deviz general raducaneni 2013

DEVIZ GENERALprivind cheltuielile necesare realizarii investitiei CLADIRE CENTRU LOCAL RADUCANENI

CURS EURO - LEI/EURO 4.4300

Nr. Crt. Denumirea capitolelor si subcapitolelor de cheltuieliValoare (fără TVA) TVA Valoare (inclusiv TVA)

Mii Lei Mii EURO Mii Lei Mii Lei Mii EURO

1 2 3 4 5 6 7

CAPITOLUL 1: Cheltuieli pentru obţinerea şi amenajarea terenului1.1 Obţinerea terenului 0.00 0.00 0.00 0.00 0.001.2 Amenajarea terenului 0.00 0.00 0.00 0.00 0.00

1.3 0.00 0.00 0.00 0.00 0.00TOTAL CAPITOLUL 1 0.00 0.00 0.00 0.00 0.00

CAPITOLUL 2: Cheltuieli pentru asigurarea utilităţilor necesare obiectivului 10.00 2.26 2.40 12.40 2.80

TOTAL CAPITOLUL 2 10.00 2.26 2.40 12.40 2.80CAPITOLUL 3: Cheltuieli pentru proiectare şi asistenţă tehnică

3.1 Studii de teren 0.80 0.18 0.19 0.99 0.223.2 Taxe pentru obţinerea de avize, acorduri şi autorizaţii 2.80 0.63 0.67 3.47 0.783.3 Proiectare şi inginerie 32.00 7.22 7.68 39.68 8.963.4 Organizarea procedurilor de achiziţie 0.00 0.00 0.00 0.00 0.003.5 Consultanţă 0.00 0.00 0.00 0.00 0.003.6 Asistenţă tehnică 20.00 4.51 4.80 24.80 5.60

TOTAL CAPITOL 3 55.60 12.55 13.34 68.94 15.56CAPITOLUL 4: Cheltuieli pentru investiţia de bază

4.1 Construcţii şi instalaţii 536.92 121.20 128.86 665.78 150.294.2 Montaj utilaje tehnologice 0.00 0.00 0.00 0.00 0.004.3 Utilaje, echipamente tehnologice şi funcţionale cu montaj 15.30 3.45 3.67 18.97 4.284.4 Utilaje fără montaj şi echipamente de transport 0.00 0.00 0.00 0.00 0.004.5 Dotări 0.00 0.00 0.00 0.00 0.004.6 Active necorporale 0.00 0.00 0.00 0.00 0.00

Amenajări pentru protecţia mediului şi aducerea lastarea iniţială

TOTAL CAPITOL 4 552.22 124.65 132.53 684.75 154.57CAPITOLUL 5: Alte cheltuieli

5.1 Organizare de şantier5.1.1. Lucrări de construcţii 13.42 3.03 3.22 16.64 3.765.1.2. Cheltuieli conexe organizării şantierului 0.00 0.00 0.00 0.00 0.00

5.2 Comisioane, cote, taxe, costul creditului 4.30 0.97 0.00 4.30 0.975.3 Cheltuieli diverse şi neprevăzute 31.56 7.12 7.57 39.14 8.83

TOTAL CAPITOL 5 49.28 11.12 10.80 60.08 13.56

6.1 Pregătirea personalului de exploatare 0.00 0.00 0.00 0.00 0.006.2 Probe tehnologice şi teste 0.00 0.00 0.00 0.00

TOTAL CAPITOL 6 0.00 0.00 0.00 0.00 0.00

TOTAL GENERAL 667.10 150.59 159.07 826.17 186.49

Din care C+M 560.34 126.49 134.48 694.82 156.84

Întocmit,

CAPITOLUL 6: Cheltuieli pentru probe tehnologice şi teste şi predare la beneficiar

Beneficiar:

Cap.1 Cheltuieli ptr.obtinerea si amenajarea terenuluiDeviz financiar

Cod Descriere articol U/M Q P.U. Valoare fara TVA TVA Valoarea totala

1.1. Obtinerea terenului lei 0 0 0

Cumpararea terenului lei 0 0.00 0.00 0.00 0.00

Exproprieri lei 0 0.00 0.00 0.00 0.00

Scoaterea din circuitul agricol lei 0 0.00 0.00 0.00 0.00

Despagubiri lei 0 0.00 0.00 0.00 0.00

1.2. Amenajarea terenului lei 0 0 0

Demolari, demontari,evacuari materiale lei 1 0.00 0.00 0.00

Defrisari, drenaje, epuismente, lei 0 0.00 0.00 0.00 0.00

Devieri retele si utilitati lei 1 0.00 0.00 0.00

lei 0 0.00 0.00 0.00 0.00

1.3.

