56836187 deviz estimativ instalatii electrice interioare carmangerie studio arhis
TRANSCRIPT
BENEFICIAR SC Marion Production 98 SRL PROIECTANT STUDIO ARHIS S.C.M.
OBIECTIVULUnitate de procesare carne preparata - Carmangerie SEDIU
Str. Nucilor nr. 2 - Loc. Cumpana, Jud. Constanta
STADIU FIZIC
Capitole de lucrari PU
Material Manopera Utilaj TransportSimbol Denumire UM Cant.
1 2 3 4 5 6 7 8 9 10 A. CHELTUIELI DIRECTE
1 EF02B1 BUC 1.00
3,000,000
3000000 65825 0 0 306582565825.00
0.00
0.00
2 EA02A1 M 543.00
2700.00
1466100 9097965 0 0 1056406516755.00
0.00
0.00
3 EA02A2 M 458.00
3200.00
1465600 7673790 0 0 913939016755.00
0.00
0.00
STR. MIRCEA CEL BATRAN , NR 172, BLOC MD 14, PARTER
DEVIZ ESTIMATIV INSTALATII ELECTRICE INTERIOARE
Nr. Crt.
Total LEI
material, manopera, utilaj,
transport
TABLOU ELECTRIC PE SCHELET MET.CU MASCA MONT.PERETE
SAU IN NISA,TABLOUL CU SUPR. DE 0,31-0,90MP (TGD)
TUB IZOLANT DE PROTECTIE,ETANS IPE-PVC
MONTAT INGROPAT CU D=16MM
TUB IZOLANT DE PROTECTIE,ETANS IPE-PVC
MONTAT INGROPAT CU D=20MM
Capitole de lucrari PU
Material Manopera Utilaj TransportSimbol Denumire UM Cant.
1 2 3 4 5 6 7 8 9 10
Nr. Crt.
Total LEI
material, manopera, utilaj,
transport
4 EA02A3 M 250.00
4900.00
1225000 4188750 0 0 541375016755.00
0.00
0.00
5 EA02B1 M 22.00
7500.00
165000 542520 0 0 70752024660.00
0.00
0.00
6 EA02B2 M 8.00
10000.00
80000 197280 0 0 27728024660.00
0.00
0.00
7 EA10B1 M 14.00
0.00
0 397390 0 0 39739028385.00
0.00
0.00
8 EB02A1 M 368.00
5150.00
1895200 430560 0 0 23257601170.00
0.00
0.00
9 EB02A1 M 496.00
8350.00
4141600 580320 0 0 47219201170.00
0.00
TUB IZOLANT DE PROTECTIE,ETANS IPE-PVC
MONTAT INGROPAT CU D=25,8MM
TUB IZOLANT DE PROTECTIE,ETANS IPE-PVC
MONTAT INGROPAT CU D=32MM
TUB IZOLANT DE PROTECTIE,ETANS IPE-PVC
MONTAT INGROPAT CU D=40MM
TEAVA PVC TIP U MONTATA APARENT PE DIBLURI DE LEMN
D=75 MM
CONDUCTA CUPRU CU IZOLATIE INTRODUSA IN TUBURI DE
PROTECTIE,CONDUCTA AVIND SECTIUNEA 1X1,5 MMP
CONDUCTA CUPRU CU IZOLATIE INTRODUSA IN TUBURI DE
PROTECTIE,CONDUCTA AVIND SECTIUNEA 1X2,5 MMP
Capitole de lucrari PU
Material Manopera Utilaj TransportSimbol Denumire UM Cant.
1 2 3 4 5 6 7 8 9 10
Nr. Crt.
Total LEI
material, manopera, utilaj,
transport9 EB02A1 M 496.00
0.00
4141600 580320 0 0 4721920
CONDUCTA CUPRU CU IZOLATIE INTRODUSA IN TUBURI DE
PROTECTIE,CONDUCTA AVIND SECTIUNEA 1X2,5 MMP
Capitole de lucrari PU
Material Manopera Utilaj TransportSimbol Denumire UM Cant.
1 2 3 4 5 6 7 8 9 10
Nr. Crt.
