S.C."STOAN PRODCOM" SRL Str.Felicia Racovita nr.10
INSTALATII ELECTRICE BENEFICIAR:
Bucuresti - sector 5
NEOSET PROD SRL OBIECTIV: BUCUREŞTI Bd.Basarabiei nr.256 sector 3
tel: 0744.501.400. e-mail:
[email protected] DEVIZ ESTIMATIV OFERTA
nr. 1
art. denumirea lucrarii EA01A montat tub izolant pvc rigid 13,5mm
-
u.m. cantitate materiale manopera ML 90 1950 18860
IANUARIE 2005
total
materiale
manopera
1,872,900.00
175,500.00
1,697,400.00
2
EA01A idem 16mm
ML
330
2730
18860
7,124,700.00
900,900.00
6,223,800.00
3
EA01A idem 20mm
ML
6
3510
18860
134,220.00
21,060.00
113,160.00
4
EA03A idem 50mm
ML
20
17550
22140
793,800.00
351,000.00
442,800.00
5
EA04A montat doza derivatie pvc
BUC
20
23790
4920
574,200.00
475,800.00
98,400.00
6
EA04C idem centralizatoare
BUC
15
143130
36080
2,688,150.00
2,146,950.00
541,200.00
7
EB01A montat conductor 1,5mm
ML
720
2295
1230
2,538,000.00
1,652,400.00
885,600.00
8
EB01A idem 2,5mm
ML
180
3450
1230
842,400.00
621,000.00
221,400.00
9
EB05A idem telefonic 4x2x0,6mm
ML
180
0
2050
369,000.00
0.00
369,000.00
10
EB05A idem telefonic 6x2x0,6mm
ML
15
0
2050
30,750.00
0.00
30,750.00
11
EC02A montat cablu CSYAbY-F 3x1,5mm
ML
320
26587
20500
15,067,840.00
8,507,840.00
6,560,000.00
12
EC02A idem CYY 3x2,5mm
ML
1040
15337
20500
37,270,480.00
15,950,480.00
21,320,000.00
13
EC02A idem CYY 4x2,5mm
ML
160
19335
20500
6,373,600.00
3,093,600.00
3,280,000.00
14
EC02A idem CYY 5x2,5mm
BUC
110
23511
20500
4,841,210.00
2,586,210.00
2,255,000.00
15
EC02A idem CYY 3x1,5mm
ML
330
10593
20500
10,260,690.00
3,495,690.00
6,765,000.00
16
EC02A idem CYY 4x1,5mm
ML
90
13126
20500
3,026,340.00
1,181,340.00
1,845,000.00
17
EC02A idem CSYY 4x1,5mm
ML
590
17504
20500
22,422,360.00
10,327,360.00
12,095,000.00
18
EC02A idem CYY 5x6mm
ML
50
50085
20500
3,529,250.00
2,504,250.00
1,025,000.00
19
EC05A montat cap terminal uscat max.21mm
BUC
110
2125
24600
2,939,750.00
233,750.00
2,706,000.00
20
ED01A montat intrerupator ST
BUC
7
102050
24600
886,550.00
714,350.00
172,200.00
21
ED01A montat comutator ST
BUC
8
125990
24600
1,204,720.00
1,007,920.00
196,800.00
22
ED01A montat cap scara ST
BUC
2
118145
24600
285,490.00
236,290.00
49,200.00
23
ED01A montat intrerupator trifazic PT-16A
BUC
3
1027173
13940
3,123,339.00
3,081,519.00
41,820.00
24
ED01A montat intrerupator cu led ST
BUC
1
160532
24600
185,132.00
160,532.00
24,600.00
25
ED01A montat priza suko ST
BUC
18
85958
24600
1,990,044.00
1,547,244.00
442,800.00
26
ED01A montat priza suko PT-antiground
BUC
6
152290
13940
997,380.00
913,740.00
83,640.00
27
ED01A montat priza trifazica 16A PT
BUC
1
162495
13940
176,435.00
162,495.00
13,940.00
28
ED01A montat priza trifazica 32A PT
BUC
1
208025
13940
221,965.00
208,025.00
13,940.00
29
ED01A montat priza telefon ST 8c RJ45
BUC
6
361492
24600
2,316,552.00
2,168,952.00
147,600.00
30
ED01A montat buton dubla cmd PT
BUC
6
1283485
24600
7,848,510.00
7,700,910.00
147,600.00
31
ED01A montat termostat PT
BUC
2
0
24600
49,200.00
0.00
49,200.00
32
ED03D montat repartitor telefonic PT