lei 0 0 0

Lucrari pentru protectia mediului lei 0 0.00 0.00 0.00 0.00

Refacerea cadrului natural dupa terminarea lucrarilorlei 0 0.00 0.00 0.00 0.00

Total Capitol 1 0 0 0

Beneficiar:

Deviz financiarCod Descriere articol U/M Q P.U. Valoare fara TVA TVA Valoarea totala

2 Utilitati necesare obiectivului lei 10,000 2,400 12,400

Alimentare cu apa lei 1 2,500.00 2,500.00 600.00 3,100.00

Canalizare lei 1 2,000.00 2,000.00 480.00 2,480.00

Gaze naturale lei 1 2,500.00 2,500.00 600.00 3,100.00

Agent termic lei 0.00 0.00 0.00

Energie electrica lei 1 3,000.00 3,000.00 720.00 3,720.00

Telefonie lei 1 0.00 0.00 0.00

Radio lei 0.00 0.00 0.00

TV lei 0.00 0.00 0.00

Drumuri de acces lei 0.00 0.00 0.00

Cai ferate industriale lei 0.00 0.00 0.00

Cheltuieli aferente bransarii lei 1 0.00 0.00 0.00Total Capitol 2 10,000 2,400 12,400

Devieri cursuri de apa, stramutari localitati sau monumente istorice

Amenajari pentru protectia mediului, inclusiv refacerea cadrului natural dupa terminarea lucrarilor

Cap.2 Cheltuieli ptr.asigurarea utilitatilor necesare obiectivului

Beneficiar:

Deviz financiarCod Descriere articol U/M Q P.U. Valoare fara TVA TVA Valoarea totala

3.1. Studii de teren lei 800 192 992

Studiu geotehnic + Ridicare topo lei 1 800.00 800.00 192.00 992.00

Elaborare PUZ lei 1 0.00 0.00 0.00

Studiu topografic, fotogrammetric lei 1 0.00 0.00 0.00

Studii de stabilitate a terenului, alte studii lei 0 0.00 0.00 0.00 0.00

3.2.lei 2,800 672 3,472

Obtinerea/prelungirea CertificatuluideUrbanism lei 1 0.00 0.00 0.00

Obtinerea/prelungirea AutorizatieideConstruire lei 1 0.00 0.00 0.00

lei 1 300.00 300.00 72.00 372.00

lei 0 0.00 0.00 0.00

lei 1 2,500.00 2,500.00 600.00 3,100.00

3.3. Proiectare si engineering lei 32,000 7,680 39,680

Elaborare Studiu de Prefezabilitate lei 1 0.00 0.00 0.00 0.00

Elaborare Studiu de Fezabilitate lei 1 15,000.00 15,000.00 3,600.00 18,600.00

lei 0.00 0.00 0.00

Proiect tehnic lei 1 15,000.00 15,000.00 3,600.00 18,600.00

Verificare proiect tehnic lei 1 2,000.00 2,000.00 480.00 2,480.00

Caiete de sarcini lei 1 0.00 0.00 0.00

Expertiza tehnica lei 1 0.00 0.00 0.00

Detalii de executie lei 1 0.00 0.00 0.00

Documentatii de licitatie lei 1 0.00 0.00 0.00

3.4.lei 0 0 0

Organizarea procedurilor de achizitii publice lei 1 0.00 0.00 0.00

3.5. Consultanta lei 0 0 0

lei 0.00 0.00 0.00

lei 0.00 0.00 0.00

3.6. Asistenta tehnica lei 20,000 4,800 24,800

Asistenta din partea proiectantului lei 1 15,000.00 10,000.00 2,400.00 12,400.00

Dirigintie de santier lei 1 15,000.00 10,000.00 2,400.00 12,400.00Total Capitol 3 55,600 13,344 68,944

Cap.3 Cheltuieli pentru proiectare şi asistenţă tehnică

Obtinerea de avize, acorduri, autorizatii

Obtinerea de avize si acorduri de amplasament si bransament

Obtinerea certificatului de nomenclatura stradala si adresa, obtinerea numarului cadastral provizoriu si inregistrarea terenului in cartea funciara

