Devizul Obiectului

REABILITARE CLADIRE COLEGIUL ECONOMIC ARAD (varianta minimala)

mii lei/ mii euro la cursul din data de 30.01.2012

1 euro =
Valoare (fr TVA)

TVA

4,3340 lei

Valoare (inclusiv TVA)

Nr.
crt.

Denumirea capitolelor i subcapitolelor de cheltuieli

Mii lei

Mii euro

Mii lei

Mii lei

Mii euro

I. - LUCRRI DE CONSTRUCII
1

Terasamente/sistematizare verticala

Construcii:

2.1 Demolari, desfaceri

147,46594

34,02537

35,39183

4.928,93882

1.137,27246

1.182,94532

182,85777

42,19145

6.111,88414 1.410,21784

554,10190

127,85000

132,98446

687,08636

158,53400

2.2 Rezistenta

1.555,38592

358,88000

373,29262

1.928,67854

445,01120

2.3 Arhitectura

2.819,45100

650,54246

676,66824

3.496,11924

806,67264

2.3.1 Finisaje interioare- pardoseli

422,91765

97,58137

101,50024

524,41789

121,00090

2.3.2 Finisaje interioare-pereti

563,89020

130,10849

135,33365

699,22385

161,33453

2.3.3 Finisaje interioare-tavane

281,94510

65,05425

67,66682

349,61192

80,66726

2.3.4 Finisaje exterioare -fatada

563,89020

130,10849

135,33365

699,22385

161,33453

2.3.5 Inchideri- usi, ferestre interioare si exterioare

281,94510

65,05425

67,66682

349,61192

80,66726

2.3.6 Invelitoare

281,94510

65,05425

67,66682

349,61192

80,66726

2.3.7 Compartimentari, amenajari interioare

422,91765

97,58137

101,50024

524,41789

121,00090

293,47681

67,71500

70,43443

363,91124

83,96660

273,90880

63,20000

65,73811

339,64691

78,36800

11,44176

2,64000

2,74602

14,18778

3,27360

Izolatii

3.1 Termoizolatii placi

3.2 Dren
3.3 Combatere umiditate
4

Instalaii electrice

4.1 Instalatii electrice iluminat, prize, forta si protectie

8,12625

1,87500

1,95030

10,07655

2,32500

874,90458

201,87000

209,97710

1.084,88168

250,31880

625,55677

144,33705

150,13363

775,69040

178,97794

4.2 Cablare structurata

69,99237

16,14960

16,79817

86,79053

20,02550

4.3 Adresare publica

17,49809

4,03740

4,19954

21,69763

5,00638

4.4 Detectie incendiu

34,99618

8,07480

8,39908

43,39527

10,01275

4.5 Control acces

74,36689

17,15895

17,84805

92,21494

21,27710

4.6 Instalatie supraveghere video

52,49427

12,11220

12,59863

65,09290

15,01913

447,17345

112,15000

107,32163

554,49508

127,94072

5.1 Instalatii sanitare interioare

290,66274

67,06570

69,75906

360,42180

83,16147

5.2 Instalatii sanitare exterioare

156,51071

36,11230

37,56257

194,07328

44,77925

349,96183

89,72000

83,99084

433,95267

100,12752

227,47519

52,48620

54,59405

282,06924

65,08289

6.2 Instalatii ventilare bucatie si laboratoare

87,49046

20,18700

20,99771

108,48817

25,03188

6.3 Instalatii ventilare grupuri sanitare

34,99618

8,07480

8,39908

43,39527

10,01275

7.041,92143

1.642,75282

1.690,06114

0,00000
0,00000

0,00000
0,00000

0,00000
0,00000

486,55900
0,00000
671,19900
1.157,75800
8.199,67943

112,26557
0,00000
154,86825
267,13383
1.909,88665

116,77416
0,00000
161,08776
277,86192
1.967,92306

Instalaii sanitare

Instalaii termice si ventilare

6.1 Instalatii termice

TOTAL I
II. - MONTAJ
... Montaj utilaje i echipamente tehnologice
TOTAL II
III. - PROCURARE
... Utilaje i echipamente tehnologice
... Utilaje i echipamente de transport
... Dotri
TOTAL III
TOTAL (TOTAL I + TOTAL II + TOTAL III)
ef proiect,
ing. Ovidiu Murrau

ntocmit,
ing. Adela Bogdan-Rominu

8.731,98258 2.014,76294
0,00000
0,00000

0,00000
0,00000

603,33316
139,20931
0,00000
0,00000
832,28676
192,03663
1.435,61992
331,24594
10.167,60250 2.346,00888