Documente Academic
Documente Profesional
Documente Cultură
4 Documentaia tehnico-economic
Antemsurtoare suprastructur;
Nr.
crt.
Articol
U.M.
CZ 0302 A1
CZ 0302 E1
CZ 0302 F1
CC 02 C1
CC 02 D1
kg
kg
kg
kg
kg
CB 13 B1
CA 07 H1
CZ 0302 A1
CZ 0302 E1
mp
mc
kg
kg
CC 02 C1
CB 13 A1
CB 45 B1
CB 44 A1
kg
mp
buc
buc
CA 07 H1
mc
PARTER
1
2
3
4
5
6
7
8
9
10
80
CZ 0302 A1
CZ 0302 E1
CZ 0302 F1
kg
kg
kg
CC 02 C1
CC 02 D1
CB 13 I1
CA 07 H1
CZ 0302 A1
CZ 0302 E1
CC 02 C1
kg
kg
mp
mc
kg
kg
kg
17
CB 13 I1
mp
16
17
18
CB 13 I1
CB 45 B1
CB 44 A1
CA 07 H1
mp
buc
buc
mc
21
22
23
24
25
26
27
28
29
CZ 0302 A1
CZ 0302 E1
CZ 0302 F1
CC 02 C1
CC 02 D1
CB 13 I1
CA 07 H1
CZ 0302 A1
CZ 0302 E1
CC 02 C1
CB 13 I1
CB 45 B1
CB 44 A1
CA 07 H1
kg
kg
kg
kg
kg
mp
mc
kg
kg
kg
mp
buc
buc
mp
11
12
13
14
15
Calcul cantit i
1. Cofraje pentru beton armat n plci , grinzi i stlpi din panouri
refolosibile , cu placaj de 15
mm grosime , la construcii avnd nlimea pn la 20 m inclusiv , la plci i
grinzi.
U.M.= mp
Splac = 103.88m2 x2+107.92 m2 = 315.68m
Sgrinzi = (3.65m x4+4.65m x4)x(0.25m+0.40m+0.26m)x3+
+(4.95m x3+4.90m x3+4.45m x3)x(0.25m+0.45m+0.31m)x3 = 220.62m
S01= 315.68 m2+220.62 m2= 536.3 m
Rotunjire = 537 m
81
Rotunjire = 177 m
84
tana de 10km.
U.M. = tone
Idem CC02C1 = 7450 kg
Idem CC02D1 = 3310 kg
Total: 7450kg +3310kg = 10760 kg
Rotun-
Rotunjire = 10.8tone
A N T E M A S U R A T O A R E
S U P R A S T R U C T U R A
================================================================
Nr. Simbol articol
UM
CANTITATEA
85
crt.
================================================================
001
CB13A1
MP.
537.000
CB13B1
MP.
177.000
CB44A1
BUC.
392.000
CB45B1
BUC.
196.000
CZ0302A1
KG
1720.000
CZ0302E1
KG
3520.000
007
CZ0302F1
KG
1080.000
CZ0302M1
KG
525.000
CZ0302O1
KG
1730.000
CZ0302P1
KG
2230.000
CC02C1
KG
7450.000
CC02D1
KG
3310.000
CA07H1
M.C.
86.700
M.C.
86.700
TRA02A10
TONA
10.800
TRA06A10
TONA
209.000
TRB05A13
TONA
10.800
Obiectivul:
Obiectul:
REZISTENTA SUPRASTRUCTURA
88
CANTITATE
UM
D E N U M I R E
A R T I C O L
=
= SPOR MAT MAN UTI
GR./UA
PU MAT
VAL MAT
PU MAN
VAL MAN
PU UTI
VAL UTI
PU TRA
VAL TRA
T O T A L
GR.TOT.
=================================================================
001
CB13A1
MP.
537.000
10.45
5611.65
8.87
4763.19
0.00
0.00
CU PLACAJ DE 8MM
0.00
0.00
0.002
002
CB13B1
MP.
1 Total=
177.000
10374.84
12.85
2274.45
12.84
2272.68
0.00
0.00
CU PLACAJ DE 8MM
0.00
0.00
0.003
003
CB44A1
BUC.
0 Total=
392.000
4547.13
0.28
109.76
4.42
1732.64
0.00
0.00
0.00
0.00
0.000
004
CB45B1
BUC.