Obtinerea acordului de mediu, avizului PSI, avizul de la drumuri, alte avize si acorduri prevazute in acte normative

Elaborare Documentatii necesare obtinerii acordurilor, avizelor si autorizatiilor aferente

Organizarea procedurilor de achizitie publica

Consultanta la elaborarea SF sau studii de piata, evaluare

Consultanta in domeniul managementului investitiei sau administrare contract de executie

Beneficiar:

Cap.5 Alte cheltuieli EvaluareCod Descriere articol U/M Q % Valoare fara TVA TVA Valoarea totala

5.1. Organizare de santier lei 13,423 3,221 16,644

5.1.1. Org.santier-lucrari de constructii lei 536,916 2.50% 13,422.90 3,221.50 16,644.40

5.1.2. Cheltuieli conexe org.de santier lei 0 0.00% 0.00 0.00 0.00

5.2.lei 4,295 0 4,295

Comision banca lei 0 0.00% 0.00 0.00 0.00

Alte comisioane lei 0 0.00% 0.00 0.00 0.00

Taxa Inspectia de Stat in Constructii lei 536,916 0.80% 4,295.33 0.00 4,295.33

Taxa Controlul Amenajarii Teritoriului lei 0.00 0.00 0.00

5.3.Cheltuieli diverse si neprevazute lei 31,562 5,997 37,559

Cheltuieli diverse si neprevazute lei 631,239 5.00% 31,561.94 5,996.77 37,558.71Total Capitol 5 49,280 9,218 58,498

Beneficiar:

Cap.6. Cheltuieli pentru darea in exploatare EvaluareCod Descriere articol U/M Q % Valoare fara TVA TVA Valoarea totala

6.1.lei 0 0 0

Pregatirea personalului de exploatare lei 0 0.00% 0.00 0.00 0.00

6.2. Probe tehnologice lei 0 0 0

Probe tehnologice lei 0 0.00% 0.00 0.00 0.00Total Capitol 6 0 0 0

Comisioane, taxe, cote legale, costuri de finantare

Pregatirea personalului de exploatare

DEVIZUL OBIECTULUI


Nr. Crt.Denumirea capitolelor si subcapitolelor de cheltuieliValoare (fără TVA) TVA Valoare (inclusiv TVA)

LEI Mii Lei Mii EURO Mii Lei Mii Lei Mii EURO

1 2 3 4 5 6 7

I LUCRĂRI DE CONSTRUCŢII ŞI INSTALAŢIICONSTRUCŢII

1 REZISTENTA 193,289.76 193.29 43.63 46.39 239.68 54.10ARHITECTURA 257,719.68 257.72 58.18 61.85 319.57 72.14

INSTALAŢII DE ÎNCĂLZIRE 0.00 0.00 0.00 0.00 0.003 INSTALATII INTERIOARE DE INCALZIRE 26,845.80 26.85 6.06 6.44 33.29 7.51

INSTALATII SANITARE 0.00 0.00 0.00 0.00 0.005 INSTALATII SANITARE INTERIOARE 18,792.06 18.79 4.24 4.51 23.30 5.266 INSTALATII SANITARE EXTERIOARE 5,369.16 5.37 1.21 1.29 6.66 1.50

INSTALATII ELECTRICE- CURENTI TARI 0.00 0.00 0.00 0.00 0.009 INSTALATII ELECTRICE INTERIOARE DE ILUMINAT, PRIZ 26,845.80 26.85 6.06 6.44 33.29 7.51

10 INSTALATII DE PARATRAZNET SI PRIZA DE PAMANT 8,053.74 8.05 1.82 1.93 9.99 2.25INSTALATII ELECTRICE- CURENTI SLABI 0.00

11 SISTEM DE DETECTIE SI SEMNALIZARE LA INCEPUT DE INCENDIU 0.00 0.00 0.00 0.0012 SISTEM DE TELEVIZIUNE CU CIRCUIT INCHIS 0.00 0.00 0.00 0.0013 SISTEM DE CONTROL ACCES 0.00 0.00 0.00 0.0014 SISTEM BMS 0.00 0.00 0.00 0.0015 RETEA DATE / VOCE - CABLARE STRUCTURATA 0.00 0.00 0.00 0.0016 SISTEM DE DETECTIE SI SEMNALIZARE IN CAZ DE EFRACTIE 0.00 0.00 0.00 0.0017 CENTRALA TELEFONICA 0.00 0.00 0.00 0.0018 SISTEM CATV 0.00 0.00 0.00 0.0019 SISTEM INTERFONIE 0.00 0.00 0.00 0.00 0.0020 SISTEM ACTIONARE TRAPE FUM 0.00 0.00 0.00 0.00

