Sunteți pe pagina 1din 19

BENEFICIAR

SC Marion Production 98 SRL

PROIECTANT

Unitate de procesare carne preparata - Carmangerie

OBIECTIVUL

STUDIO ARHIS S.C.M.


STR. MIRCEA CEL BATRAN , NR 172, BLOC
MD 14, PARTER

SEDIU

Str. Nucilor nr. 2 - Loc. Cumpana, Jud. Constanta


STADIU FIZIC
DEVIZ ESTIMATIV INSTALATII ELECTRICE
INTERIOARE
Capitole de lucrari
Nr.
Crt.

Simbol

Denumire

1
2
A. CHELTUIELI DIRECTE

PU
UM

Cant.

material,
manopera, utilaj,
transport

Material

Manopera

Utilaj

Transport

Total

LEI
10

3,000,000
1

EF02B1

TABLOU ELECTRIC PE SCHELET


MET.CU MASCA MONT.PERETE
BUC
SAU IN NISA,TABLOUL CU SUPR.
DE 0,31-0,90MP (TGD)

1.00

65825.00
0.00

3000000

65825

3065825

1466100

9097965

10564065

1465600

7673790

9139390

0.00
2700.00
2

EA02A1

TUB IZOLANT DE
PROTECTIE,ETANS IPE-PVC
MONTAT INGROPAT CU D=16MM

543.00

16755.00
0.00
0.00
3200.00

EA02A2

TUB IZOLANT DE
PROTECTIE,ETANS IPE-PVC
MONTAT INGROPAT CU D=20MM

458.00

16755.00
0.00
0.00

Capitole de lucrari
Nr.
Crt.

Simbol

Denumire
2

EA02A3

TUB IZOLANT DE
PROTECTIE,ETANS IPE-PVC
MONTAT INGROPAT CU
D=25,8MM

PU
UM

Cant.

250.00

material,
manopera, utilaj,
transport
5
4900.00
16755.00
0.00

Material

Manopera

Utilaj

Transport

Total

LEI
10

1225000

4188750

5413750

165000

542520

707520

80000

197280

277280

397390

397390

1895200

430560

2325760

4141600

580320

4721920

0.00
7500.00
5

EA02B1

TUB IZOLANT DE
PROTECTIE,ETANS IPE-PVC
MONTAT INGROPAT CU D=32MM

22.00

24660.00
0.00
0.00
10000.00

EA02B2

TUB IZOLANT DE
PROTECTIE,ETANS IPE-PVC
MONTAT INGROPAT CU D=40MM

8.00

24660.00
0.00
0.00
0.00

EA10B1

TEAVA PVC TIP U MONTATA


APARENT PE DIBLURI DE LEMN
D=75 MM

14.00

28385.00
0.00
0.00
5150.00

EB02A1

CONDUCTA CUPRU CU IZOLATIE


INTRODUSA IN TUBURI DE
PROTECTIE,CONDUCTA AVIND
SECTIUNEA 1X1,5 MMP

368.00

1170.00
0.00
0.00
8350.00

EB02A1

CONDUCTA CUPRU CU IZOLATIE


INTRODUSA IN TUBURI DE
PROTECTIE,CONDUCTA AVIND
SECTIUNEA 1X2,5 MMP

496.00

1170.00
0.00

Capitole de lucrari
Nr.
Crt.
9
1

Simbol
EB02A1

CONDUCTADenumire
CUPRU CU IZOLATIE
INTRODUSA IN TUBURI DE
PROTECTIE,CONDUCTA AVIND
2
SECTIUNEA
1X2,5 MMP

PU
UM
M
3

Cant.
496.00
4

material,
manopera, utilaj,
transport
5
0.00

Material
4141600
6

Manopera
580320
7

Utilaj
0
8

Total

Transport
0
9

LEI
4721920
10

Capitole de lucrari
Nr.
Crt.

Simbol

10

Denumire
2

EC03B1

CABLU ENERGIE MONTAT CU


SCOABE PE CONSOLE FIX.CU
DIBLURI METAL CYY 0,6/ 1KV 3X
2,5 MMP S.8778

PU
UM

Cant.

