buc
8.00
0.60
4.77
13.03
104.23
utilaj:
0.00
0.00
transport:
0.00
0.00
63.36
63.36
506.88
manopera:
0.00
0.00
utilaj:
0.00
0.00
transport:
0.00
0.00
material:
manopera:
greutate materiale
manopera
3,343.55
0.18
51.48
ore
m
Teava din cupru montata prin sudura in
cond. distrib. in instalatiile de incalzire
centrala ...cu diametrul exterior de 28,0 mm
greutate materiale
manopera
13
buc
greutate materiale
manopera
152.10
0.01
tone
1,104.96
0.00
material:
10
3,458.64
0.00
Aerisitoare
tone
396.15
0.02
greutate materiale
9
tone
15.00
material:
greutate materiale
8
buc
0.00
9.04
ore
buc
Robineti din PVC tip HOL(FI)-FI - PN16 1
1/2 cod 07020040
8.00
material:
506.88
Pag 8
STADIUL FIZIC: Spatiu tehnic
0
1
OBIECTUL: Instalatii de incalzire
STADIUL FIZIC: Spatiu tehnic
greutate materiale
procent
tone
5=3x4
0.01
material
manopera
utilaj
transport
total
Cheltuieli directe:
16,854.10
810.77
0.00
0.00
17,664.88
23,958.31
5,643.11
0.00
0.00
29,601.43
5,750.00
1,354.35
0.00
0.00
7,104.34
29,708.31
6,997.46
0.00
0.00
36,705.77
TVA:
TOTAL GENERAL:
Executant,
Director General,
Raport generat cu ISDP GRATUIT , www.devize.ro, e-mail: suport@intelsoftdeviz.ro, tel.: 0236 477.007