Nr.crt.

Simbol
CA01B1

CA02J1

CA02C1

4
5

CA02L1
CB01A1

6
7
8

CB04A1
CB04B1
CB44A1

9
10
11

CC01C1
CC01D1
CC02C1

12
13
14
15
16
17
18

CC02F1
CD05D1
CD14C1
CE01A1
CE13A1
CE14A1
CE17B1

Denumire de calcul
Turnare BS in fundatii continue
fundatie casa
fundatie scara ext
fundatie terasa
BA plansee(Grinzi, stalpi, placi, scara)>10cm
placi etaj si centurile aferente incl.scara
stalpisori parter
scara pivnita
centuri si stalpisori etaj
BA cuzinet, placa de baza(radier)
placa parter
placa terasa
cuzinet
cuzinet terasa
BA buiandrugi <0.5 mc
Cofraj din scanduri pentru beton in cuzinet,fundatii
parter
scara exterioara, terasa
Cofraj scanduri BA placi, grinzi, buiandrugi
Cofragi scanduri BA Stalpi
Popi metalici sustinere cofraj placi
(1 buc la 1,5mp)
Armatura otel beton la placa de baza (70 k/mc)
Armatura otel beton la cuzinet (70 k/mc)
Armatura otel beton stalpi, grinzi, centuri, buiandrugi
[130kg/mc]
Armatura plasa otel beton placa etaj
Zidarie Goluri Verticale
Pereti tabla zincata (echivalat gips carton)
Tigla profilata argila
Jgheaburi tabla zincata
Burlan tabla zincata
Sarpanta din lemn pentru inv. grele (incl tigla) din lemn ecarisat
(include toata structura din lemn)

U.M
mc

Cant.
15.5

mc

20.2

mc

6.7

mc
mp

0.9
33.2

mp
mp
buc

70
25.4
31

kg
kg
kg

0
0
0

kg
mc
mp
mp
ml
ml
mp

0
26
5.5
0
0
0
0

19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47

CE18A1
CE19A1
CE19C1
CF01A1

Asteriala la invelitoare din scanduri rasinoase

mp
centuri si stalpisori etaj
ml
Streasina la capriori aparenti
ml
Tencuieli interioare driscuite la pereti+stalpi, M10Z, cu schela
mp
x0.018 la preparare
CF03A1 Tencuieli interioare driscuite la tavane, beton, M25-T,cu schele
mp
x0.020 la preparare
CF10C1 Glet etc echivalat tencuiala din termosistem
mp
CC11D1 Plasa rabit (echivalat plasa din termosistem)
mp
CF08A1 Tencuiala speciala soclu
mp
x0.017 la preparare
CF10C1 Glet int pe tencuiala pe pereti, stalpi,tavane ipsos
mp
(la pereti din gipscarton se ia 25% din spurafata lor in calcul)
CG01D1 Sapa(strat suport pardoseli)mortar ciment M100T 3 cm
mp
si terasa chiar daca are sapa mai groasa - > se ia in calcul la preparare
IZK03C1 Strat separare folie pvc la turnare placa
mp
CG02D1 parchet lipit, camera >10mp
mp
CG05B1 Plinta la gresie
ml
CG11A1 Gresie pardoseala si strat de poza (o sg. culoare)
mp
CG15A1 Pardoseala dale de piatra pe 2 cm cu sapa
mp
(terasa, scari intrare)
TSD16A1 Strat pietris sub placa
mc
CH01A1 Trepte BS turnate pe loc (ext)
ml
CH05A1 Mana curenta metal pe zid sau parapet din teava
ml
CK03F1 Usi de lemn finisate la producator 1 canat (asimilate)
mp
CK04B1 Usi de lemn finisate la producator 2 canate (asimilate)
mp
CK06D1 Glaswand mobil
mp
CK20B1 Tavan fals din PAL melaminat (asimilat Gipscarton)
mp
CK25C1 Broasca yale
buc
CL20B1 Confectii metalice montate aparent (balustrazi)
kg
IZF01B1 Amorsare suprafete pt aplicare difusie, BV, Hizo.
mp
IZF03C1 BV vertical/acoperis
mp
IZF06A1 Hizo panza bituminoasa la rece (acoperis)
mp
IZF04A1 Hizo carton bituminat (pardoseli)
mp
IZF10B1 Polistiren orizontal
mp
(de ex la dala flotanta)

