Scribd
Upload
3K views6 pages

Model Deviz Analitic

This document is a cost estimate for metal construction works including the procurement and installation of metal structures. It provides details of 12 line items with quantities, unit prices, and total values for materials, labor, equipment, and transportation. The summary at the end calculates direct costs, overhead costs, profit, and totals the deviz analytic estimate to 9,165.36 RON or 2,156.14 EUR based on an exchange rate of 4.25 RON/EUR.

Uploaded by

Teodora Neacsu
Copyright
© Attribution Non-Commercial (BY-NC)
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
3K views6 pages

Model Deviz Analitic

This document is a cost estimate for metal construction works including the procurement and installation of metal structures. It provides details of 12 line items with quantities, unit prices, and total values for materials, labor, equipment, and transportation. The summary at the end calculates direct costs, overhead costs, profit, and totals the deviz analytic estimate to 9,165.36 RON or 2,156.14 EUR based on an exchange rate of 4.25 RON/EUR.

Uploaded by

Teodora Neacsu
Copyright
© Attribution Non-Commercial (BY-NC)
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
You are on page 1/ 6

Executant 01

Investitie 10

LUCRARI STRUCTURA METALICA

Obiect 1
Deviz 1

CONSTRUCTII METALICE
PROCURARE SI MONTAJ STRUCTURA

Pozitie
Cod resursa
Corectii
Denumire resursa
Observatii
Liste anexa

EURO = 4,25 RON

Deviz analitic
Cantitate

Pret materiale
Pret manopera
Pret utilaj
Pret transport
Nr.ore/UM
Greutate/UM

Val. materiale
Val. manopera
Val. utilaj
Val. transport
TOTAL A
Greutate totala

1.00000

0.88

0.88

0.31

0.31

MONTAREA CONFECTIILOR METALICE DIVERSE INGLOBATE

0.00

0.00

IN BETON

0.00

0.00

0.13

1.19

0.00

0.00

1,144.97

1,144.97

CL21A1

U/M

82

KG

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


2

CL01A1

82

1.00000

TONE

79.76

79.76

MONTAREA STILPILOR DIN OTEL PT HALE INDUSTRIALE CO

1.43

1.43

MPLET ASAMBLATI AVIND<1T INCLUSIV

0.00

0.00

16.95

1,226.16

1.00

1.00

1,096.43

1,096.43

91.81

91.81

0.24

0.24

L:10151 -0001:6302242 -STILP DIN PROFILE U-I 10% TABL-PLATB G< 1T OL371N
3

CL04A1

82

1.00000

TONE

MONTAREA GRINZILOR PLINE DIN OTEL COMPLET ASAMBLAT

0.00

0.00

19.51

1,188.49

1.00

1.00

994.29

994.29

198.52

198.52

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

0.00

0.00

RINZI METALICE

0.00

0.00

84.37

1,192.81

1.04

1.04

0.00

0.00

E SUB 1T

L:10120 -0010:6300115 -GRINDA SIMPLA INIM.PL. I= 501- 800MM G=1,0- 2,0T OL371N
4

CL16B1

82

L:10131 -0001:6304721 -PANA SIMPLA DIN OTEL U SAU I


5

AUT1373

1.00000

TONE

82

G>01 OL371N

ORE

3.50000

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


IMBURI

MDTC4644010

82

BUCATA

TRANSPORT UTILAJ 10KM 65123025 AUTOMACARA BRAT


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

Sistem informatic proiectat de SofteH Plus srl. Tel:323.78.37

2.00000

0.00

0.00

64.71

226.47

