OBIECTIV: MODERNIZARE PARCULUI INTITULAT ELICE FALEZA DUNARII - Deviz Suplimentare

OBIECTUL: SISTEMATIZARE VERTICALA

STADIUL FIZIC: Indicatoare si marcaje rutiere
Beneficiar: MUNICIPIUL GALATI
Executant: SC MOVILAND MET SRL

- lei -
F3 - LISTA cu cantitati de lucrari pe categorii de lucrari

SECTIUNEA TEHNICA SECTIUNEA FINANCIARA

Pretul unitarManopera
Transport
Material
Utilaj TOTALUL
Nr. Capitolul de lucrari U.M. Cantitatea (exclusiv TVA)(excl TVA) (exclusiv TVA)
- lei - - lei - - lei -
0 1 2 3 4 7586 = 3 x 4d 4b
4c 5 = 3 x 4
4e
1 DF24A1 Semnalizarea rutiera pentru asigurarea buc 3.00 1,085.58 3,256.75
continuitatii circulatiei in timpul executarii material: 0.00 0.00
lucrarilor, cu indicatoare metalice
manopera: 1,085.58 3,256.75
( Etapa1+Etapa2+Etapa3)
utilaj: 0.00 0.00
transport: 0.00 0.00
2 7100017 Indicator Lucrari - A 27 buc 2.00 204.02 408.04
material: 204.02 408.04
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3 7100029 Indicator Limita 30 km/h - U 16 buc 2.00 303.00 606.00
material: 303.00 606.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4 7100031 Indicator Drum ingustat dreapta - U 02 buc 1.00 212.10 212.10
material: 212.10 212.10
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5 7304388 Baliza cu indicator Ocolire stanga - D 5 buc 1.00 565.60 565.60
material: 565.60 565.60
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
6 7100067 Indicator Zona pietonala - G 71 buc 9.00 363.60 3,272.40
material: 363.60 3,272.40
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
7 7304390 Bariera normala - A 55 buc 70.00 383.80 26,866.00
material: 383.80 26,866.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
8 510239A Lampa de semnalizare rutiera cuacumulator buc 6.00 165.00 990.00
lumina intermitenta material: 165.00 990.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
STADIUL FIZIC: Indicatoare si marcaje rutiere
0 1 2 3 4 5786 = 3 x 4d
4b
4c 5 = 3 x 4
4e
9 20028960 Suport metalic indicator rutier buc 14.00 220.00 3,080.00
material: 220.00 3,080.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
10 6716974 Banda reflectorizanta m 500.00 5.50 2,750.00
material: 5.50 2,750.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
11 TRA01A10 Transportul rutier tona 1.00 14.48 14.48
al...materialelor,semifabricatelor cu material: 0.00 0.00
autobasculanta pe dist.= 10 km.
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 14.48 14.48
procent material manopera utilaj transport total
Cheltuieli directe: 38,750.14 3,256.75 0.00 14.48 42,021.37
Alte cheltuieli directe:
Contrib. asig. pt. 2.2500 % 0.00 73.28 0.00 0.00 73.28
munca
Total inclusiv Cheltuieli directe: 38,750.14 3,330.03 0.00 14.48 42,094.65
Cheltuieli indirecte 10.0000 % 4,209.46
Total inclusiv Cheltuieli indirecte: 46,304.11
Profit 3.0000 % 1,389.12
Total inclusiv Beneficiu: 47,693.23
TOTAL GENERAL (fara TVA): 47,693.23
TVA: 19.00% 9,061.71
TOTAL GENERAL: 56,754.94

BENEFICIAR EXECUTANT
MUNICIPIUL GALATI SC MOVILAND MET SRL

DIRIGINTE DE SANTIER

Raport generat cu ISDP , www.devize.ro, e-mail: office@intersoft.ro, tel.: 0236.477.007