Formular F3

OBIECTIV: BALS CONSOLID. SPITAL BALS

LISTA

cu cantitatile de lucrari pe categorii de lucrari

Obiect: 2 MANSARDA PAVILION 4 - CORP A1
Categorie: 1.2.5 INSTALATII TERMICE
Nr.

Capitol lucrari

Crt.

Simbol

[ ron ]
Cantitatea

U/M

Denumire resursa
Observatii
Corectii

Pretul unitar

Valoare

a)materiale

a)materiale

b)manopera

b)manopera

c)utilaj

c)utilaj

d)transport

d)transport
Total(a+b+c+d)

Liste Anexe

45.60000

0.24

10.94

0.00%

30.53

1,392.17

MONTARE RADIATOARE DIN FONTA,APA CALDA CU COLOANE

0.00

0.00

LIBERE SAU COLOANE UNITE

0.00

IB01A01

82

MP
0.00%

575.68%

0.00
1,403.11

5708604 BUCATA
0.00%

ELEMENT

RADIATOR ALUMINIU

0.00%

120.00000

31.30

3,756.00

0.00%

0.00

0.00

0.00

0.00

0.00

0.00

S600

3,756.00
10.00000

0.24

2.40

0.00%

11.60

116.00

MONTARE CONVECTORADIATOR TIP PANOU 2 RIND TEVI,RAC

0.00

0.00

ORDAT CU FLANSE H=777MM AVIND>15 TEVI VERTICALE

0.00

IB02Z01

82

BUCATA
0.00%

103.25%

0.00
118.40

32.00000

3.53

112.96

0.00%

1.06

33.92

ELEM.DE SUSTINERE A CORPURILOR DE INCALZ.AVIND PIN

0.00

0.00

A LA 2KG/BUC

0.00

IB22A01

82

KG
0.00%

0.00%

0.00
146.88

IC08B1

82

M
0.00%

80.00000

2.19

175.20

0.00%

1.80

144.00

0.00

0.00

0.00

0.00

MONTAT TEAVA REHAU(SAU SIMILAR) IZOLATA DN=16 MM

319.20
5

IC08C1

82

M
0.00%

140.00000

3.42

478.80

0.00%

1.86

260.40

0.00

0.00

MONTAT TEAVA REHAU(SAU SIMILAR) IZOLATA DN=20 MM

0.00

0.00
739.20

IC09C1

82

M
0.00%

0.00%

40.00000

5.37

214.80

0.00%

1.98

79.20

0.00

0.00

MONTAT TEAVA REHAU(SAU SIMILAR) IZOLATA DN=25 MM

0.00

0.00
294.00

IC34B1

82

BUCATA
0.00%

FITINGURI REHAU(SAU SIMILAR) DN=16MM

40.00000

0.00

0.00

0.00%

2.73

109.20

0.00

0.00

0.00

0.00
109.20

6714031 BUCATA
0.00%

0.00%

4.00000

0.30

1.20

0.00%

0.00

0.00

0.00

0.00

0.00

0.00

TEU PPR DN=16MM

1.20
9

6715377 BUCATA
0.00%

0.00%

8.00000

0.21

1.68

0.00%

0.00

0.00

0.00

0.00

0.00

0.00

COT PPR DN=16MM

1.68
10

6714201 BUCATA
0.00%

0.00%

4.00000

0.84

3.36

0.00%

0.00

0.00

0.00

0.00

0.00

0.00

12.00000

3.00

36.00

0.00%

0.00

0.00

0.00

0.00

CURBE PPR DN=16MM

3.36
11

6714263 BUCATA
0.00%

0.00%

TRECERE FE DN=16MM

0.00

0.00
36.00

12

6714108 BUCATA
0.00%

0.00%

4.00000

0.18

0.72

0.00%

0.00

0.00

0.00

0.00

0.00

0.00

8.00000

2.31

18.48

0.00%

0.00

0.00

0.00

0.00

0.00

0.00

MANSON PPR DN=16MM

0.72
13

6714287 BUCATA
0.00%

NIPLU

0.00%

DN=16MM

18.48
14

IC34C1

82

BUCATA
0.00%

44.00000

0.00

0.00

0.00%

2.88

126.72

0.00

0.00

FITINGURI REHAU(SAU SIMILAR) DN=20MM

0.00

0.00
126.72

15

6714043 BUCATA
0.00%

0.00%

2.00000

0.45

0.90

0.00%

0.00

0.00

0.00

0.00

0.00

0.00

TEU PPR DN 20MM

