Documente Academic
Documente Profesional
Documente Cultură
OBIECTIV:
Autoliv_Extindere_Hala
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: Hala productie 40*2 h.streasina=5m
Pretul unitar
(exclusiv TVA)
-euro-
TOTALUL
(exclusiv TVA)
-euro-
5=3x4
1
1.1
Sapatura mecanizata,umplutura de
balast,copactare cu vibrocompactor
mc
250.000
material:
1.2
CO01A#
ore
Trotuar din beton slab armate
greutate materiale
manopera
1.3
RPCXA03A
ore
Umplutura pamant spatii verzi
greutate materiale
manopera
1.4
CA03H#123
tone
61.045
15,261.283
0.000
0.000
transport:
0.000
0.000
mp
10.957
1,314.862
material:
120.000
6.806
816.696
manopera:
3.757
450.798
utilaj:
0.395
47.368
transport:
0.000
0.000
1.672
0.002
501.518
material:
manopera:
1.670
501.007
utilaj:
0.000
0.000
transport:
0.000
0.000
15.338
14.853
14,853.403
manopera:
0.485
484.854
utilaj:
0.000
0.000
transport:
0.000
0.000
1.076
0.182
45,206.701
material:
manopera:
0.748
31,407.111
utilaj:
0.146
6,137.780
transport:
0.000
0.000
40.282
126.000
mp
tone
30.000
ore
645.000
mp
300.000
1,000.000
material:
1.5
CS354*98
tone
ore
Ansamblu structura Metalica
greutate materiale
manopera
tone
ore
0.000
732.500
greutate materiale
manopera
15,261.283
0.000
utilaj:
manopera:
manopera
61.045
0.510
15,338.257
2,687.000
650.000
kg
3,288.936
3,220,140.000
42,000.000
7,661.811
Pag 2
STADIUL FIZIC: Constructii
0
1
OBIECTUL: Hala productie 40*2 h.streasina=5m
5=3x4
CS18XA
greutate materiale
manopera
1.7
3644857
CD07A#
1.9
3644857
FH11A1
tone
29.073
18.276
18,824.730
manopera:
9.697
9,988.302
utilaj:
1.100
1,132.564
transport:
0.000
0.000
material:
0.000
0.000
0.000
manopera:
0.000
0.000
utilaj:
0.000
0.000
transport:
0.000
0.000
5.514
0.772
5,734.491
material:
manopera:
3.345
3,478.622
utilaj:
1.397
1,452.985
transport:
0.000
0.000
1,154.400
16.511
19,060.247
10.300
261.250
221.552
2,281.990
1,030.000
mp
1,040.000
1.10 CG01A+*
material:
39.698
408.885
utilaj:
0.000
0.000
transport:
0.000
0.000
16.332
15.831
15,830.610
manopera:
0.501
501.180
utilaj:
0.000
0.000
transport:
0.000
0.000
51.255
39.363
4,723.588
manopera:
8.112
973.409
utilaj:
3.780
453.575
transport:
0.000
0.000
2.793
material:
2.793
1.003
1.003
manopera:
1.691
1.691
utilaj:
0.099
0.099
transport:
0.000
0.000
1,000.000
material:
1.11 CK18B+
tone
ore
Usi sectionale comandate electric
greutate materiale
manopera
16,331.790
1.834
240.000
ore
mp
Ferestre din PVC,izolarea rosturilor cu
spume poliuretanice, etansarea cu benzi. de
etansare,...montata la perti din caramida plina
greutate materiale
manopera
1.12 CK33A+
tone
2,690.875
0.303
40.591
ore
mp
Pardosea de beton cu quart elicopterizata
greutate materiale
manopera
802.884
12.401
manopera:
tone
0.000
10.980
936.000
ore
mp
Panou cutat zn. ntr.96 1 x 750x6000 OL
34-1n
mp
Trape antifoc automate comandate cu
senzori
greutate materiale
manopera
29,945.595
53.558
greutate materiale
manopera
1.8.L
tone
1,030.000
material:
3,296.000
ore
