SC SAVIROD SRL

DENUMIRE LUCRARE: LUCRARI DE REGULARIZARE A PARAULUI SUCEVITA SI A AFLUENTILOR PE TRONSONUL SUCEVITA - VOLOVAT, JUD. SUCEAVA

BORDEROUL CENTRALIZATOR AL SITUATIILOR DE LUCRARI EXECUTATE IN PERIOADA 20.11.2015 - 08.12.2015

PREVAZUT CONFORM R E A L I Z A R I

NR. DENUMIRE CONTR CF LEG 123/2014 ANTERIOARE PERIOADA 20.11-08.12.2015 CUMULAT REST DE EXECUTAT

CRT U.M CANT, VALOARE CANT VALOARE VAL CANT VALOARE VAL CANT VALOARE VAL CANT VALOARE
OFERTA ACTU OFERTA ACTU OFERTA ACTU
TERASAMENTE
1 Demolari lucrari existente MC 1,863.00 141,897.30 1,200.00 91,399.23 1,200.0 91,399.23 663.00 50,498.07
2 Amenajare ampriza SMP 357.85 44,384.50 285.10 35,361.23 5.00 620.15 290.1 35,981.38 67.75 8,403.12
3 Excavatii MC 50,415.00 136,269.08 27,810.00 77,923.02 930.00 2,513.74 28,740.0 80,436.76 21,675.00 55,832.32
4 Sprijiniri MP 300.00 8,617.58 0.00 0.00 0.0 0.00 300.00 8,617.58
5 Umpluturi compactate MC 14,569.00 104,957.94 4,087.80 29,519.01 1,299.20 9,359.58 5,387.0 38,878.59 9,182.00 66,079.35
6 Umpluturi sistematizate MC 35,846.00 33,329.36 21,413.00 19,909.86 1,544.00 1,435.70 22,957.0 21,345.56 12,889.00 11,983.80
7 Strat vegetal inierbat MP 11,328.00 24,172.02 0.00 0.00 0.0 0.00 11,328.00 24,172.02
8 Epuismente ORE 2,620.00 21,275.15 320.00 2,598.48 320.0 2,598.48 2,300.00 18,676.67
TOTAL TERASAMENTE 514,902.93 256,710.83 13,929.17 270,640.00 244,262.93
CONSTRUCTII
1 Procurare+transp piatra br. MC 7,562.00 605,931.45 3,976.00 319,030.64 930.00 74,531.19 4,906.0 393,561.83 2,656.00 212,369.62
2 Procurare+transp. Anrocam. MC 2,800.00 266,993.06 1,700.00 162,046.38 1,700.0 162,046.38 1,100.00 104,946.68
3 Adunare+ transp bolov. de rau MC 3,648.00 116,428.91 800.00 25,488.73 800.0 25,488.73 2,848.00 90,940.18
4 Umplere gabioane cu bolov MC 3,648.00 89,086.36 800.00 19,528.61 800.0 19,528.61 2,848.00 69,557.75
5 Proc si poz filtru geotext MP 11,509.00 62,354.87 6,279.00 34,017.41 1,042.00 5,645.47 7,321.0 39,662.88 4,188.00 22,691.99
6 Saltea gabioane ( 4x0,3x4 ) BUC 192.00 130,047.45 22.00 14,904.43 22.0 14,904.43 170.00 115,143.02
7 Saltea gabioane ( 5x0,3x4 ) BUC 516.00 396,204.54 205.00 157,405.64 72.00 55,284.34 277.0 212,689.98 239.00 183,514.56
8 Saltea gabioane ( 6x0,3x4 ) BUC 69.00 66,219.92 17.00 16,300.29 17.0 16,300.29 52.00 49,919.63
9 Gabion ( 1x1x4 ) BUC 445.00 192,775.36 157.00 67,973.43 72.00 31,190.62 229.0 99,164.05 216.00 93,611.31
10 Gabion ( 1x1x2 ) BUC 32.00 7,626.18 8.00 1,899.64 5.00 1,191.59 13.0 3,091.23 19.00 4,534.95
11 Gabion ( 1x0,5x4 ) BUC 189.00 87,955.77 56.00 26,060.97 56.0 26,060.97 133.00 61,894.80
12 Gabion ( 1,5x1x4 ) BUC 593.00 331,092.36 154.00 86,004.63 47.00 26,241.72 201.0 112,246.35 392.00 218,846.01
13 Gabion ( 1,5x1x2 ) BUC 34.00 9,173.55 14.00 4,263.16 14.0 4,263.16 20.00 4,910.39
14 Gabion ( 1,5x1x2,5 ) BUC 1.00 426.89 0.00 0.00 0.0 0.00 1.00 426.89
15 Gabion ( 1,5x1x3,5 ) BUC 1.00 627.79 0.00 0.00 0.0 0.00 1.00 627.79