0.90
16

6715379 BUCATA
0.00%

0.00%

8.00000

0.36

2.88

0.00%

0.00

0.00

0.00

0.00

0.00

0.00

COT PPR DN=20MM

2.88
17

6715070 BUCATA
0.00%

0.00%

8.00000

0.26

2.08

0.00%

0.00

0.00

0.00

0.00

0.00

0.00

MANSON PPR DN=20 MM

2.08
18

6715071 BUCATA
0.00%

CURBE PPR DN=20 MM

0.00%

14.00000

1.08

15.12

0.00%

0.00

0.00

0.00

0.00

0.00

0.00

15.12
19

6714299 BUCATA
0.00%

NIPLU

0.00%

12.00000

3.93

47.16

0.00%

0.00

0.00

0.00

0.00

0.00

0.00

DN 20MM

47.16
20

IC34D1

82

BUCATA
0.00%

16.00000

0.00

0.00

0.00%

3.24

51.84

0.00

0.00

FITINGURI REHAU (SIMILAR) DN 25MM

0.00

0.00
51.84

21

6714055 BUCATA
0.00%

0.00%

2.00000

0.96

1.92

0.00%

0.00

0.00

0.00

0.00

0.00

0.00

TEU PPR DN 25MM

1.92
22

6715381 BUCATA
0.00%

0.00%

4.00000

0.83

3.32

0.00%

0.00

0.00

0.00

0.00

0.00

0.00

COT PPR DN=25MM

3.32
23

6714237 BUCATA
0.00%

0.00%

2.00000

2.51

5.02

0.00%

0.00

0.00

0.00

0.00

0.00

0.00

CURBE PPR DN=25MM

5.02
24

6714380 BUCATA
0.00%

0.00%

4.00000

3.80

15.20

0.00%

0.00

0.00

0.00

0.00

TRECERE FE DN=25

0.00

0.00
15.20

25

6714122 BUCATA
0.00%

0.00%

2.00000

0.56

1.12

0.00%

0.00

0.00

0.00

0.00

0.00

0.00

2.00000

7.20

14.40

0.00%

0.00

0.00

0.00

0.00

MANSON PPR DN=25

1.12
26

6714304 BUCATA
0.00%

NIPLU

0.00%

DN=25

0.00

0.00
14.40

64.00000

1.76

112.64

0.00%

0.30

19.20

BRATARI PT.FIXAREA TEVI.OTEL LA INST.INCALZ.SAU GA

0.00

0.00

ZE MONT.IN ZID.CARAM.SAU BETON

0.00

27

IC35D1

82

BUCATA
0.00%

0.00%

D=3/4

TOLI

0.00
131.84

28

IC35E1

82

BUCATA

20.00000

1.88

37.60

0.00%

0.30

6.00

BRATARI PT.FIXAREA TEVI.OTEL LA INST.INCALZ.SAU GA

0.00

0.00

ZE MONT.IN ZID.CARAM.SAU BETON

0.00

0.00

0.00%

0.00%

D=1

TOLI

43.60
29

IC37B1

82

KG
0.00%

0.00%

SUPORTI CONDUCTE,TUBURI DIVERSE,COLECTOARE-DISTRIB

50.00000

0.00

0.00

0.00%

1.06

53.00

0.00

0.00

0.00

APARATE RECIPIENTI DIV.INTRE 2,1KG-10 KG

0.00
53.00

50.00000

3.53

176.50

0.00%

0.00

0.00

PROCURARE SUSTINERE CONDUCTE TUBURI DIVERSE COLECT

0.00

0.00

OARE-DISTRIBUITOARE APARATE SI RECIPIENTI DIVERSII

0.00

30

IC38A1

82

KG
0.00%

0.00%

0.00
176.50

31

IC39B1

82

BUCATA

8.00000

11.00

88.00

0.00%

2.20

17.60

CONFECTIONAREA SI MONTAREA TEVII DE PROTECTIE LA T

0.00

0.00

RECEREA CONDUCTELOR PRIN PLANSEE D=1 1/4

0.00

0.00

0.00%

0.00%

TOLI

105.60
16.00000

11.05

176.80

0.00%

3.34

53.44

ROBINET VENTIL DUBLU REGLAJ DE COLT PT.INST.INCALZ

0.00

0.00

IRE CENTRALA CU D: 1/2''

0.00

32

ID01A2

82

BUCATA
0.00%

0.00%

0.00
230.24

16.00000

11.05

176.80

0.00%

3.34

53.44

ROBINET VENTIL DUBLU REGLAJ DE COLT PT.INST.INCALZ

0.00

0.00

IRE CENTRALA CU D: 1/2''

