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 Metalica cu inaltimea la stresina h=7m
Pretul unitar
(exclusiv TVA)
-euro-
TOTALUL
(exclusiv TVA)
-euro-
5=3x4
1
1.1
Depozit 40*25*h.streasina=7m
DA23A%
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
65.756
16,439.114
0.000
0.000
transport:
0.000
0.000
mp
11.803
1,416.340
material:
120.000
7.331
879.726
manopera:
4.047
485.590
utilaj:
0.425
51.023
transport:
0.000
0.000
1.801
0.002
540.224
material:
manopera:
1.799
539.674
utilaj:
0.000
0.000
transport:
0.000
0.000
16.522
16.000
15,999.755
manopera:
0.522
522.274
utilaj:
0.000
0.000
transport:
0.000
0.000
1.159
0.197
54,492.754
material:
manopera:
0.806
37,858.545
utilaj:
0.157
7,398.561
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
16,439.114
0.000
utilaj:
manopera:
manopera
65.756
0.550
16,522.029
2,687.000
650.000
kg
3,680.476
3,603,490.000
47,000.000
9,235.648
Pag 2
STADIUL FIZIC: Constructii
0
1
OBIECTUL: Hala Metalica cu inaltimea la stresina h=7m
5=3x4
CS18XA
greutate materiale
manopera
1.7
3644857
CD07A#
1.9
3644857
FH11A1
tone
1,030.000
31.317
19.687
20,277.580
mp
manopera:
10.446
10,759.177
utilaj:
1.184
1,219.972
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
5.939
0.832
6,177.066
material:
manopera:
3.603
3,747.095
utilaj:
1.505
1,565.123
transport:
0.000
0.000
1,154.400
17.785
20,531.274
10.300
281.413
238.651
2,458.109
1,030.000
1,040.000
material:
1.10 CG01A+*
42.761
440.442
0.000
0.000
transport:
0.000
0.000
17.592
17.052
17,052.380
manopera:
0.540
539.860
utilaj:
0.000
0.000
transport:
0.000
0.000
55.210
42.401
5,088.144
manopera:
8.738
1,048.534
utilaj:
4.072
488.581
transport:
0.000
0.000
6.017
material:
3.008
1.080
2.160
manopera:
1.822
3.644
utilaj:
0.106
0.213
transport:
0.000
0.000
1,000.000
material:
1.11 CK18B+
tone
ore
Usi sectionale comandate electric
greutate materiale
manopera
17,592.240
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
2,898.551
0.303
40.591
ore
mp
Pardosea de beton cu quart elicopterizata
greutate materiale
manopera
864.848
utilaj:
manopera:
tone
0.000
12.401
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
32,256.729
10.980
greutate materiale
manopera
1.8.L
tone
material:
53.558
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:
6,625.259
0.090
78.000
buc
tone
0.000
ore
1.700
2.000
Pag 3
STADIUL FIZIC: Constructii
0
1
OBIECTUL: Hala Metalica cu inaltimea la stresina h=7m
5=3x4
greutate materiale
manopera
1.14 TNU152
1.15 ASD1235
1.16 UZJK65
3.008
1.080
2.160
manopera:
1.822
3.644
utilaj:
0.106
0.213
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
material:
30.279
17.107
17,107.243
manopera:
13.172
13,172.111
utilaj:
0.000
0.000
transport:
0.000
0.000
2,650.104
2,650.104
mp
240.000
material:
tone
1,000.000
1.000
994.659
1,655.445
1,655.445
utilaj:
0.000
0.000
transport:
0.000
0.000
manopera:
Cheltuieli directe:
Recapitulatia:
Cheltuieli indirecte
tone
0.011
ore
3.700
material
manopera
utilaj
transport
total
136,940.334
89,411.890
10,723.685
0.000
237,075.910
6,847.017
4,470.594
536.184
0.000
11,853.795
143,787.351
93,882.484
14,082.373
11,259.870
1,688.980
0.000
0.000
248,929.705
21,568.103
165,355.454
107,964.857
12,948.850
0.000
286,269.161
3,312.629
3,312.629
0.000
0.000
R_Autoliv
5.000 %
Profit
30,279.354
994.659
material:
procent
28,642.841
38.848
4,760.840
ore
buc
Usi sectionale pe fatada cladire existenta
greutate materiale
manopera
6.017
215.254
32,880.000
ore
mp
Platforma incarcare tir+drum acces(borduri si
pavaj rutier sarcina utila=40tone)
greutate materiale
manopera
2.000
1.700
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)
tone
material:
0.000
tone
greutate materiale
manopera
buc
15.000 %
37,339.456
1.000
4eur
o/mp material:
3,312.629
3,312.629
utilaj:
0.000
0.000
transport:
0.000
0.000
2,484.472
2,484.472
manopera:
manopera
PZR23
ore
1.350
Proiectare rezistenta
1.000
3eur
o/mp material:
0.000
0.000
2,484.472
2,484.472
utilaj:
0.000
0.000
transport:
0.000
0.000
manopera:
manopera
ore
8.000
Pag 4
STADIUL FIZIC: Proiectare si taxe
0
1
OBIECTUL: Hala Metalica cu inaltimea la stresina h=7m
5=3x4
2.8%
1.000
0.000
12,992.000
utilaj:
0.000
0.000
transport:
0.000
0.000
material
manopera
utilaj
transport
total
0.000
18,789.101
0.000
0.000
18,789.101
5.000 %
0.000
939.455
0.000
0.000
939.455
0.000
0.000
19,728.557
2,959.283
0.000
0.000
0.000
0.000
19,728.557
15.000 %
0.000
22,687.840
0.000
0.000
22,687.840
136,940.334
108,200.991
10,723.685
0.000
255,865.011
R_Autoliv
Profit
32.350
ore
procent
Cheltuieli directe:
Recapitulatia:
Cheltuieli indirecte
12,992.000
12,992.000
manopera:
manopera
12,992.000
0.000
material:
Cheltuieli directe:
Recapitulatie:
TOTAL GENERAL (faraTVA):
TVA:
TOTAL GENERAL:
2,959.283
28,415.119
22,451.706
2,225.165
0.000
53,091.990
165,355.454
130,652.697
12,948.850
0.000
308,957.001
39,685.309
31,356.647
3,107.724
0.000
74,149.680
205,040.763
162,009.344
16,056.574
0.000
383,106.681
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