TOTAL I 536,916.00 536.92 121.20 128.86 665.78 150.29

II MONTAJ

1 Montaj utilaje şi echipamente tehnologice 0.00 0.00 0.00 0.00TOTAL II 0.00 0.00 0.00 0.00 0.00

III PROCURARE1 Utilaje şi echipamente tehnologice 15300 15.30 3.45 3.67 18.97 4.282 Utilaje şi echipamente de transport 0.00 0.00 0.00 0.003 Dotări 0.00 0.00 0.00 0.00

TOTAL III 15300 15.30 3.45 3.67 18.97 4.28

TOTAL (TOTAL I + TOTAL II + TOTAL III) 552,216.00 552.22 124.65 132.53 684.75 154.57

Întocmit,

LISTA ECHIPAMENTELOR TEHNOLOGICE

Nr Descriere Valoare (fără TVA) TVA Valoare (inclusiv TVA)Mii Lei Mii EURO Mii Lei Mii Lei Mii EURO

CENTRAL TERMICA ALIMENTATTA CU ENERGI 2.20 0.50 0.42 2.62 0.59

MODUL INSTALATIIE PARATRAZNET 7.50 0.00 0.00 0.00 0.00

BLOC MASURA+FIRIDA CURENT TRIFAZAT 5.00 0.00 0.00 0.00 0.00

BOILER ELECTRIC 150 L 0.60 0.00 0.00 0.00 0.00

INSTALATII ELECTRICE - CURENTI SLABI 0.00 0.00 0.00 0.00 0.00

INSTALATII ELECTRICE - CURENTI TARI 0.00 0.00 0.00 0.00 0.00

TOTAL 15.30 0.50 0.42 2.62 0.59

Intocmit

LISTA ECHIPAMENTELOR TEHNOLOGICE


Nr DescriereUM

Cant Valoare (fără TVA) TVA Valoare (inclusiv TVA)

Mii Lei Mii EURO Mii Lei Mii Lei Mii EURO1 2 3 4 5 6 7 8 9 10 11

INSTALATII DE INCALZIRE 1 CAZAN 350 KW + ARZATOR GAZ METAN BUC 2 0.00 0.00 0.00 0.00 0.00 0.002 BOILER 2000 LITRI BUC 1 0.00 0.00 0.00 0.00 0.00 0.003 VAS DE EXPANSIUNE INCALZIRE 300 L BUC 3 0.00 0.00 0.00 0.00 0.00 0.004 VAS DE EXPANSIUNE INCALZIRE 50 L BUC 1 0.00 0.00 0.00 0.00 0.00 0.005 VAS DE EXPANSIUNE BOILER 35 L BUC 1 0.00 0.00 0.00 0.00 0.00 0.006 POMPA DE CIRCULATIE CAZAN 15 MC/H 6 MCA BUC 2 0.00 0.00 0.00 0.00 0.00 0.007 POMPA DE CIRCULATIE + CONVERTIZOR FRECVENTA 30 MC/H 12 M BUC 2 0.00 0.00 0.00 0.00 0.00 0.008 POMPA DE CIRCULATIE BOILER 5 MCH 6 MCA BUC 2 0.00 0.00 0.00 0.00 0.00 0.009 SUPAPAPE DE SIGURANTA 1 1/4 BUC 9 0.00 0.00 0.00 0.00 0.00 0.00

