Professional Documents
Culture Documents
Simbol
C
1
F3
C6
C7
C8
C9
Denumire
Cuprins Dosar Raportare
PARTE CAROSABILA
Lista cu cantitati de lucrari pe categorii de lucrari
Lista cuprinzand consumurile de resurse materiale
Lista cuprinzand consumurile cu mana de lucru
Lista cuprinzand consumurile de ore de functionare a utilajelor de constructii
Lista cuprinzand costurile privind transporturile
Pagina
2
5
7
8
9
Pagina 1
Obiectivul: DRUMURI
Obiectul: REABILITARE DN 15-A
Devizul: PARTE CAROSABILA
Simbol
DA06B1
Capitolul de lucrari
Strat de agregate naturale cilindrate, avand functia de rezidenta
filtranta, izolatoare, antigeliva si anticapilara, cu asternere
mecanica;
DB01B1
SECTIUNEA FINANCIARA
UM
mc
Pretul total
(Lei)
17,3444
12 453,258
Material:
Manopera:
0,0373
3,8030
26,777
2 730,560
Utilaj:
Transport:
13,5041
0,0000
9 695,921
0,000
tona 1 693,0000
9,5827
16 223,528
Material:
0,0000
0,000
Manopera:
0,0000
0,000
Utilaj:
Transport:
mp
11
494,0000
0,0000
9,5827
0,0414
0,000
16 223,528
475,480
Material:
Manopera:
Utilaj:
Transport:
151,0000
Material:
Manopera:
Utilaj:
Transport:
1,0000
Material:
Manopera:
Utilaj:
Transport:
503,0000
Material:
Manopera:
Utilaj:
Transport:
39,4000
Material:
Manopera:
Utilaj:
Transport:
19,7000
Material:
Manopera:
Utilaj:
0,0008
0,0000
0,0406
0,0000
67,4902
41,1429
8,2226
18,1246
0,0000
9,5827
0,0000
0,0000
0,0000
9,5827
96,8420
67,5540
0,0514
29,2366
0,0000
41,1332
0,0000
18,3982
22,7350
0,0000
0,0414
0,0008
0,0000
0,0406
9,238
0,000
466,241
0,000
10 191,021
6 212,585
1 241,615
2 736,821
0,000
9,583
0,000
0,000
0,000
9,583
48 711,531
33 979,662
25,850
14 706,019
0,000
1 620,649
0,000
724,890
895,759
0,000
0,815
0,016
0,000
0,799
DA12A1
mc
mc
L1C31A1
100
mp
DB01B1
mp
DB02B1
10
RpDF16A
%
tona
Transport:
100
19,7000
mp Material:
Manopera:
Utilaj:
Transport:
t
597,0000
Material:
Manopera:
Utilaj:
Transport:
0,0000
0,000
20,5626
405,084
0,0059
0,117
20,5567
404,967
0,0000
0,000
0,0000
0,000
198 219,6378 118 337 123,770
25,9525
15 493,663
15,5204
9 265,670
198 178,1649 118 312 364,437
0,0000
0,000
Pagina 2
11
12
13
DB14B1
DB01B1
DB02B1
tona
597,0000
92 151,2942
55 014 322,655
92 136,4424
55 005 456,125
Manopera:
Utilaj:
4,2141
10,6377
2 515,844
6 350,685
Transport:
0,0000
0,000
0,0414
0,815
0,0008
0,0000
0,016
0,000
Material:
Utilaj:
0,0406
0,799
Transport:
0,0000
0,000
20,5626
2 138,515
0,0059
20,5567
0,619
2 137,897
0,0000
0,0000
0,000
0,000
100
104,0000
mp Material:
Manopera:
Utilaj:
Transport:
14
DZ10C1
tona 1 658,0000
15
DB13B1
tona
16
DB01B1
mp
17
DB02B1
100
mp
18
DZ14C1
tona
19
DB16B1
mp
20
21
DF24A1
122,1514
202 526,978
Material:
Manopera:
78,6216
0,9251
130 354,531
1 533,743
Utilaj:
42,6048
70 638,704
Transport:
1 658,0000
Material:
Manopera:
Utilaj:
Transport:
10
465,0000
Material:
Manopera:
Utilaj:
Transport:
104,0000
Material:
Manopera:
Utilaj:
Transport:
