Documente Academic
Documente Profesional
Documente Cultură
OBIECTIV:
OBIECTUL:
Beneficiar:
Autoliv Romania
Proiectant:
Bens Corporation
Executant:
Bens Coprporation
Proiect:
Faza:
__________________
__________________
nr: ___
03.03.2014
SECTIUNEA TEHNICA
Nr.
SECTIUNEA FINANCIARA
Capitolul de lucrari
U.M. Cantitatea
0
1
OBIECTUL: Cort pe structura metalica h.streasina=6m
Pretul unitar
(exclusiv TVA)
-euro-
TOTALUL
(exclusiv TVA)
-euro-
5=3x4
Sapatura mecanizata,umplutura de
balast,copactare cu vibrocompactor
mc
250.000
CA03H#123
ore
Fundatii si platforma betonata pentru
cort(Beton armat 20 cm grosime)
greutate materiale
manopera
CS354
tone
ore
Ansamblu cort-achizitie si montaj
0.000
16,439.114
utilaj:
0.000
0.000
transport:
0.000
0.000
21.727
21.040
21,040.094
manopera:
0.687
686.804
utilaj:
0.000
0.000
transport:
0.000
0.000
49,570.377
49,570.377
732.500
mp
1,000.000
material:
650.000
buc
1.000
8,401.384
8,401.384
34,438.750
34,438.750
6,730.243
6,730.243
0.000
0.000
material:
30.279
17.107
17,107.243
manopera:
manopera:
utilaj:
transport:
ASD1235
0.078
76.670
ore
mp
Platforma incarcare tir+drum acces(borduri si
pavaj rutier sarcina utila=40tone)
greutate materiale
manopera
TNU152
tone
tone
tone
ore
1,000.000
30,279.354
13.172
13,172.111
utilaj:
0.000
0.000
transport:
0.000
0.000
119.345
110.192
26,446.099
manopera:
9.153
2,196.742
utilaj:
0.000
0.000
transport:
0.000
0.000
38.848
4,760.840
ore
mp
Tunel de legatura intre hala veche si hala
noua(cadre metalice h= 4m,acoperis
tabla.protectii laterale din tabla,pardosea
sclivisita din beton armat)
greutate materiale
manopera
21,726.899
2,687.000
material:
greutate materiale
manopera
16,439.114
65.756
manopera:
manopera
65.756
0.000
material:
215.254
32,880.000
240.000
material:
28,642.841
Pag 2
STADIUL FIZIC: Constructii
0
1
OBIECTUL: Cort pe structura metalica h.streasina=6m
5=3x4
buc
1.000
procent
Cheltuieli directe:
Recapitulatia:
Cheltuieli indirecte
tone
0.011
ore
3.700
2,650.104
994.659
1,655.445
1,655.445
utilaj:
0.000
0.000
transport:
0.000
0.000
manopera:
greutate materiale
manopera
2,650.104
994.659
material:
material
manopera
utilaj
transport
total
73,989.479
68,588.966
6,730.243
0.000
149,308.687
5.000 %
3,699.474
3,429.448
336.512
0.000
7,465.434
77,688.953
11,653.343
72,018.414
10,802.762
7,066.755
1,060.013
0.000
0.000
156,774.122
15.000 %
89,342.296
82,821.176
8,126.768
0.000
180,290.240
1,485.564
1,328.915
5,315.659
156.649
626.596
utilaj:
0.000
0.000
transport:
0.000
0.000
80.000
14.492
1,159.384
1.000
ansa
mblu material:
19,461.698
19,461.698
R_Autoliv
Profit
Total Inclusiv Profit:
23,516.118
greutate materiale
manopera
.L
6619061
HVWS
4.000
ansa
mblu material:
manopera:
0.168
tone
ore
Furtun cauciucat pentru incendiu tip D 1
s 2164
Incalzire:3 Generatoare de aer cald
94kw/genreator,arzator pe gaz
16.360
m
0.000
0.000
19,461.698
19,461.698
utilaj:
0.000
0.000
transport:
0.000
0.000
material:
913.418
291.641
291.641
manopera:
481.235
481.235
utilaj:
140.543
140.543
0.000
0.000
manopera:
0.167
manopera
ore
ansa
Instalatie de impamantare zona
cort:Impamantare cu:...conductor de otel
mblu
pentru legare la pamnt sau la nul a
receptoarelor sau aparatelor electrice
existente sau noi, instalat pe ziduri de
caramida sau beton, din banda de otel OB 37
de 20-40 mm, din otel beton OB 37 cu d=
8-16 mm, zincate, confectionarea si
0.004
tone
greutate materiale
0.850
ore
manopera
4826543
m
Conductor fctiff -750 1x 95
s 526
RpEB05A%**23
.L
TCB16B2*32
1.000
transport:
ore
5.620
913.418
1.010
1,432.767
1,447.095
1.000
ansa
mblu material:
14,785.921
14,785.921
0.000
0.000
14,785.921
14,785.921
utilaj:
0.000
0.000
transport:
0.000
0.000
manopera:
manopera
5,942.255
Pag 3
STADIUL FIZIC: Instalatii interioare
0
1
OBIECTUL: Cort pe structura metalica h.streasina=6m
