Embed Size (px)
Citation preview
8/7/2019 deviz general ostrov drum nou
http://slidepdf.com/reader/full/deviz-general-ostrov-drum-nou 1/16
in lei/euro la cursul lei/euro din 18.03.2008 1 euro =
Nr. crt.VALOARE (FARA T.V.A) TVA VALOARE (INCL
MII LEI MII euro MII LEI MII LEI
1 2 3 4 5 6
Capitolul 1- Cheltuieli pentru obtinerea si amenajrea terenului
1.1 Obtinerea terenului
1.2 Amenajarea terenului
1.3
Total cap. 1 0.00 0.00 0.00 0.00
Capitolul 2 - Cheltuieli pentru asigurarea utilitãtilor necesare obiectivului
2.1 0.00 0.00 0.00
TOTAL CAP. 2 0.00 0.00 0.00 0.00
Capitolul 3 - Cheltuieli pentru proiectare si asistenta tehnicã
3.1 Studii de teren 0.00 0.00 0.00
Studii geo 5.88 1.58 1.12 7.00
Subtotal 3.1 5.88 1.58 1.12 7.00
3.2
Avize si acorduri 3.36 0.90 0.64 4.00
Subtotal 3.2 3.36 0.90 0.64 4.00
3.3 Proiectare si engineering
Proiectare PT + CS + DE 22.34 5.99 4.24 26.58
Studiu de fezabilitate 17.60 4.72 3.34 20.94
0.00 0.00 0.00
Verificarea tehnica a proiectariii 0.67 0.18 0.13 0.80
Subtotal 3.3 40.61 10.89 7.72 48.32
3.4
Proceduri de achizitie publica 5.88 1.58 1.12 7.00
Subtotal 3.4 5.88 1.58 1.12 7.00
3.5 Consultantã
Consultanta 10.00 2.68 1.90 11.90
Subtotal 3.5 10.00 2.68 1.90 11.90
3.6 Asistentã tehnica
1.12 0.30 0.21 1.33
Supraveghere lucrari 7.56 2.03 1.44 9.00
Subtotal 3.6 8.68 2.33 1.65 10.33
Total cap. 3 74.41 19.96 14.14 88.55Capitolul 4-Cheltuieli pt. investitia de baza
4.1 Constructii si instalatii
Ob 1–Strada 1 720.31 193.19 136.86 857.16
Ob 2–Strada 2 532.50 142.82 101.18 633.68
Ob 3–Strada 3 124.31 33.34 23.62 147.93
Subtotal 4.1 1377.12 369.35 261.65 1638.77
4.2 Montaj utilaj tehnologic
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
Subtotal 4.2 0.00 0.00 0.00 0.00
4.3 Utilaje,echipamente tehnologice si functionale cu montaj
0.00 0.00 0.00 0.000.00 0.00 0.00 0.00
DEVIZ GENERAL (conform HG 28/9.01.2008) privind cheltuielile realizarii obiectivului: MODERNIZARE DRUMURI COMUNA OS
Denumirea capitolelor sisubcapitolelor de cheltuieli
Amenajãri pentru protectiamediului si aducerea la stareainitiala
Taxe pt. obt. de avize,acordurisi autorizatii
Organizarea procedurilor deachizitie
Asistenta tehnica din parteaproiectant
8/7/2019 deviz general ostrov drum nou
http://slidepdf.com/reader/full/deviz-general-ostrov-drum-nou 2/16
Subtotal 4.3 0.00 0.00 0.00 0.00
4.4
Utilaj multifunctional 205.07 55.00 38.96 244.03
Subtotal 4.4 205.07 55.00 38.96 244.03
4.5 Dotari
0.00 0.00 0.00 0.00Subtotal 4.5 0.00 0.00 0.00 0.00
4.6 Active necorporale
Subtotal 4.6 0.00 0.00 0.00 0.00
Total cap. 4 1582.19 424.35 300.62 1882.80