1 260,0000
Material:
Manopera:
Utilaj:
Transport:
10
000,0000
Material:
Manopera:
Utilaj:
Transport:
tona 3 515,0000
Material:
Manopera:
Utilaj:
Transport:
ps
2,0000
Material:
Manopera:
Utilaj:
Transport:
0,0000
0,000
270 519,4805 448 521 298,590
270 504,6286 448 496 674,291
4,2141
6 987,051
10,6377
17 637,247
0,0000
0,000
0,0414
432,912
0,0008
0,0000
0,0406
0,0000
20,5626
0,0059
20,5567
0,0000
0,0000
168,3102
119,9166
1,0278
47,3658
0,0000
233 352,1610
233 350,7630
0,9763
0,4217
0,0000
9,5827
0,0000
0,0000
0,0000
9,5827
395,0217
122,5413
272,4804
0,0000
0,0000
8,411
0,000
424,501
0,000
2 138,515
0,619
2 137,897
0,000
0,000
212 070,887
151 094,882
1 295,078
59 680,927
0,000
2 333 521
610,288
2 333 507
630,154
9 763,452
4 216,681
0,000
33 683,227
0,000
0,000
0,000
33 683,227
790,043
245,083
544,961
0,000
0,000
4 019,0568
17 283 068,2691
Pagina 3
Material
Cheltuieli directe
2 837 347
186,788
Manopera
Utilaj
Transport
49 916,338
Total
2 955 938
228,143
Valoare
Material
Manopera
Utilaj
Transport
Total
20,8000%
0,000
8 592,371
0,000
0,000
8 592,371
Sanatate
5,2000%
0,000
2 148,093
0,000
0,000
2 148,093
Somaj
Fond de risc
0,5000%
0,2800%
0,000
0,000
206,547
115,667
0,000
0,000
0,000
0,000
206,547
115,667
Fond de garantare
0,2500%
0,000
103,274
0,000
0,000
103,274
Concedii si indemnizatii
0,8500%
0,000
351,131
0,000
0,000
351,131
Material
Total Cheltuieli Directe
Cheltuieli indirecte
Profit
2 837 347
186,788
Manopera
Utilaj
Transport
49 916,338
Total
2 955 949
745,224
10,0000%
5,0000%
3 414 121
955,734
819 389 269,376
4 233 511
225,110
Pagina 4
Obiectivul: DRUMURI
Obiectul: REABILITARE DN 15-A
Devizul: PARTE CAROSABILA
Simbol
Depozit
1 131,7500
to
30,0000
33 952,500
1 131,7500
Cost
transport
(Lei)
0,000
6202806
Depozit
322,7429
mc
0,1607
51,881
322,7429
0,000
33,9525
to
0,8000
27,162
33,9525
0,000
2200393
941,2980
mc
0,0000
0,000
1 600,2066
0,000
2600206
Depozit
176
941,3474
kg
1,3098
231 766,620
194,6355
0,000
6311889
Depozit
4,8000 buc
2,2170
10,642
0,0046
0,000
6716156
0,7200 mp
10,8144
7,786
0,0022
0,000
2201907
Depozit
607,3200 tona
29,9585
18 194,396
607,3200
0,000
2100878
Depozit
236
501,7940
kg
0,0000
0,000
236,5018
0,000
10
11
6716974
7101217
Depozit
Depozit
0,0880 mp
0,6400 buc
31,6376
54,9401
2,784
35,162
0,0000
0,0021
0,000
0,000
12
7101255
Depozit
0,3200 buc
54,5041
17,441
0,0011
0,000
13
7101322
Depozit
0,1600 buc
41,2051
6,593
0,0005
0,000
14
7101011
Depozit
0,3200 buc
56,4662
18,069
0,0014
0,000
15
7100081
Indicator circul.tbl.ol+fol.r.
Depozit
triunghi L = 700mm f 8a s1848
0,1600 buc
46,5641
7,450
0,0004
0,000
16
7100093
0,1600 buc
46,5641
7,450
0,0004
0,000
17
7100108
0,1600 buc
46,5641
7,450
0,0004
0,000
18
7100213
Indicator circul.tbl.ol+fol.r.
Depozit
triunghi L = 700mm f 8b s1848
Indicator circul.tbl.ol+fol.r.
Depozit
triunghi L = 700mm f 8c s1848
Indicator circul.tbl.ol+fol.r.