10 SUPAPA DIFERENTIALA 1 1/4 " BUC 2 0.00 0.00 0.00 0.00 0.00 0.0011 COLECTOR DISTRIBUITOR Dn 300 L=1500 mm ,3 racorduri dn 150 BUC 2 0.00 0.00 0.00 0.00 0.00 0.0012 Butelie de egalizare presiuni DN 500,H =3m BUC 1 0.00 0.00 0.00 0.00 0.00 0.0013 Cos de fum Di=300,l =30 ml + canal de fum Dn 300 8ml BUC 2 0.00 0.00 0.00 0.00 0.00 0.0014 Vane de echilibrare dn 50 KOMBI 2 PLUS -MARKUS BUC 10 0.00 0.00 0.00 0.00 0.00 0.0015 Vana cu trei cai baterii recupperator de caldura dn 1" + servotor BUC 14 0.00 0.00 0.00 0.00 0.00 0.0016 Vane cu trei cai ventilonvectoare dn 3/4" BUC 135 0.00 0.00 0.00 0.00 0.00 0.0017 Radiatoare otel 600x800 BUC 25 0.00 0.00 0.00 0.00 0.00 0.0018 Radiator port-prosop bai 450x900 BUC 18 0.00 0.00 0.00 0.00 0.00 0.0019 Ventiloconvector cu 2 baterii 4 kw incalzire 4,5 kw racire necarcasat BUC 135 0.00 0.00 0.00 0.00 0.00 0.0020 Statie de dedurizare a apei 5 mc/h volum -timp BUC 1 0.00 0.00 0.00 0.00 0.00 0.0021 Pompa de recirculare acm 1 mc/h 4 mCA BUC 1 0.00 0.00 0.00 0.00 0.00 0.0022 AUTOMATIZARE PORNIRE IN CASCDA CAZANE INCALZIRE BUC 1 0.00 0.00 0.00 0.00 0.00 0.0023 BMS BUC 1 0.00 0.00 0.00 0.00 0.00 0.0024 INCALZIRE ELECTRICA RAMPE BUC 1 0.00 0.00 0.00 0.00 0.00 0.0025 INCALZIRE ELECTRICA TERASE BUC 1 0.00 0.00 0.00 0.00 0.00 0.0026 GICACALORIMETRU 1 1/4 INCAZIRE BUC 8 0.00 0.00 0.00 0.00 0.00 0.0027 Perdea de aer cald cu agent termic L=2000 mm 20 Kw BUC 5 0.00 0.00 0.00 0.00 0.00 0.00

TOTAL 0.00 0.00 0.00 0.00 0.00

INSTALATII CLIMATIZARE SI VENTILARE 1 CHILLER 260 KW MODEL EWLD-MBYN 260 BUC 2 0.00 0.00 0.00 0.00 0.00 0.002 CONDENSATOR LA DISTANTA 400 KW LUVE BUC 2 0.00 0.00 0.00 0.00 0.00 0.003 VAS DE EXPANSIUNE RACIRE 100 L BUC 2 0.00 0.00 0.00 0.00 0.00 0.004 POMPA DE CIRCULATIE CHILLER BUTELIE 45 MC/H 8 MCA BUC 2 0.00 0.00 0.00 0.00 0.00 0.00

Pret unitar (EURO)

Pret unitar (LEI)

Nr DescriereUM



Pret unitar (EURO)

Pret unitar (LEI)

5 POMPA DE CIRCULATIE + CONVERTIZOR FRECVENTA 90 MC/H 12 M BUC 2 0.00 0.00 0.00 0.00 0.00 0.006 SUPAPAPE DE SIGURANTA 1 1/4 BUC 2 0.00 0.00 0.00 0.00 0.00 0.007 SUPAPA DIFERENTIALA 1 1/4 " BUC 2 0.00 0.00 0.00 0.00 0.00 0.008 COLECTOR DISTRIBUITOR Dn 400 L=1500 mm ,3 racorduri dn 150 BUC 2 0.00 0.00 0.00 0.00 0.00 0.009 Butelie de egalizare presiuni DN 500,H =3m BUC 1 0.00 0.00 0.00 0.00 0.00 0.00

10 Vane de echilibrare dn 50 KOMBI 2 PLUS -MARKUS BUC 10 0.00 0.00 0.00 0.00 0.00 0.0011 Vane cu doua cai ventilonvectoare dn 3/4" BUC 135 0.00 0.00 0.00 0.00 0.00 0.0012 RECUPERATOR DE CALDURA DUBLU FLUX 3000 MC/H 200 Pa si baterie BUC 10 0.00 0.00 0.00 0.00 0.00 0.0013 VENTILATOR DESFUMARE 400 C 2 H AXIAL 15000 MC/H 100 Pa BUC 8 0.00 0.00 0.00 0.00 0.00 0.0014 VENTILATOR INTRODUCERE AER CASA SCARII 8000 MC/H H=200PA BUC 4 0.00 0.00 0.00 0.00 0.00 0.0015 TRAPA DESFUMARE CASA SCARII BUC 2 0.00 0.00 0.00 0.00 0.00 0.0016 VOLET DE DESUMARE 1000X500 BUC 10 0.00 0.00 0.00 0.00 0.00 0.0017 VENTILATOR EVACUARE AXIAL BAI 2000MC/H 120 Pa BUC 15 0.00 0.00 0.00 0.00 0.00 0.0018 VENTILATOR INTRODUCERE PARCAJ 24000 MC/H BUC 2 0.00 0.00 0.00 0.00 0.00 0.0019 AUTOMATIZARE PORNIRE IN CASCDA CHILLER BUC 1 0.00 0.00 0.00 0.00 0.00 0.00