5=3x4
1.000
ansa
mblu material:
APR17173145
ore
Instalatii electromecanice de detectie
incendiu-cu centrala de aspiratie
0.000
2,100.000
2,100.000
utilaj:
0.000
0.000
transport:
0.000
0.000
6,485.210
6,485.210
1.900
1.000
ansa
mblu material:
0.000
0.000
6,485.210
6,485.210
utilaj:
0.000
0.000
transport:
0.000
0.000
manopera:
manopera
ore
procent
Cheltuieli directe:
Recapitulatia:
Cheltuieli indirecte
2,100.000
0.000
manopera:
manopera
2,100.000
1.800
material
manopera
utilaj
transport
total
8,213.779
43,940.660
140.543
0.000
52,294.982
5.000 %
410.689
2,197.033
7.027
0.000
2,614.749
8,624.468
1,293.670
46,137.693
147.570
6,920.654
22.135
0.000
0.000
54,909.731
15.000 %
9,918.139
53,058.347
169.705
0.000
63,146.191
15,448.828
14,914.796
14,914.796
R_Autoliv
Profit
Total Inclusiv Profit:
8,236.460
greutate materiale
manopera
APR1313371
tone
ore
Instalatie de protectie:tip paratrasnet
1.000
ansa
mblu material:
534.032
534.032
utilaj:
0.000
0.000
transport:
0.000
0.000
3,917.115
3,917.115
manopera:
0.291
2.720
1.000
ansa
mblu material:
0.000
0.000
3,917.115
3,917.115
utilaj:
0.000
0.000
transport:
0.000
0.000
6,744.761
6,744.761
manopera:
manopera
APR1313172
1.500
ore
1.000
ansa
Instalatie de alimentare cu energie electrica
cort
mblu material:
0.000
0.000
6,744.761
6,744.761
utilaj:
0.000
0.000
transport:
0.000
0.000
5,737.105
5,737.105
0.000
0.000
manopera:
manopera
RTR1PF HA
ore
Instalatie de iluminat exterior
13.000
1.000
ansa
mblu material:
5,737.105
5,737.105
utilaj:
0.000
0.000
transport:
0.000
0.000
manopera:
manopera
ore
procent
Cheltuieli directe:
15,448.828
1.500
material
manopera
utilaj
transport
total
14,914.796
16,933.013
0.000
0.000
31,847.810
Pag 4
STADIUL FIZIC: Instalatii exterioare
Recapitulatia:
Cheltuieli indirecte
5=3x4
R_Autoliv
5.000 %
Profit
15.000 %
745.740
846.651
0.000
0.000
1,592.390
15,660.536
17,779.664
0.000
0.000
33,440.200
2,349.080
2,666.950
0.000
0.000
5,016.030
18,009.617
20,446.613
0.000
0.000
38,456.230
3,312.629
3,312.629
1.000
4eur
o/mp material:
0.000
0.000
3,312.629
3,312.629
utilaj:
0.000
0.000
transport:
0.000
0.000
2,484.472
2,484.472
0.000
0.000
manopera:
manopera
PZR23
1.350
ore
Proiectare rezistenta
1.000
3eur
o/mp material:
2,484.472
2,484.472
utilaj:
0.000
0.000
transport:
0.000
0.000
1,656.315
1,656.315
manopera:
manopera
PZIst12
8.000
ore
Proiectare instalatii
1.000
2eur
o/mp material:
0.000
0.000
1,656.315
1,656.315
utilaj:
0.000
0.000
transport:
0.000
0.000
8,250.320
8,250.320
manopera:
manopera
AVZ123
ore
Taxe de avizare si punere in legalitate
8.000
2.8%
1.000
0.000
0.000
8,250.320
8,250.320
utilaj:
0.000
0.000
transport:
0.000
0.000
material:
manopera:
manopera
procent
Cheltuieli directe:
Recapitulatia:
Cheltuieli indirecte
material
manopera
utilaj
transport
total
0.000
15,703.736
0.000
0.000
15,703.736
5.000 %
0.000
785.187
0.000
0.000
785.187
0.000
0.000
16,488.923
2,473.338
0.000
0.000
0.000
0.000
16,488.923
15.000 %
0.000
18,962.261
0.000
0.000
18,962.261
R_Autoliv
Profit
Total Inclusiv Profit:
32.350
ore
2,473.338
Pag 5
STADIUL FIZIC: Proiectare si taxe
Cheltuieli directe:
Recapitulatie:
TOTAL GENERAL (faraTVA):
TVA:
TOTAL GENERAL:
2
97,118.055
5=3x4
145,166.375
6,870.785
0.000
249,155.215
20,151.996
30,122.023
1,425.688
0.000
51,699.707
117,270.051
175,288.398
8,296.473
0.000
300,854.922
28,144.812
42,069.216
1,991.154
0.000
72,205.181
145,414.863
217,357.614
10,287.627
0.000
373,060.104
Nota:
1) Masuratorile sunt realizate cat mai aproape de realitatea din teren,
2) Pt fiecare lucrare care va fi executata sa va intocmi obligatoriu situatie de lucrari conforma cu realitatea.
3) Oferta valabila 15 zile.
Executant,
Director General,
Raport generat cu ISDP , www.devize.ro, e-mail: suport@intelsoftdeviz.ro, tel.: 0236 477.007