oar.archioar.archi/download/public/deviz_estimativ_al_lucrarilor... · Web viewSignaling button (manual button for fire alarm), with protection screen against accidental activation,

GENERAL ESTIMATE COST OF THE INVESTMENT

"New MNIR" Design Competition

No. Description of cost itemTotal value

(VAT excluded)

VATTotal value

(VAT included)

000 Euro 000 Euro 000 Euro Chapter 1 Costs for land purchase and arrangement

1.1. Land purchase - - - 1.2. Land arrangement 120.00 24 144.001.3. Environmental protection related works 0.00 0 0.00

Total Chapter 1 120.00 24.00 144.00

Chapter 2 Costs for providing utilities to the objective2.1. Connection to water, sewerage, gas, power,

thermal power networks 0.00 0.00 0.002.2. Costs for connecting to utilities networks 8.00 1.60 9.60

Total Chapter 2 8.00 1.60 9.60

Chapter 3 Design and technical assistance costs 3.1. Field surveys (topographical, geotechnical) 0.00 0.00 0.00

3.2. Taxes for obtaining permits, approvals and authorizations 3.00 0.60 3.60

3.3. Design and engineering 2,822.00 564.40 3,386.403.4. Organization of tender procedures 5.00 1.00 6.003.5. Consultancy 540.00 108.00 648.00

3.5.1 Design 180.00 36.00 216.003.5.2 Consultancy 360.00 72.00 432.00

3.6. Technical assistance 278.00 55.60 333.603.6.1 Technical assistance provided by the

designer 120.00 24.00 144.003.6.2 Site inspection technical assistance 158.00 31.60 189.60

Total Chapter 3: 3,648.00 729.60 4,377.60

Chapter 4 Costs for main investment4.1. Constructions and installations 69,838.42 13,967.68 83,806.104.2. Assembly of equipment/machinery 776.39 155.28 931.664.3. Equipment/machinery requiring assembly 3,567.75 713.55 4,281.30

4.4. Equipment/machinery not requiring assembly and transport equipment 100.00 20.00 120.00

4.5.

Endowments (furniture, firefighting and safety endowments, administrative endowments, work safety endowments, operationally independent equipment/machinery with long service duration)

1,518.89 303.78 1,822.67

Total Chapter 4 75,801.45 15,160.29 90,961.73

GENERAL ESTIMATE COST OF THE INVESTMENT

"New MNIR" Design Competition

No. Description of cost itemTotal value

(VAT excluded)

VATTotal value

(VAT included)

000 Euro 000 Euro 000 Euro Chapter 5 Other costs

5.1. Site organization 1,128.20 225.64 1,353.845.1.1. Constructions and installation related to site

organization 1,101.90 220.38 1,322.285.1.2. Ancillary costs related to site organization 26.30 5.26 31.56

5.2. Commissions, taxes, legal quotas, financing costs 833.82 0.00 833.82

5.2.1. Commissions, taxes, legal quotas 833.82 0.00 833.825.2.1.1. Taxes charged for the Builders' Social Fund

(0.5% of Ch. 4) 379.01 0.00 379.015.2.1.2. Taxes charged by the State Inspectorate for

Quality in Constructions (0.1% + 0.5%) 454.81 0.00 454.815.2.2. Cost of loan 0.00 0.00 0.00

5.3. Contingencies 7,580.14 1,516.03 9,096.17 Total Chapter 5 9,542.16 1,741.67 11,283.83

Chapter 6 Costs related to commissioning6.1. Training of operational personnel 10.00 2.00 12.006.2. Technological tests 10.00 2.00 12.00

Total Chapter 6 20.00 4.00 24.00

TOTAL 89,139.61 17,661.16 106,800.76

Detailed Cost

Estimate no.

1 "New MNIR" Design Competition

INTERIOR ARCHITECTURE

No. Description of cost item M.U

Quantity

Unit valu

e

Value VAT

excludedVAT

Value (VAT

included)

EURO

000 EURO

000 EURO

000 EURO

I. Constructions and installations works

1 Architecture 1.1 Walls 407 81 489

1.1.1 Brick walls cbm 2 094 144.3 302.07 60.41 362.48

1.1.2Moisture resistant drywall (gypsum board) partitioning, 10 cm thickness

sqm 877 20.0 17.52 3.50 21.02

1.1.3 Drywall (gypsum board) partitioning, 10 cm thickness sqm 310 17.8 5.50 1.10 6.60

1.1.4Moisture resistant drywall (gypsum board) partitioning, 30 cm thickness

sqm 423 39.9 16.90 3.38 20.28

1.1.5 Drywall (gypsum board) partitioning, 30 cm thickness sqm 1 661 35.5 58.98 11.80 70.78

1.1.6Partitioning walls, including HPL (high pressure laminate) toilet doors

sqm 146 44.4 6.48 1.30 7.78

1.2 Finishing works for walls 9,993.321,998.6

611,991.9

81.2.1 Contemporary plaster/molding sqm 37 020 21.1 780.51 156.10 936.611.2.2 Classic molding, including

stripping sqm 15 004 53.3 799.17 159.83 959.001.2.3 Wall ornaments restoration sqm 23 903 350.0 8,366.06 1,673.21 10,039.271.2.4 Ceramics sqm 840 16.6 13.98 2.80 16.781.2.5 Quiet stone sqm 480 70.0 33.60 6.72 40.32

1.3 Finishing works for floors 1,437.26 287.45 1,724.711.3.1 Parquet sqm 11 210 50.0 561.01 112.20 673.211.3.2 Marble sqm 4 602 70.0 322.13 64.43 386.551.3.3 Carpet sqm 2 786 26.6 74.20 14.84 89.041.3.4 Ceramics sqm 778 17.8 13.81 2.76 16.581.3.5 Troweled concrete sqm 9 357 13.3 124.60 24.92 149.521.3.6 Floating floor - carpet finishing sqm 886 165.0 146.20 29.24 175.431.3.7 Glass sqm 461 200.0 92.20 18.44 110.641.3.8 Skirting board - parquet m 4 022 11.1 44.63 8.93 53.561.3.9 Skirting board - marble m 1 356 26.6 36.11 7.22 43.341.3.1

0 Skirting board - ceramics m 1 254 11.1 13.92 2.78 16.701.3.1

1 Skirting board - carpet m 1 525 5.5 8.46 1.69 10.151.4 Ceilings 3,197.52 639.50 3,837.02

1.4.1 Drywall (gypsum board sqm 4 955 13.3 65.98 13.20 79.18

Detailed Cost

Estimate no.

1 "New MNIR" Design Competition

INTERIOR ARCHITECTURE

No. Description of cost item M.U

Quantity

Unit valu

e

Value VAT

excludedVAT

Value (VAT

included)

EURO

000 EURO

000 EURO

000 EURO

1.4.2 Topakustik sqm 20 055 140.0 2,807.67 561.53 3,369.211.4.3 Classic molding sqm 4 857 53.3 258.70 51.74 310.441.4.4 Quiet coat sqm 362 180.0 65.16 13.03 78.20

1.5 Shutters 226.80 45.36 272.161.5.1 Interior shutters for windows sqm 240 50.0 11.99 2.40 14.391.5.2 Exhibition shutters type

Vibrasto 90x450 cm pcs 1 074 200.0 214.80 42.96 257.77TOTAL I. Constructions and installations works 15,262.34 3,052.47 18,314.81 II. Assembly 1 Assembly of

equipment/machinery - 1 23250 23.25 4.65 27.90

TOTAL II. Assembly 23.25 4.65 27.90III. Procurement 1 Equipment/machinery requiring

assembly - 237.50 47.50 285.001.1 Interior elevators (4 levels) 9 2000 180.00 36.00 216.00

1.2 Mont charge 1 7500 7.50 1.50 9.00 1.3 Platforms and vehicle lifts 1 5000

0 50.00 10.00 60.00

2Equipment/machinery not requiring assembly and transport equipment

- 0.00 0.00 0.00

3 Endowments - 1,421.87 284.37 1,706.243.1 Display cases pcs 515 2000 1,030.00 206.00 1,236.00

3.2 Special display cases (special air conditioning and lighting) pcs 160 6

500 1,040.00 208.00 1,248.00

3.3 Display cases with special security requirements pcs 65 4

000 260.00 52.00 312.00 3.4 Auditorium hall chairs pcs 500 100 50.00 10.00 60.00 3.5 Chairs for conference rooms,

offices, restaurant pcs 330 59 19.41 3.88 23.29 3.6 Completely equipped offices pcs 145 300 43.50 8.70 52.20 3.7 Wardrobes (hangers racks,

hangers, labels) pcs 3 1 443 4.33 0.87 5.19

3.8 Beds pcs 17 166 2.83 0.57 3.40 3.9 Bicycles parking system 5m pcs 6 300 1.80 0.36 2.16

TOTAL III. Procurement (VAT excluded) 1,659.37 331.87 1,991.24TOTAL (VAT excluded) 16,944.96 3,388.99 20,333.95

