Sunteți pe pagina 1din 10

Simbol

0042
0042.1
0042.2.1
0042.2.2
0042.2.3

0042.2
0042.3.1
0042.3.2
0042.3.3
0042.3.4

0042.3
0042.4.1
0042.4.2
0042.4.3
0042.4
0042.5.1
0042.5.2
0042.5.3
0042.5.4
0042.5.5
0042.5.6
0042.5.7
0042.5.8
0042.5.9

0042.5
0042.6.1
0042.6.2
0042.6.3
0042.6.4
0042.6.5
0042.6.6
0042.6.7
0042.6.8
0042.6.9
0042.6.10
0042.6.11
0042.6.12
0042.6
0042.7.1
0042.7.2
0042.7.3
0042.7.4
0042.7.5
0042.7.6
0042.7.7
0042.7.8
0042.7.9
0042.7
0042.12.1
0042.12
0042.13.1
0042.13
0042.14.1
0042.14
0042.15.1
0042.15
0042.1.1
Denumire Total material

INFIINTARE SISTEM DE ALIMENTARE CU APA IN COMUNA BOGHICEA, JUDETUL NEAMT 3874284.40


BRANSAMENT LA CONDUCTA DE ALIMENTARE 12101.26
CAMIN BRANSAMENT - CONSTRUCTII 3637.28
CAMIN BRANSAMENT - INSTALATII HIDRAULICE 4310.10
CONDUCTA BRANSAMENT 4153.88
Lista echipamente
STATIE POMPARE BOGHICEA 45195.29
PLATFORMA STATIE POMPARE 4388.28
INSTALATII HIDRAULICE 14805.45
IMPREJMUIRE 13523.22
SISTEMATIZARE VERTICALA 12478.34
Lista echipamente
CONDUCTA ADUCTIUNE 115943.04
CONDUCTA ADUCTIUNE 105540.77
CAMIN VANE TIP 4 - 2 BUC 3637.28
INSTALATII HIDRAULICE CAMIN VANE 6764.99
GOSPODARIE DE APA BOGHICEA 163327.14
REZERVOR 500 MC 52693.95
CAMIN DEBITMETRU CONSTRUCTII 7773.37
INSTALATII HIDRAULICE CDI 1840.76
CAMERA DE VANE 8357.08
PLATFROMA STATIE CLORINARE SI GRUP ELECTROGEN 9665.93
INSTALATII HIDRAULICE 21206.22
IMPREJMUIRE 34471.24
SISTEMATIZARE VERTICALA 26837.30
PLATFORMA WC USCAT 481.29
Lista echipamente
RETEA TRANSPORT SI DISTRIBUTIE BOGHICEA 2272702.15
RETEA TRANSPORT SI DISTRIBUTIE 1972236.43
CAMIN VANE TIP 1 - 10 BUC 4742.34
CAMIN VANE TIP 2 - 4 BUC 5447.71
CAMIN VANE TIP 4 - 39 BUC 3637.28
CAMIN VANE TIP 5 - 2 BUC 4032.29
CAMIN VANE TIP 6 - 3 BUC 5314.26
CAMIN VANE TIP 7 - 1 BUC 5979.46
CAMIN VANE TIP 8 - 1 BUC 6161.74
CAMIN VANE TIP 9 - 1 BUC 7802.84
CAMIN VANE TIP 10 - 1 BUC 7216.93
CAMIN VANE TIP 11 - 3 BUC 7773.37
INSTALATII HIDRAULICE CAMINE VANE 242357.49
RETEA TRANSPORT SI DISTRIBUTIE SLOBOZIA 1026511.91
RETEA TRANSPORT SI DISTRIBUTIE 860262.08
CAMIN VANE TIP 1 - 5 BUC 4742.34
CAMIN VANE TIP 2 - 1 BUC 5447.71
CAMIN VANE TIP 3 - 1 BUC 5494.11
CAMIN VANE TIP 4 - 25 BUC 3637.28
CAMIN VANE TIP 5 - 1 BUC 4032.29
CAMIN VANE TIP 7 - 5 BUC 5979.46
CAMIN VANE TIP 12 - 1 BUC 8560.11
INSTALATII HIDRAULICE CAMINE VANE 128356.53
INSTALATII ELECTRICE 20495.03
INSTALATII ELECTRICE 20495.03
MONTAJ UTILAJE 5263.84
MONTAJ UTILAJE 5263.84
DESFACERE SI REFACERE SISTEM RUTIER 209613.62
DESFACERE SI REFACERE SISTEM RUTIER 209613.62
ORGANIZARE DE SANTIER 3129.94
ORGANIZARE DE SANTIER 3129.94
ALIMENTARE CU ENERGIE ELECTRICA 1.19
ALIMENTARE CU ENERGIE ELECTRICA 1.19
Total manopera Total utilaj Total transport Total cheltuieli directe Pondere Valoare recapitulatie

