Esalonare Minimal
of 1
description
studiu de fezabilitate
Transcript of Esalonare Minimal
-
Ealonarea costurilor coroborate cu graficul de realizare a investiieiREABILITARE CLADIRE COLEGIUL ECONOMIC ARAD (varianta minimala)
An
L
u
n
a
1
L
u
n
a
2
L
u
n
a
3
L
u
n
a
4
L
u
n
a
5
L
u
n
a
6
L
u
n
a
7
L
u
n
a
8
L
u
n
a
9
L
u
n
a
1
0
L
u
n
a
1
1
L
u
n
a
1
2
1 2 3 4 5 6 7 8 9 10 11 12ActivitateProiectare si inginerie: studii de teren, proceduri achizitie publica, SF, PTh 354,10858Comisioane, cote, taxe 129,35913 10,77993 10,77993 10,77993 10,77993 10,77993 10,77993 10,77993 10,77993 10,77993 10,77993 10,77993 10,77993Cheltuieli diverse si neprevazute 879,61535 73,30128 73,30128 73,30128 73,30128 73,30128 73,30128 73,30128 73,30128 73,30128 73,30128 73,30128 73,30128Realizarea lucrrilor de constructiiOrganizarea de santier5.1.1. Lucrri de construcii 81,99679 6,83307 6,83307 6,83307 6,83307 6,83307 6,83307 6,83307 6,83307 6,83307 6,83307 6,83307 6,833075.1.2. Cheltuieli conexe organizrii antierului
40,99840 3,41653 3,41653 3,41653 3,41653 3,41653 3,41653 3,41653 3,41653 3,41653 3,41653 3,41653 3,41653
Dirigenia de antier 107,79927 8,98327 8,98327 8,98327 8,98327 8,98327 8,98327 8,98327 8,98327 8,98327 8,98327 8,98327 8,98327
Asistena tehnic din partea proiectantului
71,86618 5,98885 5,98885 5,98885 5,98885 5,98885 5,98885 5,98885 5,98885 5,98885 5,98885 5,98885 5,98885
Predare amplasament pentru executarea lucrariiAsigurarea utilitatilor 62,70000 62,70000Terasamente/ sistematizare verticala 147,46594 36,86649 36,86649 36,86649 36,86649Lucrari de demolari desfaceri 554,10190 138,52548 138,52548 138,52548 138,52548Lucrari de rezistenta 1555,38592 388,84648 388,84648 388,84648 388,84648Lucrri de arhitectura, izolatii 3112,92781 345,88087 345,88087 345,88087 345,88087 345,88087 345,88087 345,88087 345,88087 345,88087Instalatii electrice 874,90458 124,98637 124,98637 124,98637 124,98637 124,98637 124,98637 124,98637Instalaii termice, climatizare si ventilatie 349,96183 49,99455 49,99455 49,99455 49,99455 49,99455 49,99455 49,99455Instalaii sanitare 447,17345 63,88192 63,88192 63,88192 63,88192 63,88192 63,88192 63,88192Utilaje, echipamente tehnologice i funcionale cu montaj
486,55900 162,18633 162,18633 162,18633
Dotari 671,19900 223,73300 223,73300 223,73300Recepia executrii lucrrilorA. Total mii lei/luna 9928,12313 347,39489 673,54137 1019,42223 1258,28507 1082,89311 694,04663 694,04663 694,04663 694,04663 1079,96597 841,10313 495,22226Total general / anDin care C+M mii lei/luna 7186,61823 244,92503 571,07151 916,95237 1155,81521 980,42325 591,57677 591,57677 591,57677 591,57677 591,57677 352,71393 6,83307Total C+M / an
ef proiect, ntocmit,ing. Ovidiu Murrau ing. Adela Bogdan-Rominu
1Lun
9.574,01456
7.186,61823