Detailed Cost Estimate no. 2 "New MNIR" Design Competition

EXTERIOR ARCHITECTURE

No. Description of cost item M.U Quantity

Unit value

Value (VAT

excluded)

VATValue (VAT

included)

EURO 000 EURO

000 EURO

000 EURO


A EXTERIOR FACADES 1 VICTORIEI STREET/WAY WING 30.97 6.19 37.16

1.1 Facade restoration degraded stone 30.97 6.19 37.16

1.1.1 Dedusting sqm 27.36 44.39 1.21 0.24 1.46

1.1.2 Chemical cleaning sqm 27.36 277.41 7.59 1.52 9.11

1.1.3 Mechanical cleaning sqm 27.36 177.54 4.86 0.97 5.83

1.1.4 Biocidation sqm 27.36 110.97 3.04 0.61 3.64

1.1.5 Oleophobic Coating sqm 27.36 110.97 3.04 0.61 3.64

1.1.6 Volumetric reconstructions sqm 27.36 277.41 7.59 1.52 9.11

1.1.7 Puttying sqm 27.36 66.58 1.82 0.36 2.19

1.1.8 Other operations sqm 27.36 66.58 1.82 0.36 2.19

2 FRANCEZA STREET WING 380.47 76.09 456.572.1 Facade restoration degraded

stone 380.47 76.09 456.572.1.1 Dedusting sq

m 336.15 44.39 14.92 2.98 17.90



2.1.4 Biocidation sqm 336.15 110.97 37.30 7.46 44.76



2.1.7 Puttying sqm 336.15 66.58 22.38 4.48 26.86


3 POSTEI STREET WING 81.08 16.22 97.303.1 Facade restoration degraded

stone 80.90 16.18 97.093.1.1 Dedusting sq 71.48 44.39 3.17 0.63 3.81




Unit value

Value (VAT

excluded)

VATValue (VAT

included)

EURO 000 EURO

000 EURO

000 EURO

m3.1.2 Chemical cleaning sq

m 71.48 277.41 19.83 3.97 23.80


3.1.4 Biocidation sqm 71.48 110.97 7.93 1.59 9.52



3.1.7 Puttying sqm 71.48 66.58 4.76 0.95 5.71


3.2 Facade restoration degraded plaster 0.17 0.03 0.21

3.2.1 Dedusting sqm .25 44.39 0.01 0.00 0.01

3.2.2 Façade probing sqm .25 33.29 0.01 0.00 0.01

3.2.3 Mechanical cleaning sqm .25 166.45 0.04 0.01 0.05

3.2.4 Brick pointing sqm .25 44.39 0.01 0.00 0.01

3.2.5 Biocidation sqm .25 110.97 0.03 0.01 0.03

3.2.6 Oleophobic Coating sqm .25 110.97 0.03 0.01 0.03

3.2.7 Plaster restoration with lime-sand sqm .25 66.58 0.02 0.00 0.02

3.2.8 Plaster finishing sqm .25 66.58 0.02 0.00 0.02

3.2.9 Other operations sqm .25 55.48 0.01 0.00 0.02

4 STAVROPOLEOS STREET WING 503.44 100.69 604.13

4.1 Façade restoration degraded stone 359.43 71.89 431.32

4.1.1 Dedusting sqm 317.56 44.39 14.10 2.82 16.91



4.1.4 Biocidation sq 317.56 110.97 35.24 7.05 42.29




Unit value

Value (VAT

excluded)

VATValue (VAT

included)

EURO 000 EURO

000 EURO

000 EURO

m4.1.5 Oleophobic Coating sq

m 317.56 110.97 35.24 7.05 42.29


4.1.7 Puttying sqm 317.56 66.58 21.14 4.23 25.37



4.2.1 Dedusting sqm 206.00 44.39 9.14 1.83 10.97

4.2.2 Façade probing sqm 206.00 33.29 6.86 1.37 8.23


4.2.4 Brick pointing sqm 206.00 44.39 9.14 1.83 10.97

4.2.5 Biocidation sqm 206.00 110.97 22.86 4.57 27.43


4.2.7 Plaster restoration with lime-sand sqm 206.00 66.58 13.72 2.74 16.46

4.2.8 Plaster finishing sqm 206.00 66.58 13.72 2.74 16.46


B FACADES INTERIOR COURTYARD

5 VICTORIEI STREET/WAY WING 754.20 150.84 905.045.1 Facade restoration degraded


m 220.00 44.39 9.76 1.95 11.72



5.1.4 Biocidation sqm 220.00 110.97 24.41 4.88 29.29






Unit value

Value (VAT

excluded)

VATValue (VAT

included)

EURO 000 EURO

000 EURO

000 EURO

5.1.7 Puttying sqm 220.00 66.58 14.65 2.93 17.58



5.2.1 Dedusting sqm 722.65 44.39 32.08 6.42 38.49

5.2.2 Facade probing sqm 722.65 33.29 24.06 4.81 28.87



5.2.5 Biocidation sqm 722.65 110.97 80.19 16.04 96.23





6 FRANCEZA STREET WING 738.31 147.66 885.976.1 Facade restoration degraded


m 202.32 44.39 8.98 1.80 10.78



6.1.4 Biocidation sqm 202.32 110.97 22.45 4.49 26.94



6.1.7 Puttying sqm 202.32 66.58 13.47 2.69 16.16



6.2.1 Dedusting sq 728.54 44.39 32.34 6.47 38.80




Unit value

Value (VAT

excluded)

VATValue (VAT

included)

EURO 000 EURO

000 EURO

000 EURO

m6.2.2 Façade probing sq

m 728.54 33.29 24.25 4.85 29.10



6.2.5 Biocidation sqm 728.54 110.97 80.84 16.17 97.01





7 POSTEI STREET WING 1,098.14 219.63 1,317.777.1 Facade restoration degraded


m 701.54 44.39 31.14 6.23 37.37



7.1.4 Biocidation sqm 701.54 110.97 77.85 15.57 93.42



7.1.7 Puttying sqm 701.54 66.58 46.71 9.34 56.05



7.2.1 Dedusting sqm 435.00 44.39 19.31 3.86 23.17







Unit value

Value (VAT

excluded)

VATValue (VAT

included)

EURO 000 EURO

000 EURO

000 EURO

7.2.5 Biocidation sqm 435.00 110.97 48.27 9.65 57.92





8 STAVROPOLEOS STREET WING 333.03 66.61 399.64

8.1 Facade restoration degraded stone 189.02 37.80 226.82

8.1.1 Dedusting sqm 167.00 44.39 7.41 1.48 8.90



8.1.4 Biocidation sqm 167.00 110.97 18.53 3.71 22.24



8.1.7 Puttying sqm 167.00 66.58 11.12 2.22 13.34



8.2.1 Dedusting sqm 206.00 44.39 9.14 1.83 10.97




8.2.5 Biocidation sqm 206.00 110.97 22.86 4.57 27.43






Unit value

Value (VAT

excluded)

VATValue (VAT

included)

EURO 000 EURO

000 EURO

000 EURO



C Access arrangement 25.19 5.04 30.23

1Restoration of steps - main entrance from Victoriei Street / Way- Albesti stone m 335.00 66.58 22.30 4.46

26.76

2 Restoration of steps - secondary accesses m 65.00 44.39 2.89 0.58 3.46

D ROOF COVERINGS 2366.52 473.30 2839.831 Rehabilitation of rafter metallic

structuresqm 8062.00 140.00 1,128.67 225.73 1,354.40

2 Restoration of glass roof lights sqm 770.00 400.01 308.01 61.60 369.61

3 Dismantling existing covering sqm 5733.00 22.19 127.23 25.45 152.68

4 Restoration of covering (slates) sqm 5733.00 140.00 802.61 160.52 963.13

TOTAL I. Constructions and installations works 6,311.34 1,262.27 7,573.61 II. Assembly