0
0
0
105.1
45.7
112.9
112.9
0
98.2
46
46
14.2
27.2
30.1
0
4.3
0
0
11.4
0
0
0
7
0
71.8
71.8
0
14.2
45.7

48

IZF10C1

49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67

IZF10F1
IZF14B1
IZF14D1
TSA01B1
TSA02B1
TSD01B1
TSD04A1
TSD04C1
TSG01A1
TSG02A1
TSH04A1
TSH09A1
TSH24A1
TSH26E1
CK14B1
CK16A1
CK23C1
CL25A1
CM01C1

68

CM01D1

69
70
71
72
73
74
75
76
77
78
79
80

CN04A1
CN11A1
CZ0102B1
CZ0104B1
CZ0105B1
CZ0106B1
CZ0201D1
CZ0206D1
CZ0207D1
CZ0208D1
CZ0209D1
CZ0301B1

Polistiren vertical
(de ex in termosistem)
vata minerala orizontal/inclinata
fonoizolatie vata minerala intre pereti dubli
fonoizolatie vata minerala simplu asezata la tavan susp.t
indepartare strat vegetal
sapat manual(fundatii)
improscare pamant (umplutura)
compactare 10 CM (umplutura)
compactare 20 CM (umplutura)
curatire teren de frunze si crengi
curatire teren de iarba si frunze
pregatire teren pt plantare
semanare gazon
plantare arbusti
plantare gard viu buxus 1 rand
usi metalice intr-un canat
porti meralice
rafturi lemn (camara)
protectie muchii la ziduri
geamuri trase <0.5 mp
(calc tot golul ca simplificare)
geamuri trase >0.5 mp
(calc tot golul ca simplificare)
vopsitorii la ext si int pe tencuieli driscuite
vopsitorii la balustrade
preparare beton marca B50
B100
B150
B200
preparare mortar M10z
M10T
M25T
M50T
M100T
confectionarea armaturii pt BA fundatii OB 10-16 (cuzinet)

mp

112.9

mp
mp
mp
mp
mc
mc
mc
mc
100mp
100mp
mp
mp
buc
ml
mp
mp
ml
buc
mp

54.4
0
0
61
15.5
12.9
12.9
0
4.2
4.2
359
359
0
0
0
0
0
0
0

mp

mp
mp
mc
mc
mc
mc
mc
mc
mc
mc
mc
kg

256.8
0
0
0
6.7
21.1
3.9
0
30.2
0
0
0

81
82
83
84
85
86
87

CZ0302B1 confectionarea armaturii pt BA in el de const turnate in cofraje

(stalpi, grinzi, pereti, ...)
CK11G1 Ferestre metalice <3mp (si asimilare PVC)
TSD 16 pietris in jurul casei
IZF19D1 pietris terasa
CG19A1 Pardoseala ciment sclivisit, M100T
CI06A1 Faianta, camera <10mp
CA01D1 Beton panta, B100

kg

mp
mc
mc
mp
mp
mc

4.7
0
0
0
7
2.8

Nr. Simbol
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60

CA01B1
CA02J1
CA02C1
CA02L1
CB01A1
CB04A1
CB04B1
CB44A1
CC01C1
CC01D1
CC02C1
CC02F1
CD05D1
CD14C1
CE01A1
CE13A1
CE14A1
CE17B1
CE18A1
CE19A1
CE19C1
CF01A1
CF03A1
CF10C1
CC11D1
CF08A1
CF10C1
CG01D1
IZK03C1
CG02D1
CG05B1
CG11A1
CG15A1
TSD16A1
CH01A1
CH05A1
CK03F1
CK04B1
CK06D1
CK20B1
CK25C1
CL20B1
IZF01B1
IZF03C1
IZF06A1
IZF04A1
IZF10B1
IZF10C1
IZF10F1
IZF14B1
IZF14D1
TSA01B1
TSA02B1
TSD01B1
TSD04A1
TSD04C1
TSG01A1
TSG02A1
TSH04A1
TSH09A1

