Documente Academic
Documente Profesional
Documente Cultură
Nr.
crt.
1
2
CAPITOLUL 1 Cheltuieli pentru obtinerea si amenajarea terenului
1.1. Obtinerea terenului
1.2. Amenajarea terenului
Amenajari pentru protectia mediului si aducerea la starea
1.3.
initiala
TOTAL CAPITOL 1
Valoare (fara
TVA)
RON
3
EURO
4
0
0
0
0
0
5,160
5,160
0
172,000
5,160
187,480
0
1,200
1,200
0
40,000
1,200
43,600
165,443
206,997
38,475
48,139
5,731,350
1,332,872
817,095
0
0
6,920,884
190,022
0
1,609,508
0
0
0
1,324
1,324
0
0
0
0
308
308
TOTAL CAPITOL 5
1,324
CAPITOLUL 6 Cheltuieli pentru probe tehnologice si teste si predare la beneficiar
308
6.1.
6.2.
TOTAL CAPITOL 6
TOTAL GENERAL
Din care C+M
Valoare actualizare
TOTAL GENERAL CU ACTUALIZARE
7,109,688
1,653,416
372,440
86,614
346,369
80,551
7,456,057
1,733,967
TVA
Valoare (inclusiv
TVA)
RON
5
RON
7
EURO
8
0
0
0
0
0
0
0
1,238
0
41,280
1,238
43,757
0
5,160
6,398
0
213,280
6,398
231,236
0
1,200
1,488
0
49,600
1,488
53,776
39,706
49,679
205,149
256,676
47,709
59,692
1,375,524
7,106,874
1,652,761
196,103
0
0
1,661,012
1,013,197
0
0
8,581,896
235,627
0
0
1,995,789
0
0
0
0
0
0
0
0
0
1,324
1,324
0
0
0
0
308
308
0
1,324
308
1,704,769
8,814,456
2,049,873
89,385
461,825
107,401
83,129
429,498
99,883
1,787,897
9,243,953
2,149,756
beneficiar
1
2
I LUCRARI DE CONSTRUCTII
1 Terasamente
Constructii: rezistenta (fundatii, structura de
2 rezistenta) si arhitectura (inchideri exterioare,
compartimentari, finisaje)
3 Izolatii
4 Instalatii electrice
5 Instalatii sanitare
Instalaii de nclzire, ventilare, climatizare. PSI,
6
radio-tv, intranet
7 Instalaii de alimentare cu gaze naturale
8 Instalaii de telecomunicaii
TOTAL I
II MONTAJ
Montaj utilaje si 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)
TVA
EURO
4
RON
5
146,140
33,986
35,074
0
5,517
5,513
0
1,283
1,282
0
1,324
1,323
5,517
1,283
1,324
2,756
0
165,443
641
0
38,475
662
0
39,706
206,997
206,997
48,139
48,139
49,679
49,679
.2011
EURO
7
0
181,213
42,143
0
6,841
6,836
0
1,591
1,590
6,841
1,591
3,418
0
205,149
795
0
47,710
256,676
256,676
59,692
59,692
7,106,874
0
0
7,106,874
7,568,698
1,652,761
0
0
1,652,761
1,760,163
1
2
I LUCRARI DE CONSTRUCTII
1 Terasamente
Constructii: rezistenta (fundatii, structura de
2 rezistenta) si arhitectura (inchideri exterioare,
compartimentari, finisaje)
3 Izolatii
4 Instalatii electrice
5 Instalatii sanitare
Instalaii de nclzire, ventilare, climatizare. PSI,
6
radio-tv, intranet
7 Instalaii de alimentare cu gaze naturale
8 Instalaii de telecomunicaii
TOTAL I
II MONTAJ
Montaj utilaje si 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)
TVA
EURO
4
0
RON
5
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
206,997
206,997
48,139
48,139
49,679
49,679
11
0
0
0
0
0
0
0
0
0
0
0
0
256,676
256,676
59,692
59,692
7,106,874 1,652,761
0
0
0
0
7,106,874 1,652,761
7,363,550 1,712,453
1
2
I LUCRARI DE CONSTRUCTII
1 Terasamente
Constructii: rezistenta (fundatii, structura de
2 rezistenta) si arhitectura (inchideri exterioare,
compartimentari, finisaje)
3 Izolatii
4 Instalatii electrice
5 Instalatii sanitare
Instalaii de nclzire, ventilare, climatizare. PSI,
6
radio-tv, intranet
7 Instalaii de alimentare cu gaze naturale
8 Instalaii de telecomunicaii
TOTAL I
II MONTAJ
Montaj utilaje si 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)
TVA
EURO
4
RON
5
146,140
33,986
35,074
0
5,517
5,513
0
1,283
1,282
0
1,324
1,323
5,517
1,283
1,324
2,756
0
165,443
641
0
38,475
662
0
39,706
0
0
0
0
0
0
165,443
0
0
0
0
0
0
38,475
0
0
0
0
39,706
Cheltuieli neeligibile:
Lucrari de constructii
- Lucrarile de constructii si instalatii aferente lucrarilor de modernizare,
181,213
42,143
0
6,841
6,836
0
1,591
1,590
6,841
1,591
3,418
0
205,149
795
0
47,709
0
0
0
0
0
0
0
0
205,149
0
0
0
0
47,709