Pag 1

OBIECTIV: LUCRARI DE REPARATII CURENTE LA GARDUL AFERENT SECTIEI 5 POLITIE

OBIECTUL: REPARATIE GARD
STADIUL FIZIC: Deviz
Beneficiar: ________________________________________
Proiectant: ________________________________________
Executant: ________________________________________

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

SECTIUNEA TEHNICA SECTIUNEA FINANCIARA

Pretul unitar
Manopera
Transport
Material
Utilaj TOTALUL
(exclusiv
Nr. Capitolul de lucrari U.M. Cantitatea (excl TVA)
(exclusiv TVA)
TVA)
- lei - - lei -
- lei -
0 1 2 3 4 7 5
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
1 01A DESFACERE GARD EXISTENT, M 205.00 95.00 19,475.00
INCLUSIV TRANSPORTUL SI material: 66.50 13,632.50
EVACUAREA ACESTUIA
manopera: 28.50 5,842.50
utilaj: 0.00 0.00
transport: 0.00 0.00
2 RCSB18B# Demolari si spargeri ale betonului mc 8.00 962.77 7,702.15
simplu sau armat,vechi,manual material: 0.08 0.65
manopera: 952.97 7,623.74
utilaj: 9.72 77.75
transport: 0.00 0.00
3 01B DESFACERE POARTA BUC 3.00 36.64 109.92
EXISTENTA,INCLUSIV material: 0.00 0.00
TRANSPORTUL LA 30 M
manopera: 36.64 109.92
utilaj: 0.00 0.00
transport: 0.00 0.00
4 RCSA01A# Sapatura man.de pamint,in spatii mc 15.00 88.17 1,322.49
limitate,sub 1,00m latime si max.1,50m material: 0.00 0.00
adincime la santuri,canale..
manopera: 88.17 1,322.49
utilaj: 0.00 0.00
transport: 0.00 0.00
5 CB01A Cofraje din scânduri de rasinoase mp 90.00 86.55 7,789.32
pentru turnarea betonului....la material: 24.26 2,183.40
monolitizari între elementele
manopera: 62.29 5,605.92
prefabricate de planseu si diafragme,
inclusiv sprijinirile utilaj: 0.00 0.00
transport: 0.00 0.00
6 ACD23A% Turnarea betonului in pereti sau bolti mc 15.00 554.53 8,317.94
de canale ce se executa: prin interior material: 398.53 5,977.94
cu H 1,2-1,8 m si acoperire 1-5 mm
manopera: 156.00 2,340.00
utilaj: 0.00 0.00
transport: 0.00 0.00
7 CO05XA Procurare si montare gard din placi de m 205.00 305.85 62,698.69
beton,inclusiv stalpii intre placi(min h=2 material: 278.93 57,180.09
m)
manopera: 26.92 5,518.60
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 2
STADIUL FIZIC:
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
8 01C Reparatii confectie metalica poarta din kg 180.00 21.98 3,957.12
teava 60x30x2 mm,inclusiv grunduire si material: 14.66 2,638.08
vopsire
manopera: 7.33 1,319.04
utilaj: 0.00 0.00
transport: 0.00 0.00
9 01D Reparatii confectie metalica sustinere kg 320.00 21.98 7,034.88
copertina din teava 30x30x2 material: 14.66 4,689.92
mm,inclusiv grunduire si vopsire
manopera: 7.33 2,344.96
utilaj: 0.00 0.00
transport: 0.00 0.00
10 01E Reparatii confectie metalica stalpi kg 180.00 43.97 7,914.24
poarta din teava rectangulara material: 29.31 5,276.16
100x100x5 mm,inclusiv grunduire si
manopera: 14.66 2,638.08
vopsire
utilaj: 0.00 0.00
transport: 0.00 0.00
11 01F Procurare si montare copertina din m 202.00 27.00 5,454.00
sarma ghimpata cu lamele taietoare material: 18.90 3,817.80
manopera: 8.10 1,636.20
utilaj: 0.00 0.00
transport: 0.00 0.00
12 01G Procurare si montare rigle metal de 0.5 buc 85.00 55.00 4,675.00
mm grosime material: 38.50 3,272.50
manopera: 16.50 1,402.50
utilaj: 0.00 0.00
transport: 0.00 0.00
13 01H Procurare si montare sistem rulant ml 18.00 5,500.00 99,000.00
poarta material: 3,850.00 69,300.00
manopera: 1,650.00 29,700.00
utilaj: 0.00 0.00
transport: 0.00 0.00
14 01I Procurare si montare accesorii pentru ans 2.00 80.04 160.08
poarta (sistem inchidere,role,etc) material: 43.40 86.80
manopera: 36.64 73.28
utilaj: 0.00 0.00
transport: 0.00 0.00
15 01J Toaletare/defrisare vegetatie ans 1.00 1,036.64 1,036.64
material: 0.00 0.00
manopera: 1,036.64 1,036.64
utilaj: 0.00 0.00
transport: 0.00 0.00
16 01K Evacuare moloz,inclusiv mc 20.00 350.00 7,000.00
transport,manipulare,taxa de groapa material: 245.00 4,900.00
manopera: 105.00 2,100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Cheltuieli directe: 172,955.85 70,613.87 77.75 0.00 243,647.47
 Pag 3
STADIUL FIZIC:
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
Recapitulatia: Recap CAM 2,25
Alte cheltuieli directe:
Contributie 2.2500 % 0.00 1,588.81 0.00 0.00 1,588.81
asiguratorie pentru
munca (CAM)
Total inclusiv Cheltuieli 172,955.85 72,202.69 77.75 0.00 245,236.28
directe:
Cheltuieli indirecte 8.0000 % 13,836.47 5,776.21 6.22 0.00 19,618.90
Total inclusiv Cheltuieli 186,792.31 77,978.90 83.97 0.00 264,855.18
indirecte:
Profit 5.0000 % 9,339.62 3,898.95 4.20 0.00 13,242.76
Total inclusiv Beneficiu: 196,131.93 81,877.85 88.17 0.00 278,097.94
TOTAL GENERAL (fara TVA): 278,097.94
TVA: 19.00% 52,838.61
TOTAL GENERAL: 330,936.55

1 euro = 4.95 lei , curs la data de 13-Jul-23

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