1 Assembly of equipment/machinery -

TOTAL II. Assembly 0.00 0.00 0.00III. Procurement

1 Equipment/machinery requiring assembly - 0.00 0.00 0.00


- 0.00 0.00 0.00

3 Endowments - 0.00 0.00 0.00TOTAL III. Procurement (VAT excluded) 0.00 0.00 0.00TOTAL(VAT excluded) 6,311.34 1,262.27 7,573.61


ARCHITECTURE NEW WING

No. Description of cost item M.U. Quantity

Unit value

Value (VAT

excluded)

VATValue (VAT

included)

EURO 000 EURO

000 EURO

000 EURO


1 Architecture 1.1 External closures 1 476 295 1 771

1.1.1 Curtain wall closure sqm 2 030 450.0 913.52 182.70 1,096.221.1.2 Glass covering (light well -

central) sqm 769 450.0 345.83 69.17 415.00

1.1.3 Finishing structure of central light well (Baschioi limestone) sqm 343 100.0 34.29 6.86 41.15

1.1.4 Finishing of stairwell structure (Baschioi limestone) sqm 1 650 100.0 164.97 32.99 197.96

1.1.5 Terraced stairwell system sqm 117 150.0 17.49 3.50 20.991.2 Interior finishing 1,261.20 252.24 1,513.44

1.2.1 Glass floor sqm 1 642 700.0 1,149.39 229.88 1,379.271.2.2 Glass cap rail (Hp=1m) sqm 998 100.0 99.80 19.96 119.761.2.3 Expanded sheet sqm 200 60.0 12.01 2.40 14.41

TOTAL I. Constructions and installations works 2,737.30 547.46 3,284.76 II. Assembly

1 Assembly of equipment/machinery - 1 15,000 15.00 3.00 18.00



1.1. Panoramic elevators (3 levels) 4 30,000 120.00 24.00 144.00 1.2. Interior elevators (3 levels) 4 20,000 80.00 16.00 96.00


- 0.00 0.00 0.00 0.00

3 Endowments - 0.00 0.00 0.00 0.00TOTAL III. Procurement (VAT excluded) 200.00 40.00 240.00TOTAL (VAT excluded) 2,952.30 590.46 3,542.76


JOINERY


Unit value

Value (VAT

excluded)

VATValue (VAT

included)

EURO 000 EURO

000 EURO

000 EURO


1 Exterior joinery 837 167 1 0041.1 New joinery 416 83 500

1.1.1 Dismantling existing joinery sqm 1 665 50.0 83.33 16.67 99.991.1.2 New joinery sqm 1 665 200.0 333.01 66.60 399.61

1.2 Joinery restoration 420.54 84.11 504.651.2.1 Restoration of wood joinery sqm 1 290 300.0 387.01 77.40 464.411.2.2 Glass replacement sqm 670 50.0 33.53 6.71 40.242 Interior joinery 95.36 19.07 114.432.1 Fireproof doors 36.88 7.38 44.26

2.1.1 Fireproof doors - 90 min 90*210 pcs 12 160.0 1.92 0.38 2.302.1.2 Fireproof doors - 90 min 160*210 pcs 19 350.0 6.65 1.33 7.982.1.3 Fireproof doors - 90 min 200*210 pcs 21 400.0 8.40 1.68 10.081.3.4 Fireproof doors - 60 min 90*210 pcs 2 140.0 0.28 0.06 0.341.3.5 Fireproof doors - 60 min 160*210 pcs 19 325.0 6.18 1.24 7.411.3.6 Fireproof doors - 60 min 200*210 pcs 8 380.0 3.04 0.61 3.65

2.2 Hardwood and glass doors 10.42 2.08 12.502.2.1 Hardwood and glass doors

80*210 pcs 1 100.0 0.10 0.02 0.12

2.2.2 Hardwood and glass doors 90*210 pcs 1 120.0 0.12 0.02 0.14







2.3 Metallic doors 33.25 6.65 39.892.3.1 Metallic doors 75*210 pcs 2 125.0 0.25 0.05 0.302.3.2 Metallic doors 80*210 pcs 15 135.0 2.03 0.41 2.432.3.3 Metallic doors 90*210 pcs 62 145.0 8.99 1.80 10.792.3.4 Metallic doors 120*210 pcs 20 160.0 3.20 0.64 3.842.3.5 Metallic doors 150*210 pcs 3 180.0 0.54 0.11 0.652.3.6 Metallic doors 160*210 pcs 38 200.0 7.60 1.52 9.122.3.7 Metallic doors 250*250 pcs 28 380.0 10.64 2.13 12.77

2.3 Hardwood doors 25.23 5.05 30.28


JOINERY


Unit value

Value (VAT

excluded)

VATValue (VAT

included)

EURO 000 EURO

000 EURO

000 EURO

2.3.1 Hardwood doors 80*210 pcs 3 150.0 0.45 0.09 0.542.3.2 Hardwood doors 90*210 pcs 63 200.0 12.60 2.52 15.122.3.3 Hardwood doors 120*210 pcs 16 220.0 3.52 0.70 4.222.3.4 Hardwood doors 150*210 pcs 3 250.0 0.75 0.15 0.902.3.5 Hardwood doors 160*210 pcs 13 270.0 3.51 0.70 4.212.3.6 Hardwood doors 250*250 pcs 11 400.0 4.40 0.88 5.283 Sills 25.90 5.18 31.083.1 Interior sills (hardwood) m 740 15.0 11.10 2.22 13.323.2 Exterior sills (ceramics) m 740 20.0 14.80 2.96 17.76

TOTAL I. Constructions and installations works 958.13 191.63 1,149.75 II. Assembly

1 Assembly of equipment/machinery - 0.00 0.00 0.00 0.00


1 Equipment/machinery requiring assembly - 0.00 0.00 0.00 0.00


- 0.00 0.00 0.00 0.00

3 Endowments - 0.00 37.35 7.47 44.823.1 Door closers pcs 98 35 3.43 0.69 4.123.2 Panic bars pcs 176 120 21.12 4.22 25.343.3 Automatic smoke hatch system

for windows pcs 40 320 12.80 2.56 15.36TOTAL III. Procurement (VAT excluded) 37.35 7.47 44.82TOTAL (VAT excluded) 995.48 199.10 1,194.57


STRUCTURAL FRAME


Unit value

Value (VAT

excluded)

VATValue (VAT

included)

EURO 000 EURO

000 EURO

000 EURO

I. Constructions and installations works1 STRUCTURAL FRAME 1.1 Reinforcement 10 043 2 009 12 052

1.1.1 Concrete cbm 18 750 80.00 1,499.99 300.00 1,799.991.1.2 Armature Kg 2 343

750 0.78 1,820.53 364.11 2,184.641.1.3 Ironworks Kg 336 214 20.00 6,722.94 1,344.59 8,067.52

1.2 Vertical systematization and excavations 485.36 97.07 582.44

1.2.1 Slurry walls ans 1198628.

46 198.63 39.73 238.35

1.2.2 Siding support works ans 173592.4

0 73.59 14.72 88.31

1.2.3 Monitoring works ans 158944.9

4 58.94 11.79 70.73

1.2.4 Digging works ans 173326.0

8 73.33 14.67 87.99

1.2.5 Dewatering works ans 180871.7

5 80.87 16.17 97.05

1.3 New wing infrastructure 5,065.141,013.0

3 6,078.171.3.1 Concrete leveling (C12/15) cbm 290 65.00 18.85 3.77 22.621.3.2 Hydroinsultation sqm 6 720 5.00 33.63 6.73 40.361.3.3 Polystyrene insulation 10 cm sqm 6 720 2.00 13.42 2.68 16.111.3.4 Concrete infrastructure (C30/37) cbm 18 140 130.00 2,358.25 471.65 2,829.901.3.5 Reinforcement Kg 3 400

000 0.78 2,640.98 528.20 3,169.18

1.4 Superstructure new wing 19,196.1

73,839.2

323,035.4

01.4.1 Ironworks Kg 960 000 20.00 19,196.17 3,839.23 23,035.40

1.5 Demolitions 80.00 16.00 96.001.5.1 Demolitions sqm 2 000 40.00 80.00 16.00 96.00


1 Assembly of equipment/machinery - 0.00 0.00 0.00


1 Equipment/machinery requiring assembly - 900.00 180.00 1,080.00

1.1. Crane Pcs 1 250 000 250.00 50.00 300.00

1.2. Excavation equipment Pcs 2 100 000 200.00 40.00 240.00

1.3. Slurry walls equipment Pcs 1 250 250.00 50.00 300.00


STRUCTURAL FRAME


Unit value

Value (VAT

excluded)

VATValue (VAT

included)

EURO 000 EURO

000 EURO

000 EURO

000 1.4. Demolition equipment Pcs 2 100

000 200.00 40.00 240.00


Pcs 1 100 000 100.00 20.00 120.00

3 Endowments - 0.00 0.00 0.00TOTAL III. Procurement (VAT excluded) 1,000.00 200.00 1,200.00TOTAL (VAT excluded) 35,870.12 7,174.02 43,044.15


LOW CURRENT INSTALLATIONS

No. Description of cost item M.U.

