Documente Academic
Documente Profesional
Documente Cultură
Investitie exemplu
OBIECTIVUL:
OBIECTUL:
STADIUL FIZIC
SECTIUNEA TEHNICA
Capitolul de lucrari
Nr.
1
+QCD03A
U.M. Cantitatea
+ 3503861
+QCD03A
YA01
RPCJ18A#
RPCJ22A1
CN02B+
CA02J1
2
PERETI GIPSCARTON GKF 15MM
3
zeci
mp
mp
zeci
mp
lei
14-Mar-13
SECTIUNEA FINANCIARA
Simbol
0
1
8. CASA CUZA
8.1. CASA CUZA
8.1.1. CASA CUZA
- Lei -
Pag.
4
1.09
mp
TOTALUL
(exclusiv TVA)
- Lei -
6=4x5
615.18
408.17
673.01
446.53
183.92
201.21
utilaj:
21.77
23.82
transport:
22.32
1.32
1.45
10.02
223.65
material:
10.00
223.20
material:
manopera:
transport:
0.25
material:
manopera:
utilaj:
mp
Pretul unitar
(exclusiv TVA)
- Lei -
0.02
0.45
615.18
408.17
153.80
102.04
183.92
45.98
21.77
5.44
transport:
50.00
1.32
0.33
1.00
material:
manopera:
1.00
50.00
50.00
0.00
0.00
utilaj:
0.00
0.00
transport:
21.80
0.00
0.00
9.85
material:
manopera:
2.23
214.65
48.59
7.26
158.27
utilaj:
0.15
3.27
transport:
15.60
0.21
4.52
55.58
14.43
867.09
225.05
39.60
617.75
material:
manopera:
utilaj:
0.00
0.00
transport:
1.56
24.29
6.33
material:
manopera:
2.14
237.37
80.25
4.18
156.75
utilaj:
0.00
0.00
transport:
0.01
0.37
62.31
37.50
mp
2.54
mc
material:
manopera:
0.15
158.27
0.38
33.66
85.50
utilaj:
22.50
57.15
6.00
15.24
transport:
SOFTMAGAZIN
Investitie exemplu
Pag.
0
8.1
1
+ 2100969
Beton de ciment
mc
2.56
kg
transport:
500.00
755.81
245.00
627.28
50.20
128.53
0.61
material:
manopera:
0.00
302.50
0.00
0.61
302.50
utilaj:
0.00
0.00
transport:
0.00
0.00
3.62
1,855.25
material:
3.60
1,845.00
transport:
0.30
0.02
10.25
62.47
material:
manopera:
0.10
18.74
0.03
40.37
12.11
utilaj:
18.00
5.40
material:
9
9.1
10
CC02C#
+ 2000092
CA01D1
10.1 + 2100945
11
CA01D1
11.1 + 2100945
12
RPCE07A#
12.1 + 2600488
13
IZF05A1
13.1 + 2601535
14
IZF01B
Beton de ciment
Beton de ciment
kg
mc
6=4x5
295.20
512.50
4.00
1.20
mc
transport:
0.30
279.20
84.43
material:
230.00
69.55
mc
transport:
2.73
49.20
14.88
62.47
material:
manopera:
0.10
170.54
0.27
40.37
110.21
utilaj:
18.00
49.14
4.00
10.92
mc
transport:
2.75
279.20
768.31
material:
230.00
632.92
49.20
135.39
mp
transport:
34.20
24.52
material:
manopera:
19.29
838.64
659.80
4.29
146.72
mp
mp
utilaj:
0.60
20.52
transport:
38.30
0.34
11.60
8.25
316.01
material:
8.20
314.09
transport:
34.30
0.05
1.92
11.92
10.82
408.69
371.21
0.99
33.96
utilaj:
0.03
1.16
transport:
0.07
2.37
material:
manopera:
mp
39.45
material:
mp
12.01
473.79
12.00
473.34
transport:
34.30
0.01
0.45
1.56
material:
manopera:
1.05
53.58
36.03
0.44
15.09
utilaj:
0.05
1.54
transport:
0.03
0.91
SOFTMAGAZIN
Investitie exemplu
Pag.
