EVALUARE GROAPA DE IMPRUMUT - 5000 m

CONSOLIDARE DIG SI INCHIDERE BRESA IN LOCALITATEA, JUDETUL TULCEA

1=4,5059 lei/30.11.2012 la cursul BNR

Pret Unitar

Valoare totala (FARA T.V.A.)

Nr.

1
2
3
4
5
6
7

Denumire
SECTIUNEA TEHNICA
2
excavatii mecanice groapa de imprumut
transport
umpluturi (refuz ciur)
compactare (refuz ciur)
nivelare (refuz ciur)
finisare (refuz ciur)
geotextil

TOTAL

U.M.

Cantitate

100 mc
100 mc
100 mc
100 mc
100 mc
100 mp
mp

lei RON

lei RON
4x5
SECTIUNEA

EURO

FINANCIARA
7

800
800
800
800
800
600
65000

278.53
1,140.65
5,611.41
951.90
115.29
112.23
10.20

222,823.86
912,516.76
4,489,125.39
761,518.91
92,231.12
67,336.88
663,166.25

49,451.58
202,515.98
996,277.19
169,004.84
20,468.97
14,944.16
147,177.31

Valoare totala (CU T.V.A.)

lei RON

EURO

276,301.59
61,319.96
1,131,520.78 251,119.82
5,566,515.48 1,235,383.71
944,283.44
209,566.00
114,366.59
25,381.52
83,497.73
18,530.76
822,326.15
182,499.87

7,208,719.17 1,599,840.02 8,938,811.77 1,983,801.63

EURO

4.5059

CONSOLIDARE DIG SI INCHIDERE BRESA IN LOCALITATEA, JUDETUL TULCEA

LISTA CANTITATILOR DE LUCRARI SI COSTURI
COMPLETARE PRISM DINSPRE APA AL DIGULUI - 350 m;
UMPLUTURI GROAPA DE IMPRUMUT - 7300 m
1=4,5059 lei/30.11.2012 la cursul
BNR
Pret
Unitar
Valoare totala (FARA T.V.A.)
Nr.

Denumire

U.M.

Cantitate

lei RON

lei RON
4x5

1
2
1
2
3
4
5
6
7
1
2
3
4
5

SECTIUNEA TEHNICA
2
1. INDEPARTAREA ZONELOR DE TURBA

SECTIUNEA FINAN
3

100 mc

147

278.53

40,943.88

100 mc
transport
2. UMPLUTURI IN CORPUL DIGULUI AMONTE -350 m
100 mc
excavatii mecanice groapa de imprumut
100 mc
transport
100 mc
umpluturi material local
100 mc
compactare
100 mc
nivelare
100 mp
finisare taluz + coronament
100 mp
inierbare
3. UMPLUTURI IN GROAPA DE IMPRUMUT - 7300 m
100 mc
umpluturi (refuz ciur)
100 mc
compactare (refuz ciur)
100 mc
nivelare (refuz ciur)
100 mp
finisare (refuz ciur)
mp
geotextil

147

1,140.65

167,674.95

195
195
195
195
195
121
103

278.53
1,140.65
1,822.18
951.90
115.29
112.23
521.35

54,313.32
222,425.96
355,324.48
185,620.23
22,481.34
13,579.60
53,699.12

140
140
140
111
4550

5,611.41
951.90
115.29
112.23
10.20

785,596.94
133,265.81
16,140.45
12,457.32
46,421.64

excavatii mecanice (zone turba + material actual)

TOTAL

2,109,945.05

CONSOLIDARE DIG SI INCHIDERE BRESA IN LOCALITATEA, JUDETUL TULCEA

LISTA CANTITATILOR DE LUCRARI SI COSTURI
COMPLETARE PRISM AMONTE SI AVAL DIG - 350 m;
UMPLUTURI GROAPA DE IMPRUMUT - 7300 m
1=4,5059 lei/30.11.2012 la cursul
BNR
Pret
Unitar
Valoare totala (FARA T.V.A.)
Nr.

Denumire

U.M.

Cantitate

lei RON

lei RON

Nr.

Denumire

U.M.

Cantitate
4x5

1
2
1
2
3
4
5
6
7
1
2
3
4
5

SECTIUNEA TEHNICA
2
1. INDEPARTAREA ZONELOR DE TURBA

SECTIUNEA FINAN
3

excavatii mecanice (zone turba + material actual

100 mc
147
278.53
40,943.88
+ rigola colectoare noua)
100 mc
147
1,140.65 167,674.95
transport
2. UMPLUTURI IN CORPUL DIGULUI AMONTE-350 m
100 mc
195
278.53
54,313.32
excavatii mecanice groapa de imprumut
100 mc
195
1,140.65 222,425.96
transport
100 mc
195
1,822.18 355,324.48
umpluturi material local
100 mc
195
951.90
185,620.23
compactare
100 mc
195
115.29
22,481.34
nivelare
100 mp
121
112.23
13,579.60
finisare taluz + coronament
100 mp
103
521.35
53,699.12
inierbare
3. UMPLUTURI IN GROAPA DE IMPRUMUT - 7300 m; UMPLUTURI IN CORPUL DIGULUI AVAL - 350 m
100 mc
140
5,611.41 785,596.94
umpluturi (refuz ciur)
100 mc
140
951.90
133,265.81
compactare (refuz ciur)
100 mc
140
115.29
16,140.45
nivelare (refuz ciur)
100 mp
111
112.23
12,457.32
finisare (refuz ciur)
mp
4550
10.20
46,421.64
geotextil

TOTAL

2,109,945.05

A, JUDETUL TULCEA

COSTURI

7300 m

Valoare totala (FARA T.V.A.)

EURO

Valoare totala (CU T.V.A.)

lei RON

SECTIUNEA FINANCIARA
7
8

EURO

9,086.73

50,770.42

11,267.54

37,212.31

207,916.94

46,143.27

12,053.82
49,363.27
78,857.60
41,194.93
4,989.31
3,013.74
11,917.51

67,348.51
275,808.19
440,602.35
230,169.09
27,876.86
16,838.71
66,586.91

14,946.74
61,210.46
97,783.43
51,081.71
6,186.75
3,737.04
14,777.72

174,348.51
29,575.85
3,582.07
2,764.67
10,302.41

974,140.21
165,249.60
20,014.15
15,447.08
57,562.83

216,192.15
36,674.05
4,441.77
3,428.19
12,774.99

468,262.73

2,616,331.86

580,645.79

A, JUDETUL TULCEA

COSTURI

00 m

Valoare totala (FARA T.V.A.)

EURO

Valoare totala (CU T.V.A.)

lei RON

EURO

EURO

4.5059

var 1

fara rigola noua si fara indulcire taluz aval

SECTIUNEA FINANCIARA
7
8

9,086.73

50,770.42

11,267.54

37,212.31

207,916.94

46,143.27

12,053.82
49,363.27
78,857.60
41,194.93
4,989.31
3,013.74
11,917.51

67,348.51
275,808.19
440,602.35
230,169.09
27,876.86
16,838.71
66,586.91

14,946.74
61,210.46
97,783.43
51,081.71
6,186.75
3,737.04
14,777.72

174,348.51
29,575.85
3,582.07
2,764.67
10,302.41

974,140.21
165,249.60
20,014.15
15,447.08
57,562.83

216,192.15
36,674.05
4,441.77
3,428.19
12,774.99

468,262.73

2,616,331.86

580,645.79

UI AVAL - 350 m

EURO

4.5059

var 2

cu rigola noua si indulcire taluz aval

a indulcire taluz aval

cire taluz aval