DEVIZ ESTIMATIV PENTRU CONSTRURE LOCUINTA P+1E+M

Beneficiar: Lin Marinela - loc. Voluntari, str. Aleea Nucilor, nr. 2, jud. Ilfov
nr.crt. Categoria de lucrari U.M. Cant. Pret /U.M. Total pret pe Total cost Observatii
cat. luc 4 x 5 Euro
1 2 3 4 5 6 7 8
CAP. A
INFRASTRUCTURA
1 Imprejmuire inginta santier panouri, plase ect ml 0 0 manipulare +tran.
2 Organizare santier ( baraci, Wc, put, ect) euro 1 400 400 400 manipulare +tran.
3 Decapare strat vegetal mp 140 2 280 680 mecanic/ manual
4 Incarcat pamant vegetal mc 20 2 40 720 mecanic / manual
5 Transport strat vegetal t 0 2 0 720 auto / manual
6 Sapatura mecanica fundatii mc 140 5.5 770 1490 mecanic
7 Sapatura manuala de finisaj - fundatii mc 14 5.5 77 1567 manual
8 Transport sapatura (auto;manual, prin aruncare directa) t 140 0.2 28 1595
9 Turnare beton de egalizare mc 0 63.8 0 1595 fab/ manual
10 Turnare beton in fundatii mc 110 21.3 2343 3938 fabrica
11 Fasonare armatura kg 10786 0.3 3235.8 4830.8
12 Montaj armatura kg 10786 0.15 1617.9 6448.7
13 Cofrare fundatii ( contiunui, radier, izolate, ect.) mp 80 8.5 680 7128.7 manual
14 Decofrare fundatii mp 80 2 160 7288.7 recuperare mat.
15 Umpluturi de pamant ( sub pardoseal , lateral fud.) mc 0 4 0 7288.7 manual/ semimec.
16 Umplutura de balast filtru( sub pardoseal , lateral fund ) mc 12 12 144 7432.7 auto / manual
17 Transport de balsat mc 22.2 2 44.4 7477.1 manual/ semimec.
18 Protectie termica cu polistiren sub pardoseala mp 5 3.5 17.5 7494.6 polistiren
19 Protectie cu folie de polietilena protectie termica , balast mp 190 0.3 57 7551.6 manual / manipulare
20 Umpluturi de pamant ( sub pardoseal , lateral fud.) mc 36 4 144 7695.6 manual/ semimec.

TOTAL I 7695.6

CAP B SUPRASTRUCTURA
21 Hidroizolatie zidarie pereti exteriori pardoseala mp 24 5.5 132 132
22 Zidarie pereti exteriori ( 30cm grosime) mc 64 70.55 4515.2 4647.2
23 Preparare mortar zidarie la fata locului mc 5 55.5 277.5 4924.7
24 Fasonare armatura kg 16241 0.3 4872.3 9797
 25 Montaj armatura kg 16241 0.15 2436.15 12233.15
26 Cofrare mp 250 7.5 1875 14108.15
27 Turnare beton mc 96 65.5 6288 20396.15
28 Decofrare mp 250 2.5 625 21021.15
29 Structura acoperis( capriori,cosoroabe,popi, astereala,ect) mp 60 7.5 450 21471.15
30 Acoperis mp 178 9 1602 23073.15

TOTAL I I 23073.15
TOTAL I +TOTAL II 30768.75

CAP C FINISAJE
31 Tencuieli interioare driscute mp 450 4.7 2115 2115 manual
32 Glet de finisaj mp 450 1 450 2565 manual
33 Zugraveli lavabile mp 620 2.8 1736 4301
34 Polistiren extrudat mp 6 26.7 160.2 4461.2
35 Strat suport pentru pardoseli din mortar de ciment mp 320 3.3 1056 5517.2
36 Pardoseli din placi de gresie mp 60 15 900 6417.2
37 Pardoseli din parchet - lamelar mp 190 13 2470 8887.2
38 Pardoseli din placi de ceramica exterioara mp 80 21 1680 10567.2
39 Placaj faianta mp 130 15.5 2015 12582.2
40 Ferestre VELUX buc 1 25 25 12607.2
41 Tavan fals din rigips, folie,vata minerala mp 0 10.3 0 12607.2
42 Rigle de lemn pt prindere rigips mc 0 153 0 12607.2
43 Zugraveli lavabile pe rigips mp 0 2.6 0 12607.2
44 Tencuieli exterioare pe polistiren mp 900 9.15 8235 20842.2
45 Tamplarie termopan mp 42.5 160.5 6821.25 27663.45
46 Usa lemn mp 32.3 59.7 1928.31 29591.76
47 Usa metalica mp 3.4 208 707.2 30298.96
48 Tencuieli exterioare placaj de piatra naturala mp 120 20.8 2496 32794.96
49 Tencuiala structurata crem mp 116 5.8 672.8 33467.76
50 Tencuiala structurata brun mp 16.2 82.2 1331.64 34799.4
51 Lambriu exterior lemn brun mp 8.6 37 318.2 35117.6
35117.6
TOTAL I I I
TOTAL I +TOTAL II +TOTAL III 65886.35

CAP D INSTALATII
52 Instalatii termice euto 2200
53 Instalatii electrice euro 1400
54 Instalatii sanitare euro 1400

TOTAL I V 5000
TOTAL I +TOTAL II +TOTAL III +TOTAL IV 70886.35

TOTAL GENERAL 70886.35

TVA 19 % ( TOTAL GENERA X 19 % ) 13468.407
TOTAL GENERAL CU TVA 84354.757
BENEFICIU FIRMA 4% ( TOTAL GENERAL x 4% ) 3374.1903
TOTAL LUCRARE 87728.947