Sunteți pe pagina 1din 13

DEVIZ PE CATEGORII DE LUCRARI : Terasamente

Nr Simbol
crt

1
1.

2.

3.

4.

2
TSG01A1

TSH01A1

TSG02A1

TSG03A1

TSG06A1

a)Unitati de masura
Cant
b)Denumirea pe scurt
c)Greutate material principal

Preturii unitare
a)Material
b)Manopera
c)Utilaj
d)Transport C.F.
a

Material
M

Manopera
m

Utilaj
U

3ax4a

3ax4b

a)100mp
51.36
b)Degajarea terenului de Frunze
c)0.000

a)0.00
b)13.30
c)0.00
d)0.00

a)100mp
51.36
b)Degajarea terenului de corpuri
straine.
c)0.000
a)100mp
51.36
b)Curatirea terenului de iarba
c)0.000

a)0.00
b)52.70
c)0.00
d)0.00

a)100mp
b)Defrisarea manuala
c)0.000
a)buc
b)Scoaterea cioatelor
c)0.000

a)0.00
b)84.10
c)0.00
d)0.00
a)0.00
b)9.88
c)0.00
d)0.00

51.36

53

a)0.00
b)55.90
c)0.00
d)0.00

Valoarea de deviz
Total
T

Transport
Total pe
C.F
t

Greutatea
Totala a
materialelor
G

3ax4c

5+6+7

3ax4d

3ax3c

10

__

684

__

684

__

__

__

2707

__

2707

__

__

__

2872

__

2872

__

__

4320

__

4320

__

__

524

__

524

__

__

__

__

6.

TSH02A1

7.

TSH21D1

8.

TSC01B1

9.

TSC04C1

10. TSD02A1

11. TSC11A1

12. TSD18A1

13. TSC10A1

a)buc
b)Taiere manuala a arboriilor
c)0.000

53

a)buc
25
b)Extragere mecanizata arbori
c)0.005
a)100mp
44.94
b)Scarificare mecanica
c)0.000
a)100mp
13.48
b)Sapatura mecanica
c)0.000
a)100mc
13.48
b)Imprastierea pamantului
c)0.000
a)100mc
0.96
b)Sapatura mecanizata la santuri
c)0.000
a)100mc
96.3
b)Umplutura santuri
c)0.000
a)100mc
13.48
b)Panouri platelaj pentru excavat
c)0.016

a)0.00
b)3.63
c)0.00
d)0.00
a)55.10
b)57.40
c)68.40
d)0.11
a)0.00
b)0.00
c)28.30
d)0.00
a)0.00
b)0.00
c)242.00
d)0.00
a)0.00
b)4.84
c)0.00
d)0.00
a)0.00
b)0.00
c)136.00
d)0.00
a)0.10
b)6.70
c)0.00
d)0.00
a)31.10
b)0.63
c)0.20
d)0.85

__

193

__

193

__

__

1378

1435

1710

4523

2.75

0.125

__

__

1272

1272

__

__

__

__

3263

3263

__

__

__

66

__

66

__

__

__

__

131

131

__

__

10

646

__

646

___

__

420

432

11.46

0.215

14. TSD16B1

15. T0S06B1

16. TSD14A1

17. TSD05B1

18. TSE02C1

19. TSE03C1

20. TSH06B1

a)100mc
11.23
b)Strat de repartite balast
c)0.000
a)100mp
44.94
b)Pregatire platforma
c)0.000
a)100mc
22.47
b)Udarea mecanica (compactat)
c)0.000
a)100mc
11.23
b)Compactare cu maiul mecanic
c)0.000
a)100mp
44.94
b)Finisare manuala platforma
c)0.000
a)100mp
6.42
b)Finisare manuala taluzuri
c)0.000
a)100mp
6.42
b)Imbracarea taluzuriilor
c)0.000

a)43.90
b)12.20
c)1.76
d)0.00
a)100
b)129.00
c)80.50
d)0.00
a)1.00
b)0.00
c)9.35
d)0.00
a)0.00
b)88.20
c)396.00
d)0.00
a)0.00
b)78.80
c)0.00
d)0.00
a)0.00
b)148.00
c)0.00
d)0.00
a)0.00
b)3.08
c)0.00
d)0.00

