Академический Документы
Профессиональный Документы
Культура Документы
Crt
Articol
1 TSG01A1
2 TSA01A1
3 TSA02A1
4 TSD06A1
6 TSD16B1
7 CA01B1
8 CZ0105C1
9 CA02A1
10 CZ0104A1
11 CC01A1
12 CZ0301G1
13 CZ0301J1
15 CA02I1
ANTEMASURATOARE
Denumire
degajarea terenului de frunze,strangerea si arderea lor
16.7X12.5=209mp
Sapatura manuala de pamant la indepartarea stratului vegetal
(16.7+2)x(12.5+2)= 272mp
Sapatura manuala de pamant cu latime sub 1,00m fara sprijiniri
0.55x0.95x(5.5X3+12.5X2+5X4+11.2X2)=52.85
UM Cantitate Etapa
100mp 2.00 pregatirea
terenului
100mp 2.72
mc
52.85
100mc
0.16
mc
15.70
mc
33.40
mc
33.40
mc
4.77
mc
4.77
kg
286.00
kg
85.80
kg
200.00
mc
18.70
sapatura
terenului
fundatii
continue
16 CZ0105A1
17 CA02I1
18 CZ0106E1
19 CC02C1
20 CZ0302R1
21 CZ0302U1
22 CA02G1
23 CZ0106E1
24 CC02D1
25 CZ0302G1
26 CZ0302L1
27 CB04A1
28 CB44A1
29 CA02M1
30 CZ0106E1
mc
18.70
18.70
placa
mc
mc
kg
18.70
1122
kg
337.00
kg
785.00
mc
2.87
mc
2.87
kg
402.00
stalpi
kg
120.00
kg
281.00
mp
181.74
buc
mc
276.00
0.85
mc
0.85
buiandrug
31 CZ0301G1
32 CB04A1
33 CA02I1
34 CZ0106E1
35 CC02C1
36 CZ0302G1
37 CZ0302L1
38 CB04A1
39 CB44A1
40 CH01A1
41 CZ0104A1
42 CB04A1
43 CD07A01
kg
15.30
mp
13.83
mc
0.73
mc
0.73
kg
103.00
kg
30.90
kg
72.10
mp
7.81
buc
16.00
mc
1.89
mc
1.89
mp
3.08
mc
68.84
scara
interioara
si
exterioara
44 CZ0201C1
45 CE17B1
46 CE18A1
47 CE02A01
48 CE14A1
49 CE13A1
50 CZ0206C1
51 CF03A1
52 CZ0207C1
53 CG01D1
54 CG11A
zidarie
mc
15.20
mp
139.00
mp
317.00
mp
125.00 invelitoare
22.50
22.05
mc
7.46
mp
152.00
mc
3.04
mp
54.20
mp
48.65
tencuieli
interioare
finisaje
55 CI06B1
56 CG12A1
57 CG03A01
58 CN06A01
59 IZF12A1
60 CK01B1
61 CM01D1
62 CK03B1
1,1x2,00+0,15x(1,1+2,00+1,4+2,3)+0,30*(1,4+2,30)=48.65
placaj din faianta la pereti si stalpi inclusiv placarea glafurilor
2x(2,70x2x(3,60+2,40)-0,8x2,10)+1,5x(2,40+2,70)=69,1mp
plinte gresie ceramica fixate cu mortar M100T
0,30+0,5+1,85+0,5+0,25+2,00+0,86+1,00+0,86+2,5+1,00+1,3+
1,2+0,2x5=14
pardoseli din COVOR PVC
3.45x4.2+3.3x3.28+2.75x6.5( dormitoare )= 43.2mp
vopsitorii interioare executate manual cu vopsea lavabila
izol. termica la pereti cu polistiren celular cu grosimea 100mm
fixate cu mustati
ferestre lemn simplu cu deschidere obisnuita
9bucx1,00x1,30+1,20x1,30+1,00x1,30=14,56 mp
geamuri ltrase simple pe tamplarie de lemn peste 0,5 mp
usi lemn interior si exterior simple inclusiv izolatii din lemn
pardoseli
mp
69.10
14.00
mp
43.20
mp
mp
500.00
227.26
mp
14.56
mp
mp
43.85
30.00
GREUTATE
UTILAJ
TRANSP. CF
MANOPERA
TOTAL
MATERIALE
UTILAJ
U.M. CANTITATE
SIMBOL
DENUMIRE
ARTICOL GREUTATE MAX
MANOPERA
NR CRT
P.U.
