7/16/2019 Model Deviz Analitic

Executant 01 A

Investitie 10 LUCRARI STRUCTURA METALICA

Obiect 1 CONSTRUCTII METALICE EURO =

Deviz 1 PROCURARE SI MONTAJ STRUCTURA
Deviz an ali
Pozitie Cod resursa U/M Cantitate Pret materiale V
Corectii Pret manopera V
Denumire resursa Pret utilaj
Observatii Pret transport V
Liste anexa Nr.ore/UM
Greutate/UM Gr

1 CL21A1 82 KG 1.00000 0.88

0.31

MONTAREA CONFECTIILOR METALICE DIVERSE INGLOBATE 0.00

IN BETON 0.00

0.13

0.00
L:10107 -0001:6309886 -CONFECTII METALICE INGLOBATE IN BETON

2 CL01A1 82 TONE 1.00000 1,144.97

79.76

MONTAREA STILPILOR DIN OTEL PT HALE INDUSTRIALE CO 1.43

MPLET ASAMBLATI AVIND<1T INCLUSIV 0.00

16.95

1.00
L:10151 -0001:6302242 -STILP DIN PROFILE U-I 10% TABL-PLATB G< 1T OL371N

3 CL04A1 82 TONE 1.00000 1,096.43

91.81

MONTAREA GRINZILOR PLINE DIN OTEL COMPLET ASAMBLAT 0.24

E SUB 1T 0.00

19.51

1.00
L:10120 -0010:6300115 -GRINDA SIMPLA INIM.PL. I= 501- 800MM G=1,0- 2,0T OL371N

4 CL16B1 82 TONE 1.00000 994.29

198.52

MONTAREA PANELOR METALICE DE 0,1-0,2T MONTATE PE G 0.00

RINZI METALICE 0.00

84.37

1.04
L:10131 -0001:6304721 -PANA SIMPLA DIN OTEL U SAU I G>01 OL371N

5  AUT1373 82 ORE 3.50000 0.00

0.00

ORA PR.AUTOMACARA CU BRAT ZABRELE 4,5-5,8 TF 3 SCH 64.71

IMBURI $ 0.00

0.00

0.00

6  MDTC4644010 82 BUCATA 2.00000 0.00

0.00

TRANSPORT UTILAJ 10KM 65123025 AUTOMACARA BRAT 905.88

ZABRELE K162 KRAZ-162 16TF 15-19,9TF $ 0.00

0.00

0.00

http://slidepdf.com/reader/full/model-deviz-analitic 1/6
7/16/2019 Model Deviz Analitic

Pozitie Cod resursa U/M Cantitate Pret materiale Val. ma

Corectii Pret manopera Val. ma
Denumire resursa Pret utilaj Va
Observatii Pret transport Val. tra
Liste anexa Nr.ore/UM T
Greutate/UM Greutate

7  MDTA4644A1 82 BUCATA 1.00000 0.00

0.00

MONTARE COMPLETA UTILAJ 65123025 AUTOMACARA BRAT 90.59

ZABRELE K162 KRAZ 16TF 15-19,9 TF $ 0.00

0.00

0.00

8  MDTB4644A1 82 BUCATA 1.00000 0.00

0.00

DEMONT PARTIALA UTILAJ 65123025 AUTOMACARA BRAT 90.59

ZABRELE K162 KRAZ 16TF 15-19,9 TF $ 0.00

0.00

0.00

9 IZD04D1 82 TONE 1.00000 70.02

3.21

VOPSIRE CU APARAT AER COMPR VOPSEA ULEI PE CONF SI 1.57

CONSTR MET PROFILE 8-12MM 2STRATURI 0.00

1.37

0.01

10 IZD05B1 82 TONE 1.00000 29.00

9.59

GRUNDUIRE MANUALA 1 STRAT CU VOPSEA DE MINIU LA CO 0.00

NSTRUCTII METALICE 0.00

4.07

0.00

11 CP21E1 82 BUCATA 0.80000 0.76

1.06
INADIRE,PRIN SUDURA ELECTRICA CU BARE DIN PC-52 SI 0.00

PC-60 D=18-28MM 0.00

0.45

0.00

12  M1J38A1 82 BUCATA 0.70000 0.03

0.12

MARCAREA PRIN POANSONARE A LINIILOR TEHNOLOGICE 0.00

0.00

0.05

0.00
Greutate totala
Total ore
3.058943
163 Totalmanopera
Total materiale 3
Total utilaj 2
Total transport
Total A 5

OFERTANT

Recapitulatie 
Gr= 3,059 to Coef. Material Manopera U
A B C

http://slidepdf.com/reader/full/model-deviz-analitic 2/6
Sistem informatic proiectat de SofteH Plus srl. Tel:323.78.37  Data listarii:6/20/
7/16/2019 Model Deviz Analitic

Pozitie Cod resursa U/M Cantitate Pret materiale Val. materiale

Corectii Pret manopera Val. manopera
Denumire resursa Pret utilaj Val. utilaj
Observatii Pret transport Val. transport
Liste anexa Nr.ore/UM TOTAL A
Greutate/UM Greutate totala

1)Total A-Cheltuieli directe 3,336.22 384.13 2,222.65

a.Tr. aproviz A* 7.000% 233.54
b.Tr.auto
c.Tr.gara-sant. Gr* 0.00
d.Retrib.maistri B* 0.000%
e.Impozit (B+d)* 0.000%
f.C.A.S. (B+d+e)* 20.800% 79.89839887
g.CASS (B+d+e)* 5.200% 19.97459972
h.Aj.somaj(B+d+e)* 0.500% 1.920634588
i.Fd.risc (B+d+e)* 0.694% 2.665840808
 j.Fd.invat. (B+d+e)* 0.850% 3.2650788
k.C.C.I. (B+d+e)* 0.250% 0.960317294
0.000%
2)Total B-Cheltuieli directe 3,569.76 492.81 2,222.65
m.Ch.indirecte TB* 12.000%

n.Profit (TB+m)* 5.000%

o.O.S. (TB+m+n)* 0.000%
3)Total cheltuieli
T.V.A. 24.000%
T OT AL D EV IZ A NA L IT IC EURO 4,25 RON

Sistem informatic proiectat de SofteH Plus srl. Tel:323.78.37  Data listarii:6/20/2013 P

http://slidepdf.com/reader/full/model-deviz-analitic 3/6
7/16/2019 Model Deviz Analitic

3,5 ORE/TO

http://slidepdf.com/reader/full/model-deviz-analitic 4/6
7/16/2019 Model Deviz Analitic

0,8 BUC/TO

0,7 BUC/TO

EURO = 4,25 RON

Total
D

Sistem informatic proiectat de SofteH Plus srl. Tel:323.78.37  Data listarii:6/20/2013 P

http://slidepdf.com/reader/full/model-deviz-analitic 5/6
7/16/2019 Model Deviz Analitic

5,943.00
233.54
0.00
0.00
0.00
0.00
79.90
19.97
1.92
2.67
3.27
0.96

6,285.22 6,285.22
754.23

351.97
0.00
7,391.42
1,773.94
9,165.36

Sistem informatic proiectat de SofteH Plus srl. Tel:323.78.37  Data listarii:6/20/2013 P

http://slidepdf.com/reader/full/model-deviz-analitic 6/6