Lucrari de amenajare peisagistica

    SEAP
    ID
    DA24250515
    Data
    30 Octombrie 2019
    Valoare
    34.636,81 RON
    Stare
    Oferta acceptata
    Autoritatea contractanta
    4055750 - SPITALUL JUDETEAN DE URGENTA BUZAU
    Localitate
    Buzau, Buzau
    Furnizor
    33093065 - DOMENII PREST SERV SRL
    Tipul contractului
    Lucrari
    Cod CPV
    45112710-5 - Lucrari de arhitectura peisagistica a spatiilor verzi (Rev.2)
    Descriere:
    Deviz amenajare peisagistica si confectii metalice SECTIUNEA TEHNICA SECTIUNEA FINANCIARA Nr. Capitol de lucrari U.M. Cantitatea Pretul unitar (fara TVA) - Lei - TOTALUL (fara TVA) - Lei - 0 1 2 3 4 5 = 3 x 4 1 1 - Cupressocyparis Leylandii Variegata buc 2.00 185.00 370.00 1 2 - Chamaecyparis blue arrow buc 1.00 150.00 150.00 1 3 - Cupressus arizonica forma pon-pon buc 1.00 350.00 350.00 1 4 - Cotoneaster horizontalis buc 16.00 30.00 480.00 1 5 - Pennisetum alopecuroides buc 6.00 30.00 180.00 1 6 - Euonimus buc 2.00 30.00 60.00 1 7 - Chamaecyparis buc 3.00 65.00 195.00 1 8 - Juniperus buc 5.00 80.00 400.00 1 9 - Yucca filamentosa buc 6.00 55.00 330.00 1 10 - Cotoneaster 10lt buc 1.00 45.00 45.00 1 11 - Juniperus virginiana grey owl buc 1.00 115.00 115.00 1 12 - Thuja danica buc 1.00 115.00 115.00 1 13 - Buddleja davidii buc 3.00 55.00 165.00 1 14 - Cortaderia buc 3.00 45.00 135.00 1 15 - Juniperus blue star 7lt buc 6.00 60.00 360.00 1 16 - Picea glauca conica buc 1.00 250.00 250.00 1 17 - Taxus baccata buc 4.00 70.00 280.00 1 18 - Juniperus media gold star buc 1.00 300.00 300.00 1 19 - Piatra ornamentala mp 15.00 20.00 300.00 1 20 - Gazon rulou mp 472.00 32.00 15,104.00 1 21 - Transport plante Niscov (Buzau-Niscov=12km) km 12.00 1.56 18.72 2 TSG05A1 - Doborarea manuala a arborilor de rasinoase si foioase,inclusiv transportarea manuala a materialului in gramezi,in afara sau in zona lucrarilor,arborii fiind de esente : rasinoase arborii avand diamentrul de 10-30 CM buc 2.00 34.
    Achizitii
    34.636,81 RON
    Cantitate: 1
    Unitate masura: bucata
    Lucrari de amenajare peisagistica
    Deviz amenajare peisagistica si confectii metalice SECTIUNEA TEHNICA SECTIUNEA FINANCIARA Nr. Capitol de lucrari U.M. Cantitatea Pretul unitar (fara TVA) - Lei - TOTALUL (fara TVA) - Lei - 0 1 2 3 4 5 = 3 x 4 1 1 - Cupressocyparis Leylandii Variegata buc 2.00 185.00 370.00 1 2 - Chamaecyparis blue arrow buc 1.00 150.00 150.00 1 3 - Cupressus arizonica forma pon-pon buc 1.00 350.00 350.00 1 4 - Cotoneaster horizontalis buc 16.00 30.00 480.00 1 5 - Pennisetum alopecuroides buc 6.00 30.00 180.00 1 6 - Euonimus buc 2.00 30.00 60.00 1 7 - Chamaecyparis buc 3.00 65.00 195.00 1 8 - Juniperus buc 5.00 80.00 400.00 1 9 - Yucca filamentosa buc 6.00 55.00 330.00 1 10 - Cotoneaster 10lt buc 1.00 45.00 45.00 1 11 - Juniperus virginiana grey owl buc 1.00 115.00 115.00 1 12 - Thuja danica buc 1.00 115.00 115.00 1 13 - Buddleja davidii buc 3.00 55.00 165.00 1 14 - Cortaderia buc 3.00 45.00 135.00 1 15 - Juniperus blue star 7lt buc 6.00 60.00 360.00 1 16 - Picea glauca conica buc 1.00 250.00 250.00 1 17 - Taxus baccata buc 4.00 70.00 280.00 1 18 - Juniperus media gold star buc 1.00 300.00 300.00 1 19 - Piatra ornamentala mp 15.00 20.00 300.00 1 20 - Gazon rulou mp 472.00 32.00 15,104.00 1 21 - Transport plante Niscov (Buzau-Niscov=12km) km 12.00 1.56 18.72 2 TSG05A1 - Doborarea manuala a arborilor de rasinoase si foioase,inclusiv transportarea manuala a materialului in gramezi,in afara sau in zona lucrarilor,arborii fiind de esente : rasinoase arborii avand diamentrul de 10-30 CM buc 2.00 34.14 68.28 material: 0.00 0.00 manopera: 34.14 68.28 utilaj: 0.00 0.00 transport: 0.00 0.00 3 TSG05B1 - Doborarea manuala a arborilor de rasinoase si foioase,inclusiv transportarea manuala a materialului in gramezi,in afara sau in zona