BUC
1
0
38950
38,950.00
0.00
38,950.00
33
ED07A legarea la borne ale TE
BUC
11
0
22960
252,560.00
0.00
252,560.00
34
EE07A montat corp fl 4x18W
BUC
45
702000
29520
32,918,400.00
31,590,000.00
1,328,400.00
35
EE07A montat corp fl. 2x18W
BUC
9
238290
29520
2,410,290.00
2,144,610.00
265,680.00
36
EE07B montat aplica de perete
BUC
6
2749500
26650
16,656,900.00
16,497,000.00
159,900.00
37
EE07B montat spot luminos 2x18W
BUC
3
726960
10250
2,211,630.00
2,180,880.00
30,750.00
38
EE07B montat spot luminos 1x18w
BUC
5
748410
10250
EE07B montat corp DISANO 150W
BUC
84
2034108
40
EE07B montat lampa 6W siguranta
BUC
15
1606020
41
EF04A procurare si montare TE
BUC
1 44216005
3,793,300.00 3,742,050.00 16400 172,242,672.00 170,865,072.00 26650 24,490,050.00 24,090,300.00 0 44,216,005.00 44,216,005.00
51,250.00
39
42
EF07A pregatire punere in functiune TE
BUC
1
0
95875
95,875.00
0.00
95,875.00
43
EG04B protectie OlZn 40x4mm
ML
290
82533
24600
31,068,570.00
23,934,570.00
7,134,000.00
44
EG04B protectie OlZn 25x4mm
ML
380
64948
28700
35,586,240.00
24,680,240.00
10,906,000.00
45
EH03A incercare intrerupatoare automate
BUC
25
0
131200
3,280,000.00
0.00
3,280,000.00
46
EH05A incercare verificare TE
BUC
1
0
410250
410,250.00
0.00
410,250.00
1,377,600.00 399,750.00 0.00
47
EH09A incercare verificare priza pamant
BUC
1
0
155800
155,800.00
0.00
155,800.00
48
EH09A incercare circuite iluminat
BUC
10
0
24600
246,000.00
0.00
246,000.00
270
32250
18450
49
EI02F confectie metalica ptr fixare diverse
KG
13,689,000.00
8,707,500.00
4,981,500.00
50
EI04A racordarea cabluri max 16mm la TE
BUC
86
0
14350
1,234,100.00
0.00
1,234,100.00
51
EI06A acoperire tub pvc cu mortar
ML
65
0
4510
293,150.00
0.00
293,150.00
52
EI01D dibluri autoforant 6mm
BUC
25
25120
6150
781,750.00
628,000.00
153,750.00
53
EG05C electrod OlZn 2,1/2" 3m-lungime
BUC
21
663390
41000
14,792,190.00
13,931,190.00
861,000.00
54
EG05C piese de separatie
BUC
12
125559
57400
2,195,508.00
1,506,708.00
688,800.00
55
ED03B montat si procurat detector fum
BUC
54
0
151700
8,191,800.00
0.00
8,191,800.00
56
ED03B montat si procurat buton de alarma PT
BUC
12
1040125
20090
12,722,580.00
12,481,500.00
241,080.00
57
ED03B montat ansamblu semnalizare incendiu
BUC
2
0
250100
500,200.00
0.00
500,200.00
BUC
150
49065
20500
10,434,750.00
7,359,750.00
3,075,000.00
59
ED03B montat si procurat centrala de semnalizare incendiu BUC
1
0
0
0.00
0.00
0.00
60
ED03B montat si procurat centrala telefonica
1
0
0
0.00
0.00
0.00
58
EI04A montat cleme conexiuni doze
BUC
576,893,477
460,682,482
116,210,995
total
materiale
manopera
TRANSPORT MATERIALE / APROVIZIONARE
0.095
43,764,836
43,764,836
CAS
0.215
24,985,364
24,985,364
AJUTOR SOMAJ
0.035
4,067,385
4,067,385
CASS
0.065
7,553,715
7,553,715
FOND DE ACCIDENTE
0.005
581,055
581,055
504,447,318
153,398,513
657,845,831
materiale
manopera
total
CHELTUIELI INDIRECTE
0.095
62,495,354
BENEFICIU
0.050
36,017,059 PRET UNITAR :
756,358,244
TVA
0.190
143,708,066 TOTAL GENERAL :
EXECUTANT,
BENEFICIAR,
900,066,311