Documente Academic
Documente Profesional
Documente Cultură
OBIECTIV:
OBIECTUL:
DRUM+PODET
STADIUL FIZIC:
Deviz
Beneficiar:
________________________________________
Proiectant:
________________________________________
Executant:
________________________________________
Proiect:
Plansa:
Faza:
__________________
__________________
__________________
nr: ___
nr: ___
15.04.2015
SECTIUNEA TEHNICA
Nr.
SECTIUNEA FINANCIARA
Capitolul de lucrari
U.M. Cantitatea
1
TSG02A1
100
mp
3
8.25
TSG04B1
TSC04B1
54.29
ore
ha
Defrisarea mecanica,cu defrisator pe
tractor S-1500,a suprafetelor de tufisuri sau
arbusti cu diametrul de pana la 10
cm,inclusiv impingerea materialului
lemnos in gramezi,in afara sau in zona
lucrarilor,tufisurile si arbustii fiind de
esente:...foioase
100
Sapatura mecanica cu excavator pe senile
mc
de 0.71-1.25 mc,cu motor ardere interna si
comanda hidraulica,in:...pamant cu
umiditate naturala,descarcare in depozite
teren catg 2
greutate materiale
TSE04A1
TRA01A05P
manopera
DD06B%
tone
.L
20010378
526.88
0.00
526.88
utilaj:
0.00
0.00
transport:
0.00
0.00
851.00
7,020.78
material:
8.25
0.00
0.00
manopera:
0.00
0.00
851.00
7,020.78
0.00
0.00
utilaj:
transport:
267.27
908.73
material:
3.40
0.00
0.00
manopera:
0.00
0.00
267.27
908.73
0.00
0.00
utilaj:
transport:
100
mp
13.94
115.01
material:
8.25
0.00
0.00
manopera:
0.00
0.00
13.94
115.01
0.00
0.00
4.58
0.00
2,603.20
material:
manopera:
0.00
0.06
utilaj:
0.00
0.00
transport:
4.58
2,603.15
38.20
10,329.40
utilaj:
transport:
tona
568.43
0.00
0.01
mc
270.38
material:
0.07
19.66
manopera:
3.01
813.51
34.50
9,327.25
0.63
168.98
97.29
26,514.42
material:
77.74
21,186.31
transport:
19.55
5,328.12
transport:
tone
5=3x4
63.86
63.86
utilaj:
greutate materiale
manopera
612.00
ore
Strat de fundatie din agregate n
amestecuri optimale, executat:...cu
asternere mecanica;
TOTALUL
(exclusiv TVA)
-lei-
0.00
material:
manopera:
manopera
Pretul unitar
(exclusiv TVA)
-lei-
476.83
83.82
ore
mc
AMESTEC PTR STR STABILIZATE EXEC
DIN BALAST CU 4 % CIMENT
272.54
Pag 2
STADIUL FIZIC: Deviz
1
TRA01A05
DD11B%
DB20B%
mc
greutate materiale
manopera
TRA01A05
tona
Transportul rutier
al...materialelor,semifabricatelor cu
autobasculanta pe dist.= 5 km.
602.13
2,757.46
material:
0.00
0.00
manopera:
0.00
0.00
utilaj:
0.00
0.00
transport:
124.74
4.58
2,757.46
73.43
16.69
2,081.98
material:
306.95
ore
46.15
3.59
447.96
24.62
3,071.42
transport:
28.53
3,558.84
1,051.97
material:
4.58
0.00
manopera:
0.00
0.00
utilaj:
0.00
0.00
transport:
39.42
4.58
1,051.97
27.07
1,067.00
material:
8.18
322.57
manopera:
4.37
172.17
14.49
571.31
0.02
0.95
516.24
20,411.19
503.74
19,916.96
tona
Transportul rutier
al...materialelor,semifabricatelor cu
autobasculanta pe dist.= 5 km.