Denumire Articol, UM, Cantitate. Greutate unitara

Denumire Articol
Turnare BS in fundatii continue
BA plansee(Grinzi, stalpi, placi, scara)>10cm
BA cuzinet, placa de baza(radier)
BA buiandrugi <0.5 mc
Cofraj din scanduri pentru beton in cuzinet,fundatii
Cofraj scanduri BA placi, grinzi, buiandrugi
Cofragi scanduri BA Stalpi
Popi metalici sustinere cofraj placi
Armatura otel beton la placa de baza (70 k/mc)
Armatura otel beton la cuzinet (70 k/mc)
Armatura otel beton stalpi, grinzi, centuri, buiandrugi
Armatura plasa otel beton placa etaj
Zidarie Goluri Verticale
Pereti tabla zincata (echivalat gips carton)
Tigla profilata argila
Jgheaburi tabla zincata
Burlan tabla zincata
Sarpanta din lemn pentru inv. grele (incl tigla) din lemn ecarisat
Asteriala la invelitoare din scanduri rasinoase
centuri si stalpisori etaj
Streasina la capriori aparenti
Tencuieli interioare driscuite la pereti+stalpi, M10Z, cu schela
Tencuieli interioare driscuite la tavane, beton, M25-T,cu schele
Glet etc echivalat tencuiala din termosistem
Plasa rabit (echivalat plasa din termosistem)
Tencuiala speciala soclu
Glet int pe tencuiala pe pereti, stalpi,tavane ipsos
Sapa(strat suport pardoseli)mortar ciment M100T 3 cm
Strat separare folie pvc la turnare placa
parchet lipit, camera >10mp
Plinta la gresie
Gresie pardoseala si strat de poza (o sg. culoare)
Pardoseala dale de piatra pe 2 cm cu sapa
Strat pietris sub placa
Trepte BS turnate pe loc (ext)
Mana curenta metal pe zid sau parapet din teava
Usi de lemn finisate la producator 1 canat (asimilate)
Usi de lemn finisate la producator 2 canate (asimilate)
Glaswand mobil
Tavan fals din PAL melaminat (asimilat Gipscarton)
Broasca yale
Confectii metalice montate aparent (balustrazi)
Amorsare suprafete pt aplicare difusie, BV, Hizo.
BV vertical/acoperis
Hizo panza bituminoasa la rece (acoperis)
Hizo carton bituminat (pardoseli)
Polistiren orizontal
Polistiren vertical
vata minerala orizontal/inclinata
fonoizolatie vata minerala intre pereti dubli
fonoizolatie vata minerala simplu asezata la tavan susp.t
indepartare strat vegetal
sapat manual(fundatii)
improscare pamant (umplutura)
compactare 10 CM (umplutura)
compactare 20 CM (umplutura)
curatire teren de frunze si crengi
curatire teren de iarba si frunze
pregatire teren pt plantare
semanare gazon

Cantitate
15.5
20.2
6.7
0.9
33.2
70
25.4
31
463.4
0
1753.8
246.8
26
5.5
0
0
0
0
0
0
0
105.1
45.7
112.9
112.9
0
98.2
46
46
14.2
27.2
30.1
0
4.3
0
0
11.4
0
0
0
7
0
71.8
71.8
0
75.3
45.7
112.9
54.4
0
0
61
15.5
12.9
12.9
0
4.2
4.2
359
0