876.00

material,
manopera, utilaj,
transport
5
26400.00
14805.00
0.00

Material

Manopera

Utilaj

Transport

Total

LEI
10

23126400

12969180

36095580

13952700

4930065

18882765

7788800

947520

8736320

7904000

562590

8466590

23028000

562590

23590590

1336840

562590

1899430

0.00
41900.00
11

EC03B1

CABLU ENERGIE MONTAT CU


SCOABE PE CONSOLE FIX.CU
DIBLURI METAL CYY 0,6/ 1KV 5X
2,5 MMP S.8778

333.00

14805.00
0.00
0.00
121700.00

12

EC03B1

CABLU ENERGIE MONTAT CU


SCOABE PE CONSOLE FIX.CU
DIBLURI METAL CYY 0,6/ 1KV 4X
10 MMP S.8778

64.00

14805.00
0.00
0.00
208000.00

13

EC03B1

CABLU ENERGIE MONTAT CU


SCOABE PE CONSOLE FIX.CU
DIBLURI METAL CYY 0,6/ 1KV 4X
16 MMP S.8778

38.00

14805.00
0.00
0.00
606000.00

14

EC03B1

CABLU ENERGIE MONTAT CU


SCOABE PE CONSOLE FIX.CU
DIBLURI METAL CYY 0,6/ 1KV 4X
50 MMP S.8778

38.00

14805.00
0.00
0.00
35180.00

15

EC03B1

CABLU ENERGIE MONTAT CU


SCOABE PE CONSOLE FIX.CU
DIBLURI METAL CYY 0,6/ 1KV 4X
2,5 MMP S.8778

38.00

14805.00
0.00

Capitole de lucrari
Nr.
Crt.
15
1

Simbol
EC03B1

CABLU ENERGIE
MONTAT CU
Denumire
SCOABE PE CONSOLE FIX.CU
DIBLURI METAL CYY 0,6/ 1KV 4X
2 MMP S.8778
2,5

PU
UM
M
3

Cant.
38.00
4

material,
manopera, utilaj,
transport
5
0.00

Material
1336840
6

Manopera
562590
7

Utilaj
0
8

Total

Transport
0
9

LEI
1899430
10

Capitole de lucrari
Nr.
Crt.

Simbol

16

Denumire
2

EC05B1

CABLU ENERGIE TRAS PRIN TUB


PROT METAL PT RACORD
MOTOARE TABLOURI APARATE
CYY 0,6/ 1KV 3X 95+50 MMP
S.8778

PU
UM

Cant.

6.00

material,
manopera, utilaj,
transport
5
1057000.00
3835.00
0.00

Material

Manopera

Utilaj

Transport

Total

LEI
10

6342000

23010

6365010

3027200

2368800

5396000

840000

263130

1103130

560000

175420

735420

80000

28230

108230

0.00
18920.00

17

EC03B1

CABLU ENERGIE MONTAT CU


SCOABE PE CONSOLE FIX.CU
DIBLURI METAL CYY 0,6/ 1KV 2X
2,5 MMP S.8778

160.00

14805.00
0.00
0.00
40000.00

18

ED01A1

IINTRERUPTOR CUMPANA
PT.SIMBOL 0186 250V 10A

BUC

21.00

12530.00
0.00
0.00
40000.00

19

ED01A1

IINTRERUPTOR CUMPANA
PT.SIMBOL 0186 250V
10A(ETANS)

BUC

14.00

12530.00
0.00
0.00
40000.00

20

ED01A1

COMUTATOR CUMPANA
ST.SIMBOL 0176 10 A ; 250V

BUC

2.00

14115.00
0.00
0.00

Capitole de lucrari
Nr.
Crt.

Simbol

21

Denumire
2

ED03E1

PU
UM

Cant.

COMUTATOR CUMPANA
ST.SIMBOL 005 10A 250V SCARA BUC
(ETANS) S 3185

20.00

material,
manopera, utilaj,
transport
5
40000.00
6640.00
0.00

Material

Manopera

Utilaj

Transport

Total

LEI
10

800000

132800

932800

1680000

261870

1941870

3230000

236930

3466930

519000

197475

716475

6750000

987375

7737375

2640000

50180

2690180

0.00
80000.00
22

ED08A1

PRIZA DUBLA BIPOL.CAPAC


AMINOPL 250V 10A MONTAJ
INGROP.