Total LEI
material, manopera, utilaj,
transport
10 EC03B1 M 876.00
26400.00
23126400 12969180 0 0 3609558014805.00
0.00
0.00
11 EC03B1 M 333.00
41900.00
13952700 4930065 0 0 1888276514805.00
0.00
0.00
12 EC03B1 M 64.00
121700.00
7788800 947520 0 0 873632014805.00
0.00
0.00
13 EC03B1 M 38.00
208000.00
7904000 562590 0 0 846659014805.00
0.00
0.00
14 EC03B1 M 38.00
606000.00
23028000 562590 0 0 2359059014805.00
0.00
0.00
15 EC03B1 M 38.00
35180.00
1336840 562590 0 0 189943014805.00
0.00
CABLU ENERGIE MONTAT CU SCOABE PE CONSOLE FIX.CU
DIBLURI METAL CYY 0,6/ 1KV 3X 2,5 MMP S.8778
CABLU ENERGIE MONTAT CU SCOABE PE CONSOLE FIX.CU
DIBLURI METAL CYY 0,6/ 1KV 5X 2,5 MMP S.8778
CABLU ENERGIE MONTAT CU SCOABE PE CONSOLE FIX.CU
DIBLURI METAL CYY 0,6/ 1KV 4X 10 MMP S.8778
CABLU ENERGIE MONTAT CU SCOABE PE CONSOLE FIX.CU
DIBLURI METAL CYY 0,6/ 1KV 4X 16 MMP S.8778
CABLU ENERGIE MONTAT CU SCOABE PE CONSOLE FIX.CU
DIBLURI METAL CYY 0,6/ 1KV 4X 50 MMP S.8778
CABLU ENERGIE MONTAT CU SCOABE PE CONSOLE FIX.CU
DIBLURI METAL CYY 0,6/ 1KV 4X 2,5 MMP S.8778
Capitole de lucrari PU
Material Manopera Utilaj TransportSimbol Denumire UM Cant.
1 2 3 4 5 6 7 8 9 10
Nr. Crt.
Total LEI
material, manopera, utilaj,
transport15 EC03B1 M 38.00
0.00
1336840 562590 0 0 1899430
CABLU ENERGIE MONTAT CU SCOABE PE CONSOLE FIX.CU
DIBLURI METAL CYY 0,6/ 1KV 4X 2,5 MMP S.8778
Capitole de lucrari PU
Material Manopera Utilaj TransportSimbol Denumire UM Cant.
1 2 3 4 5 6 7 8 9 10
Nr. Crt.
Total LEI
material, manopera, utilaj,
transport
16 EC05B1 M 6.00
1057000.00
6342000 23010 0 0 63650103835.00
0.00
0.00
17 EC03B1 M 160.00
18920.00
3027200 2368800 0 0 539600014805.00
0.00
0.00
18 ED01A1 BUC 21.00
40000.00
840000 263130 0 0 110313012530.00
0.00
0.00
19 ED01A1 BUC 14.00
40000.00
560000 175420 0 0 73542012530.00
0.00
0.00
20 ED01A1 BUC 2.00
40000.00
80000 28230 0 0 10823014115.00
0.00
0.00
CABLU ENERGIE TRAS PRIN TUB PROT METAL PT RACORD
MOTOARE TABLOURI APARATE CYY 0,6/ 1KV 3X 95+50 MMP
S.8778
CABLU ENERGIE MONTAT CU SCOABE PE CONSOLE FIX.CU
DIBLURI METAL CYY 0,6/ 1KV 2X 2,5 MMP S.8778
IINTRERUPTOR CUMPANA PT.SIMBOL 0186 250V 10A
IINTRERUPTOR CUMPANA PT.SIMBOL 0186 250V
10A(ETANS)
COMUTATOR CUMPANA ST.SIMBOL 0176 10 A ; 250V
Capitole de lucrari PU
Material Manopera Utilaj TransportSimbol Denumire UM Cant.
1 2 3 4 5 6 7 8 9 10
Nr. Crt.
Total LEI
material, manopera, utilaj,
transport
21 ED03E1 BUC 20.00
40000.00
800000 132800 0 0 9328006640.00
0.00
0.00
22 ED08A1 BUC 21.00
80000.00
1680000 261870 0 0 194187012470.00
0.00
0.00
23 ED08A1 BUC 19.00
170000.00
3230000 236930 0 0 346693012470.00
0.00
0.00
24 ED08H1 BUC 3.00
173000.00
519000 197475 0 0 71647565825.00
0.00
0.00
25 ED08H1 BUC 15.00
450000.00
6750000 987375 0 0 773737565825.00
0.00
0.00
26 EE05C1 BUC 4.00
660000.00
2640000 50180 0 0 269018012545.00
0.00
COMUTATOR CUMPANA ST.SIMBOL 005 10A 250V SCARA
(ETANS) S 3185
PRIZA DUBLA BIPOL.CAPAC AMINOPL 250V 10A MONTAJ
INGROP.