Pret unitar
Valori deviz
Greutate totala
UM Gr. Unit.
Material
Manopera Utilaje
Transport Material
Manopera Utilaje
Total
Transport
mc
0
0.1
27.5
1.45
0
1.55
426.25
22.475 450.275
0
0
mc
0
0.3
36.5
1.45
0
6.06
737.3
29.29
772.65
0
0
mc
0
0.1
39.6
2.18
0
0.67
265.32
14.606 280.596
0
0
mc
0
0.2
63.3
1.45
0
0.18
56.97
1.305
58.455
0
0
mp
0.003
6.05
11
0.03
0.13
200.86
365.2
0.996 567.056
4.316
0.0996
mp
0.002
5.68
8.73
0.002
0.09
397.6
611.1
0.14 1008.84
6.3
0.14
mp
0.002
7.86
11.8
0.02
0.12
199.644
299.72
0.508 499.872
3.048
0.0508
buc
0
0.26
4.35
0
0.01
8.06
134.85
0
142.91
0.31
0
kg
0
0.13
0.21
0
0
60.242
97.314
0 157.556
0
0
kg
0
0.13
0.24
0
0
0
0
0
0
0
0
kg
0
0.18
0.34
0
0
315.684
596.292
0 911.976
0
0
kg
0
0.17
0.33
0
0
41.956
81.444
0
123.4
0
0
mc
1.265
421
81.3
2.27
45.3
10946
2113.8
59.02 13118.82
1177.8
32.89
mp
0
110.061
10
2
0
605.3355
55
11 671.3355
0
0
mp
0.004
32.39
16
1.43
0.19
0
0
0
0
0
0
ml
0.003
31.8
5.09
0.003
0.11
0
0
0
0
0
0
ml
0.002
34.1
7.45
0.003
0.12
0
0
0
0
0
0
mp
0.016
51.18
14.2
2.27
0.39
0
0
0
0
0
0
mp
0.013
24.7
2.79
0.85
0.66
0
0
0
0
0
0
ml
0
4.5
1.83
0.21
0
0
0
0
0
0
0
ml
0
13.626
14.98
0.08
0
0
0
0
0
0
0
mp
0.003
0.95
11.2
0.32
0.03
99.845
1177.12
33.632 1310.597
3.153
0.3153
mp
0.003
1.1
11.7
0.36
0.05
50.27
534.69
16.452 601.412
2.285
0.1371
mp
0.003
1.01
4.66
0.06
0.18
114.029
526.114
6.774 646.917
20.322
0.3387
mp
0.002
10.4
1.61
0
0.05
1174.16
181.769
0 1355.929
5.645
0.2258
mp
0.02
5.65
27.5
0.18
0.95
0
0
0
0
0
0
mp
0.02
1.01
4.66
0.006
0.18
99.182
457.612
0.5892 557.3832
17.676
1.964
mp
0
0
4.43
0.69
0
0
203.78
31.74
235.52
0
0
mp
0
0.3
2.09
0
0
13.8
96.14
0
109.94
0
0
mp
0.001
54.9945
10.6
0.18
0.02
780.9219
150.52
2.556 933.9979
0.284
0.0142
ml
0
10.0692
5.28
0.03
0 273.88224
143.616
0.816 418.3142
0
0
mp
0.014
145
12.4
0.81
0.45
4364.5
373.24
24.381 4762.121
13.545
0.4214
mp
0.016
254.58
51.3
1.15
0.42
0
0
0
0
0
0
mc
0
43.9
12.2
5.64
0
188.77
52.46
24.252 265.482
0
0
ml
0.006
4.3
6.39
0.75
0.21
0
0
0
0
0
0
ml
0.004
37.7
7.77
0.09
0.24
0
0
0
0
0
0
mp
0
192
13.6
0.21
0.01
2188.8
155.04
2.394 2346.234
0.114
0
mp
0
199.15
12.3
0
0.01
0
0
0
0
0
0
mp
0
189.74
7.98
0.24
0
0
0
0
0
0
0
mp
0
48.345
24.2
0.17
0
0
0
0
0
0
0
buc
0
175
23.1
0
0
1225
161.7
0
1386.7
0
0
kg
0
12.9
1.01
0
0
0
0
0
0
0
0
mp
0
0.72
0.39
0.01
0
51.696
28.002
0.718
80.416
0
0
mp
0.001
2.97
0.58
0.01
0
213.246
41.644
0.718 255.608
0
0.0718
mp
0.016
90.54
6.02
0.19
0
0
0
0
0
0
0
mp
0.002
4.786
0.44
0.07
0.04
360.3858
33.132
5.271 398.7888
3.012
0.1506
mp
0.003
78.97
0.93
0.05
0.04
3608.929
42.501
2.285 3653.715
1.828
0.1371
mp
0.004
79.04
1.56
0.06
0.04
8923.616
176.124
6.774 9106.514
4.516
0.4516
mp
0.003
10.7333
0.92
0.1
0.04 583.89152
50.048
5.44 639.3795
2.176
0.1632
mp
0
7.9866
1.79
0
0
0
0
0
0
0
0
mp
0
46.206
1.34
0
0
0
0
0
0
0
0
mp
0
0
6.55
0
0
0
399.55
0
399.55
0
0
mc
0
0
10.1
0
0
0
156.55
0
156.55
0
0
mc
0
0
2.6
0
0
0
33.54
0
33.54
0
0
mc
0
0
7.56
0
0
0
97.524
0
97.524
0
0
mc
0
0.1
6.42
0
0
0
0
0
0
0
0
100mp
0
0
13.3
0
0
0
55.86
0
55.86
0
0
100mp
0
0
55.9
0
0
0
234.78
0
234.78
0
0
mp
0
0
1.76
0
0
0
631.84
0
631.84
0
0
mp
0.004
140
45.9
0
0
0
0
0
0
0
0