Quantity

Unit value

Value (VAT

excluded)

VATValue (VAT

included)

EURO 000 EURO

000 EURO

000 EURO

I. Constructions and installations works1 Public exhibition 150 30 1801.1 Website pcs 1 25000.0 25.00 5.00 30.001.2 E-commerce pcs 1 7500.0 7.50 1.50 9.001.3 E-Ticketing and online payment pcs 1 17500.0 17.50 3.50 21.001.4 E-learning pcs 1 100000.0 100.00 20.00 120.00

2 Internal management 904.00 180.80 1,084.802.1 Internal portal with workflows

management pcs 1 30000.0 30.00 6.00 36.00

2.2 Document management + OCR + document capture 1

55000.0 55.00 11.00 66.002.3 Electronic Messaging System 1 30000.0 30.00 6.00 36.002.4 Virtual library 1 100000.0 100.00 20.00 120.002.5 Budget control and accounting 1 12000.0 12.00 2.40 14.402.6 HR and wages management 1 12000.0 12.00 2.40 14.402.7 Structure network of low voltage pcs 1 120000.0 120.00 24.00 144.002.8 Video surveillance pcs 1 180000.0 180.00 36.00 216.002.9 Public address system pcs 1 115000.0 115.00 23.00 138.00

2.10 Access control system pcs 1 130000.0 130.00 26.00 156.002.11 Anti-theft system 1 70000.0 70.00 14.00 84.002.12 Exhibit inventory 1 50000.0 50.00 10.00 60.003 Hardware infrastructure 894.00 178.80 1,072.803.1 Database server pcs 2 16000.0 32.00 6.40 38.403.2 Applications server pcs 2 16000.0 32.00 6.40 38.403.3 Router pcs 80 100.0 8.00 1.60 9.603.4 Presentation tablets pcs 90 1000.0 90.00 18.00 108.003.5 Switch ETH pcs 2 4500.0 9.00 1.80 10.803.6 Switch FC pcs 2 9000.0 18.00 3.60 21.603.7 Firewall pcs 1 10000.0 10.00 2.00 12.003.8 Storage system pcs 1 15000.0 15.00 3.00 18.003.9 IT infrastructure and proximity

marketing pcs 1 680000.0 680.00 136.00 816.004 Software infrastructure 58.50 11.70 70.204.1 Licenses - operating systems pcs 1 16000.0 16.00 3.20 19.204.2 Licenses - database pcs 1 12000.0 12.00 2.40 14.404.3 Licenses - infrastructure

visualization and monitoring pcs 1 18000.0 18.00 3.60 21.60

4.4 Related licenses (user’s access, external, SSL certificates, etc.) pcs 1 12500.0 12.50 2.50 15.00

5 Exhibition system 3,799.70 759.94 4,559.645.1 Classic exhibition system pcs 1

1000000.0 1,000.00 200.00 1,200.00




Quantity

Unit value

Value (VAT

excluded)

VATValue (VAT

included)

EURO 000 EURO

000 EURO

000 EURO

5.2 Exhibition system for persons with disabilities pcs 1

1250000.0 1,250.00 250.00 1,500.00

6 Smoke detection and alarm system 160.80 32.16 192.96

6.1

Addressable control panel for smoke detection and alarm system, with 8 loops of max 128 elements per loop, min 64 detection zones

pcs 2 2220.0 4.44 0.89 5.33

6.2Repeater with keypad and screen for the control panel, min 64 detection zones, surface mounted, on the wall

pcs 2 670.0 1.34 0.27 1.61

6.3Addressable smoke detector, optic type with incorporated optic signaling, coverage 80 sqm, test at distance by panel

pcs 1 084 75.0 81.30 16.26 97.56

6.4 Addressable aspiration smoke detector, coverage 750 sqm pcs 8 2000.0 16.00 3.20 19.20

6.5

Signaling button (manual button for fire alarm), with protection screen against accidental activation, red color, surface mounted, on the wall

pcs 426 60.0 25.56 5.11 30.67

6.6

Opening button of the electrovalve for hydrant, with protection screen against accidental activation, blue color, surface mounted, on the wall

pcs 50 45.0 2.25 0.45 2.70

6.7Self-powered conventional external siren with flasher, red color, IP34, surface mounted, on the wall

pcs 4 120.0 0.48 0.10 0.58

6.8Self-powered conventional internal siren with flasher, red color, surface mounted, on the wall

pcs 22 100.0 2.20 0.44 2.64

6.9

Addressable module with 2 entries (monitored, programmable) and 2 exits (command, relays with NC and NO contacts, free of max potential 2A / 24V CC), with electrical insulation

pcs 50 67.0 3.35 0.67 4.02

6.10 Addressable module with 4 entries (monitored,

pcs 50 90.0 4.50 0.90 5.40




Quantity

Unit value

Value (VAT

excluded)

VATValue (VAT

included)

EURO 000 EURO

000 EURO

000 EURO

programmable) and 4 exits (command, relays with NC and NO contacts, free of max potential 2A / 24V CC), with electrical insolation

6.11Fireproof twisted pair cable JE-H(St)H FE180/E30 with 2x2.5 copper wire 0,8sqmm (AWG18), red coating

m 21 500 0.6 12.90 2.58 15.48

6.12 Power supply 24V pcs 24 270.0 6.48 1.30 7.787 Building Management

Systems 409.37 81.87 491.247.1 VRF interior units monitoring 110.31 22.06 132.37

7.1.1

ExoCompact programmer - controller, 28 entries-exits, ExoLine communication, ModBus, Bacnet, with display and operation interface, 3 communication ports 2xRS485 and 1xTCP/IP

pcs 41540.0 6.16 1.23

7.39

7.1.2 Frame for mounting into the Panel ('E) pcs 4 16.8 0.07 0.01 0.08

7.1.3Programming controller according to application price per i/o

pcs 8 580 12.0 102.96 20.59

123.55

7.1.4 Automation panel - interior assembly pcs 4 280.0 1.12 0.22 1.34

7.2 Atrium space heaters and air curtains monitoring 27.68 5.54 33.21

7.2.1


pcs 12 1540.0 18.48 3.70 22.18


7.2.3

Room transducer for relative humidity and temperature, exit 0...10V, 10...90%Ur, IP30, precision 3%, exit signal temperature 0…10V and Pt.1000

pcs 12 129.5 1.55 0.31 1.86


pcs 340 12.0 4.08 0.82

4.90

7.2.5 Automation panel - interior pcs 12 280.0 3.36 0.67 4.03




Quantity

Unit value

Value (VAT

excluded)

VATValue (VAT

included)

EURO 000 EURO

000 EURO

000 EURO

assembly7.3 Close-control units

monitoring 22.81 4.56 27.37

7.3.1


pcs 10 1540.0 15.40 3.08 18.48



pcs 370 12.0 4.44 0.89

5.33


7.4 Dehumidifier Monitoring 9.03 1.81 10.83

7.4.1


pcs 4 1540.0 6.16 1.23 7.39



pcs 140 12.0 1.68 0.34

2.02


7.5 Atrium cooling equipment monitoring 3.28 0.66 3.93

7.5.1


pcs 1 1540.0 1.54 0.31 1.85



pcs 120 12.0 1.44 0.29

1.73

7.5.4 Automation panel - interior pcs 1 280.0 0.28 0.06 0.34




Quantity

Unit value

Value (VAT

excluded)

VATValue (VAT

included)