PRIZA DUBLA BIPOL.CAPAC AMINOPL 250V 10A MONTAJ
INGROP.(ETANS)
PRIZA TRIPOL.BACHEL.CU CONTACT PROTEC.380V,25A
PRIZA SI FISA TRIPOL.BACHEL.CU CONTACT PROTEC.380V,25A (ETANSA)
APLICA.PER.DULIE E 27 PORTELAN 40W BRAT
NEPROF.DR IP 54 (MONTAJ PLAFON DIN GIPS-CARTON)
Capitole de lucrari PU
Material Manopera Utilaj TransportSimbol Denumire UM Cant.
1 2 3 4 5 6 7 8 9 10
Nr. Crt.
Total LEI
material, manopera, utilaj,
transport26 EE05C1 BUC 4.00
0.00
2640000 50180 0 0 2690180
APLICA.PER.DULIE E 27 PORTELAN 40W BRAT
NEPROF.DR IP 54 (MONTAJ PLAFON DIN GIPS-CARTON)
Capitole de lucrari PU
Material Manopera Utilaj TransportSimbol Denumire UM Cant.
1 2 3 4 5 6 7 8 9 10
Nr. Crt.
Total LEI
material, manopera, utilaj,
transport
27 EE10J1 BUC 15.00
810000.00
12150000 591000 0 0 1274100039400.00
0.00
0.00
28 EE12B1 BUC 27.00
710000.00
19170000 655155 0 0 1982515524265.00
0.00
0.00
29 EE12B1 BUC 72.00
960000.00
69120000 1747080 0 0 7086708024265.00
0.00
0.00
30 EE12B1 BUC 34.00
1030000.00
35020000 825010 0 0 3584501024265.00
0.00
0.00
31 EE05C1 BUC 2.00
392000.00
784000 25090 0 0 80909012545.00
0.00
0.00
32 EE12B1 BUC 2.00
515000.00
1030000 48530 0 0 107853024265.00
0.00
CORP ILUMINAT SIGURANTA CISA- 01- 6W ,COMPLET ECHIPAT
(AUTONOMIE 1,5 ORE)
CORP IL.FL.FIPAD -04 220 220V 2X 20W CONDENS.REFLECT
CORP IL.FL.FIPAD -04 240 220V 2X 40W CONDENS.REFLECT
CORP IL.FL.FIPAD -04 160 220V 1X 60W CONDENS.REFLECT
APLICA.PER.DULIE E 27 PORTELAN 100W BRAT
NEPROF.DR IP 65
CORP IL.FL.FIA -11-118-DI 220V 1X 18W CS
Capitole de lucrari PU
Material Manopera Utilaj TransportSimbol Denumire UM Cant.
1 2 3 4 5 6 7 8 9 10
Nr. Crt.
Total LEI
material, manopera, utilaj,
transport32 EE12B1 BUC 2.00
0.00
1030000 48530 0 0 1078530CORP IL.FL.FIA -11-118-DI 220V
1X 18W CS
Capitole de lucrari PU
Material Manopera Utilaj TransportSimbol Denumire UM Cant.
1 2 3 4 5 6 7 8 9 10
Nr. Crt.
Total LEI
material, manopera, utilaj,
transport
33 EE09B1 BUC 2.00
1770000.00
3540000 48530 0 0 358853024265.00
0.00
0.00
34 BUC 2.00
320000.00
640000 8590 0 0 6485904295.00
0.00
0.00
35 EE14A1 BUC 4.00
5700.00
22800 13860 0 0 366603465.00
0.00
0.00
36 EE14A1 BUC 2.00
5700.00
11400 6930 0 0 183303465.00
0.00
0.00
37 EE14B1 BUC 56.00
19000.00
1064000 240520 0 0 13045204295.00
0.00
0.00
38 EE14B1 BUC 144.00
19000.00
2736000 618480 0 0 33544804295.00
0.00
ARMATURA DE ILUMINAT CU GLOB DE STICLA C
LARA,ETANSA DE PERETE MONTATA DIBLURI LE
MN LAMPA 125 W
EE14A1 5102360
LAMPA MONT.IN INTER.CONSTR.SAU PE ELEM.E
XTER.FL.VAP.SODIU INALTA PRES E27/30 220V
125W S7832
LAMPA INCANDESCENTA CLARA E27 TIP S 230V 40W S6115
LAMPA INCANDESCENTA CLARA E27 TIP S 230V 100W S6115
LAMPA FL.TUB.D=38MM,20W/220V, L=600MM, MICM-NI 908-60
LAMPA FL.TUB.D=38MM,40W/220V, L=1200MM, MICM-NI 908-60
Capitole de lucrari PU
Material Manopera Utilaj TransportSimbol Denumire UM Cant.
