Obiectiv : BENEFICIAR

LUCRARI DE REPARATII LA SALI DE CLASA MANSARDA ,JGHEABURI SI BURLANE - LICEUL TEHNOLOGIC CAPITAN NICOLAE PLESOIANU
Primaria Municipiului
-RM.VALCEA Rm.Valcea
APROBAT,
Primar,
Mircia Gutau
CENTRALIZATORUL LISTELOR DE CANTITATI LA CONTRACTUL NR 45400/22,11,2017
REST DE REALIZAT 2018

Denumirea capitolelor de cheltuieli OFERTA REALIZAT valoare de decontat conf. valoare de decontat Valoare de decontat REST NEDECONTAT
PRECEDENT ofertei initiale conf. OUG 79/2017 in luna
2017
nr.crt

0 1 2 3 4 5 6
Investitia de baza
400002 REPARATII MANSARDA 192105.74 73323.67 118782.07 118610.29 55367.11 63243.18
400002 REPARATII INSTALATII SANITARE MAN 9800.27 9800.27 9790.97 0.00 9790.97
400003 REPARATII INSTALATII ELECTRICE 22024.46 22024.46 21995.77 0.00 21995.77
400004 REPARATII INSTALATII TERMICE 18454.16 18454.16 18430.45 0.00 18430.45
400005 INSTALATIE AVERTIZARE INCENDIU 6134.23 6134.23 6118.57 0.00 6118.57
400007 REPARATII SALA ETAJ 1 8382.55 2660.29 5722.26 5712.85 0.00 5712.85
450006 REPARATIE RETEA CANALIZARE 5663.07 5663.07 5649.45 5649.45 0.00
TOTAL I 262564.48 75983.96 186580.52 186308.35 61016.56 125291.79
Utilaje, echipamente tehnologice si functionale care necesita montaj 5500.00 0 5500.00 5500.00 0.00 5500.00
TOTAL II 5500.00 0 5500.00 5500.00 0.00 5500.00
PROIECTARE 3 % 8041.93 8041.93 0.00 0.00 0.00 0.00
TOTAL III 8041.93 8041.93 0.00 0.00 0.00 0.00
TOTAL VALOARE (exclusiv TVA) 276106.41 84025.89 192080.52 191808.35 61016.56 130791.79
Taxa pe valoarea adaugata 19% 52460.22 15964.92 36495.30 36443.59 11593.15 24850.44
TOTAL VALOARE (inclusiv TVA) 328566.63 99990.81 228575.82 228251.93 72609.71 155642.23
PRIMARIA MUNICIPIULUI RM.VALCEA CONSTRUCTOR
SC SANPRO SRL
DIRECTOR INVESTITII
Ing.LIVIU MIFTODE Director Tehnic
Anica A.Camelia Carmen
Sef.serv.Investitii
Ing.Corina Toma

Comp.Urmarire Lucrari Reparatii

Ing.Constantin Paunescu

Obiectiv : BENEFICIAR
 LUCRARI DE REPARATII LA SALI DE CLASA MANSARDA ,JGHEABURI SI BURLANE - LICEUL TEHNOLOGIC CAPITAN NICOLAE PLESOIANU
Primaria Municipiului
-RM.VALCEA Rm.Valcea
APROBAT,
Primar,
Mircia Gutau
CENTRALIZATORUL LISTELOR DE CANTITATI LA CONTRACTUL NR 45400/22,11,2017
martie 2018

Denumirea capitolelor de cheltuieli OFERTA REALIZAT valoare de decontat conf. valoare de decontat Realizat Valoare de decontat REST NEDECONTAT
PRECEDENT ofertei initiale conf. OUG 79/2017 02.2018 in luna
2017
nr.crt

0 1 2 3 4 5 6
Investitia de baza
400002 REPARATII MANSARDA 192105.74 73323.67 118782.07 118610.29 55367.11 46349.61 16893.57
400002 REPARATII INSTALATII SANITARE MAN 9800.27 9800.27 9790.97 0.00 9790.97 0.00
400003 REPARATII INSTALATII ELECTRICE 22024.46 22024.46 21995.77 0.00 21995.77 0.00
400004 REPARATII INSTALATII TERMICE 18454.16 18454.16 18430.45 0.00 18430.45 0.00
400005 INSTALATIE AVERTIZARE INCENDIU 6134.23 6134.23 6118.57 0.00 0.00 6118.57
400007 REPARATII SALA ETAJ 1 8382.55 2660.29 5722.26 5712.85 0.00 0.00 5712.85
450006 REPARATIE RETEA CANALIZARE 5663.07 5663.07 5649.45 5649.45 0.00 0.00
TOTAL I 262564.48 75983.96 186580.52 186308.35 61016.56 96566.80 28724.99
Utilaje, echipamente tehnologice si functionale care necesita montaj 5500.00 0 5500.00 5500.00 0.00 5500.00
0.00
TOTAL II 5500.00 0 5500.00 5500.00 0.00 0.00 5500.00
PROIECTARE 3 % 8041.93 8041.93 0.00 0.00 0.00 0.00 0.00
TOTAL III 8041.93 8041.93 0.00 0.00 0.00 0.00 0.00
TOTAL VALOARE (exclusiv TVA) 276106.41 84025.89 192080.52 191808.35 61016.56 96566.80 34224.99
Taxa pe valoarea adaugata 19% 52460.22 15964.92 36495.30 36443.59 11593.15 18347.69 6502.74
TOTAL VALOARE (inclusiv TVA) 328566.63 99990.81 228575.82 228251.93 72609.71 114914.49 40727.73
PRIMARIA MUNICIPIULUI RM.VALCEA CONSTRUCTOR
SC SANPRO SRL
DIRECTOR INVESTITII
Ing.LIVIU MIFTODE Director Tehnic
Anica A.Camelia Carmen
Sef.serv.Investitii
Ing.Corina Toma

Comp.Urmarire Lucrari Reparatii

Ing.Constantin Paunescu