20 AUTOMATIZARE RECUPERATOR DE CALDURA IN PLACI BUC 10 0.00 0.00 0.00 0.00 0.00 0.0021 AUTOMATIZARE VENTILOCONVECTOR BUC 135 0.00 0.00 0.00 0.00 0.00 0.00

22 AUTOMATIZARE VENTILATOARE BAI BUC 15 0.00 0.00 0.00 0.00 0.00 0.0023 AUTOMATIZARI POMPE SUBMERSIBILE BUC 6 0.00 0.00 0.00 0.00 0.00 0.0024 GICACALORIMETRU 2 RACIRE BUC 8 0.00 0.00 0.00 0.00 0.00 0.0025 INSTALATIE FILTROVENTILATIE ADAPOST APC 750 MC/H BUC 4 0.00 0.00 0.00 0.00 0.00 0.00

TOTAL 0.00 0.00 0.00 0.00 0.00

INSTALATII SANITARE INTERIOARE1 Hidranti interior complet echipat 5 l/s furfun semirigid 20 ml BUC 34 0.00 0.00 0.00 0.00 0.00 0.002 Hidranti exteriori dublu 10 l/s subteran complet echipat BUC 10 0.00 0.00 0.00 0.00 0.00 0.003 Grup pompe hidranti ext 25 l/s H =50 mCA BUC 1 0.00 0.00 0.00 0.00 0.00 0.004 Grup hidrofor 5 l/s H =55 mCA BUC 1 0.00 0.00 0.00 0.00 0.00 0.005 Grup pompe hidranti int 10 l/s H =55 mCA BUC 1 0.00 0.00 0.00 0.00 0.00 0.006 Pompa submersibila cu tocator 3 l/s 10 mCA BUC 3 0.00 0.00 0.00 0.00 0.00 0.007 Pompa submersibila ape convetional curate 10 l/s 10 mCA BUC 3 0.00 0.00 0.00 0.00 0.00 0.008 Separator de hidrocarburi 10 mc BUC 1 0.00 0.00 0.00 0.00 0.00 0.009 Separator de grasimi 5 l/s BUC 1 0.00 0.00 0.00 0.00 0.00 0.00

TOTAL 0.00 0.00 0.00 0.00 0.00

INSTALATII ELECTRICE - CURENTI SLABISISTEM DE DETECTIE SI SEMNALIZARE LA INCEPUT DE INCENDIU

1 Centrala de incendiu analog adresabila, 4 bucle buc 1 0.00 0.00 0.00 0.00 0.00 0.002 Acumulator compact acid-Pb 12V/17Ah buc 1 0.00 0.00 0.00 0.00 0.00 0.003 Repetor pentru centrala de incendiu buc 2 0.00 0.00 0.00 0.00 0.00 0.004 Detector fum optic adresabil buc 350 0.00 0.00 0.00 0.00 0.00 0.005 Detector de temperatura buc 30 0.00 0.00 0.00 0.00 0.00 0.00

Nr DescriereUM



Pret unitar (EURO)

Pret unitar (LEI)

6 Soclu standard pt. detectori adresabili buc 380 0.00 0.00 0.00 0.00 0.00 0.007 Detector de Gaz Metan, Monoxid de carbon buc 5 0.00 0.00 0.00 0.00 0.00 0.008 Detector analog adresabil multisenzor (optic si temperatura) buc 20 0.00 0.00 0.00 0.00 0.00 0.009 Placa de extensie de la 1 bucla la 2 bucle buc 4 0.00 0.00 0.00 0.00 0.00 0.00

10 Sursa alimentare 12 V cu backup buc 1 0.00 0.00 0.00 0.00 0.00 0.0011 Modul izolator, protejează bucla la scurt-circuit buc 8 0.00 0.00 0.00 0.00 0.00 0.0012 Buton incendiu adresabil buc 35 0.00 0.00 0.00 0.00 0.00 0.00