Capitolul 5 - alte cheltuieli
5.1 Organizare de santier
5.1.1. lucrari de constructii 28.92 7.76 5.49 34.41
5.1.2. chelt.conexe org.de santier 13.77 3.69 2.62 16.39
Subtotal 5.1 42.69 11.45 8.11 50.80
5.2 Comisioane,taxe,cote legale,consum de finantare
11.25 3.02 2.14 13.396.95 1.87 1.32 8.28
Subtotal 5.2 18.20 4.88 3.46 21.66
5.3 Cheltuieli diverse si neprevazute
8.28 2.22 1.57 9.86
Subtotal 5.3 8.28 2.22 1.57 9.86
Total cap. 5 69.18 18.55 13.14 82.32
Capitolul 6 - Cheltuieli pentru probe tehnologice si teste si predare la beneficiar
6.1 - -
6.2 Probe tehnologice si teste - -
Total cap. 6 0.00 0.00 0.00 0.00
TOTAL GENERAL 1725.78 462.86 327.90 2053.67din care C+M 1377.12 369.35 261.65 1638.77
PROIECTANT, SUBPROIECTANT
Utilaje fara montaj siechipamente de transport
Cote ISC [0,8 % X (C+M + 5.1.1)]Comision CSC [0,5 % X (C+M + 5.1.1)]
Diverse si nepravazute [5% X (cap 1 + cap 2 +
cap 3+ cap 4)]
Pregatirea personalului deexploatare
8/7/2019 deviz general ostrov drum nou
http://slidepdf.com/reader/full/deviz-general-ostrov-drum-nou 3/16
3.7285
USIV T.V.A)
MII euro
7
0.00
0.00
0.00
0.00
1.88
1.88
1.07
1.07
7.13
5.62
0.00
0.21
12.96
1.88
1.88
3.19
3.19
0.36
2.41
2.77
23.75
229.90
169.96
39.67
439.53
0.00
0.00
0.00
0.000.00
TROV
8/7/2019 deviz general ostrov drum nou
http://slidepdf.com/reader/full/deviz-general-ostrov-drum-nou 4/16
0.00
65.45
65.45
0.000.00
0.00
504.98
9.23
4.40
13.63
3.59
2.22
5.81
2.64
2.64
22.08
-
-
0.00
550.80
439.53
8/7/2019 deviz general ostrov drum nou
http://slidepdf.com/reader/full/deviz-general-ostrov-drum-nou 5/16
tr I 78.22 93.08
tr II 1827.52 2174.75
1905.75 2267.84
0
0
0
26.84 31.94
tr 2 38.89 46.28
tr3 798.16 949.81
tr4 737.57 877.71
1601.47 1905.75
8/7/2019 deviz general ostrov drum nou
http://slidepdf.com/reader/full/deviz-general-ostrov-drum-nou 6/16
LUCRAREA DE EXECUTAT LUNI
1 2 3 4 5 6
Consultanta 1.98 1.98 1.98 1.98 1.98 1.98
Supraveghere lucrari si asistenta tehnic 1.72 1.72 1.72 1.72 1.72 1.72
Organizare de santier 50.80
Lucrari Strada Libertatii 285.72 285.72 285.72
Lucrari Strada Teiului 316.84 316.84
Lucrari Strada Cismelutei 147.93
Utilaj multifunctional 244.03
54.51 289.43 289.43 606.27 712.5 3.7
tr1
tr2
Receptie preliminara remedieri, receptiela terminarea lucrarilor
8/7/2019 deviz general ostrov drum nou
http://slidepdf.com/reader/full/deviz-general-ostrov-drum-nou 7/16
8/7/2019 deviz general ostrov drum nou
http://slidepdf.com/reader/full/deviz-general-ostrov-drum-nou 8/16
LUCRAREA DE EXECUTAT LUNI
1 2 3 4 5 6
Consultanta
Supraveghere lucrari si asistenta tehnica
