Beneficiar: SC PASTRAVARIILE CEAHLAULUI SRL

Executant:
Proiectant: SC RISE PROIECT SRL
Obiectivul: REPARATII, REABILITARE CLADIRI, MONTARE RETELE SI INSTALATII IN VEDEREA DESFASURARII ACTIVITATII DE PRODUCTIE,
DEPOZITARE, LIVRARI
Obiectul: 01 LUCRARI DE CONSTRUCTII

DEVIZ OBIECT
privind cheltuielile necesare realizarii
Nr cap. Denumirea capitolelor si subcapitolelor de cheltuieli Valoare (fara TVA) TVA Valoare (cu TVA)
Deviz
General Lei Lei Lei

1 2 3 4 5

Cheltuieli pentru investitia de baza

CAPITOL I
Constructii si instalatii

4.1.1 Terasamente, sistematizare pe verticala si amenajari 0.00 0.00 0.00

exterioare
4.1.2 Rezistenta 806,405.00 153,216.95 959,621.95
4.1.2.1 0101 INFRASTRUCTURA 161,281.00 30,643.39 191,924.39
4.1.2.2 0102 SUPRASTRUCTURA 241,921.50 45,965.09 287,886.59
4.1.2.3 0103 SARPANTA SI INVELITOARE 403,202.50 76,608.48 479,810.98
4.1.3 Arhitectura 831,095.00 157,908.05 989,003.05
4.1.3.1 0104 IZOLATII 290883.25 55,267.82 346,151.07
4.1.3.2 0105 ARHITECTURA 540,211.75 102,640.23 642,851.98
4.1.4 Instalatii 818,750.00 155,562.50 974,312.50
4.1.4.1 0106 INSTALATII TERMICE 229,250.00 43,557.50 272,807.50
4.1.4.2 0107 INSTALATII SANITARE 180,125.00 34,223.75 214,348.75
4.1.4.3 0108 INSTALATII ELECTRICE 253,812.50 48,224.38 302,036.88
4.1.4.4 0109 INSTALATII DE INCALZIRE IN CAMERA 32,750.00 6,222.50 38,972.50
CENTRALEI
4.1.4.5 0110 INSTALATII CURENTI SLABI 49,125.00 9,333.75 58,458.75
4.1.4.6 0111 INSTALATII PRIZA DE PAMANT 28,656.25 5,444.69 34,100.94
4.1.4.7 0112 INSTALATIE ELECTRICA DE ILUMINAT 45,031.25 8,555.94 53,587.19
4.1.5 Alte categorii de constructii 0.00 0.00 0.00
TOTAL CAPITOL I 2,456,250.00 466,687.50 2,922,937.50
CAPITOL II
Montaj

4.2 Montaj utilaje, echipamente tehnologice si functionale 0.00 0.00 0.00

TOTAL CAPITOL II 0.00 0.00 0.00

CAPITOL III
Procurare

4.3 Utilaje, echipamente tehnologice si functionale care 2,614,663.32 496,786.03 3,111,449.35

necesita montaj
Nr cap. Denumirea capitolelor si subcapitolelor de cheltuieli Valoare (fara TVA) TVA Valoare (cu TVA)
Deviz
General Lei Lei Lei

1 2 3 4 5
4.4 Utilaje, echipamente tehnologice si functionale care 0.00 0.00 0.00
nu necesita montaj si echipamente de transport

4.5 Dotari 53,189.93 10,106.09 63,296.02

4.6 Active necorporale 0.00 0.00 0.00
TOTAL CAPITOL III 2,667,853.25 506,892.12 3,174,745.37
TOTAL 01 LUCRARI DE CONSTRUCTII 5,124,103.25 973,579.62 6,097,682.86
Intocmit,
SC RISE PROIECT SRL