MATERIALE
DEVIZE PE CATEGORII
ARTICOLE DE DEVIZ
0.00
27
27
0.000
0.00
13
13
0.000
0.00
338
338
0.000
0.00
28
34
34
0.000
702.40
195
28
926
0.000
3.34
1389
73
1466
0.000
5143.60
178
504
5826
374
9.218
0.50
208
11
219
0.000
560.00
21
65
646
41
1.005
37.18
97
134
0.000
375.82
65
442
0.086
1024.00
90
1116
10
0.200
5.70
895
28
928
0.000
3040.00
109
300
3449
232
5.738
TRANSP.CF
TSG01A1
TSA01A1
100mp
curatarea terenului
0.000
100mp
decopertarea teren
0.000
MC
53
SAPATURA
TSA02A1
MANUALA
0.000
100MC
0.16
COMPACTAREA
TSD06A1
0.000
TSD16B1
MC
BALAST
16
0.000
MC
33.4
CA01B1 TURNAT BETON
7
SIMPLU B150
0.000
LA 10173
MC
33.4
BETON B150
8 CZ0105C1
0.276
MC
CA02A1 TURNAT BETON
9
ARMAT B100
0.000
LA 10173
MC
BETON B100
10 CZ0104A1
0.201
KG
286
MONTARE ARMA11 CC01A1
TURI
0.000
KG
86
ARMATURI OB 37
12 CZ0301G1
13 CZ0301J1
0.001
KG
200
ARMATURI PC52
0.001
MC
19
CA02I1 TURNARE BETON
15
B150
0.000
LA 10173
MP
19
16 CZ0105A1
0.00
13.30
0.00
0.00
0.00
4.42
0.00
0.00
0.00
6.38
0.00
0.00
0.00
37.40
172.00
209.40
43.90
12.20
1.76
0.00
0.10
41.60
2.18
0.00
154.00
5.32
15.10
11.20
0.10
41.60
2.18
0.00
112.00
4.10
13.00
8.12
0.13
0.34
0.00
0.00
4.37
0.76
0.01
0.05
5.12
0.45
0.01
0.05
0.30
47.10
1.45
0.00
160.00
BETON ARMAT
B150
0.302
MC
19
CA02I1 TURNARE BETON
17
B150
0.000
LA 10173
MC
19
BETON B150
18 CZ0106E1
16 CZ0105A1
19
20
21
22
CC02C1
CZ0302U1
CA02G1
CZ0106E1
LA 10173
24
CC02D1
LA 10175
25
1122
0.000
KG
337
CZ0302R1 ARMATURI OB37
LA 10173
23
0.317
KG
ARMATURA
CZ0302G1
0.001
MC
785
TURNARE BETON
B150
0.001
MC
3
TURNARE BETON
B200
0.000
MC
3
TURNARE BETON
B150
0.317
KG
402
MONTARE ARMATURA
0.000
KG
120
ARMATURI OB 37
0.001
KG
281
CZ0302L1 MONTARE ARMA26
TURA
0.001
MP
182
CB04A1 COFRAJE
27
28
29
CB44A1
CA02M1
LA 10173
30
CZ0106E1
0.002
BUC
276
SUSTINERE POPI
METALICI
0.000
MC
1
TURNARE BETON
B150
0.000
MC
1
TURNARE BETON
B200
0.317
5.74
15.80
12.20
0.30
47.10
1.45
0.00
167.00
5.98
16.20
12.80
0.18
0.34
0.00
0.00
4.37
0.25
0.01
0.05
5.12
0.28
0.01
0.05
0.20
40.80
1.45
0.00
167.00