61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87

TSH24A1 plantare arbusti

TSH26E1 plantare gard viu buxus 1 rand
CK14B1 usi metalice intr-un canat
CK16A1 porti meralice
CK23C1 rafturi lemn (camara)
CL25A1 protectie muchii la ziduri
CM01C1 geamuri trase <0.5 mp
CM01D1 geamuri trase >0.5 mp
CN04A1 vopsitorii la ext si int pe tencuieli driscuite
CN11A1 vopsitorii la balustrade
CZ0102B1 preparare beton marca B50
CZ0104B1 B100
CZ0105B1 B150
CZ0106B1 B200
CZ0201D1 preparare mortar M10z
CZ0206D1 M10T
CZ0207D1 M25T
CZ0208D1 M50T
CZ0209D1 M100T
CZ0301B1 confectionarea armaturii pt BA fundatii OB 10-16 (cuzinet)
CZ0302B1 confectionarea armaturii pt BA in el de const turnate in cofraje
CK11G1 Ferestre metalice <3mp (si asimilare PVC)
TSD 16
pietris in jurul casei
IZF19D1 pietris terasa
CG19A1 Pardoseala ciment sclivisit, M100T
CI06A1
Faianta, camera <10mp
CA01D1 Beton panta, B100

0
0
0
0
0
0
0
0
256.8
0
0
0
15.5
27.3
3.9
0
30.2
0
13.7
463.4
1753.8
4.7
0
0
0
7
2.8

buc
ml
mp
mp
ml
buc
mp
mp
mp
mp
mc
mc
mc
mc
mc
mc
mc
mc
mc
kg
kg
mp
mc
mc
mp
mp
mc

0
0
0
0
0.006
0
0
0
0
0

9.82
10.722
23.1
24.34
35.8
16.9
51.48
49.73
6.42
4.76

3.22
2.82
36.7
14.8
4.22
3.84
5.73
3.9
3.35
9.63

0
0
0.21
0
0.23
0
0
0
0
0

0
0
0
0
0.38
0
0
0
0
0

0.203
0.305
0.35
0.18
0.301
0.306
0.346
0.391
0.001
0.001
0.001
0
0
0.001
0.013
0

123
177
193
121
169
169
180
202
4.33
4.33
52.5
43.9
2
0.41
84.315
0.2

15.5
17.4
18.2
11.6
13.6
13.8
14.7
15.7
0.24
0.22
43.81
12.2
0.76
3.92
30.2
37.7

9.56
10.5
10.9
9.19
9.6
9.87
10.7
11.5
0.11
0.1
0
5.64
0.55
0.36
0.72
1.16

6.62
9.95
11.4
6.63
11.07
11.5
11.9
12.8
0.05
0.05
0.4
0
0
0.03
0.35
0

0
0
0
0
0
0
0
0
1648.656
0
0
0
2743.5
5268.9
471.9
0
5103.8
0
2767.4
2006.522
7593.954
246.75
0
0
0
590.205
0.56

Materiale
Cheltuieli directe
Actualizare preturi
Material
Manopera
Utilaj
Transport