Organizare de santier
Lucrari Strada Libertatii
Lucrari Strada Teiului
Lucrari Strada Cismelutei
Utilaj multifunctional
1955.83
ESALONAREA COSTURILOR (MII LEI)
54.51
289.43
289.43
606.27
712.5
3.7
TOTAL 1955.83
731.20
1322.47
2053.67
Receptie preliminara remedieri, receptiela terminarea lucrarilor
8/7/2019 deviz general ostrov drum nou
http://slidepdf.com/reader/full/deviz-general-ostrov-drum-nou 9/16
8/7/2019 deviz general ostrov drum nou
http://slidepdf.com/reader/full/deviz-general-ostrov-drum-nou 10/16
în mii lei si euro, la cursul lei/euro din 18.03.2008 1 euro =
3.73
Valoarea fãrã TVATVA
Nr. DenumireCrt. MII lei Mii euro MII lei MII lei
1 2 3 4 5 6 7I – LUCRÃRI DE CONSTRUCTII SI INSTALATII
1 Curatire vegetatie in ampriza 2.15 0.58 0.41 2.56 0.69
2 Scarificare, compactare si nivelare 33.66 9.03 6.4 40.06 10.74
3 Compactare pat drum 6.15 1.65 1.17 7.32 1.96
4 Strat de uzura 51.80 13.89 9.84 61.64 16.53
5 Strat de legatura 63.97 17.16 12.15 76.12 20.42
6 Strat de balast stabilizat 12 cm 45.63 12.24 8.67 54.31 14.56
7 Strat de balast pentru reprofilare 5 cm 6.33 1.70 1.2 7.54 2.02
8 Santuri pereate triunghiulare 33.75 9.05 6.41 40.16 10.77
9 Rigola carosabila dreptunghiulara 251.78 67.53 47.84 299.61 80.36
10 Podete la drumuri laterale 37.29 10.00 7.08 44.37 11.90
0.00 0 0.00 0.00
TOTAL I 532.50 142.82 101.18 633.68 169.96
II - MONTAJMontaj utilaje si echipamente tehnologice
1 0.00 0 0.00 0.00
TOTAL II 0.00 0.00 0 0.00 0.00
III – PROCURAREUtilaje si echipamente tehnologice
0.00 0 0.00 0.00
Utilaje0.00 0 0.00
Utilaje si echipamente fara montaj
0.00 0 0.00
Dotari
0.00 0.00 0 0.00 0.00
0.00 0.00 0 0.00 0.00
TOTAL III 0.00 0.00 0 0.00 0.00
TOTAL (TOTAL I + TOTAL II + TOTAL III ) 532.50 142.82 101.18 633.68 169.96
PROIECTANT, SUBPROIECTANT
Devizul obiectului: 2 - STRADA 2 (Teiului)
Valoareainclusiv TVA
MII
euro
8/7/2019 deviz general ostrov drum nou
http://slidepdf.com/reader/full/deviz-general-ostrov-drum-nou 11/16
în mii lei si euro, la cursul lei/euro din 05.11. 2007 1 euro =
3.73
Valoarea fãrã TVATVA
Nr. DenumireCrt. MII lei Mii euro MII lei MII lei
1 2 3 4 5 6 7I – LUCRÃRI DE CONSTRUCTII SI INSTALATII
1 Curatire vegetatie in ampriza 0.98 0.26 0.19 1.16 0.31
2 Scarificare, compactare si nivelare 12.72 3.41 2.42 15.13 4.06
3 Compactare pat drum 2.1 0.56 0.4 2.5 0.67
4 Strat de uzura 19.32 5.18 3.67 22.99 6.17
5 Strat de legatura 23.95 6.42 4.55 28.5 7.65
6 Strat de balast stabilizat 12 cm 18.25 4.90 3.47 21.72 5.83
7 Strat de balast pentru reprofilare 5 cm 2.53 0.68 0.48 3.01 0.81