1 2 3 4 5 6 7 8 9 10
Nr. Crt.
Total LEI
material, manopera, utilaj,
transport38 EE14B1 BUC 144.00
0.00
2736000 618480 0 0 3354480LAMPA
FL.TUB.D=38MM,40W/220V, L=1200MM, MICM-NI 908-60
Capitole de lucrari PU
Material Manopera Utilaj TransportSimbol Denumire UM Cant.
1 2 3 4 5 6 7 8 9 10
Nr. Crt.
Total LEI
material, manopera, utilaj,
transport
39 EE14B1 BUC 34.00
19000.00
646000 146030 0 0 7920304295.00
0.00
0.00
40 EG08A1 M 250.00
38500.00
9625000 7543750 0 0 1716875030175.00
0.00
0.00
41 W1R06A3 M 69.00
190000.00
13110000 2829000 0 0 1593900041000.00
0.00
0.00
42 EA18B1 BUC 48.00
16500.00
792000 1622400 0 0 241440033800.00
0.00
0.00
43 EA18B1 BUC 10.00
54000.00
540000 338000 0 0 87800033800.00
0.00
0.00
44 ATD19A BUC 400.00
336.00
134400 3893600 0 0 40280009734.00
0.00
LAMPA FL.TUB.D=38MM,60W/220V, L=1500MM, MICM-NI 908-60
COND.LEG.PAM.INST.PARATRASNET PROT.LEG. PAMINT MONT.PAM.BANDA OL
ZINC.40X4MM MONT.IN TEREN USOR M
ELECTROD DIN TEAVA DE OTEL DE DOI TOLI S
I JUMATATEPENTRU LEGAREA LA PAMINT IN TE
REN FOARTE TARE
DOZE CENTRALIZATOARE DIN TABLA DE 1,5 MM PT
CONDUCTORI MONTATI IN TUBURI CU DIM.100X100X50MM
(MONTAJ GIPS CARTON)
DOZE CENTRALIZATOARE DIN TABLA DE 1,5 MM PT
CONDUCTORI MONTATI IN TUBURI CU DIM.250X200X100MM
(MONTAJ GIPS CARTON)
LEGAREA CONDUCTOARELOR LA CLEME, REPARTITOARE SAU
LA BORNELE APARATELOR PRIN:FIXARE CU SURUB
Capitole de lucrari PU
Material Manopera Utilaj TransportSimbol Denumire UM Cant.
1 2 3 4 5 6 7 8 9 10
Nr. Crt.
Total LEI
material, manopera, utilaj,
transport44 ATD19A BUC 400.00
0.00
134400 3893600 0 0 4028000
LEGAREA CONDUCTOARELOR LA CLEME, REPARTITOARE SAU
LA BORNELE APARATELOR PRIN:FIXARE CU SURUB
Capitole de lucrari PU
Material Manopera Utilaj TransportSimbol Denumire UM Cant.
1 2 3 4 5 6 7 8 9 10
Nr. Crt.
Total LEI
material, manopera, utilaj,
transport
45 EI02A1 BUC 80.00
14752.00
1180160 543600 0 0 17237606795.00
0.00
0.00
46 EH01A1 BUC 38.00
0.00
0 1205930 1769888 0 297581831735.00
46576.00
0.00
47 EH05XB BUC 1.00
0.00
0 480000 149043 0 629043480000.00
149043.00
0.00
48 W1P08A BUC 2.00
4535.00
9070 151200 0 0 16027075600.00
0.00
0.00
49 EG10A1 BUC 1.00
480000.00
480000 53740 0 0 53374053740.00
0.00
0.00
50 EG09C1 BUC 1.00
79003.00
79003 18300 0 0 9730318300.00
0.00
ETANS.TRECERII CAB.PRIN PERETI SI PLANSEE PT.SEPAR.DE MEDII
UMEDE,CABLU LA EXTER CU D<25MM
INCERCAREA CABLURILOR DE ENERGIE ELECTRICA DE
MAXIMUM 1 KV.