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0 2508.936
0
0
0
0
0
0
162.75 3175.95
297.57 6063.33
35.841 552.981
0
0
298.074 5818.634
0
0
157.55 3140.04
50.974 2168.712
175.38 8155.17
0 452.657
0
0
0
0
0
0
5.04 806.645
3.248 109.368

Manopera Utilaje

Total

0
0
0
0
0
0
0
0
0
0
0
0
154.225
311.22
25.857
0
347.3
0
175.36
23.17
87.69
1.88
0
0
0
2.45
0

Transport

65540.913 15359.305 1490.559 82390.78

0.7
0.5
0.6
0.6

Capitol A

Cheltuiele actualizate

Capitol B

Alte cheltuieli directe

1. Cheltuieli transport
1.1. Cheltuieli CF
1.2. Cheltuieli transp. auto (Lei/t)
2. Cheltuieli manopera
2.1. Retr. Maistru/ sef santier (%)
2.2. C.A.S. (%)
2.3. Somaj (%)
2.4 Factori de risc & accidente (%)

45878.639
7679.6525

Capitol C

Cheltuieli indirecte (%)

Capitol D

Profit (%)

2395.482

0
0
0
0
0
0
0
0
0
0
0
0
4.7275
9.555
0.702
0
9.2412
0
5.3567
0.4634
1.7538
0.0047
0
0
0
0.091
0

Greutate totala
69.4665

45878.64
7679.653
894.3355 894.3355
1437.2892

45878.639 7679.6525 894.3355 54452.63

4
4.5
24.5
5
2

Total cheltuieli directe

TOTAL

0
0
0
0
0
0
0
0
860.28
0
0
0
269.7
496.86
45.24
0
416.76
0
215.09
111.216
385.836
205.907
0
0
0
211.4
105.56

1437.2892
277.866

1437.2892

1437.289
277.866
345.58436
1966.183
401.26184
160.50474

345.5844
1966.183
401.2618
160.5047

47593.794 10553.186 894.3355 59041.32

verificare 59041.32
10

5904.132

3896.727

68842.17 RON

69.4665

TVA (%)
TOTAL CU TVA

24

16522.12
85364.3 RON

Curs valutar 09.06.2009

4.2291
20185

09.06.2009
EUR-RON
EUR

DEVIZ PE OBIECT
in RON si EURO, la cursul lei/euro din data de 09.06.2009
Nr.crt Denumire

4.2291
Valoarea pe categorii de lucrari, fara TVA
RON
EURO

I - LUCRARI DE CONSTRUCTII SI INSTALATII

1
2
3
4
5
6

Terasamente, constructii, izolatii

Instalatii electrice (8%)
Instalatii sanitare (7%)
Instalatii de incalzire (11%)
Instalatii de venitilare (2%)
Instalatii de alimentare cu gaze naturale (2%)
Total I (fara TVA)
TVA(19%)
TOTAL I (cu TVA)

68842
5507
4819
7573
1377
1377
89495
17004
106499

16278 16522.08
1302 1321.68
1139 1156.56
1791 1817.52
326
330.48
326
330.48

3906.72 85364.08 20184.72

312.48 6828.68 1614.48
273.36 5975.56 1412.36
429.84 9390.52 2220.84
78.24 1707.48
404.24
78.24 1707.48
404.24

21162
4021
25183

21478.8

5078.88 110973.8 26240.88

21162
4021
25183

21478.8

5078.88 110973.8

II - MONTAJ
Montaj utilaje si echipamente tehnologice

Nu este cazul.

III - PROCURARE
Utilaje, dotari
TOTAL GENERAL (fara TVA)
TVA(19%)
TOTAL GENERAL (cu TVA)

Nu este cazul.
89495
17004
106499

DEVIZ GENERAL
Privind cheltuielile necesare ralizarii constructiei in RON/EURO , la cursul lei/euro din data de 09.06.2009
Nr. ct. Denumirea capitolelor si subcapitololor de cheltuieli

Valoare (inclusiv TVA)