EURO 000 EURO

000 EURO

000 EURO

assembly7.6 Heat recovery monitoring 12.82 2.56 15.38

7.6.1


pcs 6 1540.0 9.24 1.85 11.09



pcs 150 12.0 1.80 0.36

2.16


7.7Monitoring and control of ventilation, smoke hatching/pressure

41.00 8.20 49.20

7.7.1


pcs 10 1540.0 15.40 3.08 18.48

7.7.2Air differential pressure transducer-100...+100Pa, no display, exit signal 0...10V and 4...20mA

pcs 32 167.0 5.34 1.07 6.41

7.7.3 Damper sensors pcs 102 76.0 7.75 1.55 9.307.7.4 Frame for mounting into the

Panel ('E) pcs 12 16.8 0.20 0.04 0.24


pcs 410 12.0 4.92 0.98

5.90


7.8 Monitoring and control of evacuation ventilation 26.82 5.36 32.19

7.8.1


pcs 12 1540.0 18.48 3.70 22.18




Quantity

Unit value

Value (VAT

excluded)

VATValue (VAT

included)

EURO 000 EURO

000 EURO

000 EURO

7.8.2Air differential pressure transducer-100...+100Pa, no display, exit signal 0...10V and 4...20mA

pcs 20 167.0 3.34 0.67 4.01



pcs 120 12.0 1.44 0.29

1.73


7.9 Monitoring of geothermal installations 3.40 0.68 4.08

7.8.1


pcs 1 1540.0 1.54 0.31 1.85



pcs 130 12.0 1.56 0.31

1.87


7.10 SCADA monitoring system 143.15 28.63 171.787.10.1 EXOscada Alarm Server pcs 1 4450.0 4.45 0.89 5.347.10.2 EXOscada Unlimited pcs 1 10700.0 10.70 2.14 12.84


pcs 9 950 12.0 119.40 23.88

143.28

7.10.4 Automation system design pcs 1 8600.0 8.60 1.72 10.327.11 Network 9.09 1.82 10.90

7.11.1UTP CAT5e 4x2x24AWG cable connecting scanners, controllers in local network

pcs 2 400 0.4 1.06 0.21 1.27

7.11.2 IC-MYYM 3X1.5 supply multi strand cable pcs 3 000 0.8 2.40 0.48 2.88

7.11.3 Copper communication cable BMS SERVER- VRF 7x0,75mm pcs 800 0.6 0.48 0.10 0.58

7.11.4 Sensors communication shielded cable 2x0.75mm pcs 2 500 0.7 1.63 0.33 1.95

7.11.5 PVC 20mm insulation tube pcs 4 500 0.5 2.03 0.41 2.43




Quantity

Unit value

Value (VAT

excluded)

VATValue (VAT

included)

EURO 000 EURO

000 EURO

000 EURO

7.11.6 Materials and accessories for mounting and clamping pcs 1 1500.0 1.50 0.30 1.80


1 Assembly of equipment/machinery - 1 65,000.0

0 65.00 13.00 78.00TOTAL II. Assembly 65.00 13.00 78.00III. Procurement


1.1 BMS installation services 1 30,000.00 30.00 6.00 36.00


- 0.00 0.00 0.00

3 Endowments - 25.00 5.00 30.00 3.1 Metal detectors for entrances pcs 10 2 500 25.00 5.00 30.00

TOTAL III. Procurement (VAT excluded) 55.00 11.00 66.00TOTAL(VAT excluded) 6,496.37 1,299.27 7,795.64


HVAC INSTALLATIONS


Quantity

Unit value

Value (VAT

excluded)

VATValue (VAT

included)

EURO 000 EURO

000 EURO

000 EURO

I. Constructions and installations works1.1 Heating/cooling installations 668 134 802

1.1.1 The connector of the VRF units pcs 19 600.00 11.40 2.28 13.681.1.2 Refnets CMY pcs 684 160.00 109.44 21.89 131.331.1.3 Remote control and centralized

control systems pcs 162 60.00 9.72 1.94 11.66

1.1.4 Cold trail system VRV – copper pipe m 7 150 57.00 407.55 81.51 489.06

1.1.5 ARMAFLEX insulation- expanded rubber cold trail m 7 150 5.00 35.75 7.15 42.90

1.1.6 Exhaust trail condensation m 2 600 35.00 91.00 18.20 109.20

1.1.7Wiring low voltage current - shielded cable 2 x 1.5 communication system

m 3 400 0.90 3.06 0.61

3.67

1.2 Auxiliary heating installations 29.80 5.96 35.76

1.2.1 Rehabilitation of existing boiler system 1000 kW pcs 1 1500.00 1.50 0.30 1.80

1.2.2 Automation heaters - outdoor sensor pcs 4 350.00 1.40 0.28 1.68

1.2.3 Exterior door air curtains pcs 8 1800.00 14.40 2.88 17.281.2.4 Hot water Trails, isolated, locking

system RPP pcs 112500.0

0 12.50 2.50 15.00

1.3 Precision equipment installations 261.36 52.27 313.63

1.3.1 Precision cold trail system units-copper pipe-turn/return m 1 850 57.00 105.45 21.09 126.54

1.3.2 ARMAFLEX insulation- expanded rubber cold trail m 1 850 5.00 9.25 1.85 11.10

1.3.3 Pipe fixing system pcs 400 12.00 4.80 0.96 5.761.3.4 Exhaust trail condensation m 340 35.00 11.90 2.38 14.28

1.3.5Wiring low voltage current - shielded cable communication systems

m 300 0.90 0.27 0.05

0.32

1.3.6 Insulated tubing for air channels pcs 1 739 65.00 113.04 22.61 135.64

1.3.7 Discharge air grilles-simple deflection-400x400mm pcs 370 45.00 16.65 3.33 19.98

1.4 Cooling installations Atrium 18.00 3.60 21.601.4.1 Centralized automation-Control

and power-output BMS pcs 115000.0

0 15.00 3.00 18.00

1.4.2 Water supply system – evaporation group pcs 4 750.00 3.00 0.60 3.60

1.5 Installations for ventilation with heat recovery 272.90 54.58 327.48


HVAC INSTALLATIONS


Quantity

Unit value

Value (VAT

excluded)

VATValue (VAT

included)

EURO 000 EURO

000 EURO

000 EURO

1.5.1 Venting ducts-rectangular section steel- 400 mm sqm 1 866 55.00 102.63 20.53 123.16

1.5.2 Discharge air grilles-simple deflection-400x400mm pcs 250 45.00 11.25 2.25 13.50

1.5.3 Iron sheet fastening system pcs 400 12.00 4.80 0.96 5.761.6 Ventilation installations 77.11 15.42 92.53

1.6.1 Circular pipes type "Spiro"-DN = 100 ÷ 315 mm m 1 098 45.00 49.41 9.88 59.29

1.6.2 Special parts pcs 255 60.00 15.30 3.06 18.361.6.3 Iron sheet fastening system pcs 450 12.00 5.40 1.08 6.481.6.4 Fan Automation-frequency

Converter -220V/4-10A pcs 20 350.00 7.00 1.40 8.401.7 Geothermal drilling

installations 185.60 37.12 222.721.7.1 Execution of drilling, including

4x32PEHD borehole probe pcs 70 450.00 31.50 6.30 37.801.7.2 Drilling cementing material bag

s 1 400 15.00 21.00 4.20 25.201.7.3 Detritus evacuating t 160 150.00 24.00 4.80 28.801.7.4 Land use planning works sqm 300 7.50 2.25 0.45 2.701.7.5 Antifreeze l 7 000 5.00 35.00 7.00 42.001.7.6 Manhole 1500x1500 PVC pcs 6 650.00 3.90 0.78 4.681.7.7 Distributor/collector 12 circuits pcs 6 700.00 4.20 0.84 5.041.7.8 HDPE pipe – 90 mm, including

fittings m 700 47.50 33.25 6.65 39.901.7.9 buildup dish 5000 liters pcs 2 3500.00 7.00 1.40 8.40

1.7.10 CT contact materials pcs 112500.0

0 12.50 2.50 15.001.7.11 Automation Panel pcs 1 3500.00 3.50 0.70 4.201.7.12 Electrical connections pcs 1 2000.00 2.00 0.40 2.401.7.13 buildup dish 3000 liters pcs 2 2750.00 5.50 1.10 6.60