INC.TABLOU DE DISTRIB.,DE C-DA,DE PROT., DE SEMN., PANOURI METALICE SAU
DULAPURI METALICE;(INCERCARE TABLOURI
ELECTRICE)
VERIFICAREA PRIZELOR DE PAMINT PT. LUCRARI DE INSTALATII ELECTRICE LA
CONSTRUCTII
CUTIE CU ECLISA DE LEGATURA PT.CENTURA DE INPAMINTARE
PROT.COND.COBOR.LUNGIME 1,8M EXEC. CORNIER ARIPI
EG.40X40X4MM
Capitole de lucrari PU
Material Manopera Utilaj TransportSimbol Denumire UM Cant.
1 2 3 4 5 6 7 8 9 10
Nr. Crt.
Total LEI
material, manopera, utilaj,
transport50 EG09C1 BUC 1.00
0.00
79003 18300 0 0 97303PROT.COND.COBOR.LUNGIME
1,8M EXEC. CORNIER ARIPI EG.40X40X4MM
Capitole de lucrari PU
Material Manopera Utilaj TransportSimbol Denumire UM Cant.
1 2 3 4 5 6 7 8 9 10
Nr. Crt.
Total LEI
material, manopera, utilaj,
transport
51 TRB05A29 TONA 1.00
0.00
0 210960 0 0 210960210960.00
0.00
0.00
52 EH07A1 KWH 60.00
3500.00
210000 0 0 0 2100000.00
0.00
0.00
53 EH01A1 BUC 38.00
0.00
0 1205930 1769888 0 297581831735.00
46576.00
0.00
54 EF07XA BUC 1.00
718799.00
718799 12000 0 0 73079912000.00
0.00
0.00
55 ATD29B M 80.00
165000.00
13200000 800000 0 0 1400000010000.00
0.00
0.00
56 ATD29B M 40.00
180000.00
7200000 400000 0 0 760000010000.00
0.00
TRANSPORTUL MATERIALELOR PRIN PURTAT
DIRECT.MATERIALE INCOMODE SUB 25 KG DISTANTA 90M
ENERGIE ELECTRICA PENTRU PROBE
INCERCAREA CABLURILOR DE ENERGIE ELECTRICA DE
MAXIMUM 1 KV.(VERIFICARE REZISTENTA DE IZOLATIE
CIRCUITE ELECTRICE)
PREGATIREA TABLOURILOR ELECTRICE PENTRU PUNERE
SUB TENSIUNE
SUPORTI,STELAJE,CONSTRUCTII METALICE:DIN ELEMENTE
PREFABRICATE ZINCATE (IM - PAT METALIC 100x60 MM)
SUPORTI,STELAJE,CONSTRUCTII METALICE:DIN ELEMENTE
PREFABRICATE ZINCATE (IM - PAT METALIC 200x60 MM)
Capitole de lucrari PU
Material Manopera Utilaj TransportSimbol Denumire UM Cant.
1 2 3 4 5 6 7 8 9 10
Nr. Crt.
Total LEI
material, manopera, utilaj,
transport56 ATD29B M 40.00
0.00
7200000 400000 0 0 7600000
SUPORTI,STELAJE,CONSTRUCTII METALICE:DIN ELEMENTE
PREFABRICATE ZINCATE (IM - PAT METALIC 200x60 MM)
Capitole de lucrari PU
Material Manopera Utilaj TransportSimbol Denumire UM Cant.
1 2 3 4 5 6 7 8 9 10
Nr. Crt.
Total LEI
material, manopera, utilaj,
transport
57 XC01 BUC 1.00
69300000.00
69300000 0 0 0 693000000.00
0.00
0.00
TOTAL CHELTUIELI DIRECTE DIN ARTICOLE DE DEVIZ 379556072 74717370 3688819 0 457962261C.A.S. 20,5 % 15317061SOMAJ 2,5 % 1867934
SANATATE 7% 5230216COTA PENTRU BOLI PROFESIONALE 1,329 % 992994
TOTAL CHELTUIELI DIRECTE 481370466CHELTUIELI INDIRECTE 10 % 48137047
TOTAL I 529507512PROFIT 7 % 37065526TOTAL II 566573038TVA 19 % 107648877TOTAL III 674221916
PENTRU ROTUNJIRI 53511TOTAL DEVIZ 674275427
DATA : Aprilie 2006
PROIECTANT BENEFICIARSTUDIO ARHIS S.C.M.
DIFERENTA PRET MATERIAL LEI (PROCURARE TABLOU
ELECTRIC TGD - CONFORM ANALIZA 1 TABLOU)