3286828.49 1072365.39 451186.57 8684664.85 1358935.52


8330.08 1022.34 848.62 22302.30 0.26 3489.33
3278.69 82.75 351.88 7350.60 32.96 1152.12
206.20 57.24 0.00 4573.54 20.51 709.70
4845.19 882.35 496.74 10378.16 46.53 1627.50
0.26
10271.49 1353.80 2607.97 59428.56 0.68 9251.47
1753.62 78.07 671.79 6891.75 11.60 1075.06
745.68 190.30 0.00 15741.43 26.49 2442.83
3665.98 1.37 263.02 17453.59 29.37 2719.60
4106.21 1084.06 1673.17 19341.78 32.55 3013.98
0.68
108929.33 18086.74 13539.95 256499.06 2.95 40181.97
104891.91 16382.19 13188.07 240002.93 93.57 37609.34
3278.69 82.75 351.88 7350.60 2.87 1152.12
758.73 1621.80 0.00 9145.53 3.57 1420.51
66419.81 6978.44 14391.43 251116.81 2.89 39182.02
25685.98 538.35 6865.02 85783.30 34.16 13396.54
6525.55 157.83 711.17 15167.93 6.04 2376.47
203.53 153.91 0.00 2198.21 0.88 341.52
7408.47 174.55 704.32 16644.42 6.63 2608.76
2510.92 29.76 954.44 13161.05 5.24 2049.75
1554.57 854.32 0.00 23615.11 9.40 3666.40
8894.30 3.19 609.18 43977.91 17.51 6851.25
13425.63 5064.29 4468.40 49795.63 19.83 7770.66
210.85 2.24 78.89 773.26 0.31 120.68
2.89
1924484.62 483241.78 226962.82 4907391.36 56.51 768147.54
1852166.85 440567.27 222279.61 4487250.16 91.44 702743.75
4200.24 104.38 359.81 9406.77 0.19 1474.42
4976.58 124.70 405.96 10954.95 0.22 1717.42
3278.69 82.75 202.92 7201.64 0.15 1129.03
3871.74 96.90 258.52 8259.45 0.17 1295.31
4691.39 115.77 437.98 10559.41 0.22 1655.00
5516.54 136.28 489.88 12122.16 0.25 1900.44
5310.83 129.55 527.89 12130.01 0.25 1900.85
6928.03 169.25 691.89 15592.01 0.32 2443.77
7132.17 179.55 597.19 15125.84 0.31 2372.31
6525.55 157.83 711.17 15167.93 0.31 2376.47
19886.01 41377.52 0.00 303621.02 6.19 47138.78
983197.90 280373.15 112579.47 2402662.43 27.67 376245.30
937381.19 256563.32 109620.75 2163827.33 90.06 339047.27
4200.24 104.38 359.81 9406.77 0.39 1474.42
4976.58 124.70 405.96 10954.95 0.46 1717.42
5510.97 140.16 449.46 11594.70 0.48 1818.66
3278.69 82.75 202.92 7201.64 0.30 1129.03
3871.74 96.90 258.52 8259.45 0.34 1295.31
5516.54 136.28 489.88 12122.16 0.50 1900.44
7578.01 186.04 792.17 17116.34 0.71 2682.57
10883.94 22938.61 0.00 162179.08 6.75 25180.18
18274.35 1098.88 0.00 39868.26 0.46 6250.82
18274.35 1098.88 0.00 39868.26 100.00 6250.82
33485.00 3916.90 620.00 43285.74 0.50 6839.82
33485.00 3916.90 620.00 43285.74 100.00 6839.82
129972.31 271581.18 79242.76 690409.87 7.95 107520.18
129972.31 271581.18 79242.76 690409.87 100.00 107520.18
3463.58 4712.21 393.55 11699.28 0.13 1826.89
3463.58 4712.21 393.55 11699.28 100.00 1826.89
0.00 0.00 0.00 1.19 0.00 0.18
0.00 0.00 0.00 1.19 100.00 0.18
Total general in Total general cu
Material beneficiar Total C+M Total echipamente Total general euro TVA
0.00 10043600.37 21.00 10043621.37 2117344.02 11951909.43
