S.C.

"STOAN PRODCOM" SRL INSTALATII ELECTRICE -

Str.Felicia Racovita nr.10 BENEFICIAR:
Bucuresti - sector 5 NEOSET PROD SRL
OBIECTIV: BUCUREŞTI
tel: 0744.501.400. Bd.Basarabiei nr.256 sector 3
e-mail:office@spc.ro

DEVIZ ESTIMATIV OFERTA - IANUARIE 2005

nr. art. denumirea lucrarii u.m. cantitate materiale manopera total materiale manopera
1 EA01A montat tub izolant pvc rigid 13,5mm ML 90 1950 18860 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 3,793,300.00 3,742,050.00 51,250.00
39 EE07B montat corp DISANO 150W BUC 84 2034108 16400 172,242,672.00 170,865,072.00 1,377,600.00
40 EE07B montat lampa 6W siguranta BUC 15 1606020 26650 24,490,050.00 24,090,300.00 399,750.00
41 EF04A procurare si montare TE BUC 1 44216005 0 44,216,005.00 44,216,005.00 0.00
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
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
49 EI02F confectie metalica ptr fixare diverse KG 270 32250 18450 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
58 EI04A montat cleme conexiuni doze 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 BUC 1 0 0 0.00 0.00 0.00
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 : 900,066,311

EXECUTANT, BENEFICIAR,