BUC

21.00

12470.00
0.00
0.00
170000.00

23

ED08A1

PRIZA DUBLA BIPOL.CAPAC


AMINOPL 250V 10A MONTAJ
INGROP.(ETANS)

BUC

19.00

12470.00
0.00
0.00
173000.00

24

ED08H1

PRIZA TRIPOL.BACHEL.CU
CONTACT PROTEC.380V,25A

BUC

3.00

65825.00
0.00
0.00
450000.00

25

ED08H1

PRIZA SI FISA
TRIPOL.BACHEL.CU CONTACT
PROTEC.380V,25A (ETANSA)

BUC

15.00

65825.00
0.00
0.00
660000.00

26

EE05C1

APLICA.PER.DULIE E 27
PORTELAN 40W BRAT
NEPROF.DR IP 54 (MONTAJ
PLAFON DIN GIPS-CARTON)

BUC

4.00

12545.00
0.00

Capitole de lucrari
Nr.
Crt.
26
1

Simbol
EE05C1

APLICA.PER.DULIE
Denumire E 27
PORTELAN 40W BRAT
NEPROF.DR IP 54 (MONTAJ
2 DIN GIPS-CARTON)
PLAFON

PU
UM
BUC
3

Cant.
4.00
4

material,
manopera, utilaj,
transport
5
0.00

Material
2640000
6

Manopera

Utilaj

50180
7

0
8

Total

Transport
0
9

LEI
2690180
10

Capitole de lucrari
Nr.
Crt.

Simbol

27

Denumire
2

EE10J1

PU
UM

Cant.

CORP ILUMINAT SIGURANTA


CISA- 01- 6W ,COMPLET ECHIPAT BUC
(AUTONOMIE 1,5 ORE)

15.00

material,
manopera, utilaj,
transport
5
810000.00
39400.00
0.00

Material

Manopera

Utilaj

Transport

Total

LEI
10

12150000

591000

12741000

19170000

655155

19825155

69120000

1747080

70867080

35020000

825010

35845010

784000

25090

809090

1030000

48530

1078530

0.00
710000.00
28

EE12B1

CORP IL.FL.FIPAD -04 220 220V


2X 20W CONDENS.REFLECT

BUC

27.00

24265.00
0.00
0.00
960000.00

29

EE12B1

CORP IL.FL.FIPAD -04 240 220V


2X 40W CONDENS.REFLECT

BUC

72.00

24265.00
0.00
0.00
1030000.00

30

EE12B1

CORP IL.FL.FIPAD -04 160 220V


1X 60W CONDENS.REFLECT

BUC

34.00

24265.00
0.00
0.00
392000.00

31

EE05C1

APLICA.PER.DULIE E 27
PORTELAN 100W BRAT
NEPROF.DR IP 65

BUC

2.00

12545.00
0.00
0.00
515000.00

32

EE12B1

CORP IL.FL.FIA -11-118-DI 220V


1X 18W CS

BUC

2.00

24265.00
0.00

Capitole de lucrari
Nr.
Crt.
32
1

Simbol
EE12B1

Denumire
CORP IL.FL.FIA -11-118-DI 220V
1X 18W CS
2

PU
UM
BUC
3

Cant.
2.00
4

material,
manopera, utilaj,
transport
5
0.00

Material
1030000
6

Manopera

Utilaj

48530
7

0
8

Total

Transport
0
9

LEI
1078530
10

Capitole de lucrari
Nr.
Crt.

Simbol

33

34

Denumire
2

EE09B1

EE14A1
5102360

ARMATURA DE ILUMINAT CU
GLOB DE STICLA C
LARA,ETANSA DE PERETE
MONTATA DIBLURI LE
MN LAMPA 125 W
LAMPA MONT.IN
INTER.CONSTR.SAU PE ELEM.E
XTER.FL.VAP.SODIU INALTA
PRES E27/30 220V
125W S7832

PU
UM

Cant.