0.00 25791.63 2.00 25793.63 5437.68 30694.42
0.00 8502.72 0.00 8502.72 1792.50 10118.24
0.00 5283.24 0.00 5283.24 1113.79 6287.06
0.00 12005.67 0.00 12005.67 2530.97 14286.74
0.00 2.00 2.00 0.42 2.38
0.00 68680.02 9.00 68689.02 14480.66 81739.93
0.00 7966.81 0.00 7966.81 1679.52 9480.51
0.00 18184.26 0.00 18184.26 3833.51 21639.27
0.00 20173.18 0.00 20173.18 4252.81 24006.09
0.00 22355.76 0.00 22355.76 4712.93 26603.36
0.00 9.00 9.00 1.90 10.71
0.00 296681.03 0.00 296681.03 62544.75 353050.43
0.00 277612.27 0.00 277612.27 58524.77 330358.60
0.00 8502.72 0.00 8502.72 1792.50 10118.24
0.00 10566.04 0.00 10566.04 2227.48 12573.59
0.00 290298.83 10.00 290308.83 61201.40 345467.51
0.00 99179.83 0.00 99179.83 20908.58 118024.00
0.00 17544.39 0.00 17544.39 3698.62 20877.83
0.00 2539.72 0.00 2539.72 535.41 3022.27
0.00 19253.19 0.00 19253.19 4058.86 22911.29
0.00 15210.80 0.00 15210.80 3206.66 18100.85
0.00 27281.51 0.00 27281.51 5751.35 32465.00
0.00 50829.15 0.00 50829.15 10715.54 60486.69
0.00 57566.28 0.00 57566.28 12135.82 68503.88
0.00 893.94 0.00 893.94 188.46 1063.79
0.00 10.00 10.00 2.11 11.90
0.00 5675538.90 0.00 5675538.90 1196487.59 6753891.30
0.00 5189993.91 0.00 5189993.91 1094127.52 6176092.75
0.00 10881.20 0.00 10881.20 2293.92 12948.63
0.00 12672.37 0.00 12672.37 2671.52 15080.11
0.00 8330.67 0.00 8330.67 1756.23 9913.50
0.00 9554.76 0.00 9554.76 2014.29 11370.17
0.00 12214.40 0.00 12214.40 2574.98 14535.14
0.00 14022.60 0.00 14022.60 2956.17 16686.90
0.00 14030.87 0.00 14030.87 2957.91 16696.73
0.00 18035.78 0.00 18035.78 3802.21 21462.58
0.00 17498.15 0.00 17498.15 3688.87 20822.80
0.00 17544.39 0.00 17544.39 3698.62 20877.83
0.00 350759.80 0.00 350759.80 73945.36 417404.16
0.00 2778907.73 0.00 2778907.73 585834.88 3306900.20
0.00 2502874.59 0.00 2502874.59 527643.01 2978420.77
0.00 10881.20 0.00 10881.20 2293.92 12948.63
0.00 12672.37 0.00 12672.37 2671.52 15080.11
0.00 13413.36 0.00 13413.36 2827.74 15961.90
0.00 8330.67 0.00 8330.67 1756.23 9913.50
0.00 9554.76 0.00 9554.76 2014.29 11370.17
0.00 14022.60 0.00 14022.60 2956.17 16686.90
0.00 19798.91 0.00 19798.91 4173.90 23560.70
0.00 187359.26 0.00 187359.26 39498.11 222957.52
0.00 46119.07 0.00 46119.07 9722.58 54881.70
0.00 46119.07 0.00 46119.07 9722.58 54881.70
0.00 50125.56 0.00 50125.56 10567.21 59649.42
0.00 50125.56 0.00 50125.56 10567.21 59649.42
0.00 797930.04 0.00 797930.04 168215.46 949536.75
0.00 797930.04 0.00 797930.04 168215.46 949536.75
0.00 13526.17 0.00 13526.17 2851.52 16096.15
0.00 13526.17 0.00 13526.17 2851.52 16096.15
0.00 1.37 0.00 1.37 0.29 1.64
0.00 1.37 0.00 1.37 0.29 1.64
Moneda de Pret Unitar Transport
Valoare estimata calcul Valoare Punct Santier

0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei
0.00 lei