1.8 Smoke control installations 126.87 25.37 152.241.8.1 Piping RF 60' sqm 3 000 35.00 105.00 21.00 126.001.8.2 Smoke grille opening 800x500

mm pcs 20 150.00 3.00 0.60 3.60

1.8.3 Smoke grille exhaust 500x500 mm pcs 20 130.00 2.60 0.52 3.12

1.8.4 Various sized smoke grille pcs 15 45.00 0.68 0.14 0.811.8.5 Tuning Registry 800x500 mm pcs 20 245.00 4.90 0.98 5.881.8.6 Tuning Registry 500x500 mm pcs 20 285.00 5.70 1.14 6.841.8.7 Fire safety flap exhaust

1000x1000 mm pcs 9 280.00 2.52 0.50 3.02

1.8.8 Fire safety flap opening 800x700 mm pcs 9 200.00 1.80 0.36 2.16


HVAC INSTALLATIONS


Quantity

Unit value

Value (VAT

excluded)

VATValue (VAT

included)

EURO 000 EURO

000 EURO

000 EURO

1.8.9 Fire safety flap exhaust 500x300 mm pcs 2 175.00 0.35 0.07 0.42

1.8.10 Fire safety flap opening 400x300 mm pcs 2 160.00 0.32 0.06 0.38

TOTAL I. CONSTRUCTION AND INSTALLATION 1,639.55 327.91 1,967.46

II. ASSEMBLY 1 Assembly of

equipment/machinery -

1.1 Heating/cooling installations ans 1 240 000 240 48 288

1.2 Auxiliary heating installations ans 1 15 800 16 3 19 1.3 Precision equipment installations ans 1 61 800 62 12 74 1.4 Cooling installations Atrium ans 1 16 000 16 3 19 1.5 Installations for ventilation with

heat recovery ans 1 25 000 25 5 30 1.6 Ventilation installations ans 1 8 500 9 2 10 1.7 Geothermal drilling installations ans 1 30 000 30 6 36 1.8 Smoke control installations ans 1 38 000 38 8 46

TOTAL II. ASSEMBLY 435 87 522III. PROCUREMENT

1 Technological equipment and machines - 1,917.41 383.48 2,300.89

1.1 Heating/cooling installations 1,444.59 288.92 1,733.51

1.1.1VRF external units Q (cooling) 13.9 ÷ 50 power (kW), Q (heating) 25 ÷ 56kW

pcs 57

13800.00

786.60 157.32 943.92

1.1.2 VRF indoor units (cooling) 3.6 ÷ 4.4 kW (heating) 4 ÷ 8kW pcs 304 1000.00 304.00 60.80 364.80

1.1.3 VRF indoor units, applicable on floor, capsulate Q (cooling) 2.8 2.8 kW ÷ Q (heating) 3.2 ÷ 5kW

pcs 411 840.00

345.24 69.05 414.29

1.1.4 Condensation pump, high capacity with tank pcs 35 250.00 8.75 1.75 10.50

1.2 Auxiliary heating installations 16.00 3.20 19.20

1.2.1ATRIUM space-heaters Power 30-60 kWmaximum air flow- 5200 m³/h

pcs 20 450.00 9.00 1.80 10.80

1.2.2 Pumping group heaters pcs 4 1750.00 7.00 1.40 8.401.3 Precision equipment

installations 257.00 51.40 308.40


HVAC INSTALLATIONS


Quantity

Unit value

Value (VAT

excluded)

VATValue (VAT

included)

EURO 000 EURO

000 EURO

000 EURO

1.3.1

Close control unit- precision air-conditioners - direct high pressure side - Selection conditions: T int.: 20oC Humid. 50% T ext : - 20oC

pcs 37 6000.00 222.00 44.40 266.40

1.3.2 Professional-dehumidifier pcs 14 2500.00 35.00 7.00 42.00

1.4 Cooling installations Atrium 80.80 16.16 96.96

1.4.1CTA - Central air handling system evaporative- 30.000 m3h - Pressure 150 Pa

pcs 4 17500.00 70.00 14.00 84.00

1.4.2 High flow Fan - 32.000 m3h pcs 4 2700.00 10.80 2.16 12.961.5 Installations for ventilation

with heat recovery 52.50 10.50 63.00

1.5.1Heating recovery - 85%. Equipped with Fans, air filtration, automation communication BMS

pcs 25 2100.00 52.50 10.50 63.00

1.6 Ventilation installations 18.00 3.60 21.601.6.1 Fan R- EL 355 ÷ 500 D2 01 pcs 20 900.00 18.00 3.60 21.60

1.7 Smoke control installations 48.52 9.70 58.22

1.7.1Exhaust Fan RF 2h 400oC 24000 mc/h, 400 Pa (smoke extract basement deposits)

pcs 3 3200.00

9.60 1.92 11.52

1.7.2 Exhaust Fan RF 2h 400oC 27000 mc/h, 300 Pa (atrium smoke control systems)

pcs 4 3200.00

12.80 2.56 15.36

1.7.3 Intake Fan 15000 mc/h, 300 Pa pcs 3 2800.00 8.40 1.68 10.081.7.4 Fan exhaust RF 2h 400oC 4500

mc/h, 400 Pa (parking smoke control systems)

pcs 1 2000.00

2.00 0.40 2.40

1.7.5 Fan exhaust RF 2h 400oC 5400 mc/h, 300 Pa (archive smoke control systems )

pcs 1 2300.00

2.30 0.46 2.76

1.7.6 Intake Fan 4000 mc/h, 250 Pa pcs 3 740.00 2.22 0.44 2.661.7.7 Fan pressurization 8000 mc/h,

200 Pa pcs 8 1400.00 11.20 2.24 13.44

2 Machinery and transport equipment - 0.00 0.00 0.00

3 Endowments - 0.00 0.00 0.00TOTAL III. PROCUREMENT (VAT excluded) 1,917.41 383.48 2,300.89TOTAL (VAT excluded) 3,992.06 798.41 4,790.47


INSTALATII SANITARE


Quantity

Unit value

Value (VAT

excluded)VAT

Value (VAT

included)

EURO 000 EURO 000 EURO

000 EURO

I. Constructions and installations works1.1 Sanitary installation 52 10 63

1.1.1 Domestic wastewater sewage pipe PP 32 ÷ 110 mm m 1 350 7.60 10.26 2.05 12.31

1.1.2 Prefabricated sewage manhole, DN600 pcs 9 150.00 1.35 0.27 1.62

1.1.3 Pipe PP-R20 ÷ R63 m 1 575 12.50 19.69 3.94 23.631.1.4 Pipe PEID 63 m 20 15.00 0.30 0.06 0.361.1.5 Water supply pipe insulation

22x13 mm m 1 575 6.00 9.45 1.89 11.341.1.6 Taps 1/2'' ÷ 1 1/2" pcs 425 25.00 10.63 2.13 12.751.1.7 Drinking water tank 1000l m 1 450.00 0.45 0.09 0.541.1.8 Domestic wastewater collector

tank, basement 1500 l pcs 4 200.00 0.80 0.16 0.961.1.9 Floor traps Sp110 pcs 34 12.00 0.41 0.08 0.49

1.1.10 Wastewater pipe cleaning element pcs 18 12.00 0.22 0.04 0.26

1.2 Rainwater installation 111.25 22.25 133.501.2.1 Catch basin for rainwater Dn 600 pcs 11 250.00 2.75 0.55 3.301.2.2 Terrace / paving receiver,

vertical exit D.50/75/110, pcs 27 12.00 0.32 0.06 0.39

1.2.3 Copper gutters and downspouts Φ110 m 3 575 25.00 89.38 17.88 107.25

1.2.4 Rainwater collection modular pipe, atrium pcs 365 40.00 14.60 2.92 17.52

1.2.5 Rainwater collection pipe PVC110 pcs 280 15.00 4.20 0.84 5.041.3 Firefighting installation 81.40 16.28 97.68

1.3.1 Galvanized pipe 2" m 2 000 28.00 56.00 11.20 67.201.3.2 Secured motor fire cock pcs 20 150.00 3.00 0.60 3.601.3.3 Water reserve 16 mc (8 pcs x 2

mc) pcs 8 300.00 2.40 0.48 2.881.3.4 Various fittings pcs 35 100.00 3.50 0.70 4.201.3.5 Galvanized pipe 3" m 400 35.00 14.00 2.80 16.801.3.6 Water reserve 175 mc pcs 1 2500.00 2.50 0.50 3.00

TOTAL I. Constructions and installations works 244.77 48.95 293.73 II. Assembly

1 Assembly of equipment/machinery -

1.1 Sanitary installation equipment 1 125 000 125 25 1501.2 Firefighting equipment 1 97 500 98 20 117

TOTAL II. Assembly 223 45 267


INSTALATII SANITARE


Quantity

Unit value

Value (VAT

excluded)VAT

Value (VAT

included)