13 buc 32 0.00 0.00 0.00 0.00 0.00 0.0014 Soclu pentru sirena adresabila pentru montaj aparent, IP54 buc 32 0.00 0.00 0.00 0.00 0.00 0.0015 Sirena adresabila cu flash de exterior buc 2 0.00 0.00 0.00 0.00 0.00 0.0016 Acumulator compact acid -Pb 12V/7Ah buc 3 0.00 0.00 0.00 0.00 0.00 0.00

TOTAL 0.00 0.00 0.00 0.00 0.00SISTEM DE TELEVIZIUNE CU CIRCUIT INCHIS

1 Camera supraveghere buc 112 0.00 0.00 0.00 0.00 0.00 0.004 Sursa alimentare (9 canale) + trafo buc 15 0.00 0.00 0.00 0.00 0.00 0.005 Sursa alimentare + trafo buc 4 0.00 0.00 0.00 0.00 0.00 0.006 DVR 32 canale video buc 4 0.00 0.00 0.00 0.00 0.00 0.007 Monitor TFT 22" buc 4 0.00 0.00 0.00 0.00 0.00 0.008 Ups buc 2 0.00 0.00 0.00 0.00 0.00 0.00

TOTAL 0.00 0.00 0.00 0.00 0.00

SISTEM DE CONTROL ACCES1 Yala inteligenta cu cititor de smart card buc 101 0.00 0.00 0.00 0.00 0.00 0.002 Cartele inteligente de inalta siguranta cu CIP digital buc 101 0.00 0.00 0.00 0.00 0.00 0.003 Receptor de date buc 1 0.00 0.00 0.00 0.00 0.00 0.004 Unitate exterioara de codare a smart cardurilor buc 1 0.00 0.00 0.00 0.00 0.00 0.00

5 buc 101 0.00 0.00 0.00 0.00 0.00 0.006 Soft de gestiune a cheilor de acces buc 1 0.00 0.00 0.00 0.00 0.00 0.00

TOTAL 0.00 0.00 0.00 0.00 0.00

SISTEM BMS1 Automatizare usi buc 1 0.00 0.00 0.00 0.00 0.00 0.002 Automatizare / Sincronizare Climatizare buc 1 0.00 0.00 0.00 0.00 0.00 0.003 Automatizare sistem iluminat interior buc 1 0.00 0.00 0.00 0.00 0.00 0.004 Centralizator Date-voce, CA, CCTV, Efractie si rapoarte buc 1 0.00 0.00 0.00 0.00 0.00 0.00

TOTAL 0.00 0.00 0.00 0.00 0.00RETEA DATE / VOCE - CABLARE STRUCTURATA

1 Rack 19" buc 7 0.00 0.00 0.00 0.00 0.00 0.00

2 Priza dubla aplicata neecranata, 2xRJ45, CAT 5 buc 260 0.00 0.00 0.00 0.00 0.00 0.00

3 Switch 24 porturi buc 14 0.00 0.00 0.00 0.00 0.00 0.00

4 Patch panel 24 porturi UTP, cat 6 buc 30 0.00 0.00 0.00 0.00 0.00 0.00

5 Patch panel telefonie 50 porturi RJ45 buc 10 0.00 0.00 0.00 0.00 0.00 0.00

6 Router buc 10 0.00 0.00 0.00 0.00 0.00 0.00

Sirena adresabila 5 tonalitati, 3 niveluri de sunet selectabile, alimentare pe bucla

Economizator de energie pentru camere, dispozitiv de comanda a instalatiei electrice

Nr DescriereUM



Pret unitar (EURO)

Pret unitar (LEI)

7 UPS buc 7 0.00 0.00 0.00 0.00 0.00 0.00

TOTAL 0.00 0.00 0.00 0.00 0.00SISTEM DE DETECTIE SI SEMNALIZARE IN CAZ DE EFRACTIE

1 Centrala alarmare buc 1 0.00 0.00 0.00 0.00 0.00 0.002 Tastatura LCD buc 1 0.00 0.00 0.00 0.00 0.00 0.003 Extensie de 8 zone pentru centrala de alarmare buc 6 0.00 0.00 0.00 0.00 0.00 0.004 Detector PIR buc 25 0.00 0.00 0.00 0.00 0.00 0.004 Detector Geam spart buc 30 0.00 0.00 0.00 0.00 0.00 0.005 Sursa alimentare 12 V cu back-up buc 6 0.00 0.00 0.00 0.00 0.00 0.006 Buton de panica cu retinere, deblocare cu cheie buc 6 0.00 0.00 0.00 0.00 0.00 0.007 Contact magnetic ingropat buc 30 0.00 0.00 0.00 0.00 0.00 0.008 Sirena de interior buc 12 0.00 0.00 0.00 0.00 0.00 0.009 Sirena de exterior buc 2 0.00 0.00 0.00 0.00 0.00 0.00

