Documente Academic
Documente Profesional
Documente Cultură
Proiectant:
Gal Ambrus Cristina
LISTA
cu cantiti de lucrri pe categorii de lucrri
Preul unitar
a) materiale
b) manoper
Nr.
Crt.
Capitolul de lucrri
U.M.
Cantitate
Material [3x4a]
c) utilaj
Manoper[3x4b]
d) transport
Total a)+b)+c)+d)
SECIUNEA TEHNIC
0
SECIUNEA FINANCIAR
2
IA01D1
166.732
857.981
250.346
133.44
273.868
196.292
166.732
857.981
0.19
buc.
0
-------------------1024.903
SE03C1
250.346
133.44
buc.
0.104
0
-------------------383.89
M1B08C1
68.467
49.073
0
buc.
buc.
273.868
196.292
79.762
13.2
98.447
27.6
3.121
12
4866.4
1386
32158.9
360
-------------------117.54
SE03C1
39.881
6.6
0.449
buc.
0
-------------------46.93
IA17A1
98.447
27.6
0.709
buc.
0
-------------------126.756
SE53A
3.121
12
buc.
0
0
-------------------15.121
SB12B
13.904
3.96
0.334
m
350
0
-------------------18.198
SB12A
321.589
3.6
100
0.303
m
100
32158.9
360
16079.45
180
26740
10752
679.77
142.8
869.04
136.8
-------------------325.492
SB12A
321.589
3.6
0.303
m
50
0
-------------------325.492
SA01A+
10
4.775
1.92
0.584
m
5600
-------------------7.279
SA01B+
11
9.711
2.04
0.623
m
70
12
0
-------------------12.374
SA01C+
14.484
2.28
0.662
m
60
0
-------------------17.426
SA01D+
13
14.448
2.52
0.701
m
30
14
15
75.6
217.065
41.4
2285.92
60
1092
2640
384.8
1152
17.669
14.471
2.76
0.74
m
15
0
-------------------17.971
SA01F+
433.44
--------------------
SA01E+
114.296
3
0.779
m
20
0
-------------------118.075
SA02A+
1.092
2.64
16
0.779
buc.
1000
0
-------------------4.511
SA02B+
0.962
2.88
17
0.857
buc.
400
17
buc.
400
384.8
1152
11.24
31.2
35.32
16.8
84966.952
775.2
23331.42
297
-------------------4.699
SA02C+
1.124
3.12
18
0.935
buc.
10
0
-------------------5.179
SA02D+
7.064
3.36
19
1.013
buc.
0
-------------------11.437
RPSD35A-1#
1249.514
11.4
20
0
buc.
68
0
--------------------
1260.914
RPSB32B#
518.476
6.6
21
0.472
buc.
45
0
--------------------
21
buc.
45
23331.42
297
471.016
26.4
51.848
52.8
2268.35
2310
1117.808
501.6
525.548
RPSB32B#
117.754
6.6
22
0.472
buc.
0
--------------------
124.826
RPSB32B#
6.481
0.472
6.6
23
buc.
0
--------------------
13.553
RPSB13E#
6.481
6.6
24
0.472
m
350
0
--------------------
13.553
RPSB32B#
14.708
6.6
25
0.472
buc.
76
25
buc.
76
1117.808
501.6
66151.8
9504
118.8
1940.4
182.4
--------------------
21.78
RPSB32B#
30.069
4.32
26
0.305
m
2200
0
--------------------
34.694
IZH02B
0.06
0.98
0
27
1980
0
--------------------
1.04
RPCU07A1
0
1.92
28
0
buc.
95
0
--------------------
1.92
TRA02A13
0
0
29
Transportul rutier al
materialelor,semifabricatelor cu
autocamionul
pe dist.= 13 km.
0
tona
Transportul rutier al
materialelor,semifabricatelor cu
autocamionul
pe dist.= 13 km.
29
tona
6.865
167.983
233.473
22
2151.6
187.83
124.356
265581.428
36314.342
--------------------
6.865
FI06B1
167.983
233.473
0
30
buc.
0
--------------------
401.456
RPIE04A#
0.01
0.978
0.283
31
2200
0
--------------------
1.271
RPIC21B#
93.915
62.178
1.361
32
Montarea distribuitorului-colector, pe
suport gata confectionat,d=102-150 mm
buc.
0
--------------------
157.454
Cheltuieli directe:
Alte cheltuieli directe:
CAS:
28.8%
10458.530496
omaj:
2.5%
907.85855
sntate:
fond de risc:
alte cheltuieli conform prevederilor legale, nominalizate
TOTAL CHELTUIELI DIRECTE:
265581.428
Cheltuieli indirecte = To x %
47680.731046
12%
Profit = (To + Io ) x %
5%
TOTAL GENERAL:
PRECIZARE:
Proiectant,
Gal Ambrus Cristina
(semnatura autorizata)
Proiectantul rspunde de corectitudinea completrii coloanelor 0-3; n cazul n care contractul de lucrri are ca obiect att proiectarea, ct i exec
sau mai multor lucrri de construcii, responsabilitatea completrii coloanelor 0-3 revine ofertantului.
us Cristina
Utilaj[3x4c]
Transport[3x4d]
Total(3x4)
0.19
1024.903
0.104
383.89
470.16
IUNEA FINANCIAR
470.16
0.898
93.86
0.709
126.756
15.121
116.9
6369.3
30.3
32549.2
30.3
32549.2
15.15
16274.6
3270.4
40762.4
43.61
866.18
39.72
1045.56
21.03
530.07
11.1
269.565
15.58
2361.5
779
4511
342.8
1879.6
342.8
1879.6
9.35
51.79
5.065
57.185
85742.152
21.24
23649.66
21.24
23649.66
1.888
499.304
3.776
108.424
165.2
4743.55
35.872
1655.28
35.872
1655.28
671
76326.8
2059.2
182.4
34.325
34.325
34.325
34.325
401.456
622.6
2796.2
2.722
314.908
6226.204
34.325
308156.299
10458.530496
907.85855
6226.204
34.325
319522.688046
38342.72256552
15976.1344023
373841.54501382