5.98
16.20
12.80
0.18
0.29
0.00
0.00
4.37
0.48
0.01
0.03
5.08
0.29
0.01
0.05
5.69
8.73
0.01
0.09
0.26
4.35
0.00
0.01
0.20
53.80
1.45
0.00
167.00
5.98
16.20
12.80
3040.00
109
300
3449
232
5.738
5.70
895
28
928
0.000
3173.00
114
308
3594
243
6.023
201.96
381
583
0.000
1472.69
84
1560
17
0.337
4019.20
220
4247
39
0.785
0.60
122
127
0.000
501.00
18
49
568
38
0.951
72.36
117
189
0.000
524.40
58
583
0.120
1427.48
81
1512
14
0.281
1035.58
1589
2626
16
0.364
71.76
1201
1272
0.000
0.20
54
55
0.000
167.00
16
189
13
0.317
31
32
KG
15.3
CZ0301G1 ARMATURI OB 37
0.001
MP
CB04A1 COFRAJE
14
0.002
MC
1
CA02I1 TURNARE BETON
33
B150
0.000
LA 10173
KG
1
CZ0106E1 MONTARE ARMA34
TURA
0.317
KG
103
CC02C1 ARMATURA
35
0.000
KG
31
CZ0302G1 ARMATURI OB 37
LA 10175
36
0.001
KG
72.1
CZ0302L1 MONTARE ARMA37
TURA
0.001
MP
8
CB04A1 COFRAJE
38
0.002
BUC
16
CB44A1 SUSTINERE POPI
39
METALICI
0.000
MC
2
CH01A1 TREPTE BETON
40
B100
0.006
MC
2
CZ0104A1 BETON B100
41
42
0.201
MP
CB04A1 COFRAJE
3.08
0.002
MC
69
CD04J1 ZIDARIE CARAMIDA
43
CU MORTAR M100T
1.305
MC
15.2
CZ0201C1 MORTAR VAR -CIM.
44
M100T
0.262
MP
139
CE17B1 SARPANTA LEMN
45
4 APE
4.37
0.48
0.01
0.03
5.69
8.73
0.01
0.09
0.30
47.10
1.45
0.00
167.00
5.98
16.20
12.80
0.18
0.34
0.00
0.00
4.37
0.48
0.01
0.03
5.08
0.29
0.01
0.05
5.69
8.73
0.01
0.09
0.26
4.35
0.00
0.01
4.30
6.39
0.75
0.21
112.09
4.10
13.00
8.12
5.69
8.73
0.01
0.09
393.00
104.00
2.43
47.00
120.00
11.60
9.26
3.85
44.30
14.20
2.27
66.86
74
0.015
79.66
122
202
0.028
0.30
47
49
0.000
167.00
16
189
13
0.317
18.54
35
54
0.000
135.47
15
151
0.031
366.27
21
388
0.072
45.52
70
115
0.016
4.16
70
74
0.000
8.60
13
23
0.012
224.18
26
258
16
0.402
17.53
27
44
0.006
27117.00
7176
168
34461
3243
90.045
1824.00
176
141
2141
59
3.982
6157.70
1974
316
8447
54
2.224
45
46
47
48
49
50
0.016
MP
CE18A1 ASTEREALA
317
0.013
MP
125
CE01A1 INVELITOATE
TIGLA PROFILATA
0.004
M
22.5
CE14A1 BURLANE
0.002
M
CE13A1 JGHEABURI
22.05
0.013
MC
7.46
CZ0206C1 MORTAR M10T
0.505
MP
152
CF03A1 TENCUIELI INT.