mp
Panou cutat zn. ntr.96 1 x 750x6000 OL
34-1n
greutate materiale
1.8
tone
mp
120.000
material:
6,150.572
0.090
78.000
buc
tone
0.000
ore
0.850
1.000
Pag 3
STADIUL FIZIC: Constructii
0
1
OBIECTUL: Hala productie 40*2 h.streasina=5m
5=3x4
greutate materiale
manopera
1.14 TNU152
tone
ore
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
1.15 ASD1235
tone
tone
material:
2.000
2.793
1.003
2.005
manopera:
1.691
3.383
utilaj:
0.099
0.197
transport:
0.000
0.000
110.794
102.297
24,551.286
manopera:
8.497
2,039.349
utilaj:
0.000
0.000
transport:
0.000
0.000
1.700
mp
240.000
material:
16.914
1,691.407
material:
100.000
9.556
955.612
manopera:
7.358
735.795
utilaj:
0.000
0.000
transport:
0.000
0.000
2,460.229
2,460.229
3.885
1.000
923.393
923.393
1,536.835
1,536.835
utilaj:
0.000
0.000
transport:
0.000
0.000
8,457.036
8,457.036
material:
manopera:
RTU11114A
tone
0.011
ore
3.700
buc
1.000
0.000
0.000
8,457.036
8,457.036
utilaj:
0.000
0.000
transport:
0.000
0.000
material:
manopera:
manopera
ore
procent
Cheltuieli directe:
Recapitulatia:
Cheltuieli indirecte
2.000
material
manopera
utilaj
transport
total
111,289.767
76,229.542
9,224.567
0.000
196,743.876
5,564.488
3,811.477
461.228
0.000
9,837.194
116,854.255
80,041.019
12,006.153
9,685.795
1,452.869
0.000
0.000
206,581.070
17,528.138
134,382.394
92,047.172
11,138.665
0.000
237,568.230
3,312.629
3,312.629
R_Autoliv
5.000 %
Profit
26,590.636
215.254
476.084
ore
buc
Usi sectionale pe fatada cladire existenta
greutate materiale
manopera
5.586
0.000
32,880.000
ore
mp
Platforma depozitare reziduri rezultate din
productie
greutate materiale
manopera
1.16 UZJK65
buc
15.000 %
30,987.160
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
manopera:
manopera
ore
1.350
Pag 4
STADIUL FIZIC: Proiectare si taxe
0
1
OBIECTUL: Hala productie 40*2 h.streasina=5m
5=3x4
Proiectare rezistenta
1.000
3eur
o/mp material:
AVZ123
ore
Taxe de avizare si punere in legalitate
0.000
2,484.472
2,484.472
utilaj:
0.000
0.000
transport:
0.000
0.000
8,950.320
8,950.320
8.000
2.8%
1.000
0.000
0.000
8,950.320
8,950.320
utilaj:
0.000
0.000
transport:
0.000
0.000
material:
manopera:
manopera
material
manopera
utilaj
transport
total
0.000
14,747.421
0.000
0.000
14,747.421
5.000 %
0.000
737.371
0.000
0.000
737.371
0.000
0.000
15,484.793
2,322.719
0.000
0.000
0.000
0.000
15,484.793
15.000 %
0.000
17,807.511
0.000
0.000
17,807.511
111,289.767
90,976.963
9,224.567
0.000
211,491.297
23,092.627
18,877.720
1,914.098
0.000
43,884.444
134,382.394
109,854.683
11,138.665
0.000
255,375.741
32,251.775
26,365.124
2,673.279
0.000
61,290.178
166,634.168
136,219.807
13,811.944
0.000
316,665.919
R_Autoliv
Profit
32.350
ore
procent
Cheltuieli directe:
Recapitulatia:
Cheltuieli indirecte
2,484.472
0.000
manopera:
manopera
2,484.472
Cheltuieli directe:
Recapitulatie:
TOTAL GENERAL (faraTVA):
TVA:
TOTAL GENERAL:
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
2,322.719