0 Total=
196.000
1842.40
0.08
15.68
25.14
4927.44
0.00
0.00
0.00
0.00
0.000
0 Total=
4943.12
pag
=================================================================
89
CZ0302A1
KG
2.63
4516.72
0.47
804.96
0.03
57.02
CENTRALIZATE OB 37 D=6-
0.00
0.00
0.001
006
CZ0302E1
KG
2 Total=
3520.000
5378.70
2.83
9954.56
0.31
1098.24
0.03
120.21
CENTRALIZATEPC 52 D=10-
0.00
0.00
0.001
007
CZ0302F1
KG
4 Total=
1080.000
11173.01
2.83
3054.24
0.29
308.88
0.03
36.88
52 D>16MM
0.00
0.00
0.001
008
CZ0302M1
1 Total=
KG
525.000
3400.00
2.63
1378.65
0.26
136.50
0.03
15.20
CENTRAL.OB 37 D=6-8MM
0.00
0.00
0.001
009
CZ0302O1
KG
1 Total=
1730.000
1530.35
2.83
4892.44
0.29
494.78
0.03
50.08
CENTRAL.PC 52 D= 6-8MM
0.00
0.00
0.001
010
CZ0302P1
KG
2 Total=
2230.000
5437.30
2.83
6306.44
0.26
579.80
0.03
64.56
CENTRAL.PC 52 D= 10-12
0.00
0.00
0.001
2 Total=
6950.80
pag 3
=================================================================
011
CC02C1
KG
7450.000
90
0.20
1490.00
0.41
3084.30
0.00
0.00
0.00
0.00
0.000
012
CC02D1
KG
0 Total=
3310.000
4574.30
0.20
662.00
0.35
1155.19
0.00
0.00
0.00
0.00
0.000
013
CA07H1
M.C.
0 Total=
86.700
86.700
0.000
014
TRA02A10
2.17
188.14
8.98
778.57
27.50
2384.25
0.00
0.00
0 Total=
M.C.
10.800
3350.95
290.00
25143.00
0.00
0.00
0.00
0.00
0.00
0.00
0 Total=
TONA
1817.19
25143.00
0.00
0.00
0.00
0.00
SEMIFABRICATELOR CU AUTOCAMIONUL PE
0.00
0.00
10.00
108.00
DIST.= 10 KM.
0.000
015
TRA06A10
TONA
0 Total=
209.000
108.00
0.00
0.00
0.00
0.00
0.00
0.00
12.00
2508.00
DIST. =10KM
0.000
016
TRB05A13
TONA
0 Total=
10.800
2508.00
0.00
0.00
14.88
160.70
0.00
0.00
DISTANTA 30M
0.00
0.00
0.000
0 Total=
160.70
pag 4
=================================================================
Cheltuieli directe din articole:
91
MATERIALE
12.799
65597.73
MANOPERA
22297.87
TRANSPORT
2728.20
2616.00
TOTAL
93239.80
Din care:
Valoare aferenta utilaje termice
0.00
2728.20
Detaliere transporturi:
-Articole TRA
2 616.00
22297.87 +
2728.20 * 0.000 +
4 637.96
-SOMAJ:
(
22297.87 +
2728.20 * 0.000 +
111.49
-ASIG DE SANATATE
(
22297.87 +
2728.20 * 0.000 +
1 159.49
-CREANTE SALARIALE
(
22297.87 +
2728.20 * 0.000 +
66.89
-FOND DE ACCIDENTE
(
22297.87 +
2728.20 * 0.000 +
62.21
-CONCEDII SI INDEMNIZATII
(
22297.87 +
2728.20 * 0.000 +
189.53
pag 5
=================================================================
Total cheltuieli directe:
92
MATERIALE
12.799
65597.73
MANOPERA
28525.44
TRANSPORT
2728.20
2616.00
TOTAL
99467.37
Cheltuieli indirecte:
99467.37 * 0.1200 =
11 936.08
111403.45 * 0.0500 =
5 570.17
Profit:
116 973.63
116973.63 * 24.0% =
28 073.67
TOTAL cu TVA
145 047.30
93
Pag.1
| U.M. |Consumuri|
|Crt.|
| (tone) |
|in oferta|
Pret unitar |
RON
Valoare
RON
Furnizor
|Greutate|
|
|----|------------------------------------------|------|---------|--------------|--------------|----------------|--------|
| 0
|----|------------------------------------------|------|---------|--------------|--------------|----------------|--------|
|
|
|
|
|
|
|
|
|
|
438 D= 8MM
S 438 D= 8MM
S 438 D=10MM
S 438 D=16MM
S 438 D=18MM
2267.45|
2.600|
5895.37|
2.267|
1747.30|
2.800|
4892.44|
1.747|
2252.30|
2.800|
6306.44|
2.252|
3555.20|
2.800|
9954.56|
3.555|
1090.80|
2.800|
3054.24|
1.091|
|M.C.
