Deviz General
of 6
Transcript of Deviz General
-
Bransament monofazat aerian cu suport acoperis 20m
Poz. Denumire UM Cantitate Pret unitar Pret total1
buc
1.00 71.25 71.25Material 0.00 0.00Manopera 71.25 71.25Utilaj 0.00 0.00Transport 0.00 0.00
2
buc
1.00 39.62 39.62Material 0.00 0.00Manopera 39.62 39.62Utilaj 0.00 0.00Transport 0.00 0.00
3 Conductor al. T2XIR 16+25 mmp
Material
28.00 4.10 114.80Material 4.10 114.80Manopera 0.00 0.00Utilaj 0.00 0.00Transport 0.00 0.00
4 Bratara...montare executata la sol
buc
6.00 7.19 43.14Material 0.00 0.00Manopera 7.19 43.14Utilaj 0.00 0.00Transport 0.00 0.00
5
kg
2.00 0.70 1.40Material 0.70 1.40Manopera 0.00 0.00Utilaj 0.00 0.00Transport 0.00 0.00
6
tona
0.30 3.51 1.05Material 0.00 0.00Manopera 3.51 1.05Utilaj 0.00 0.00Transport 0.00 0.00
7
tona
1.00 26.45 26.45Material 0.00 0.00Manopera 0.00 0.00Utilaj 0.00 0.00Transport 26.45 26.45
8
buc
2.00 5.23 10.46Material 3.25 6.50Manopera 1.98 3.96Utilaj 0.00 0.00Transport 0.00 0.00
9 Papuc alum 16mmp presat
buc
2.00 1.98 3.96Material 1.98 3.96Manopera 0.00 0.00Utilaj 0.00 0.00Transport 0.00 0.00
MaterialManopera Utilaj Transport Total126.66 87.77 0.00 26.45 312.13
Procent
Demontare bransament monofazat existent
Montarea pe stalpi a cablurilor de energie electrica de joasa tensiune armate cu manta si izolatie de PVC sau a coloanelor electrice si racordarea lor...montarea cablului sub 1 kV
Banda din otel lam.cald s908 1,5x 20 OL 37-1n
Transportul...materialelor cu roaba pe pneuri inc aruncare desc rasturnare grup1-3 distanta 10m
Transportul rutier al...materialelor,semifabricatelor cu autobasculanta pe dist.= 50 km.
Racordare conducta al. ap. sau mot. la borne. tab. el. pe marm. ,met. ,sau caps. ,cond. cu sect....10 sau 16mmp
Cheltuieli
directe
-
423.76 137 28.08 17.8 606.64
Alte cheltuieli directeCAS 20,80% 0.00 28.50 0.00 0.00 28.50CASS 5,2% 0.00 7.12 0.00 0.00 7.12SOMAJ 0,5% 0.00 0.69 0.00 0.00 0.69FOND CREANTE 0,25% 0.00 0.34 0.00 0.00 0.34FOND RISC SI boli prof 0,30% 0.00 0.41 0.00 0.00 0.41INDEMNIZATII SI 0,85 0.00 1.16 0.00 0.00 1.16
Total cheltuieli directe 423.76 175.22 28.08 17.80 644.86Cheltuieli indirecteIndirecte 8% 33.90 14.02 2.25 1.42 51.59Total cheltuieli indirecte 457.66 189.24 30.33 19.22 696.45ProfitBeneficiu 6% 27.46 11.35 1.82 1.15 41.79Total 485.12 200.60 32.15 20.38 738.24
Total general fara TVA 738.24TVA 24% 177.18
Total general 915.42
directe
-
Bransament monofazat aerian cu suport acoperis 20m
Poz. Denumire UM Cantitate Pret unitar Pret total1
buc
1.00 71.25 71.25Material 0.00 0.00Manopera 71.25 71.25Utilaj 0.00 0.00Transport 0.00 0.00
2
buc
1.00 39.62 39.62Material 0.00 0.00Manopera 39.62 39.62Utilaj 0.00 0.00Transport 0.00 0.00
3 Conductor al. T2XIR 16+25 mmp
Material