0.00

33

ID01A2

82

BUCATA
0.00%

0.00%

0.00
230.24

34

ID15A1

82

BUCATA

16.00000

9.00

144.00

0.00%

3.34

53.44

ROBINET DE AERISIRE CU CHEIE MOBILA,PT.INSTALATII

0.00

0.00

DE INCALZ.CENTRALA,CU D 1/4''

0.00

0.00

0.00%

0.00%

197.44
22.00000

2.76

60.72

0.00%

3.31

72.82

GRUNDUIREA CONDUCTELOR SI APARATELOR,CU GRUND MINI

0.00

0.00

U PLUMB IN DOUA STRATURI

0.00

35

IZJ07B1

82

MP
0.00%

0.00%

0.00
133.54

20.00000

17.22

344.40

0.00%

5.17

103.40

ROBINET CU SFERA , PT. INST. INCALZIRE CENTRALA ,

0.00

0.00

CU D: 3/4''

0.00

36

ID06A2

82

BUCATA
0.00%

200.00%

0.00
447.80

37

IC33C1

82

M
0.00%

0.00%

70.00000

4.46

312.20

0.00%

1.40

98.00

0.00

0.00

0.00

0.00

CAMASA DE DILATARE DN=20MM

410.20
38

IC33D1

82

M
0.00%

0.00%

20.00000

8.47

169.40

0.00%

2.54

50.80

0.00

0.00

CAMASA DE DILATARE DN=25 MM

0.00

0.00
220.20

39

ID15A1

82

BUCATA
0.00%

0.00%

10.00000

12.60

126.00

0.00%

3.78

37.80

0.00

0.00

DEZAERATOR AUTOMAT DE COLOANA 1/2"

0.00

0.00
163.80

40

RPCU12B3

82

BUCATA
0.00%

900.02%

10.00000

0.00

0.00

0.00%

65.00

650.00

STRAPUNGERI IN PLANSEE DE BETON ARMAT CU GROSIMEA

15.46

154.60

0.00

0.00

10-11CM SI SECTIUNE 501-600CMP

804.60
260.00000

0.00

0.00

0.00%

1.20

312.00

EFECT.PROB.ETANS.LA PRES.A COND.PT.ALIM.AEROTERME

0.00

0.00

SI BATERII CU D:

0.00

41

IE03A1

82

M
0.00%

0.00%

3/8 LA 1 TOLI

0.00
312.00

42

IE04A1

82

M
0.00%

260.00000

0.00

0.00

0.00%

0.99

257.40

0.00

0.00

0.00%

EFECT.PROB.DILAT.-CONTRACT.SI FUNCT.A COND.DE ALIM

0.00

AEROTERME SI BATERII CU D: 3/8'' LA 1''

0.00
257.40

43

TRB05A25

82

TONE

1.50000

0.00

0.00

0.00%

28.32

42.48

TRANSPORTUL MATERIALELOR PRIN PURTAT DIRECT.MATERI

0.00

0.00

ALE INCOMODE SUB 25 KG DISTANTA 50M

0.00

0.00

0.00%

0.00%

42.48
1.50000

0.00

0.00

0.00%

4.50

6.75

INCARCAREA MATERIALELOR,GRUPA A-GRELE SI MARUNTE,P

0.00

0.00

RIN ARUNCARE RAMPA SAU TEREN-AUTO CATEG.3

0.00

0.00

44

TRI1AA01C3

82

TONE
0.00%

0.00%

6.75

TOTAL LEI fara TVA

11,202.34

Cheltuieli directe din articole

GREUTATE
0.00

MATERIALE
6846.72

MANOPERA
4201.02

UTILAJ
154.600

TRANSPORT
0.00

TOTAL
11202.34

Alte cheltuieli directe:

-CAS:
(

4355.62

+ 0.00

* 20.8% =

905.97

4355.62

+ 0.00

* 0.5%

21.78

4355.62

+ 0.00

* 0.85% =

37.02

4355.62

+ 0.00

* 0.25% =

10.89

4355.62

+ 0.00

* 5.20% =

226.49

4355.62

+ 0.00

* 0.279%=

12.15

-SOMAJ:
-CONCEDII SI INDEMNIZATII
-FOND GARANTARE:
-CASS:
-FOND RISC:

Total cheltuieli directe:

GREUTATE
0.00

MATERIALE
6846.72

MANOPERA
5415.32

UTILAJ
154.600

TRANSPORT
0.00

TOTAL
12416.64

Cheltuieli indirecte:
12416.64

8%

993.33

Profit:
13409.98

5%

670.50

24%

TOTAL GENERAL DEVIZ:

TVA 14080.48
TOTAL cu TVA

14,080.48
3,379.31
17,459.79

OFERTANT,