BUC

2.00

material,
manopera, utilaj,
transport
5
1770000.00
24265.00
0.00

Material

Manopera

Utilaj

Transport

Total

LEI
10

3540000

48530

3588530

640000

8590

648590

22800

13860

36660

11400

6930

18330

1064000

240520

1304520

2736000

618480

3354480

0.00
320000.00
BUC

2.00

4295.00
0.00
0.00
5700.00

35

EE14A1

LAMPA INCANDESCENTA CLARA


BUC
E27 TIP S 230V 40W S6115

4.00

3465.00
0.00
0.00
5700.00

36

EE14A1

LAMPA INCANDESCENTA CLARA


BUC
E27 TIP S 230V 100W S6115

2.00

3465.00
0.00
0.00
19000.00

37

EE14B1

LAMPA
FL.TUB.D=38MM,20W/220V,
L=600MM, MICM-NI 908-60

BUC

56.00

4295.00
0.00
0.00
19000.00

38

EE14B1

LAMPA
FL.TUB.D=38MM,40W/220V,
L=1200MM, MICM-NI 908-60

BUC

144.00

4295.00
0.00

Capitole de lucrari
Nr.
Crt.
38
1

Simbol
EE14B1

Denumire
LAMPA
FL.TUB.D=38MM,40W/220V,
L=1200MM,
MICM-NI 908-60
2

PU
UM
BUC
3

Cant.
144.00
4

material,
manopera, utilaj,
transport
5
0.00

Material
2736000
6

Manopera
618480
7

Utilaj
0
8

Total

Transport
0
9

LEI
3354480
10

Capitole de lucrari
Nr.
Crt.

Simbol

39

Denumire
2

EE14B1

LAMPA
FL.TUB.D=38MM,60W/220V,
L=1500MM, MICM-NI 908-60

PU
UM

Cant.

BUC

34.00

material,
manopera, utilaj,
transport
5
19000.00
4295.00
0.00

Material

Manopera

Utilaj

Transport

Total

LEI
10

646000

146030

792030

9625000

7543750

17168750

13110000

2829000

15939000

792000

1622400

2414400

540000

338000

878000

134400

3893600

4028000

0.00

40

41

42

43

EG08A1

W1R06A3

EA18B1

EA18B1

COND.LEG.PAM.INST.PARATRAS
NET 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)

38500.00
M

250.00

30175.00
0.00
0.00
190000.00

69.00

41000.00
0.00
0.00
16500.00

BUC

DOZE CENTRALIZATOARE DIN


TABLA DE 1,5 MM PT
CONDUCTORI MONTATI IN
BUC
TUBURI CU DIM.250X200X100MM
(MONTAJ GIPS CARTON)

48.00

33800.00
0.00
0.00
54000.00

10.00

33800.00
0.00
0.00
336.00

44

ATD19A

LEGAREA CONDUCTOARELOR
LA CLEME, REPARTITOARE SAU
BUC
LA BORNELE APARATELOR
PRIN:FIXARE CU SURUB

400.00

9734.00
0.00

Capitole de lucrari
Nr.
Crt.
44
1

Simbol
ATD19A

LEGAREA CONDUCTOARELOR
Denumire
UM
LA CLEME, REPARTITOARE SAU
BUC
LA BORNELE APARATELOR
2
3
PRIN:FIXARE
CU SURUB

PU
Cant.
400.00
4

material,
manopera, utilaj,
transport
5
0.00

Material
134400
6

Manopera
3893600
7

Utilaj
0
8

Total

Transport
0
9

LEI
4028000
10

Capitole de lucrari
Nr.
Crt.

Simbol

45

Denumire
2

EI02A1

ETANS.TRECERII CAB.PRIN
PERETI SI PLANSEE
PT.SEPAR.DE MEDII
UMEDE,CABLU LA EXTER CU
D<25MM

PU
UM

Cant.

BUC

80.00

material,
manopera, utilaj,
transport
5
14752.00
6795.00
0.00

Material

Manopera

Utilaj

Transport

Total

LEI
10

1180160

543600

1723760

1205930

1769888

2975818

480000

149043

629043

9070

151200

160270

480000

53740

533740

79003

18300

97303

0.00
0.00

46

EH01A1

INCERCAREA CABLURILOR DE
ENERGIE ELECTRICA DE
MAXIMUM 1 KV.

BUC

38.00

31735.00
46576.00
0.00

47

EH05XB

INC.TABLOU DE DISTRIB.,DE CDA,DE PROT., DE SEMN.,


PANOURI METALICE SAU
DULAPURI METALICE;
(INCERCARE TABLOURI
ELECTRICE)