0.00

0.00

0.00

226.47

0.00

0.00

0.00

0.00

0.00

0.00

905.88

1,811.76

0.00

0.00

0.00

1,811.76

0.00

0.00

Data listarii:6/20/2013 Pag.1

Pozitie
Cod resursa
Corectii
Denumire resursa
Observatii
Liste anexa

MDTA4644A1

U/M

82

BUCATA

Cantitate

Pret materiale
Pret manopera
Pret utilaj
Pret transport
Nr.ore/UM
Greutate/UM

Val. materiale
Val. manopera
Val. utilaj
Val. transport
TOTAL A
Greutate totala

1.00000

0.00

0.00

MONTARE COMPLETA UTILAJ 65123025 AUTOMACARA BRAT


ZABRELE K162 KRAZ 16TF 15-19,9 TF

MDTB4644A1

82

BUCATA

1.00000

DEMONT PARTIALA UTILAJ 65123025 AUTOMACARA BRAT


ZABRELE K162 KRAZ 16TF 15-19,9 TF

10

11

12

IZD04D1

82

1.00000

TONE

0.00

0.00

90.59

90.59

0.00

0.00

0.00

90.59

0.00

0.00

0.00

0.00

0.00

0.00

90.59

90.59

0.00

0.00

0.00

90.59

0.00

0.00

70.02

70.02

3.21

3.21

VOPSIRE CU APARAT AER COMPR VOPSEA ULEI PE CONF SI

1.57

1.57

CONSTR MET PROFILE 8-12MM 2STRATURI

0.00

0.00

1.37

74.80

IZD05B1

82

1.00000

TONE

0.01

0.01

29.00

29.00

9.59

9.59

GRUNDUIRE MANUALA 1 STRAT CU VOPSEA DE MINIU LA CO

0.00

0.00

NSTRUCTII METALICE

0.00

0.00

4.07

38.58

0.00

0.00

0.76

0.61

CP21E1

82

BUCATA

0.80000

1.06

0.85

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

0.00

0.00

PC-60 D=18-28MM

0.00

0.00

0.45

1.46

0.00

0.00

0.03

0.02

0.12

0.08

0.00

0.00

0.00

0.00

0.05

0.11

0.00

0.00
3,336.22
384.13
2,222.65
0.00
5,943.00

M1J38A1

82

BUCATA

0.70000

MARCAREA PRIN POANSONARE A LINIILOR TEHNOLOGICE

Greutate totala
Total ore

3.058943
163

Total materiale
Total manopera
Total utilaj
Total transport
Total A

OFERTANT

Recapitulatie
Gr= 3,059 to

Coef.

Sistem informatic proiectat de SofteH Plus srl. Tel:323.78.37

Material
A

Manopera
B

Utilaj
C

Data listarii:6/20/2013 Pag.2

Pozitie
Cod resursa
Corectii
Denumire resursa
Observatii
Liste anexa

U/M

1)Total A-Cheltuieli directe


a.Tr. aproviz
A*
b.Tr.auto
c.Tr.gara-sant. Gr*
d.Retrib.maistri B*
e.Impozit
(B+d)*
f.C.A.S. (B+d+e)*
g.CASS (B+d+e)*
h.Aj.somaj(B+d+e)*
i.Fd.risc (B+d+e)*
j.Fd.invat. (B+d+e)*
k.C.C.I.
(B+d+e)*

Cantitate

Pret materiale
Pret manopera
Pret utilaj
Pret transport
Nr.ore/UM
Greutate/UM

Val. materiale
Val. manopera
Val. utilaj
Val. transport
TOTAL A
Greutate totala

3,336.22

384.13

2,222.65

233.54

7.000%

0.00
0.000%
0.000%

79.89839887
19.97459972
1.920634588
2.665840808
3.2650788
0.960317294

20.800%
5.200%
0.500%
0.694%
0.850%
0.250%
0.000%

2)Total B-Cheltuieli directe


m.Ch.indirecte TB*
n.Profit
(TB+m)*
o.O.S. (TB+m+n)*

3,569.76

492.81

2,222.65

12.000%
5.000%
0.000%

3)Total cheltuieli
T.V.A.

24.000%

TOTAL DEVIZ ANALITIC

EURO 4,25 RON

Sistem informatic proiectat de SofteH Plus srl. Tel:323.78.37

Data listarii:6/20/2013 Pag.3

3,5 ORE/TO

Sistem informatic proiectat de SofteH Plus srl. Tel:323.78.37

Data listarii:6/20/2013 Pag.4

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 Pag.5

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 Pag.6

You might also like