Pag 1

OBIECTIVUL:

ALIMENTARE CU APA LOC. ARMENIS

Beneficiar:

Comuna Armenis

Proiectant:

SC 2D CENTURION VEST SRL

Proiect:
Faza:

Retea de alimentare cu apa in

localitatile Sat Batran si Submarginea
PTh

nr:

0448/2
011

FORMULARUL F2 - CENTRALIZATORUL
cheltuielilor pe categorii de lucrari

Nr. cap./
subcap.
deviz
pe obiect

Nr.
crt.

Valoare, exclusiv TVA

Cheltuieli pe categoria de lucrari

lei

euro

I. Lucrari de constructii si instalatii

1.2.1

1.2.1.1

1.2.2

1.2.2.1

1.3.1

1.3.1.1

1.3.1.2

1.3.2

10

1.3.2.1

[5.5] AMENAJAREA TERENULUI SUBMARGINE

21,243.54

4,874.94

[5.5.1] IMPREJMUIRE,FORAJE,GOSPOD. APA

21,243.54

4,874.94

[5.15] AMENAJAREA TERENULUI SAT BATRAN

21,243.54

4,874.94

[5.15.1] IMPREJMUIRE,FORAJE,GOSPOD. APA

21,243.54

4,874.94

18,639.65

4,277.41

[5.6.1] AMENAJARE PT PROT. MEDIULUI

3,189.31

731.88

[5.6.2] ADUCEREA LA STAREA INITIALA

15,450.34

3,545.53

18,639.65

4,277.41

3,189.31

731.88

15,450.34

3,545.53

43,214.87

9,916.90

43,214.87

9,916.90

13,628.02

3,127.34

13,628.02

3,127.34

26,465.24

6,073.21

26,465.24

6,073.21

88,051.11

20,205.87

88,051.11

20,205.87

36,370.03

8,346.15

[5.6] AMENAJARE PENTRU PROT. MEDIULUI SAT BATRAN

[5.16] AMENAJARE PENTRU PROT. MEDIULUI SUBMARGINE

[5.16.1] AMENAJARE PT PROT. MEDIULUI
[5.16.2] Aducerea la starea initiala

11

1.3.2.2

12

2.1

13

2.1.1

14

2.2

15

2.2.1

16

2.3

17

2.3.1

18

2.4

19

2.4.1

20

4.1.1

21

4.1.1.1

[5.1.1] CASA PUT FORAT - CONSTR.

28,186.85

6,468.29

22

4.1.1.2

[5.1.2] FORAJ D= 225 mm, H= 140 m,

304.29

69.83

23

4.1.1.3

[5.1.3] CASA PUT FORAT - HIDRAULICE,

3,031.64

695.70

24

4.1.1.4

25

4.1.2

26

4.1.2.1

27

4.1.2.2

28

4.1.3

29

4.1.3.1

30
31

[5.7] ALIMENTARE CU ENERG. ELECTRICA SAT BATRAN

[5.7.1] ALIMENTARE CU ENERGIE ELECTRICA
[5.8] DRUM ACCES SAT BATRAN
[5.8.1] DRUM ACCES
[5.14] DRUM ACCES SUBMARGINE
[5.14.1] DRUM ACCES
[5.18] ALIMENTARE CU ENERG. ELECTRICA SUBMARGINE
[5.18.2] Alimentare cu energie electrica1
[5.1] CAPTARE APA DIN FORAJ SAT BATRAN

[5.1.5] INSTALATII ELECTRICE, pentr F1

[5.2] STATIE DE TRATARE-DEZINFECTIE SAT BATRAN
[5.2.1] ST. TRATARE -PLATFORMA
[5.2.3] INSTALATII ELECTRICE

4,847.25

1,112.34

25,391.71

5,826.86

8,761.55

2,010.59

16,630.16

3,816.27

128,014.85

29,376.70

[5.3.1] CAMIN VANE- CONSTRUCTII

32,996.36

7,571.97

4.1.3.2

[5.3.2] REZERVOR - 60mc - 2 BUC.

47,397.03

10,876.62

4.1.3.3

[5.3.3] CAMIN VANE- INSTALATII

33,160.47

7,609.63

32

4.1.3.4

[5.3.4] INSTALATII ELECTRICE

12,237.74

2,808.30

33

4.1.3.5

[5.3.6] INSTALATII SANITARE

2,223.25

510.19

34

4.1.4

495,262.45

113,652.26

35

4.1.4.1

[5.4.1] CAMIN CAROS. Di=1.25,H=1.5m-26

53,691.69

12,321.11

36

4.1.4.2

[5.4.2] HIDRANT - 15 BUC

5,597.83

1,284.58

37

4.1.4.3

[5.4.3] CAMIN CU VANE - HIDRO 13 BUC

29,476.19

6,764.16

38

4.1.4.4

[5.4.4] CAMIN GOLIRE/CAPAT - 11 BUC

6,938.01

1,592.13

39

4.1.4.5

[5.4.5] CISMEA - 12 BUC

18,388.13

4,219.69

[5.3] REZERVOR CUPLAT CAMIN DE VANE- SAT BATRAN

[5.4] RETEA DISTRIBUTIE SAT BATRAN

Pag 2

40

4.1.4.6

[5.4.6] SUBTRAVERSARE - 13 BUC.