Depozit
triunghi L = 700mm f21 s1848
0,1600 buc
46,5641
7,450
0,0004
0,000
19
20
Depozit
Depozit
0,000
0,000
21
Depozit
100,7235
13 860
000,0000
392
049,9000
22
23
24
7106235
6200951
25
2200941
26
27
2200745
2200525
28
2200575
29
3421097
30
3421358
31
2201658
Furnizorul
Cantitatea
UM
0,0000
185,1990
Greutate
74,6100
12 600
000,0000
356
409,0000
mc
t
t
0,000
2 333 507
464,600
154,3320 55 005 314,049
Depozit
2 748
964,0000
163,1510
448 496
228,249
3 023
860,4000
0,000
Motorina (carburant)
Motorina pentru motor diesel ld
iarna vara s 240
Nisip bituminos
derna-tatarus.cont bitum natur
15%
Nisip concasare
Nisip sortat nespalat de rau si
lacuri 0,0-7,0 mm
Nisip sortat spalat de riu si
lacuri 0,0-3,0 mm
Depozit
Depozit
268,6500
45
287,3613
kg
kg
0,3016
0,7449
81,016
33 733,062
0,2686
56,6092
0,000
0,000
Depozit
239
994,0000
kg
0,0000
0,000
239,9940
0,000
Depozit
Depozit
226,8000 tona
38,8070 mc
0,0000
0,0000
0,000
0,000
226,8000
52,3894
0,000
0,000
Depozit
531,0194
mc
0,0000
0,000
716,8762
0,000
Depozit
80,0000
kg
2,0694
165,554
0,0800
0,000
Depozit
284,1950
kg
2,0694
588,119
0,2842
0,000
Depozit
15,4020
mc
29,9585
461,421
23,1030
0,000
0,000
Pagina 5
32
2201672
Depozit
191,7685
mc
29,9585
5 745,096
287,6527
0,000
33
2200317
Depozit
341,5480
mc
15,8887
5 426,754
546,4768
0,000
34
2200288
Depozit
341,5480
mc
15,8887
5 426,754
546,4768
0,000
35
2200197
Depozit
72,8340
mc
15,8887
1 157,238
116,5344
0,000
36
2200331
Depozit
72,8340
mc
15,8887
1 157,238
116,5344
0,000
37
6301690
Depozit
3,0400 buc
38,2444
116,263
0,0430
0,000
38
5817446
1,2000 buc
0,0779
0,093
0,0000
0,000
39
6202507
0,0200
kg
1,2847
0,026
0,0000
0,000
40
6103294
0,0360
kg
11,7274
0,422
0,0000
0,000
Depozit
TOTAL Lei:
Greutate:
Pagina 6
Obiectivul: DRUMURI
Obiectul: REABILITARE DN 15-A
Devizul: PARTE CAROSABILA
Nr
Simbol
10121
Denumirea meseriei
Asfaltator categoria a II-a
2
3
10131
10151
10111
Asfaltator categoria I
10441
10411
7
8
10821
229921
19911
10
11
19921
320550
12
13
12821
12811
Cantitatea
Pretul unitar (Lei)
672,9380
10,2784
548,2500
400,6400
10,2784
10,2784
5 635,133
4 117,938
1 293,6797
10,2784
13 296,958
17,3356
10,2784
178,182
53,1900
10,2784
546,708
7,3000
591,0300
10,2784
10,2784
75,032
6 074,843
7,3000
10,2784
75,032
38,4200
2,5150
10,2784
10,2784
394,896
25,850
109,1785
277,2800
10,2784
10,2784
1 122,180
2 849,995
4 019,0568
41 309,475
Pagina 7
Obiectivul: DRUMURI
Obiectul: REABILITARE DN 15-A
Devizul: PARTE CAROSABILA
Nr
Simbol
5603
2
3
20000377
3546
Autogreder
Autogreder pina la 175cp
3553
4033
6
7
8
Cantitatea
Pretul unitar (Lei)
31,2882
60,0085
62,8750
40,8060
16,3660
98,0902
1 029,012
4 002,669
34,3570
61,1635
2 101,394
72,8340
4,9035
357,139
20000379
30,1800
13,0879
394,993
20000380
20000378
30,1800
30,1800
13,0879
13,0879
394,993
394,993
20000376
10
11
4005
4008
12
13
7403
7405
14
15
16
17
18
19
4038
4042
4026
4020
3340
4066
20
21
22
20000374
20000375
4046
23
24
4034
4028
TOTAL Lei:
30,1800
13,0879
394,993
335,0320
99,2200
48,4676
65,2015
16 238,197
6 469,293
1 863 834,0000
110,0880
63,4705
126,3650
72,8340
55,0440
13,1990
39,4000
127,8780
72,8340
162,7160
1 966,4500
17,5994
22,7350
0,9228
6,5796
11 851,258
108 241,268
232,295
895,759
118,005
479,217
62,8750
82,9950
99,2200
19,6379
130,8790
128,0960
1 234,733
10 862,302
12 709,684
165,1320
55,0440
34,6770
25,8080
5 726,282
1 420,576
118 499 815,541
Pagina 8
Obiectivul: DRUMURI
Obiectul: REABILITARE DN 15-A
Devizul: PARTE CAROSABILA
Simbol
8888918
Tipul de transport
Transportul rutier al materialelor,semifabricatelor cu
autobasculanta pe dist.= 15 km.
Tone transportate
Pretul unitar (Lei)
5 209,0000
9,5827
TOTAL Lei:
49 916,338
Pagina 9