49.322

13707

1978

65007

__

__

45

5798

3618

9461

__

__

23

__

211

234

__

__

__

991

4448

5439

__

__

__

3542

__

3542

__

__

__

951

__

951

__

__

__

1978

__

1978

__

__

INCHEIERE DE DEVIZ: TERASAMENTE


1-3
4
5
6
7
CAPITOLUL A :- CHELTUIELI DIRECTE M x K1=M0 51198 40423 16634
-ARTICOLE DE DEVIZ m x k2=m0
U x k3= U0 M0
Actualizare valori
m0
U0
t x k4=t0
18432 13946 6238
CAPITOLUL B: Alte cheltuieli directe
B1: Transport materiale
5.47
B2: Transport materiale prime de la
estinatie la obiecte x Pu
1.19
B3: Cheltuieli cu manopera
B.3.1. CAS 13946x0.35=4882
4882
B.3.2.SOMAJ 13946x0.02=279
279
B.3.3.FRA 13946x0.02=279
279
TOTAL I Cheltuieli directe
18439 19386 6238
CAPITOLUL C: Cheltuieli indirect TIT0x 0.12=5288
CAPITOLUL D: Profitul (TIT0+Cni)x0.07=3455
TOTAL II
TIT0+Cni+Pr= TII
TVA TII X K10 = TVA
52806X0.24=12674
TOTAL DEVIZ TII + TVA= TG TG=65480
K1=0.36RON
K2=0.345RON
K3=0.375RON
K4=0.385RON

K5=0.35%
K6=2%
K7=2%
K8=12%

Ky= 7%
Kz=24%
PU=3.5

8
9
10
108255 14.21 0.34
T0
38616
5.47
1.19
2882
279
279
44063
5288
3455
52806
12674
65480

t0
5.47

G
0.34

DEVIZ PE CATEGORII DE LUCRARI : Suprastructura

Nr Simbol
crt

1
1.

2.

3.

a)Unitati de masura
Cant
b)Denumirea pe scurt
c)Greutate material principal

Preturii unitare
a)Material
b)Manopera
c)Utilaj
d)Transport C.F.
a

Material
M

Manopera
m

Utilaj
U

Total
T

3ax4a

3ax4b

3ax4c

5+6+7

10

__

111

513

624

__

__

2055

5650

__

7705

__

__

6292

7820

11415

25527

__

__

2012

265

903

3180

210.13

4.67

__

601

10051

10652

__

__

DA01A1

DA02A1

a)100m
6.42
b)Drenuri de acostament
c)0.000

a)3.20
b)8.80
c)0.00
d)0.00

DA08A1

a)100mp
44.94
b)Strt de pamant stabilizat
c)0.00

a)1.46
b)1.74
c)2.54
d)0.00

a)t
4.49
b)Tratarea pamantului cu var
c)0.00
a)100Mc
11.23
b)Amestecarea cu autogrederul
c)0.00

a)448.00
b)59.00
c)201.00
d)46.80
a)0.00
b)53.50
c)895.00
d)0.00

4.

DA09A

5.

DA07A1

44.94

a)0.00
b)2.46
c)11.40
d)0.00

a)100mp
b)Curatire strat de noroi
c)0.000

Valoarea de deviz

Transp
ort
Total
pe C.F
t

Greutatea
Totala a
materialelor
G
3ax3c

3ax4d

6.

DA18B
LA10802

7.

DZ03A1

8.

DA10B1
LA10801

9.

DZ01B1

10. DB01D1

11. DA19A1

12. DB14B
LA10803

a)mc
1123.5
b)Strat de fundatie din agregate
c)0.000

a)0.05
b)3.06
c)26.20
d)0.00

a)mc
1132.48
b)Preparare amestec optimal
c)0.000
a)mc
898.8
b)Strat rutier din material
stabilizant
c)0.000
a) mc
901.49
b)Prepararea amestecului in statii
c)0.112
a)mp
4494
b)Curatirea mecanica in vederea
aplecarii imbracamintii
c)0.000
a) mp
4494
b)Strat aniticolmator
c)0.000
a)t
826.89
b)Strat de baza din mixturii
asfaltice
c)0.000

a)93.30
b)3.83
c)30.40
d)0.00
a)5.32
b)9.27
c)31.50
d)0.00
a)94.00
b)5.92
c)31.40
d)3.65
a)0.01
b)0.00
c)0.10
d)0.00
a)14.90
b)0.33
c)0.00
d)0.00
a)0.54
b)4.52
c)15.50
d)0.01