51
TAVAN M25T
0.003
LA 10174
MC
3.04
CZ0207C1 MORTAR M25T
52
0.470
MP
54.2
CG01D1 STRAT SUPORT
53
M100T
0.000
LA 10174
MP
49
CG11A1 PARDOSELI GRESIE
54
LA 10139
55
CI06B1
0.014
MP
69.1
PLACAJ FAIANTA
0.013
M
CG12A1 PLINTE GRESIE
LA 10140
56
14
0.001
MP
43.2
CG02B1 PARCHET STEJAR
LA 10150
57
LA 10129
58
CN04B1
LA 10161
59
IZF12A1
LA 10174
60
CK01B1
0.001
MP
500
VOPSITORII
INTERIOARE
0.000
MP
227.26
IZ TERMICA
POLISTIREN
0.004
MP
15
FERESTRE LEMN
0.39
24.70
2.79
0.85
0.66
9.51
6.58
1.77
0.19
34.10
7.45
0.03
41.58
31.80
5.09
0.03
0.11
166.00
13.70
9.78
4.89
1.10
11.70
0.36
0.05
167.00
13.80
10.00
5.97
0.00
4.43
0.69
0.00
85.88
12.40
0.81
0.45
84.32
22.90
0.72
0.35
24.36
4.28
0.81
0.05
56.77
12.00
0.18
0.02
4.53
3.22
0.00
0.00
4.09
2.43
4.44
0.00
186.72
13.00
6157.70
1974
316
8447
54
2.224
7829.90
884
269
8984
209
4.121
1188.75
823
221
2233
24
0.500
767.25
168
936
936
0.045
701.19
112
814
0.287
1238.36
102
73
1414
36
3.767
167.20
1778
55
2000
0.456
507.68
42
30
580
18
1.429
0.00
240
37
278
0.000
4208.22
608
40
4856
22
0.686
5826.51
1582
50
7459
24
0.898
341.04
60
11
412
0.014
2452.46
518
2979
0.043
2265.00
1610
3875
0.000
929.49
552
1009
2491
0.909
2800.80
195
2996
0.015
60
CK01B1
0.001
MP
CM01D1 GEAMURI
44
0.000
MP
CK03B1 USI LEMN
30
0.00
0.06
74.41
3.90
0.00
0.00
3.79
17.00
0.21
0.01
LA 10174
61
LA 10143
62
0.000
LA 10156
2800.80
195
2996
0.015
3274.04
172
3446
0.000
113.70
510
630
0.000
94410
28294
3944
126648
5756
136
94410
28294
3944
126648
5756
136
INCHEIERE DE DEVIZ
REPORT CAPITOLUL A: CHELT, DIRECTE-ARTICOLE DEVIZ
MATERIALE: Mx k1
ACTUALIZARE VALORI
66087
MANOPERA: mx k2
UTILAJE: x k3
TRANSPORT: tx k4
15562
66087
66087
15562
2367
2367
15562
2367
84015
3454
3454
407
407
4.50%
B.3.1. CAS
7003
mo X k5
B.3.2. SOMAJ
mo X k6
mo X k7
69948
7003
3035
3035
778
778
311
26688
311
2367
14850
CAP. D PROFIT: 8%
7920
TOTAL II
constanta
valoarea
99003
121774
TVA 24%
23137
828310
constanta
valoarea
constanta
k1
0.7 k4
0.6 k7
k2
0.55 k5
0.195 k8
k3
0.6 k6
0.05 k9
valoarea
constanta
0.02 k10
15% Pu
8%
valoarea
19%
3
3454
3454
Devizul pe obiect
Investitia: Cladire de locuit
Devizul obiectului nr. 1
Valoare (fara TVA)
Denumire
Nr.
crt.
1
Mii lei
2
Terasamente
Constructii: rezistenta
(fundatii, structura de
121774
rezistenta) si
Izolatii
Instalatii electrice
61
Instalatii sanitare
Instalatii de incalzire,
61
ventilare, climatizare,
Instalatii de alimentare cu gaze naturale
Instalatii de telecomunicatii
TOTAL I
II - MONTAJ
121918
Mii euro
4
5236.282
TVA
Mii lei
Mii euro
29226
151000
6493
12
73
12
73
29255
151173
29255
151173
TOTAL II
III - PROCURARE
TOTAL III
TOTAL (TOTAL I + TOTAL II + TOTAL III)
121918
6493
EXTRAS DE MATERIALE
Nr crt
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
Articol
Cantitate
Ciment [kg]
CN
CT
Caramizi[mc buc]
Tigla
Var[mc]
CN
CN
CT
CN
CT
CT
Otel bet[kg]
Lemn [mc]
Vata minerala
CN
CN
CN
CT
CT
CT
Nisip[mc]
CN
CT
Pietris[mc]
CN
CT
Balast[mc]
CN
CT
TsG01A1
TSA01A1
TSA02A1
53