EURO 000 EURO 000 EURO

000 EURO

III. Procurement1 Equipment/machinery requiring

assembly - 125.84 25.17 151.01

1.1 Boiler, with indirect controlled system 1000l pcs 1 1500.00 1.50 0.30 1.80

1.2Safety group, ss 3.5 bar, automatic exhauster, manometer, closed expansion tank

pcs 1 350.00

0.35 0.07 0.42

1.3 Pressure lift group, Q=8.12 mc/h, H=30 mH2O pcs 1 650.00 0.65 0.13 0.78

1.4Sewage pumping station, H=11mCa la Q=8.4 mc/h, discharging diameter 50mm, 47 L, 2x1500W

pcs 5 450.00

2.25 0.45 2.70

1.5 Industrial waste water treatment plant, laboratories 1000l pcs 1 2500.00 2.50 0.50 3.00

1.6 Pumping set, interior hydrants pcs 1 18000.00 18.00 3.60 21.601.7 Interior hydrants pcs 70 160.00 11.20 2.24 13.441.8 Fire drenchers pcs 42 45.00 1.89 0.38 2.271.9 Pumping set, fire drenchers pcs 1 12500.00 12.50 2.50 15.00

1.10 Inert gas extinguishing system pcs 3 25000.00 75.00 15.00 90.00


- 0.00 0.00 0.00

3 Endowments - 43.48 8.70 52.173.1 Washstands pcs 97 180 17.46 3.49 20.953.2 WC pcs 99 160 15.84 3.17 19.013.3 Urinals pcs 32 50 1.60 0.32 1.923.4 Shower cabins pcs 20 250 5.00 1.00 6.003.5 Mirrors pcs 97 25 2.43 0.49 2.913.6 Hand dryers pcs 23 50 1.15 0.23 1.38

TOTAL III. Procurement (VAT excluded) 169.32 33.86 203.18TOTAL(VAT excluded) 636.59 127.32 763.90


Electrical installation


Quantity

Unit value

Value (VAT

excluded)

VATValue (VAT

included)

EURO 000 EURO 000 EURO 000

EUROI. Constructions and installations works

1 LIGHTING 1.1 General interior lighting 468 94 562

1.1.1 Pendant lamp, LED source, 28 W, ip20, 1835 lm pcs 316 800.00 252.80 50.56 303.36

1.1.2Ceiling surface type lamp, LED source, Pacific LED WT460C WT461C LED35S/840 PSD WB TW1 L1600, 2 x 80W

pcs 272 55.48 15.09 3.02 18.11

1.1.3 Chandelier type fitting, LED source, 6x40W, suspended fitting pcs 21 650.00 13.65 2.73 16.38

1.1.4 Wall fitting type lamp, 40wx3, ip 20 pcs 152 266.32 40.48 8.10 48.58

1.1.5Ceiling fitting type lamp, LED source, 3x4W, ip44, dimension Ø352

pcs 125 115.40 14.43 2.89 17.31

1.1.6Ceiling surface type fitting, LED source, Pacific LED WT460C WT461C LED35S/840 PSD WB TW1 L1600, 2 x 80W, ip 66

pcs 743 166.45 123.67 24.73 148.41

1.1.7Ceiling cassettes apply, LED source, H/W/L 60/140/140mm, 1x17.5W

pcs 60 133.16 7.99 1.60 9.59

1.2 Surrounding and exhibits lighting 0.00 55.57 11.11 66.69

1.2.1Floodlight wall fitting with spacer, for wall exhibits, LED, 20W, 1638-2184lm, 4000K

pcs 157 200.00 31.40 6.28 37.68

1.2.2Floodlight fitting, for column type exhibits, LED 49W, 3200 K, IP65, L/W/H 351/302/411 , 9.3kg, 2000 lm

pcs 50 450.00 22.50 4.50 27.00

1.2.3Floor fitting spot type, adjustable, floor lights borders, circular LED, 3 x 1.2W, 6650K, 1700 lm, ip65

pcs 7 124.95 0.87 0.17 1.05

1.2.4

Floor fitting spot type, adjustable, floor lights column, size M, 4x 2.25W LED white, 4 x 2W LED RGB, 370-550lm, 3200|6000k, IP66

pcs 4 199.74 0.80 0.16 0.96

1.3 Exterior lighting 0.00 202.48 40.50 242.97

1.3.1Projectors, Size XL, LED 49W, 3200 K, IP65, L/W/H 351/302/411 , 9.3kg, 2000 lm

pcs 5 199.74 1.00 0.20 1.20




Quantity

Unit value

Value (VAT

excluded)

VATValue (VAT

included)


EURO1.3.2 Fitting LED low Power, recessed

lighting fitting, 5W pcs 18 49.93 0.90 0.18 1.08

1.3.3Fitting Led, floodlight type 50W, 1418 lm (10º), 1222 lm (23º), 1217 lm (36º), 1417 lm (86º)

pcs 20 144.26 2.89 0.58 3.46

1.3.4Exterior fitting, LED, exterior floodlight type, 30W, 647 lm (8º), 571 lm (14º), 558 lm (23º), 552 lm (41º) or 584 lm (10 x 41º)

pcs 56 99.87 5.59 1.12 6.71

1.3.5

Floodlight box type, 5450 lm (warm white, 2700 K) or 6760 lm (neutral white, 4000 K), warm white: 2700 K, neutral white: 4000 K

pcs 54 349.54 18.88 3.78 22.65

1.3.6 Wall fitting type lamp, 3W, 6000K, 228lm, 75x88 mm pcs 163 49.93 8.14 1.63 9.77

1.3.712mm wide by 4mm tall by 5 meters long, 5500-6500K Daylight White; 3000-3500K Warm White, IP64

pcs 800 200.00 160.00 32.00 192.00

1.3.812 x LED, 6.000 K for monocolored options 2.700 - 6.000 K for adjustable white, IP68, 720 lm

pcs 58 77.68 4.51 0.90 5.41

1.3.9 Spot recessed lighting fitting box pcs 58 9.99 0.58 0.12 0.701.4 Architecture lighting 0.00 46.78 9.36 56.14

1.4.1Pendant fitting lamp, LED, 31.5W, 4000 lm, L/W/H/1129/55/88 mm

pcs 360 99.87 35.95 7.19 43.14

1.4.2Chandelier type fitting, Halogen, 10x25watt, 1500 lm, 2700K, l/w/H 104/91/51cm, 6.8kg

pcs 10 650.00 6.50 1.30 7.80

1.4.3Chandelier type fitting 6x24v, 7.2W LED, L/W/H 1600mm x 240mm x 300mm

pcs 4 750.00 3.00 0.60 3.60

1.4.4Floodlight Framing Spot black fiber optic LED, 20w, ip 20, dimensions L/W/H/ 13/106/68mm, 205g

pcs 8 49.93 0.40 0.08 0.48

1.4.5 Wall lamp Led, 20W, 4W x 4D x26 H pcs 16 33.29 0.53 0.11 0.64

1.4.6Cone-shaped pendant fitting lamp, reception/dressing room,6x2.2W L/W/H 100cm/19cm/28cm,

pcs 4 99.87 0.40 0.08 0.48




Quantity

Unit value

Value (VAT

excluded)

VATValue (VAT

included)