TOTAL
RON
EURO

Din care achizitie publica

RON
EURO

PARTEA I
CAPITOLUL 1
Cheltuieli pentru obtinerea si amenajarea terenului
1.1 Obtinerea terenului
1.2 Amenajarea terenului
1.3 Amenajari pt protectia mediului
CAPITOLUL 2
Cheltuieli pt asigurarea utilitatiilor nec. obiectivului

0
0
0

0
0
0

737

175

3323
2659
6647
16617
0
0
1662

789
631
1578
3944
0
0
394

CAPITOLUL 3
Cheltuieli pentru proiectare si asistenta tehnica
3.1 Studii de teren
3.2 Obtinere avize, acorduri, autorizatii
A.C. (1%)
I.C. (0,1% + 0,7%)
Avize (2%)
3.3 Proiectare si engineering (5%)
3.4 Organizare proceduri de achizie publica
3.5 Consultanta
3.6 Asistenta tehnica (dir.santier, 0,5%)
CAPITOLUL 4
Cheltuieli pt investitia de baza

4.2132

4.1
4.2
4.3
4.4
4.5

Constructii si instalatii
Montaj utilaj tehnologic
Utilaje cu montaj
Utilaje fara montaj, transport
Dotari

332331
Nu este cazul.
Nu este cazul.
Nu este cazul.
Nu este cazul.

25183

9970
2326
9970
9970

2366
552
2366
2366

0
0

0
0

396212
354597

40344
30467

CAPITOLUL 5
Alte cheltuieli
5.1 Organizare de santier
Lucrari de constructii (3%)
Cheltuieli conexe organizarii santierului (0,7%)
5.2 Comisioane, taxe, cote legale (3%)
5.3 Cheltuieli diverse neprevazute (3%)
CAPITOLUL 6
Cheltuieli pt darea in exploatare
6.1 Pregatire personal de exploatare
6.2 Probe tehnologice
TOTAL
DIN CARE C+M (Constructii+montaj)
PARTEA II
Valoare ramasa actualizata a mijloacelor fixe
existente incluse in cadrul obiectivului de investitie

Nu este cazul.

PARTEA III
Fonduri de rulment necesar pt 1.ciclu de productie

Nu este cazul.

TOTAL GENERAL
DIN CARE C+M (Constructii+montaj)

396212
354597

40344
30467

INDICATORI DE PROIECTARE
1
2
3
4
5
6
7
8
9
10

Investitia totala
C+M
Ponderea lucrarilor C+M
A construita (mp)
A desfasurata (mp)
A utila (mp)
A locuibila (mp)
Investitia specifica
P.O.T.
C.U.T.

396212
354597
0.895
61.5
61.5
203.2
118.5
6442.47
22.53
0.225

RON
RON

40344 EURO
30467 EURO
Suprafata teren (mp)
273

RON/mp
%

656 EURO/mp

DEVIZ PE OBIECT
in RON si EURO, la cursul lei/euro din data de 09.06.2009
Nr.crt Denumire

4.2291
Valoarea pe categorii de lucrari, fara TVA
RON
EURO

I - LUCRARI DE CONSTRUCTII SI INSTALATII

1
2
3
4
5
6

Terasamente, constructii, izolatii

Instalatii electrice (8%)
Instalatii sanitare (7%)
Instalatii de incalzire (11%)
Instalatii de venitilare (2%)
Instalatii de alimentare cu gaze naturale (2%)
Total I (fara TVA)
TVA(19%)
TOTAL I (cu TVA)

91110
7289
6378
10022
1822
1822
118443
22504
140947

21544
1724
1508
2370
431
431

21866.4
1749.36
1530.72
2405.28
437.28
437.28

5170.56 112976.4 26714.56

413.76 9038.36 2137.76
361.92 7908.72 1869.92
568.8 12427.28
2938.8
103.44 2259.28
534.44
103.44 2259.28
534.44

28007 28426.32
5321
33328

6721.68 146869.3 34728.68

28007 28426.32
5321
33328

6721.68 146869.3

II - MONTAJ
Montaj utilaje si echipamente tehnologice

Nu este cazul.

III - PROCURARE
Utilaje, dotari
TOTAL GENERAL (fara TVA)
TVA(19%)
TOTAL GENERAL (cu TVA)

Nu este cazul.
118443
22504
140947