TSD06A1
0.16
TSD16B1
16
CA01B1
33
CZ0105C1
33
10065
13.04
CA02A1
CZ0104A1
1005
CC01A1
286
CZ0301G1
93.6
1.015
95
CZ0301J1
218.4
1.015
221.7
CA02I1
7.85
CZ0105A1
7.85
2370.7
CA02I1
7.85
CZ0106E1
7.85
2488.5
CC02C1
471
CZ0302R1
305
0.995
32.835
0.395
0.735
3.077
4.914
141.3
1.015
143.4
CZ0302U1
329.7
1.015
334.6
CA02G1
4.7
CZ0106E1
4.7
1489.9
2.942
201
302
317
317
0.147
0.988
7.7558
0.392
0
0.735
0.735
5.7698
3.4545
0.626
0.626
0
1.197 5.985
CC02D1
658
CZ0302G1
197.4
1.015
200.4
CZ0302L1
460.6
1.015
467.5
CB04A1
74
CB44A1
276
4.416
CA02M1
0.85
CZ0106E1
0.85
0.532
CC01A1
0.074
0.0010
0.07
0.0004
0.1
269.45
51
CZ0301G1
15.3
1.015
15.53
CZ0301J1
35.7
1.015
36.24
CB04A1
13.83
0.01
CA02I1
0.73
CZ0106E1
0.73
CC02C1
317
0.001
0.0010
231.41
103
CZ0302G1
30.9
1.015
31.36
CZ0302L1
72.1
1.015
73.18
CB04A1
7.81
CH01A1
1.89
5.7
10.773
CZ0104A1
1.89
201
379.89
317
CB04A1
3.08
CD04J1
68.84
CZ0201C1
15.2
CE17B1
CE18A1
0.039
10.764
0.016
0
0.735
0.6248
0.626
0.457
0.01
0.02
0.0378
0.147
0.2778
0.058
0.1786
19.152
0.0010
0.5366
0.626
0.016
0.03
0
1.197 2.262
29877
1808.8
1.5656
139
0.0380
5.28
317
0.0250
7.93
CE19A1
48.6
0.0050
0.24
CE14A1
22.5
CE13A1
22.05
5.072
CZ0206C1
7.46
147
1096.6
0.256
1.90976
1.23
9.1758
CF03A1
152
1.4
212.8
0.0012
0.1824
0.007
1.064
CZ0207C1
3.04
183
556.32
0.205
0.6232
1.23
3.7392
CG01D1
54.2
119
434
0.103
0.23
0.0010
0
0.735
1.26
53
54
55
56
57
58
59
60
61
62
CG11A1
56.08
13.84
776.04
CI06B1
49
10.65
521.85
CG12A1
69
1.413
97.497
CG02B1
14
0.037
2.075
0.027
1.323
0.003
0.207
CG05B1
43
5.375
0.0086
CN04B1
500
IZF12A1
227
CK01B1
15
CM01D1
44
CK03B1
30
23386
29877
4.45296
1624
13.6
99.714
29.4
8.247
TOTAL
0.125
0
0.098
0.002
0.0002
DEVIZUL GENERAL
Nr.
Crt.
Denumirea capitolelor i
subcapitolelor de achizitie
LEI
1
PARTEA I - CAPITOLUL I
Cheltuieli pentru obinerea i amenajarea terenului
1.1
Obinerea terenului
1.2
Amenajarea terenului
1.3
Amenajri pentru protecia mediului 1%xVDO
CAPITOLUL 2
Cheltuieli pentru asigurarea utilitilor necesare obiectivului
Capitolul 3
Cheltuieli pentru proiectare i asisten tehnic
3.1
Studii de teren 1% xVDO
3.2
Obinerea de avize, acorduri i autorizaii 2 % xVdo
3.3
Proiectare i engineering 3 % xVDO
3.4
Organizarea procedurilor de achiziie public 0.1% Xvdo
3.5
Consultan i Asisten (dirig. antier) 0.5 %xVDO
CAPITOLUL 4 - Cheltuieli pentru investiia de baz
4.1
Construcii i instalaii (VDO)
4.2
Montaj utilaj tehnologic
4.3
Utilaje, echipamente tehnologice i funcionale cu montaj
4.4
Utilaje fr montaj i echipamente de transport
4.5
Dotri
Euro
LEI
EURO
5
1512
65
1512
3023
4535
151
756
65
130
195
7
33
151173
6500
5.1.2
5.3
5.4
Costul creditului
5.5
5.2
3% xVDO
7559
325
5291
228
87
4535
195
.
.
180134
Din care C + M
151173
PARTEA a II-a
Valoarea rmas actualizat a mijloacelor fixe
existente
PARTEAincluse
a III-a n cadrul obiectivului de investiie
Fondul de rulment necesar pentru primul ciclu de producie
TOTAL GENERAL
180134
Din care C + M
151173
7749
6500
7749
6500