86.70|
290.000|
25143.00|
| 212.415|
|M.C.
0.08|
300.000|
23.41|
0.062|
|M.C.
0.39|
500.000|
195.90|
0.196|
|M.C.
0.50|
800.000|
396.88|
0.248|
|
|
|
|
-------------------------------------------------------------------------------------------------------------------------Pag. 2
94
-------------------------------------------------------------------------------------------------------------------------|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PENTRU PERETI
OL32 S 889
|MP.
48.18|
130.000|
6263.40|
1.108|
|KG
107.60|
6.000|
645.60|
0.108|
0.87|
10.000|
8.67|
0.001|
OL34 S 2111
OL34 S 2111
|KG
14.28|
10.000|
142.80|
0.017|
|KG
85.68|
10.000|
856.80|
0.099|
26.01|
5.500|
143.06|
26.010|
2.60|
5.000|
13.01|
0.003|
|BUC.
3012.80|
0.500|
1506.40|
0.030|
14.16|
11.000|
155.76|
0.014|
|
|
|----|------------------------------------------|------|---------|--------------|--------------|----------------|--------|
|
|
|
T O T A L
| RON
|--------------|--------------|----------------|--------|
| EURO
65597.73|
14984.18|
| 251.224|
|
--------------------------------------------------------------------------------------------------------------------------
95
FORMULAR C7
Lista consumurilor cu mana de lucru
-----------------------------------
Denumirea meseriei
|Consumuri (om-ore)
|Crt.|
RON/ora
RON
(2 x 3)
Procent
100%
|
|
|----|--------------------------------------------|--------------------|------------|---------------------|--------------|
| 0
|----|--------------------------------------------|--------------------|------------|---------------------|--------------|
|
1|
102 BETONIST
32.079
12.000|
384.95
384.95|
2|
1117.590
11.000|
12293.49
12293.49|
3|
578.240
13.000|
7517.12
7517.12|
4|
262.789
8.000|
2102.31
2102.31|
MONTAJ
|----|--------------------------------------------|--------------------|------------|---------------------|--------------|
|
T O T A L
1990.698
| RON
|------------|---------------------|--------------|
| EURO
22297.87
5093.40
|
|
22297.87|
5093.40|
--------------------------------------------------------------------------------------------------------------------------
96
Consumuri
Tarif orar
|Crt.|
ore de functionare
RON/
RON
ora functionare
(2 x 3)
|----|--------------------------------------------|----------------------|-----------------------|-----------------------|
| 0
|----|--------------------------------------------|----------------------|-----------------------|-----------------------|
|
|
|
|
|
|
|
|
|
|
|
1| 3312
|
2| 3716
|
3| 4201
|
4| 4203
|
5| 4205
|
6| 6609
60MC/H
ACTIONAT,ELECTRIC 0,9-1,5KW
BETON,DIAM.PINA LA 40 MM
LA 40MM 2,2KW
TROLIU ELECTRIC 3,1-5TF
7.023
300.000
|
13.872
20.000
5.000
2.500
|
49.010
|
9.092
70.35
|
39.19
2.000
277.44
15.000
|
|
98.02
|
|
|
|
15.678
2106.81
|
14.070
|
|
136.39
|----|--------------------------------------------|----------------------|-----------------------|-----------------------|
|
T O T A L
108.744
RON
|-----------------------|-----------------------|
EURO
|
|
2728.20
623.19
|
|
--------------------------------------------------------------------------------------------------------------------------
97
Pag. 1
-------------------------------------------------------------------------------------------------------------------------|Nr. |
Tip de transport
|Crt.|
ce urmeaza a fi executate
RON/
|-----------------------------------------|
tona
tone
km.
ore de
RON
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
| 0
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
| 1. | Transport auto (total) din care,pe |
|
| categorii
219.800 |
2616.00
|
|
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
|
| 1.001
TRA02A10
10.800 |
10.000 |
TRANSPORTUL RUTIER AL
MATERIALELOR,SEMIFABRICATELOR|
CU AUTOCAMIONUL PE DIST.= 10 |
KM.
| 1.002
209.000 |
12.000 |
TRANSPORTUL RUTIER AL
BETONULUI-MORTARULUI CU
=10KM
TRA06A10
108.00
|
2508.00
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
98
Pag.2
------------------------------------------------------------------------------------------------------------------------| 2. | Transport pe cale ferata (total)
0.00
|
|
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
| 3. | Alte transporturi (total)
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
|
| T O T A L
219.800 |
| RON
2616.00
| EURO
597.56
-------------------------------------------------------------------------------------------------------------------------
99