28.00 4.10 114.80Material 4.10 114.80Manopera 0.00 0.00Utilaj 0.00 0.00Transport 0.00 0.00
4 Bratara...montare executata la sol
buc
6.00 7.19 43.14Material 0.00 0.00Manopera 7.19 43.14Utilaj 0.00 0.00Transport 0.00 0.00
5
kg
2.00 0.70 1.40Material 0.70 1.40Manopera 0.00 0.00Utilaj 0.00 0.00Transport 0.00 0.00
6
tona
0.30 3.51 1.05Material 0.00 0.00Manopera 3.51 1.05Utilaj 0.00 0.00Transport 0.00 0.00
7
tona
1.00 26.45 26.45Material 0.00 0.00Manopera 0.00 0.00Utilaj 0.00 0.00Transport 26.45 26.45
8
buc
2.00 5.23 10.46Material 3.25 6.50Manopera 1.98 3.96Utilaj 0.00 0.00Transport 0.00 0.00
9 Papuc alum 16mmp presat
buc
2.00 1.98 3.96Material 1.98 3.96Manopera 0.00 0.00Utilaj 0.00 0.00Transport 0.00 0.00
MaterialManopera Utilaj Transport Total126.66 87.77 0.00 26.45 312.13
Procent
Demontare bransament monofazat existent
Montarea pe stalpi a cablurilor de energie electrica de joasa tensiune armate cu manta si izolatie de PVC sau a coloanelor electrice si racordarea lor...montarea cablului sub 1 kV
Banda din otel lam.cald s908 1,5x 20 OL 37-1n
Transportul...materialelor cu roaba pe pneuri inc aruncare desc rasturnare grup1-3 distanta 10m
Transportul rutier al...materialelor,semifabricatelor cu autobasculanta pe dist.= 50 km.
Racordare conducta al. ap. sau mot. la borne. tab. el. pe marm. ,met. ,sau caps. ,cond. cu sect....10 sau 16mmp
Cheltuieli
directe
-
403.23 169 0 0 572.23
Alte cheltuieli directeCAS 20,80% 0.00 35.15 0.00 0.00 35.15CASS 5,2% 0.00 8.79 0.00 0.00 8.79
SOMAJ 0,5% 0.00 0.85 0.00 0.00 0.85FOND CREANTE 0,25% 0.00 0.42 0.00 0.00 0.42FOND RISC SI boli prof 0,30% 0.00 0.51 0.00 0.00 0.51INDEMNIZATII SI 0,85 0.00 1.44 0.00 0.00 1.44
Total cheltuieli directe 403.23 216.15 0.00 0.00 619.38Cheltuieli indirecteIndirecte 8% 32.26 17.29 0.00 0.00 49.55Total cheltuieli indirecte 435.49 233.44 0.00 0.00 668.93ProfitBeneficiu 6% 26.13 14.01 0.00 0.00 40.14Total 461.62 247.45 0.00 0.00 709.07
Total general fara TVA 709.07TVA 24% 170.18
Total general 879.24
directe
-
Material Manopera Utilaj Transport Total0.00 0.00 0.00 0.00 0.00
Procentdirecte 343.76 134.56 23.34 0 501.66
Alte cheltuieli directeCAS 20,80% 0.00 27.99 0.00 0.00 27.99CASS 5,2% 0.00 7.00 0.00 0.00 7.00SOMAJ 0,5% 0.00 0.67 0.00 0.00 0.67FOND CREANTE 0,2 0.00 0.34 0.00 0.00 0.34FOND RISC SI boli pro 0.00 0.40 0.00 0.00 0.40INDEMNIZATII SI 0,85 0.00 1.14 0.00 0.00 1.14
Total cheltuieli direct 343.76 172.10 23.34 0.00 539.20Cheltuieli indirecteIndirecte 8% 27.50 13.77 1.87 0.00 43.14Total cheltuieli indire 371.26 185.87 25.21 0.00 582.34ProfitBeneficiu 6% 22.28 11.15 1.51 0.00 34.94Total 393.54 197.02 26.72 0.00 617.28
Total general fara TVA 617.28TVA 24% 148.15
Total general 765.43
Cheltuielidirecte
Sheet1br.mfz cu suport acoperis-20m