Page 1
16 Gabion ( 2x1x4 ) BUC 131.00 76,214.70 131.00 76,214.70 131.0 76,214.70 0.00 0.00
17 Gabion ( 1x0,5x1,5 ) BUC 6.00 1,070.68 0.00 0.00 0.0 0.00 6.00 1,070.68
18 Gabion ( 1,5x1x1,5 ) BUC 6.00 1,657.21 0.00 0.00 0.0 0.00 6.00 1,657.21
19 Gabion (1,5x0,5x3 ) BUC 2.00 658.91 0.00 0.00 0.0 0.00 2.00 658.91
20 Gabion ( 1x0,5x2 ) BUC 8.00 1,773.42 4.00 886.71 4.0 886.71 4.00 886.71
21 Gabion ( 2x1x2 ) BUC 4.00 1,503.31 4.00 1,503.30 4.0 1,503.30 0.00 0.01
22 Gabion ( 1,5x0,5x2 ) BUC 2.00 694.54 0.00 0.00 0.0 0.00 2.00 694.54
23 Beton simplu MC 1,167.00 278,737.74 92.00 21,315.39 240.00 55,605.07 332.0 76,920.46 835.00 201,817.28
24 Cofraje MP 350.00 13,674.53 46.00 992.15 71.00 1,552.94 117.0 2,545.09 233.00 11,129.44
25 Umplere saci rafie MC 548.00 8,562.48 162.00 1,281.62 162.0 1,281.62 386.00 7,280.86
26 Saci rafie BUC 9,800.00 11,254.94 2,900.00 1,687.00 2,900.0 1,687.00 6,900.00 9,567.94
27 Sarma rigidizare KG 537.00 1,656.16 69.00 619.90 69.0 619.90 468.00 1,036.26
TOTAL CONSTRUCTII 2,760,403.08 0.00 1,039,424.73 251,242.94 1,290,667.67 1,469,735.41
TOTAL DEVIZ 3,275,306.01 0.00 1,296,135.56 265,172.11 1,561,307.67 1,713,998.34
ORGANIZARE DE SANTIER 0.00 0.0 0.00
1 Platforma balastata MC 1,440.00 64,431.79 1,440.00 64,431.79 1,440.0 64,431.79 0.00 0.00
2 Dezafectare platforma MC 1,440.00 1,581.80 0.00 0.00 0.0 0.00 1,440.00 1,581.80
3 Imprejmuire ML 1,000.00 5,314.08 1,000.00 5,314.07 1,000.0 5,314.08 0.00 0.00
TOTAL O.S. 71,327.67 0.00 69,745.86 0.0 69,745.87 0.00 1,581.80
AMENAJARE TEREN 0.00 0.0 0.00 0.00 0.00
1 Defrisari tufisuri SMP 66.50 8,248.06 66.50 8,248.07 66.5 8,248.06 0.00 0.00
TOTAL A.T. 8,248.06 0.00 8,248.07 8,248.06 0.00 0.00
PROTECTIA MEDIULUI 0.00 0.0 0.00 0.00 0.00
1 Strat vegetal - Refacere teren MP 2,800.00 5,974.72 0.00 0.00 0.0 0.00 2,800.00 5,974.72
TOTAL P.M. 5,974.72 0.00 0.00 5,974.72
TOTAL GENERAL 3,360,856.46 1,374,129.49 265,172.11 1,639,301.60 1,721,554.86
TVA 806,605.55 329,791.08 63,641.31 393,432.39 413,173.16
TOTAL CU TVA 4,167,462.01 1,703,920.57 328,813.42 2,032,733.99 2,134,728.02

CONSTRUCTOR, BENEFICIAR,
SC SAVIROD SRL

DIRECTOR GEN. DIRECTOR DIRECTOR TEHNIC SEF SERVICIU INVESTITII

ING. ROMAN ALEXANDRU DR. ING. EMIL VAMANU ING. TALPAU MIHAI ING. CRISTEA ZENAIDA

DIRECTOR EC RESPONSABIL LUCRARE DIRIGINTE DE SANTIER

Page 2
EC. CAMELIA ARDELEANU ING. NITA ANA ING. MANOLICA VASILE

Page 3