0
15
1
+N0404A
2
TERMOSISTEM 10 CM LA FATADE11
5
18.20
mp
48.38
984.15
880.59
1.01
18.42
utilaj:
4.50
81.90
transport:
21.80
0.18
3.25
5.51
material:
manopera:
4.05
120.17
88.18
1.42
30.94
utilaj:
0.00
0.00
transport:
1.30
0.05
1.05
7.00
material:
manopera:
0.00
9.10
0.00
3.85
5.01
utilaj:
3.15
4.10
transport:
0.00
0.00
268.40
10.47
220.00
8.58
material:
manopera:
16
17
TE06A1
IZF18C
17.1 + 2101183
mp
mp
mc
0.04
material:
18
CA02J1
18.1 + 2100969
mc
transport:
0.80
CA02J1
19.1 + 2100969
0.15
33.66
26.93
utilaj:
22.50
18.00
6.00
4.80
mc
295.20
238.05
245.00
197.57
50.20
40.48
62.31
material:
manopera:
0.15
67.29
0.16
33.66
36.35
utilaj:
22.50
24.30
6.00
6.48
295.20
321.37
245.00
266.72
0.81
transport:
1.08
transport:
mc
1.09
mc
transport:
4.80
material:
20
21
RCSG05A
CF01C1
21.1 + 2101145
material:
manopera:
50.20
54.65
375.15
222.11
1,800.74
1,066.13
95.92
460.42
utilaj:
31.05
149.04
transport:
26.07
125.15
13.00
1.25
409.60
39.31
11.11
349.97
31.50
mp
material:
manopera:
mc
1.89
62.31
material:
manopera:
transport:
mc
48.40
49.85
0.12
material:
19
6=4x5
54.07
utilaj:
0.27
8.50
transport:
0.38
11.82
265.20
150.37
material:
220.00
124.74
transport:
45.20
25.63
0.57
SOFTMAGAZIN
Investitie exemplu
Pag.
0
22
1
+N0404A
TERMOSISTEM 10 CM LA FATADE11
5
15.74
mp
material:
manopera:
utilaj:
23
+N0404A
TERMOSISTEM 10 CM LA FATADE11
mp
transport:
5.60
material:
manopera:
24
25
26
RPCJ18A#
CN02B+
CI06E1
26.1 + 2401777
27
CG11A1
27.1 + 2420929
28
++QCK04A0
1
s 200x200x20
TAVANETAVAN.EXT.SIMILIPIATRA
EXEC.MAN.EXCL.SCHELET MET.-ACELASI
NIVEL CU ELEM.SUSPENDARE D113
mp
mp
zeci
mp
IZF10F
29.1 + 2607553
mp
4.50
70.83
0.18
2.81
54.07
302.82
270.95
48.38
utilaj:
transport:
64.10
0.18
1.00
9.85
material:
manopera:
2.23
631.16
142.88
7.26
465.37
utilaj:
0.15
9.61
transport:
64.10
0.21
13.30
6.33
material:
manopera:
2.14
405.75
137.17
4.18
267.94
utilaj:
0.00
0.00
transport:
0.01
0.64
32.45
6.92
795.06
169.56
25.30
619.85
24.50
utilaj:
0.15
3.68
transport:
25.72
0.08
1.97
23.26
598.32
material:
23.00
591.67
0.26
6.65
23.62
9.44
437.01
174.69
12.10
223.85
transport:
18.50
utilaj:
0.60
11.10
transport:
19.06
1.48
27.37
60.94
1,161.14
material:
60.00
1,143.30
transport:
2.73
material:
manopera:
transport:
27.30
material:
manopera:
mp
15.93
5.67
utilaj:
29
1.01
25.20
material:
manopera:
mp
851.13
761.56
4.50
material:
manopera:
mp
48.38
1.01
mp
mp
6=4x5
54.07
0.94
17.84
559.25
303.65
1,526.75
828.97
242.55
662.16
12.00
32.76
1.05
2.86
12.48
10.94
340.61
298.68
0.99
27.03
utilaj:
0.48
12.99
transport:
0.07
1.91
40.02
1,103.36
material:
40.00
1,102.92
transport:
0.02
0.44
27.57
SOFTMAGAZIN
Investitie exemplu
Pag.