EURO1.5 Safety lighting pcs 0.00 23.37 4.67 28.04

1.5.1Lighting block with 3h lasting battery, for marking evacuation routes and hydrants, 10W, LED source

pcs 415 12.21 5.07 1.01 6.08

1.5.2

Emergency kit for part of the existing lamps, 80W, 3H, for circulation, against panic, in order to continue work, for interventions

pcs 732 25.00 18.30 3.66 21.96

2 Electrical power supply 0.00 0.00

2.1. Distribution in encased bars for the main paintings 0.00 51.00 10.20 61.20

2.1.1Encased bars system for the connection between Post Trafo Lighting Panel and General Lighting Panel, 4000 A

m 12 150.00 1.80 0.36 2.16

2.1.2Encased bars system for the connection between General Lighting Panel and Electric Set Lighting Panel 630 A

m 95 70.00 6.65 1.33 7.98

2.1.3

Encased bars system for the connection between General Lighting Panel and Victoriei Street Lighting Panel, namely atrium and basements Lighting Panel 630 A

m 215 70.00 15.05 3.0118.06

2.1.4

Encased bars system for the connection between General Lighting Panel and Lighting Panels wings on Stavropoleos, Franceza, Postei,

m 275 100.00 27.50 5.50 33.00

2.2. Secondary distribution 0.00 63.85 12.77 76.62

2.2.1Metal cabinet equipped with side panel, dimensions 1200/600/400 mm

pcs 21 150.00 3.15 0.633.78

2.2.2Metal cabinet equipment (switches, lightning arrester, other materials)

pcs 21 300.01 6.30 1.267.56

2.2.3Rigid copper cables with isolation and green PVC coating, fireproof, CYY-F with medium sections 185 ÷ 95 sqmm

m 605 50.05 30.28 6.06 36.33

2.2.4 Rigid copper cables with isolation and green PVC coating, fireproof, CYY-F with large sections 70 ÷

m 298 45.01 13.41 2.68 16.09




Quantity

Unit value

Value (VAT

excluded)

VATValue (VAT

included)


EURO50 sqmm

2.2.5Rigid copper cables with isolation and green PVC coating, fireproof, CYY-F with normal sections 10 ÷ 5 sqmm

m 595 18.00 10.71 2.14 12.85

2.3. Microclimate supply systems 0.00 3.56 0.71 4.282.3.1 Biasing circuit breaker, 0mA

1P+N, In=16A, Ir=4.5 kA pcs 12 55.48 0.67 0.13 0.80

2.3.2Rigid copper cables with isolation and green PVC coating, fireproof, CYY-F 3X2.5sqmm

m 2 400 1.00 2.40 0.482.88

2.3.3 Switch 3P+N, In=25 ÷ 40A, Ir=6 kA pcs 10 50.07 0.50 0.10 0.60

2.4. Sanitary equipment supply 0.00 2.14 0.43 2.562.4.1 Biasing circuit breaker, 30mA

1P+N, In=16A, Ir=4.5 kA pcs 27 55.48 1.50 0.30 1.80


pcs 640 1.00 0.64 0.13 0.77

2.5 Elevators power supply 0.00 3.86 0.77 4.632.5.1 Switch 3P+N, In=25 ÷ 40A, Ir=6

kA pcs 12 31.07 0.37 0.07 0.45

2.5.2 Rigid copper cables with isolation and green PVC coating, fireproof, CYY-F 5X16sqmm

m 80 5.10 0.41 0.08 0.49

2.5.3 Rigid copper cables with isolation and green PVC coating, fireproof, CYY-F 5X6sqmm

m 770 3.99 3.08 0.62 3.69

2.6 Distribution and HVAC equipment supply 0.00 120.75 24.15 144.90

2.6.1 Switch 4p, In=320 ÷ 500A, Ir=50 kA pcs 5 144.26 0.72 0.14 0.87

2.6.2 Contactor 4p, 320 ÷ 500A, 24V pcs 5 99.87 0.50 0.10 0.60

2.6.3 Switch P+N, In=10 ÷ 20A, Ir=4.5 kA pcs 194 27.74 5.38 1.08 6.46

2.6.4 Switch 3P+N, In=16 ÷ 32A, Ir=4.5 kA pcs 63 26.63 1.68 0.34 2.01


80 730 1.00 80.62 16.12 96.75

2.6.6Rigid copper cables with isolation and green PVC coating, fireproof, CYY-F 5x10 sqmm

pcs 4 550 7.00 31.85 6.37 38.22

2.7 Lighting and sockets distribution 0.00 220.44 44.09 264.53




Quantity

Unit value

Value (VAT

excluded)

VATValue (VAT

included)


EURO

2.7.1Biasing circuit breaker, 30mA - P+N C 10A 4.5KA, lighting circuits protection

pcs 580 72.13 41.83 8.3750.20

2.7.2Biasing circuit breaker, 30mA - P+N C 16A 4.5KA, lighting circuits protection

pcs 250 77.68 19.42 3.8823.30

2.7.3Circuit breaker 3P+N C 20 ÷25A 6KA, lighting and sockets distribution protection

pcs 30 99.87 3.00 0.603.60

2.7.4 Double sockets, monophase, with protective cover pcs 1 255 5.99 7.52 1.50 9.02

2.7.5 Recessed junction box, for general use sockets pcs 209 1.78 0.37 0.07 0.45


m 85 130 1.00 85.02 17.00102.02

2.7.7 Protection tube Ø20mm m 62 325 0.50 31.12 6.2237.35

2.7.8Bar for assembly and interior Led floodlight fitting supply (including end parts, connecting parts and setting pieces)

m 6 300 5.10 32.16 6.43 38.59

2.8 Consumers distribution with function in fire safety 0.00 42.80 8.56 51.36

2.8.1 Switch P+N, In=10A, Ir=4.5 kA, safety lighting circuits protection pcs 76 27.74 2.11 0.42

2.532.8.2 Switch 3P+N, In=16 ÷32A, Ir=6

kA, safety lighting distribution, Safety Lighting Distribution, smoke dampers, pumping group, hatches, shutters

pcs 120 26.63 3.20 0.64 3.83

2.8.3 Contactor 3P+N, 16 ÷ 32A, 24V pcs 43 19.97 0.86 0.171.03

2.8.4 Rigid copper cables with fireproof isolation, 180/E90, NHXH 4X185+95 sqmm for the connection between Trafo Lighting Panel - Fire Safety Lighting Panel - Electric Set Lighting Panel

m 135 38.84 5.24 1.056.29

2.8.5 Rigid copper cables with fireproof isolation, 180/E90, NHXH 5X16 sqmm

m 40 11.10 0.44 0.09 0.53




Quantity

Unit value

Value (VAT

excluded)

VATValue (VAT

included)


EURO2.8.6 Rigid copper cables with fireproof

isulation, 180/E90, NHXH 5X6 sqmm

m 5 250 2.00 10.49 2.10 12.58

2.8.7 Rigid copper cables with fireproof isulation, 180/E90, NHXH 3X2.5 sqmm

m 20 490 1.00 20.46 4.09 24.56

3 Lightning protection installation 0.00 97.95 19.59 117.54

3.1

Capture rod with firing device, H=5m (4 m over the protected plan), ∅min=18 mm, ΔT=55μs. It contains the roof mounting system and the connections for descents

pcs 9 4993.45 44.94 8.99 53.93

3.2IPT OL-Zn 25x4 mm band for descending wiring systems, equipotential and connections to the distribution electrical panels

m 3 300 14.43 47.60 9.5257.13

3.3IPT OL-Zn 40x4 mm band, connection between the vertical electrodes

m 630 7.77 4.89 0.985.87

3.4 Electrodes for the earth plate, OL-Zn Φ21/2', L=2m pcs 58 8.88 0.51 0.10 0.62

4 Deicing gutters and downspouts 0.00 35.83 7.17 42.99

4.1 Deicing gutters, downspouts, drains m 7 875 4.55 35.83 7.17 42.99

TOTAL I. Constructions and installations works 1,438.49 287.70 1,726.19 II. Assembly

1 Assembly of equipment/machinery pcs 1 15,535.19 15.54 3.11 18.64

TOTAL II. Assembly 16 3 19III. Procurement


1.1Substation 20Kv/400V, 2500 kVA, usc= 6%, dimensions L=1950mm, l=1310mm, H=2350mm

pcs 1 55 000 55.00 11.00 66.00

1.2Electric Set with AAR, 490 kVA, 3x400 V, 50 Hz, cosϕ=0.8, dimensions L=4600mm, l=1550mm, H=2170mm

pcs 1 60 000 60.00 12.00 72.00

1.3 Low-tension voltage Lighting Panel Trafo fully equipped pcs 1 20 000 20.00 4.00 24.00




Quantity

Unit value

Value (VAT

excluded)

VATValue (VAT

included)


EURO 1.4 General Lighting Panel (TEG)

fully equipped pcs 1 22 000 22.00 4.40 26.40

2 Transport machinery and equipment - 0.00 0.00 0.00

3 Facilities - 0.00 0.00 0.00TOTAL III. Procurement (VAT excluded) 157.00 31.40 188.40TOTAL(VAT excluded) 1,611.02 322.20 1,933.23

Documents

oar.archioar.archi/download/public/deviz_estimativ_al_lucrarilor... · Web viewSignaling button (manual button for fire alarm), with protection screen against accidental activation,