57

3438

29436

32931

__

__

105661

4338

4338

34428

__

__

4782

8332

28313

41427

__

__

84741

5337

28307

118385

3290.44

100.97

45

__

450

495

__

__

66961

1484

__

68445

__

__

447

3738

12817

17002

8.27

__

13. DZ11B1

14. DB19E1
LA10803
15. DZ13A1

16. DB12A1
LA10803
17. DZ09A1

18. DF11A1

19. DF14A1
LA10825
20. DF16A1

a)t
829.37
b)Prepararea mixturii asfaltice
c)0.000
a) mp
4494
b)Imbracaminte din BA16
c)0.000
a)t
44.94
b)Preparare BA16
c)0.243
a)t
413.45
b)Strat de legatura (binder)
c)0.000
a)t
414.69
b)Preparare binder
c)0.112
a)buc
13
b) Stalpi din mase plastice
c)0.003
a)buc
13
b)Montaj placate metalice
c)0.000
a)Km
0.64
b)Marcaje longitudinale
c)0.071

a)162.0
b)10.80
c) 51.20
d)0.01
a)0.05
b)0.57
c)1.87
d)0.00
a)238.00
b)13.20
c)55.30
d)4.47
a)0.54
b)10.90
c)7.88
d)0.01
a)194.00
b)10.00
c)49.20
d)1.40
a)76.10
b)5.09
c)0.00
d)0.00
a)0.11
b)1.04
c)0.00
d)0.00
a)2401.00
b)35.00
c)25.50
d)0.00

134358

8958

42464

185780

1783.14

116.11

225

2562

8404

1191

__

__

100539

5577

23361

129477

1888.26

102.65

224

4507

3258

7989

4.13

__

80450

4147

20403

105000

580.57

46.44

990

67

__

157

__

0.04

14

__

16

__

__

1537

23

17

1577

__

0.04

1-3

INCHEIERE DE DEVIZ: SUPRASTRUCTURA


4
5
6
7

CAPITOLUL A :- CHELTUIELI DIRECTE M x K1=M0


-ARTICOLE DE DEVIZ m x k2=m0
U x k3= U0
Actualizare valori
t x k4=t0
CAPITOLUL B: Alte cheltuieli directe
B1: Transport materiale
B2: Transport materiale prime de la
estinatie la obiecte x Pu
B3: Cheltuieli cu manopera
B.3.1. CAS 23975x0.35=8329
B.3.2.SOMAJ 23795x0.02=476
B.3.3.FRA 23795x0.02=476
TOTAL I
Cheltuieli directe
CAPITOLUL C: Cheltuieli indirect TIT0x 0.12=Chi
CAPITOLUL D: Profitul (TIT0+Chi)x0.07=27104
TOTAL II
TIT0+Cni+Pr= TII
414304
TVA TII X K10 = TVA
414304x0.24=99432.96
TOTAL DEVIZ TII + TVA= TG
TG=513737

K1=0.36RON
K2=0.345RON
K3=0.375RON
K4=0.385RON

K5=0.35%
K6=2%
K7=2%
K8=12%

10

591378

68969

254540

914887

7764.94

370.92

M0
212897

m0
23795

U0
95453

T0
332145

t0
2989.50

G
370.92

2989.50

2989.50

1298.22

1298.22

217185

Ky= 7%
Kz=24%
PU=3.5

8329
476
476
33076

95453

8329
476
476
345714
41486
27104
414304
99433
513737

DEVIZ PE CATEGORII DE LUCRARI : Zid de sprijin

Nr Simbol
crt

1
1.

2.

3.

a)Unitati de masura
Cant
b)Denumirea pe scurt
c)Greutate material principal

Preturii unitare
a)Material
b)Manopera
c)Utilaj
d)Transport C.F.
a

Material
M

Manopera
m

Utilaj
U

Total
T

3ax4a

3ax4b

3ax4c

5+6+7

10

__

__

7213

7213

__

__

3159

6886

39

10084

86.67

2.89

__

105

__

105

__

__

__

151

151

__

__

85804

4724

90745

__

__

TSC02A1

a)100mc
21.66
b)Sapatura mecanica excavator
c)0.000

a)0.00
b)0.00
c)333.00
d)0.00

TSF07B1

a)mp
b)Sprijiniri de maluri.
c)0.003

a)3.28
b)7.15
c)0.04
d)0.09

TSD02A1

a)100mc
b)Imprastiere pamant
c)0.000

4.

TSE04A1

5.