0
30
1
IZF03A2
30.1 + 2600036
5
54.60
mp
kg
mp
60.06
mc
material:
manopera:
5.12
353.73
279.69
0.88
48.05
utilaj:
0.44
24.02
transport:
81.90
0.04
1.97
3.82
313.02
material:
3.80
311.22
0.02
1.80
8.21
493.09
material:
8.20
492.49
transport:
6.10
0.01
0.60
965.56
666.13
5,889.89
4,063.36
287.10
1,751.31
transport:
30.2 + 2600713
31
RPCH18A#
material:
manopera:
1.60
9.76
transport:
6.50
10.73
65.46
20.95
material:
manopera:
15.83
136.20
102.91
5.06
32.89
utilaj:
32
33
34
EA07A3
CD20A+
CK23B#
34.1 + 6720354
mp
utilaj:
0.00
0.00
transport:
4.60
0.06
0.40
27.17
22.20
125.00
102.12
3.63
16.70
material:
manopera:
mp
utilaj:
1.20
5.52
transport:
11.10
0.14
0.66
16.83
material:
manopera:
8.79
186.82
97.54
8.03
89.13
utilaj:
0.00
0.00
transport:
11.10
0.01
0.15
360.49
4,001.48
material:
360.00
3,996.00
mp
0.49
5.48
ora
0.22
200.00
44.40
mp
1.90
14.83
material:
manopera:
5.80
28.18
11.03
9.02
17.14
utilaj:
0.00
0.00
mp
transport:
34.2 + 1232
35
CK21B#
35.1 + 6308041
transport:
1.90
0.01
0.02
550.40
1,045.75
material:
550.00
1,045.00
0.40
0.75
ora
0.04
200.00
7.60
buc
2.00
21.64
2.94
43.28
5.88
18.70
37.40
utilaj:
0.00
0.00
transport:
2.00
0.00
0.00
8.51
17.01
material:
8.50
17.00
transport:
0.01
0.01
transport:
35.2 + 1232
36
SC05A#
36.1 + 4203260
6=4x5
6.48
1 1/4 alama
material:
manopera:
buc
SOFTMAGAZIN
Investitie exemplu
Pag.
36.2 + 4202761
36.3 + 6700212
36.4 + 4200012
stas
buc
50.01
material:
25.00
50.00
transport:
0.01
0.01
0.60
0.72
material:
0.60
0.72
transport:
0.00
0.00
1.20
2.00
material:
37
SC01A-1#
37.1 + 2308531
buc
38
39
VB30A#
IC54B1
1 1/4 alama
0.48
46.35
46.20
46.20
utilaj:
0.00
0.00
transport:
1.00
0.56
0.56
453.36
453.36
material:
450.00
450.00
1.00
material:
buc
transport:
1.00
IB06A1#
41
FE12B3
buc
IC35C1#
42.1 + 6716502
0.01
0.01
82.74
27.06
utilaj:
14.20
14.20
transport:
2.00
0.25
0.25
47.83
45.62
95.66
91.24
2.20
4.40
0.00
0.00
transport:
2.00
0.01
0.02
19.45
12.65
38.91
25.30
5.50
11.00
1.30
2.60
transport:
2.00
0.00
0.00
256.06
512.12
material:
256.00
512.00
0.06
0.12
52.89
37.46
105.79
74.92
15.33
30.66
utilaj:
0.00
0.00
transport:
50.00
0.10
0.20
4.40
material:
manopera:
0.00
220.00
0.00
4.40
220.00
utilaj:
0.00
0.00
transport:
51.50
0.00
0.00
4.81
247.56
material:
4.80
247.20
transport:
0.01
0.36
transport:
2.00
material:
manopera:
42
8.50
27.06
material:
manopera:
buc
8.50
41.23
utilaj:
40.1 + 5708703
3.36
8.51
material:
manopera:
material:
manopera:
buc
3.36
8.51
82.74
41.23
utilaj:
40
520.00
93.10
46.35
buc
buc
520.48
260.00
0.24
transport:
37.2 + 4203260
260.24
93.10
transport:
1.00
material:
manopera:
buc
Cada fibra
6=4x5
25.01
buc
Chiuveta inox
5
2.00
SOFTMAGAZIN
Investitie exemplu
Pag.