229.71
utilaj:
transport:
greutate materiale
manopera
.L
20010428
DB11H#
DA09B#
mp
tone
material:
transport:
648.00
494.23
3.67
2,379.80
material:
0.03
17.44
manopera:
0.58
377.36
utilaj:
3.06
1,984.91
transport:
0.00
0.09
1,129.85
material:
5.02
0.00
manopera:
4.95
1,113.75
utilaj:
0.07
16.10
transport:
0.00
0.00
20.29
10.46
4,708.87
manopera:
4.66
2,096.47
utilaj:
5.15
2,317.91
transport:
0.02
7.17
16.22
1,101.73
material:
0.00
0.00
manopera:
3.31
225.03
12.91
876.71
0.00
0.00
mp
225.00
0.00
114.75
ore
Marcaje rutiere longitudinale, simple sau
duble, cu banda din material termoplastic
reflectorizant sau transversale si diverse,
cu ntreruperi sau continue, executate
mecanizat cu vopsea de email pe
suprafete carosabile:...transversale si
diverse;
tone
greutate materiale
ml
450.00
material:
9,130.42
0.57
216.00
ore
Turnare beton simplu b75 in
fundatii...obisnuite zidde sprijin,pereuri etc.
cu pompa
mc
67.92
utilaj:
transport:
greutate materiale
manopera
12.50
38.88
ore
Aducerea la profil a acostamentelor prin
taierea lor pe o gros.medie de 10 cm cu
mijloace mecanice
manopera
manopera
39.54
0.01
DE09C%
PB02B1
0.00
39.61
tone
17.74
ore
t
BINDER DE CRIBLURA CU BITUM LICHID
(BITUMINA)
greutate materiale
manopera
9,160.21
utilaj:
manopera:
tone
5=3x4
4.58
tone
149.25
ore
23.18
Pag 3
STADIUL FIZIC: Deviz
1
2100919
.L
PH02A#
Beton de ciment
buc
9,186.67
material:
90.58
6,201.67
transport:
34.00
43.60
2,985.00
301.38
10,247.02
9.20
312.80
68.46
material:
manopera:
utilaj:
transport:
greutate materiale
manopera
PB06C#
PB01B#
42.50
ore
mc
Zidarie uscata din piatra exec. in drenuri in
spatele culeilor si zidului de sprij. din piatra
bruta
ore
Turnarea betonului simplu in fundatii
obisnuite, ziduri de sprijin, pereuri etc.
manual
procent
Cheltuieli directe:
Recapitulatia:
CAS
Fond de risc
9,515.11
0.19
6.61
8.49
24.31
206.36
0.03
0.23
24.26
206.01
utilaj:
0.00
0.00
transport:
0.01
0.12
29.66
738.48
material:
manopera:
21.23
mc
24.90
0.02
0.55
21.06
524.44
utilaj:
7.32
182.37
transport:
1.25
31.13
material:
manopera:
tone
2.49
ore
54.03
material
manopera
utilaj
transport
total
54,769.04
6,916.14
35,907.58
18,993.80
116,586.57
0.00
1,438.56
0.00
0.00
1,438.56
0.400 %
0.00
27.66
0.00
0.00
27.66
0.850 %
0.00
58.79
0.00
0.00
58.79
0.500 %
0.00
34.58
0.00
0.00
34.58
0.250 %
0.00
17.29
0.00
0.00
17.29
5.200 %
0.00
359.64
0.00
0.00
359.64
54,769.04
8,852.66
35,907.58
18,993.80
118,523.09
5,476.90
885.27
3,590.76
1,899.38
11,852.31
60,245.95
9,737.93
39,498.34
20,893.18
130,375.40
3,012.30
486.90
1,974.92
1,044.66
6,518.77
63,258.24
10,224.82
41,473.26
21,937.84
136,894.17
Concedii si
indemnizatii
Somaj
Fond de garantare
Sanatate
Total Inclusiv Cheltuieli Directe:
Cheltuieli indirecte
412.50
279.86
0.01
tone
greutate materiale
manopera
12.13
0.53
tone
greutate materiale
manopera
5=3x4
134.18
mc
B 50 stas 3622
10.000 %
Profit
5.000 %
Executant,
Director General,
Raport generat cu ISDP GRATUIT , www.devize.ro, e-mail: suport@intelsoftdeviz.ro, tel.: 0236 477.007
136,894.17
24.00 %
32,854.60
169,748.77