41

4.1.4.7

[5.4.7] DISTRIBUTIE DN 160,110,90,63

42

4.1.4.8

[5.4.8] CAMIN RUPERE DE PANTA- 2 BUC

43

4.1.5

44

4.1.5.1

45

4.1.5.2

46

4.1.5.3

[5.10.5] INSTALATII ELECTRICE, pentr F1

47

4.1.5.4

48

4.1.6

49

4.1.6.1

50

4.1.6.2

51

4.1.7

52

4.1.7.1

53

4
41,133.63

9,439.30

320,018.61

73,437.50

20,018.36

4,593.79

15,190.61

3,485.92

[5.10.1] CASA PUT FORAT - CONSTR

7,007.43

1,608.06

[5.10.2] FORAJ D= 225 mm, H= 140 m,

304.29

69.83

4,847.25

1,112.34

[5.10] CAPTARE APA DIN FORAJ SUBMARGINE

[5.10.6] CASA PUT FORAT - HIDRAULICE, [1]

[5.11] STATIE DE TRATARE-DEZINFECTIE SUBMARGINE
[5.11.1] ST. TRATARE -PLATFORMA
[5.11.2] INSTALATII ELECTRICE

3,031.64

695.70

25,391.71

5,826.86

8,761.55

2,010.59

16,630.16

3,816.27

128,014.85

29,376.70

[5.12.1] CAMIN VANE- CONSTRUCTII

32,996.36

7,571.97

4.1.7.2

[5.12.2] REZERVOR - 60mc - 2 BUC.

47,397.03

10,876.62

54

4.1.7.3

[5.12.3] CAMIN VANE- INSTALATII

33,160.47

7,609.63

55

4.1.7.4

[5.12.4] INSTALATII ELECTRICE

12,237.74

2,808.30

56

4.1.7.5

[5.12.5] INSTALATII SANITARE

2,223.25

510.19

57

4.1.8

516,017.29

118,415.06

58

4.1.8.1

[5.17.1] CAMIN CAROS. Di=1.25,H=1.5m-20

41,220.90

9,459.32

59

4.1.8.2

[5.17.2] HIDRANT - 17 BUC

6,402.59

1,469.26

60

4.1.8.3

[5.17.3] CAMIN CU VANE - HIDRO 9 BUC

20,424.64

4,687.02

61

4.1.8.4

[5.17.4] CAMIN GOLIRE/CAPAT - 9 BUC

4,393.08

1,008.12

62

4.1.8.5

[5.17.5] CISMEA - 6 BUC

9,194.06

2,109.84

63

4.1.8.6

[5.17.6] SUBTRAVERSARE - 13 BUC.

64

4.1.8.7

[5.17.7] DISTRIBUTIE DN 160,110,90,63

65

4.1.8.8

66

5.1.1.1

67

5.1.1.1.1

68

5.1.1.2

69

5.1.1.2.1

[5.12] REZERVOR CUPLAT CAMIN DE VANE-SUBMARGINE

[5.17] RETEA DISTRIBUTIE SUBMARGINE

26,516.83

6,085.05

378,483.93

86,854.06

[5.17.8] CAMIN RUPERE DE PANTA- 3 BUC

29,381.26

6,742.38

[5.9] ORGANIZARE DE SANTIER SAT BATRAN

8,288.48

1,902.03

8,288.48

1,902.03

8,288.48

1,902.03

8,288.48

1,902.03

1,637,356.08

375,738.60

13,275.65

3,046.48

13,275.65

3,046.48

70,527.18

16,184.50

70,527.18

16,184.50

13,275.65

3,046.48

13,275.65

3,046.48

70,431.33

16,162.50

70,431.33

16,162.50

167,509.81

38,439.96

[5.9.1] ORGANIZARE DE SANTIER

[5.13] ORGANIZARE DE SANTIER SUBMARGINE
[5.13.1] ORGANIZARE DE SANTIER

TOTAL I
70

II. Montaj

71

4.2.1

72

4.2.1.1

73

4.2.2

74

4.2.2.1

75

4.2.3

76

4.2.3.1

77

4.2.4

78

4.2.4.1

[5.2] STATIE DE TRATARE-DEZINFECTIE SAT BATRAN

[5.2.2] MONTAJ STATIE TRATARE
[5.3] REZERVOR CUPLAT CAMIN DE VANE- SAT BATRAN
[5.3.5] MONTAJ UTILAJ
[5.11] STATIE DE TRATARE-DEZINFECTIE SUBMARGINE
[5.11.3] MONTAJ STATIE TRATARE
[5.12] REZERVOR CUPLAT CAMIN DE VANE-SUBMARGINE
[5.12.6] MONTAJ UTILAJ

TOTAL II
79

III. Procurare

80

4.3

Utilaje, echipamente tehnologice si functionale cu montaj

853,344.87

195,824.60

81

4.3.1

[5.1] CAPTARE APA DIN FORAJ SAT BATRAN

134,245.93

30,806.60

82

4.3.1.1

[5.1.4] MONTAJ UTILAJ (PROCURARE)

134,245.93

30,806.60

83

4.3.2

[5.1] Lista echipamente

293,862.00

67,435.11

84

4.3.2

131,374.94

30,147.77

85

4.3.2.1

[5.10.4] MONTAJ UTILAJ (PROCURARE)

131,374.94

30,147.77

86

4.3.4

[5.10] Lista echipamente

293,862.00

67,435.11

87

4.4

Utilaje fara montaj si echipamente de transport

0.00

0.00

88

4.5

Dotari

135,500.00

31,094.38

[5.10] CAPTARE APA DIN FORAJ SUBMARGINE

Pag 3

2
TOTAL III

TOTAL VALOARE (exclusiv TVA):

TVA 24%:
TOTAL VALOARE:

1 euro = 4.3577 lei, curs la data de 11/23/2011

Proiectant,

Raport generat cu ISDP , www.devize.ro, e-mail: suport@intelsoftdeviz.ro, tel.: 0236 477.007

4
853,344.87

195,824.60

2,658,210.76

610,003.16

637,970.58

146,400.76

3,296,181.34

756,403.92