0
43
44
45
YA01
ED08A1
45.1 + 5536080
46
1
W2F13A#
EB01A%
46.1 + 5204247
5
2.00
buc
Lmpi cu incandescen
lei
buc
buc
buc
16-25 mmp
material:
manopera:
0.00
1.98
0.00
0.99
1.98
utilaj:
0.00
0.00
transport:
90.00
0.00
0.00
1.00
material:
manopera:
1.00
90.00
90.00
0.00
0.00
utilaj:
0.00
0.00
transport:
3.00
47
48
49
DD01A1
TSA01A3
AcE130A01+
49.1 + 20023893
50
AcE185A01+
Conductor fy
1x 2,5
s 6865
9.04
3.52
10.56
utilaj:
0.00
0.00
transport:
3.03
0.00
0.01
9.00
27.27
material:
9.00
27.27
transport:
150.00
0.00
0.00
0.35
material:
manopera:
0.02
52.10
2.59
0.33
49.50
utilaj:
0.00
0.00
transport:
30.00
0.00
0.01
3.00
90.06
material:
3.00
90.00
0.00
0.06
2.60
401.82
material:
2.60
401.70
transport:
23.00
0.00
0.12
74.05
59.98
1,703.16
1,379.43
7.92
182.16
154.50
material:
manopera:
mc
utilaj:
0.23
5.35
transport:
13.80
5.92
136.23
14.30
0.00
197.34
0.00
14.30
197.34
material:
manopera:
utilaj:
0.00
0.00
transport:
0.00
0.00
1.96
23.00
buc
buc
buc
0.00
material:
manopera:
mp
0.00
12.56
37.69
27.12
transport:
46.2 + 4826892
6=4x5
0.99
material:
manopera:
0.09
45.08
2.07
1.87
43.01
utilaj:
0.00
0.00
transport:
23.00
0.00
0.00
35.00
805.05
material:
35.00
805.00
transport:
1.00
0.00
0.05
32.64
30.00
32.64
30.00
2.64
2.64
utilaj:
0.00
0.00
transport:
0.00
0.00
material:
manopera:
SOFTMAGAZIN
Investitie exemplu
Pag.
0
51
1
YB01
980.00
lei
material:
manopera:
utilaj:
52
AUT6751A1
Automacara5tf,hma=6,5m,deschidere
max=5,5m
ora
transport:
10.00
material:
manopera:
utilaj:
53
54
55
56
57
H1P04B1
XA10
RPCJ18A#
CN02B+
XA10
total manopera
total greutate materiale
articole TRA
transport auto
lei
mp
mp
tone
0.00
10,780.00
0.00
11.00
10,780.00
0.00
0.00
0.00
0.00
150.00
1,500.00
0.00
0.00
0.00
0.00
150.00
1,500.00
transport:
25.00
0.00
0.00
6.26
material:
manopera:
0.00
156.40
0.00
5.06
126.50
utilaj:
1.20
29.90
transport:
980.00
0.00
0.00
1.00
material:
manopera:
0.00
980.00
0.00
0.00
0.00
utilaj:
0.00
0.00
transport:
72.00
1.00
980.00
9.64
material:
manopera:
2.23
694.01
160.49
7.26
522.72
utilaj:
0.15
10.80
transport:
75.00
0.00
0.00
6.32
material:
manopera:
2.14
474.00
160.50
4.18
313.50
utilaj:
0.00
0.00
transport:
0.00
0.00
1.00
material:
manopera:
0.00
860.00
0.00
0.00
0.00
utilaj:
0.00
0.00
transport:
1.00
860.00
860.00
lei
ore
6=4x5
11.00
1,787.61
47.59
1,840.00
936.21
SOFTMAGAZIN
Investitie exemplu
Pag.
procent
Cheltuieli directe:
Concedii si
indemnizatii
6=4x5
material
manopera
utilaj
transport
total
30,267.91
19,663.70
2,273.61
2,776.21
54,981.42
20.80%
0.00
4,090.05
0.00
0.00
4,090.05
5.20%
0.00
1,022.51
0.00
0.00
1,022.51
0.50%
0.00
98.32
0.00
0.00
98.32
0.28%
0.00
55.06
0.00
0.00
55.06
0.25%
0.00
49.16
0.00
0.00
49.16
0.85%
0.00
167.14
0.00
0.00
167.14
30,267.91
25,145.94
2,273.61
2,776.21
60,463.66
Cheltuieli indirecte
Profit
12.00 %
7,255.64
5.00 %
3,385.97
71,105.27
24.00 %
TVA:
88,170.53
TOTAL GENERAL:
ELECTRO CONSTRUCT SA
Director General
17,065.26
ef Proiect
Ofertant
Raport generat cu programul WinDoc Deviz. Web-site: www.deviz.ro; E-mail: windoc@softmagazin.ro; Telefon: 0236.407076