CA02C1
LA10173

963

21.66

a)100mp
14.44
b)Nivelare teren cu buldozer
c)0.000
a)mc
2166.75
b)Turnare beton armat (fundatie)
c)0.000

a)0.00
b)4.84
c)0.00
d)0.00
a)0.00
b)0.00
c)10.40
d)0.00
a)0.10
b)39.60
c)2.18
d)0.00

Valoarea de deviz

Transpo
rt
Total pe
C.F
t

Greutatea
Totala a
materialelor
G
3ax3c

3ax4d

__

217

6.

a)mc
2184.08
CZ0102A1 b)Preparare beton (fundatie)
c)0.1.7

a)mc
1083.37
7. CA02C1
b)Turnare beton armat elevatie
LA10173
c)0.000
a) mc
1092.03
8. CZ0101A1 b)Preparare beton elevatie
c)0.076
a)mc
1284
9. CD01B1
b)Zidarie piatra bruta
LA10174
c)0.011
a)mc
410.88
10. CZ0204A1 b)Preparare mortar pentru zidarie
c)0.324
a)Kg
54168.5
11. CC03A1
b)Montarea armaturii in elevatie
c)0.000
a)Kg
54168.5
12. CZ0302G1 b)Confectionarea armaturiilor
c)0.001
a)mp
1444.5
13. CB02B1
b)Cofraje pentru beton (elevatie)
c)0.002

a)92.40
b)3.06
c)11.30
d)5.53
a)0.10
b)39.60
c)2.18
d)0.00
a)73.90
b)2.07
c)9.66
d)3.07
a)74.60
b)114.00
c)0.09
d)0.34
a)157.00
b)10.70
c)31.40
d)13.10
a)0.07
b)0.38
c)0.00
d)0.00
a)4.37
b)0.48
c)0.01
d)0.05
a)6.70
b)9.07
c)0.02
d)0.11

201809

6684

24681

233174

12093.25

299.22

109

42902

2362

45373

__

__

80702

2261

10550

93513

3352.53

82.99

95787

146376

116

242279

436.56

14.12

64509

4397

12902

81808

5382.53

133.12

3792

20585

__

24377

__

__

236717

26001

542

263260

2708.42

54.17

9679

13102

29

22810

158.89

2.89

a)Kg
130005
14. CC03A1
b)Montare armaturilor (fundatie)
c)0.000
a)Kg
130005
15. CZ0302G1 b)Confectionarea armaturiilor
c)0.001
a)mp
976.5
16. CB06A1
b)Cofraje b.a. (fundatie)
c)0.005
a)m
32
17. PA22F1
b)Forarea coloanelor cu instalatie
Benotto
c)0.005
a)mc
29.12
18. PB16A1
b)Turnare beton armat coloane
c)0.006
a)mc
29.35
19. CZ0113C1 b)Preparare beton pentru
coloane
c)0.382
a)Kg
2620.8
20. PD05A1
b)Confectionare carcase armatura
c)0.000

a)0.07
b)0.38
c)0.00
d)0.00
a)4.37
b)0.48
c)0.01
d)0.05
a)8.60
b)14.70
c)0.06
d)0.27
a)10.90
b)89.10
c)118.00
d)0.28
a)62.20
b)146.00
c)489.00
d)0.00
a)204.00
b)7.04
c)17.90
d)15.40
a)0.20
b)0.89
c)4.38
d)0.00

9101

49402

__

58503

__

__

568122

62403

1301

63182
6

650025

130.00

8398

14355

59

22812

263.65

4.88

349

2852

35776

38977

8.96

0.16

1812.

4252

14240

20304

__

0.17

5988

207

526

6721

451.99

11.21

525

2333

11480

14338

__

__

INCHEIERE DE DEVIZ: ZID DE SPRIJIN


1-3
4
5
6
7
CAPITOLUL A :- CHELTUIELI DIRECTE M x K1=M0 1291750
491426 12763
-ARTICOLE DE DEVIZ m x k2=m0
2
U x k3= U0 M0
Actualizare valori
m0
U0
t x k4=t0
465030
169542 47862
CAPITOLUL B: Alte cheltuieli directe
B1: Transport materiale
12108.46
B2: Transport materiale prime de la
estinatie la obiecte x Pu
2575.89
B3: Cheltuieli cu manopera
B.3.1. CAS 13946x0.35=4882
59340
B.3.2.SOMAJ 13946x0.02=279
3391
B.3.3.FRA 13946x0.02=279
3391
TOTAL I Cheltuieli directe
479715
235664 47862
CAPITOLUL C: Cheltuieli indirect TIT0x 0.12=5288
CAPITOLUL D: Profitul (TIT0+Cni)x0.07=3455
TOTAL II
TIT0+Cni+Pr= TII
TVA TII X K10 = TVA
52806X0.24=12674
TOTAL DEVIZ TII + TVA= TG TG=65480
K1=0.36RON
K5=0.35%
Ky= 7%
K2=0.345RON
K6=2%
Kz=24%
K3=0.375RON
K7=2%
PU=3.5
K4=0.385RON
K8=12%

8
1910808

9
31450.56

10
735.97

T0
682434

t0
12108.46

G
735.97

12108.46
2575.89
59340
3391
3391
763241
91589
59839
914669
219521
1134190