lucrarilor,arborii fiind de esente : rasinoase arborii avand diamentrul de 31-50 buc 2.00 88.98 177.97 material: 0.00 0.00 manopera: 88.98 177.97 utilaj: 0.00 0.00 transport: 0.00 0.00 4 TSG07A1 - Scoaterea cu mijloace manuale a cioatelor de foioase tari si de brad si transportarea materialului lemnos in depozite,in afara sau in zona lucrarilor,transportul facandu-se : prin purtare manuala diametrul cioatelor sau radacinilor de 10-30 cm buc 4.00 51.76 207.02 material: 0.00 0.00 manopera: 51.76 207.02 utilaj: 0.00 0.00 transport: 0.00 0.00 5 TSH28A1 - Taieri de corectie puieti de arbori,pina la 7M inaltime buc 2.00 10.17 20.34 material: 0.00 0.00 manopera: 10.17 20.34 utilaj: 0.00 0.00 transport: 0.00 0.00 6 TSH28B1 - Taieri de corectie puieti de arbori,peste 7M inaltime buc 1.00 14.16 14.16 material: 0.00 0.00 manopera: 14.16 14.16 utilaj: 0.00 0.00 transport: 0.00 0.00 7 TSG03D1 - Defrisarea manuala a suprafetelor impadurite cu tufisuri si arbusti cu diametrul de pana la 10 cm,inclusiv transportarea materialului lemnos in gramezi,in afara sau in zona lucrarilor cu scoaterea radacinilor pentru suprafetele mai mici de 500 mp 100 mp 0.15 345.04 51.76 material: 0.00 0.00 manopera: 345.04 51.76 utilaj: 0.00 0.00 transport: 0.00 0.00 8 TSH04D1 - Mobilizarea manuala a solului in vederea asigurarii prizei cu stratu vegetal,nivelarea si finisarea suprafetelor dupa mobilizarea solului teren tare la adancimea de 10 CM mp 15.00 5.08 76.27 material: 0.00 0.00 manopera: 5.08 76.27 utilaj: 0.00 0.00 transport: 0.00 0.00 9 TSH25A1 - Plantari cu balot de pamant executate manuale la arbusti de trandafiri si buxus forme buc 58.00 26.88 1,558.85 material: 0.00 0.00 manopera: 26.88 1,558.85 utilaj: 0.00 0.00 transport: 0.00 0.00 10 TSH25B1 - Plantari cu balot de pamant executate manuale la arbori foiosi si rasinosi cu diam. <10cm buc 5.00 124.76 623.80 material: 0.00 0.00 manopera: 124.76 623.80 utilaj: 0.00 0.00 transport: 0.00 0.00 11 TSG02A1 - Curatarea terenului de iarba si buruieni (decopertare/sapare adancime 5cm) montare gazon rulou 100 mp 4.72 119.49 564.01 material: 0.00 0.00 manopera: 119.49 564.01 utilaj: 0.00 0.00 transport: 0.00 0.00 12 SPVC93A - Udare suprafete cu furtun la 100 mp mp 4.72 58.11 274.29 material: 0.00 0.00 manopera: 58.11 274.29 utilaj: 0.00 0.00 transport: 0.00 0.00 13 CL12XC - Confectii metalice diverse (1 buc suport bicicleta 3700x800x700mm, 16 buc stalpi delimitare 1000mm inaltime) buc 1.00 540.11 540.11 material: 104.27 104.27 manopera: 435.84 435.84 utilaj: 0.00 0.00 transport: 0.00 0.00 13 01 - Teava rectangulara 60x40x3 (6m/bara) ml 24.00 13.87 332.88 13 02 - Teava rectangulara 60x40x2 (6m/bara) ml 24.00 10.28 246.72 13 03 - Teava constructii 3/8 (6m/bara) ml 42.00 2.37 99.54 13 04 - Capac teava buc 10.00 1.60 16.00 14 IZD03A - Vopsirea confectiilor si constructiilor metalice cu un strat de vopsea de din profile, cu grosimi intre 8 MM si 12 MM inclusiv, cu pensula de de mana tona 0.26 80.09 21.14 material: 50.13 13.23 manopera: 29.96 7.91 utilaj: 0.00 0.00 transport: 0.00 0.00 TOTAL 1 (Cheltuieli directe) Greutate Materiale (tone) Ore Manopera Material Manopera Utilaj Transport TOTAL 0.00 224.70 20,515.36 4,080.50 0.00 0.00 24,595.87 Recapitulatie Valoare Material Manopera Utilaj Transport TOTAL Alte cheltuieli directe Contribuția asiguratorie pentru muncă 2.2500 % 0.00 91.81 0.00 0.00 91.81 T2 = T1 + Alte cheltuieli directe 20,515.36 4,172.31 0.00 0.00 24,687.68 Cheltuieli indirecte Cheltuieli indirecte 22.0000 % 4,513.38 917.91 0.00 0.00 5,431.29 T3 = T2 + Cheltuieli indirecte 25,028.74 5,090.22 0.00 0.00 30,118.97 Beneficiu Profit 15.0000 % 3,754.31 763.53 0.00 0.00 4,517.84 T4 = T3 + Beneficiu 28,783.06 5,853.75 0.00 0.00 34,636.81 TOTAL GENERAL (fara TVA) 34,636.81 TVA (19.00%) 6,580.99 TOTAL GENERAL (inclusiv TVA) 41,217.80