8 Santuri pereate triunghiulare 12.75 3.42 2.42 15.17 4.07
9 Rigola carosabila dreptunghiulara 31.71 8.50 6.02 37.73 10.12
0.00 0 0 0.00
TOTAL I 124.31 33.34 23.62 147.93 39.67
II - MONTAJMontaj utilaje si echipamente tehnologice
1 0.00 0 0.00
TOTAL II 0.00 0.00 0 0.00 0.00
III – PROCURAREUtilaje si echipamente tehnologice
0.00 0 0.00Utilaje
0.00 0 0.00
Utilaje si echipamente fara montaj
0.00 0 0.00
Dotari
0.00 0.00 0 0.00 0.00
0.00 0.00 0 0.00 0.00
TOTAL III 0.00 0.00 0 0.00 0.00
0
TOTAL (TOTAL I + TOTAL II + TOTAL III ) 124.31 33.34 23.62 147.93 39.67
PROIECTANT, SUBPROIECTANT
Valoareainclusiv TVA
MII
8/7/2019 deviz general ostrov drum nou
http://slidepdf.com/reader/full/deviz-general-ostrov-drum-nou 12/16
8/7/2019 deviz general ostrov drum nou
http://slidepdf.com/reader/full/deviz-general-ostrov-drum-nou 13/16
8/7/2019 deviz general ostrov drum nou
http://slidepdf.com/reader/full/deviz-general-ostrov-drum-nou 14/16
8/7/2019 deviz general ostrov drum nou
http://slidepdf.com/reader/full/deviz-general-ostrov-drum-nou 15/16
MODERNIZARE DRUMURI PROIECT NR
COMUNA OSTROV 355/2008
ALTE CHELTUIELI
1 euro = 3.73
Nr. Subcap. DENUMIRE TVA VALOARE fara TV
crt. CHELTUIELI
mii lei mii EURO mii lei mii lei mii EURO
1 3.1. Studii teren 7.00 1.88 1.12 5.88 1.58
2 3.2 Avize si acorduri 4.00 1.07 0.64 3.36
3 3.3Proiectare si subproiectare 2.9% x
47.5212.75 7.59 39.94 10.71
1638.77
4 3.6 0.80 0.21 0.13 0.67 0.1822.34
5 3.4 7.00 1.88 1.12 5.88 1.58
6 3.5 Consultanta 10.00 2.68 1.60 8.40 2.25
7 3.6 1.12 0.30 0.18 0.94 0.2522.34
8 3.6 Supraveghere lucrari 9.00 2.41 1.44 7.56 2.03
9 5.1.1 34.41 9.23 5.49 28.92 7.761377.12
10 5.1.2
16.39 4.40 2.62 13.77 3.69
1377.12
11 5.2 Cote ISC (C+M+5.1.1) 0,8 % X 13.39 3.59 2.14 11.25 3.02
1406.0412 5.2 8.28 2.22 1.32 6.95 1.87
1390.89
12 5.3 Diverse si neprevazute 5% X 9.86 2.64 1.57 8.28 2.22
1656.60
VALOARE inclusivTVADin
Cheltuiele verificator de proiecte
Cheltuieli procedura de achizitie 5pers x 70 ore x 20 RON/ora
Asistante tehnica din partea
1post x 6 luni x 1500 RON/postOrganiz. de santier (lucrari de
Organiz de santier (lucrari conexe)1% x
Comision CSC ( C+M+5.1.2.)
8/7/2019 deviz general ostrov drum nou
http://slidepdf.com/reader/full/deviz-general-ostrov-drum-nou 16/16
PROIECTANT SUBPROIECTANT
![Metode API - integrare FGOISTORIC VERSIUNI Versiune Descriere Data 4.0 Emitere: - adaugare tip nou de factura: [TipFactura] = Deviz 23.11.2020 3.9 Incasare: - Metodele Incasare si](https://img.pdfslide.net/doc/110x75/60978b78e00a823f224679e9/metode-api-integrare-fgo-istoric-versiuni-versiune-descriere-data-40-emitere.jpg)