10 Acumulator 7Ah/12V buc 6 0.00 0.00 0.00 0.00 0.00 0.00

TOTAL 0.00 0.00 0.00 0.00 0.00CENTRALA TELEFONICA

1 Centrala telefonica buc 1 0.00 0.00 0.00 0.00 0.00 0.002 Sursa alimentare tip L pentru centrala buc 1 0.00 0.00 0.00 0.00 0.00 0.003 Cartela 16 linii externe buc 1 0.00 0.00 0.00 0.00 0.00 0.004 Cartela 16 porturi digitale buc 1 0.00 0.00 0.00 0.00 0.00 0.005 Cartela 16 porturi analogice buc 4 0.00 0.00 0.00 0.00 0.00 0.006 Cartela ISDN_PRI buc 1 0.00 0.00 0.00 0.00 0.00 0.007 Telefon digital buc 6 0.00 0.00 0.00 0.00 0.00 0.008 Telefon analogic buc 60 0.00 0.00 0.00 0.00 0.00 0.009 Cablu 50p de interior m 50 0.00 0.00 0.00 0.00 0.00 0.00

10 Repartitor telefonic 200 p buc 1 0.00 0.00 0.00 0.00 0.00 0.0011 Conectori amphenol 50 pini buc 6 0.00 0.00 0.00 0.00 0.00 0.00

TOTAL 0.00 0.00 0.00 0.00 0.00

SISTEM CATV1 Priza TV simpla buc 235 0.00 0.00 0.00 0.00 0.00 0.002 Splitter pasiv 1/4 buc 63 0.00 0.00 0.00 0.00 0.00 0.003 Splitter pasiv 1/8 buc 12 0.00 0.00 0.00 0.00 0.00 0.004 Splitter activ buc 10 0.00 0.00 0.00 0.00 0.00 0.005 Amplificator buc 2 0.00 0.00 0.00 0.00 0.00 0.00

TOTAL 0.00 0.00 0.00 0.00 0.00SISTEM INTERFONIE

1 Video interfon de interior buc 10 0.00 0.00 0.00 0.00 0.00 0.002 Video interfon de exterior buc 3 0.00 0.00 0.00 0.00 0.00 0.003 Electromagnet buc 10 0.00 0.00 0.00 0.00 0.00 0.004 Amortizor usa buc 10 0.00 0.00 0.00 0.00 0.00 0.005 Sursa alimentare buc 10 0.00 0.00 0.00 0.00 0.00 0.006 Acumulator buc 10 0.00 0.00 0.00 0.00 0.00 0.00

TOTAL 0.00 0.00 0.00 0.00 0.00

Nr DescriereUM



Pret unitar (EURO)

Pret unitar (LEI)

SISTEM ELECTRONIC DE ACTIONARE TRAPE FUM

1 Mecanism electric actionare trape fum buc 6 0.00 0.00 0.00 0.00 0.00 0.002 Sursa liniara de curent continu de 24Vcc/2.5A buc 6 0.00 0.00 0.00 0.00 0.00 0.003 Acumulator capsulat, fara intretinere, 12V-7 Ah. buc 12 0.00 0.00 0.00 0.00 0.00 0.00

TOTAL 0.00 0.00 0.00 0.00 0.00

TOTAL GENERAL ECHIPAMENTE INSTALATII ELECTRICE - CURENTI SLABI 0.00 0.00 0.00 0.00 0.00

INSTALATII ELECTRICE - CURENTI TARIINSTALATII ELECTRICE DE ALIMENTARE SI DISTRIBUTIE

1 Grup electrogen cu putere de 400kVA buc 1 0.00 0.00 0.00 0.00 0.00 0.00

TOTAL 0.00 0.00 0.00 0.00 0.00

Intocmit,

deviz general raducaneni 2013

Documents