- 01 -

FORMULAR F1

OBIECTIV PROIECTANT
AEE SC TOTAL AGRO SERV SRL-CORBU FB SC ELECTRIC-TOTAL SRL

CENTRALIZATORUL
cheltuielilor pe obiectiv

--------------------------------------------------------------------------------------------------------------------------------------------
|Nr. cap./| | Valoarea | Din care: |
| subcap. | | cheltuielilor | C+M |
| deviz | Denumirea capitolelor de cheltuieli | pe obiect | |
| general | | (exclusiv TVA) | |
| | |----------------|----------------|
| | | lei | lei |
|---------|----------------------------------------------------------------------------------------------|----------------|----------------|
| 1 | 2 | 3 | 4 |
|---------|----------------------------------------------------------------------------------------------|----------------|----------------|
| 1.2 | Amenajarea terenului | 0.00 | 0.00 |
|---------|----------------------------------------------------------------------------------------------|----------------|----------------|
| 1.3 | Amenajari pentru protectia mediului si aducerea terenului la starea initiala | 161.88 | 161.88 |
| |----------------------------------------------------------------------------------------------|----------------|----------------|
| | 1.3.001 ANEMAJARI DE MEDIU | 161.88 | 161.88 |
|---------|----------------------------------------------------------------------------------------------|----------------|----------------|
| 1.4 | Cheltuieli pentru relocarea/protectia utilitatilor | 0.00 | 0.00 |
|---------|----------------------------------------------------------------------------------------------|----------------|----------------|
| 2 | Realizarea utilitatilor necesare obiectivului | 0.00 | 0.00 |
|---------|----------------------------------------------------------------------------------------------|----------------|----------------|
| 3.5 | Proiectare | 3000.00 | |
|---------|----------------------------------------------------------------------------------------------|----------------|----------------|
| 4 | Investitia de baza | 56376.46 | 30513.46 |
| |----------------------------------------------------------------------------------------------|----------------|----------------|
| | 4.1 Constructii si instalatiile aferente acestora | 30513.46 | 30513.46 |
| | 4.1.001 MONTARE RACORD 20KV+PTA | 29294.27 | 29294.27 |
| | 4.1.002 ACTIVITATI CONEXE | 1219.19 | 1219.19 |
| |----------------------------------------------------------------------------------------------|----------------|----------------|
| | 4.2 Montaj utilaje, echipamente tehnologice si functionale | 0.00 | 0.00 |
| |----------------------------------------------------------------------------------------------|----------------|----------------|
| | 4.3 Utilaje, echipamente tehnologice si functionale care necesita montaj | 25863.00 | |
| |----------------------------------------------------------------------------------------------|----------------|----------------|
| | 4.4 Utilaje, echipamente tehnologice si functionale care nu necesita montaj si echipamente | 0.00 | |
| |----------------------------------------------------------------------------------------------|----------------|----------------|
| | 4.5 Dotari | 0.00 | |
| |----------------------------------------------------------------------------------------------|----------------|----------------|
| | 4.6 Active necorporale | 0.00 | |
|---------|----------------------------------------------------------------------------------------------|----------------|----------------|
| 5.1 | Organizare de santier | 0.00 | 0.00 |
| |----------------------------------------------------------------------------------------------|----------------|----------------|
| | 5.1.1 Lucrari de constructii si instalatii aferente organizarii de santier | 0.00 | 0.00 |
| | 5.1.2 Cheltuieli conexe organizarii santierului | 0.00 | 0.00 |
|---------|----------------------------------------------------------------------------------------------|----------------|----------------|
| 6.2 | Probe tehnologice si teste | 0.00 | 0.00 |
|------------------------------------------------------------------------------------------------------------------------------------------|
|TOTAL VALOARE (exclusiv TVA) | 59538.33 | 30675.33 |
|------------------------------------------------------------------------------------------------------------------------------------------|
|Taxa pe valoarea adaugata | 11312.28 | 5828.31 |
|------------------------------------------------------------------------------------------------------------------------------------------|
|TOTAL VALOARE (inclusiv TVA) | 70850.62 | 36503.65 |
|------------------------------------------------------------------------------------------------------------------------------------------|

Executant Proiectant
SC ELECTRIC-TOTAL SRL