Professional Documents
Culture Documents
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: 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
994.659
1,655.445
utilaj:
0.000
0.000
transport:
0.000
0.011
0.000
ore
3.700
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
3,312.629
3,312.629
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
R_Autoliv
Profit
tone
2,650.104
1,655.445
manopera:
greutate materiale
manopera
2,650.104
994.659
material:
23,516.118
1.000
4eur
o/mp material:
manopera:
manopera
PZR23
1.350
ore
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
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
14,047.421
0.000
0.000
14,047.421
5.000 %
0.000
702.371
0.000
0.000
702.371
0.000
0.000
14,749.793
2,212.469
0.000
0.000
0.000
0.000
14,749.793
15.000 %
0.000
16,962.261
0.000
0.000
16,962.261
R_Autoliv
Profit
Total Inclusiv Profit:
32.350
ore
2,212.469
Pag 3
STADIUL FIZIC: Proiectare si taxe
5=3x4
Cheltuieli directe:
Recapitulatie:
TOTAL GENERAL (faraTVA):
73,989.479
82,636.387
6,730.243
0.000
15,352.817
17,147.050
1,396.525
0.000
33,896.393
89,342.296
99,783.438
8,126.768
0.000
197,252.501
TVA:
21,442.151
23,948.025
1,950.424
0.000
47,340.600
110,784.447
123,731.463
10,077.192
0.000
244,593.102
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
163,356.109