0.00
BUC

1.00

480000.00
149043.00
0.00
4535.00

48

W1P08A

VERIFICAREA PRIZELOR DE
PAMINT PT. LUCRARI DE
INSTALATII ELECTRICE LA
CONSTRUCTII

BUC

2.00

75600.00
0.00
0.00
480000.00

49

EG10A1

CUTIE CU ECLISA DE LEGATURA


BUC
PT.CENTURA DE INPAMINTARE

1.00

53740.00
0.00
0.00
79003.00

50

EG09C1

PROT.COND.COBOR.LUNGIME
1,8M EXEC. CORNIER ARIPI
EG.40X40X4MM

BUC

1.00

18300.00
0.00

Capitole de lucrari
Nr.
Crt.
50
1

Simbol
EG09C1

Denumire
PROT.COND.COBOR.LUNGIME
1,8M EXEC. CORNIER ARIPI
EG.40X40X4MM
2

PU
UM
BUC
3

Cant.
1.00
4

material,
manopera, utilaj,
transport
5
0.00

Material
79003
6

Manopera

Utilaj

18300
7

0
8

Total

Transport

LEI

0
9

97303
10

Capitole de lucrari
Nr.
Crt.

Simbol

51

Denumire
2

TRB05A29

PU
UM

Cant.

TRANSPORTUL MATERIALELOR
PRIN PURTAT
TONA
DIRECT.MATERIALE INCOMODE
SUB 25 KG DISTANTA 90M

1.00

material,
manopera, utilaj,
transport
5
0.00
210960.00
0.00

Material

Manopera

Utilaj

Transport

Total

LEI
10

210960

210960

210000

210000

1205930

1769888

2975818

718799

12000

730799

13200000

800000

14000000

7200000

400000

7600000

0.00
3500.00
52

EH07A1

ENERGIE ELECTRICA PENTRU


PROBE

KWH

60.00

0.00
0.00
0.00

53

EH01A1

INCERCAREA CABLURILOR DE
ENERGIE ELECTRICA DE
MAXIMUM 1 KV.(VERIFICARE
REZISTENTA DE IZOLATIE
CIRCUITE ELECTRICE)

0.00
BUC

38.00

31735.00
46576.00
0.00
718799.00

54

EF07XA

PREGATIREA TABLOURILOR
ELECTRICE PENTRU PUNERE
SUB TENSIUNE

BUC

1.00

12000.00
0.00
0.00
165000.00

55

ATD29B

SUPORTI,STELAJE,CONSTRUCTII
METALICE:DIN ELEMENTE
PREFABRICATE ZINCATE (IM PAT METALIC 100x60 MM)

80.00

10000.00
0.00
0.00
180000.00

56

ATD29B

SUPORTI,STELAJE,CONSTRUCTII
METALICE:DIN ELEMENTE
PREFABRICATE ZINCATE (IM PAT METALIC 200x60 MM)

40.00

10000.00
0.00

Capitole de lucrari
Nr.
Crt.
56
1

Simbol
ATD29B

SUPORTI,STELAJE,CONSTRUCTII
Denumire
UM
METALICE:DIN ELEMENTE
M
PREFABRICATE ZINCATE (IM 2
3
PAT METALIC 200x60 MM)

PU
Cant.
40.00
4

material,
manopera, utilaj,
transport
5
0.00

Material
7200000
6

Manopera
400000
7

Utilaj
0
8

Total

Transport
0
9

LEI
7600000
10

Capitole de lucrari
Nr.
Crt.

Simbol

57

Denumire
2

XC01

PU
UM

Cant.

DIFERENTA PRET MATERIAL LEI


(PROCURARE TABLOU
BUC
ELECTRIC TGD - CONFORM
ANALIZA 1 TABLOU)

1.00

material,
manopera, utilaj,
transport
5
69300000.00
0.00
0.00

Material

Manopera

Utilaj

Transport

69300000

Total

LEI
10

69300000

0.00

TOTAL CHELTUIELI DIRECTE DIN ARTICOLE DE DEVIZ


C.A.S. 20,5 %
SOMAJ 2,5 %
SANATATE 7%
COTA PENTRU BOLI PROFESIONALE 1,329 %
TOTAL CHELTUIELI DIRECTE
CHELTUIELI INDIRECTE 10 %
TOTAL I
PROFIT 7 %
TOTAL II
TVA 19 %
TOTAL III
PENTRU ROTUNJIRI
TOTAL DEVIZ
DATA : Aprilie 2006

PROIECTANT
STUDIO ARHIS S.C.M.

379556072

74717370

3688819

BENEFICIAR

457962261
15317061
1867934
5230216
992994
481370466
48137047
529507512
37065526
566573038
107648877
674221916
53511
674275427