- 01 -

FORMULAR F1

OBIECTIV PROIECTANT
ALIMENTARE CU APA ADUCTIUNE (FORAJ + REZERVOR 50M.C. + CAMERA GRUP POMPARE + RETEA DISTR S.C. FAMINSTAL S.R.L.
IBUTIE)

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 | 0.00 | 0.00 |
|---------|----------------------------------------------------------------------------------------------|----------------|----------------|
| 1.4 | Cheltuieli pentru relocarea/protectia utilitatilor | 0.00 | 0.00 |
|---------|----------------------------------------------------------------------------------------------|----------------|----------------|
| 2 | Realizarea utilitatilor necesare obiectivului | 0.00 | 0.00 |
|---------|----------------------------------------------------------------------------------------------|----------------|----------------|
| 3.5 | Proiectare | | |
|---------|----------------------------------------------------------------------------------------------|----------------|----------------|
| 4 | Investitia de baza | 849443.98 | 673726.63 |
| |----------------------------------------------------------------------------------------------|----------------|----------------|
| | 4.1 Constructii si instalatiile aferente acestora | 664387.85 | 664387.85 |
| | 4.1.001 FORAJ DE ADANCIME, 100 M | 141694.83 | 141694.83 |
| | 4.1.002 RETEA ADUCTIUNE APA (FORAJ - REZERVOR APA) SI RETEA DISTRIBUTIE | 431403.44 | 431403.44 |
| | 4.1.003 REZERVOR APA POTABILA | 91289.58 | 91289.58 |
| |----------------------------------------------------------------------------------------------|----------------|----------------|
| | 4.2 Montaj utilaje, echipamente tehnologice si functionale | 9338.78 | 9338.78 |
| | 4.2.001 MONTAJ UTILAJE SI ECHIPAMENTE | 9338.78 | 9338.78 |
| |----------------------------------------------------------------------------------------------|----------------|----------------|
| | 4.3 Utilaje, echipamente tehnologice si functionale care necesita montaj | 175717.35 | |
| |----------------------------------------------------------------------------------------------|----------------|----------------|
| | 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 | 4133.88 | 4133.88 |
| |----------------------------------------------------------------------------------------------|----------------|----------------|
| | 5.1.1 Lucrari de constructii si instalatii aferente organizarii de santier | 4133.88 | 4133.88 |
| | 5.1.1.001 ORGANIZARE DE SANTIER | 4133.88 | 4133.88 |
| |----------------------------------------------------------------------------------------------|----------------|----------------|
| | 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) | 853577.86 | 677860.51 |
 - 02 -

FORMULAR F1

OBIECTIV PROIECTANT
ALIMENTARE CU APA ADUCTIUNE (FORAJ + REZERVOR 50M.C. + CAMERA GRUP POMPARE + RETEA DISTR S.C. FAMINSTAL S.R.L.
IBUTIE)

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 |
|---------|----------------------------------------------------------------------------------------------|----------------|----------------|
|------------------------------------------------------------------------------------------------------------------------------------------|
|Taxa pe valoarea adaugata | 162179.79 | 128793.50 |
|------------------------------------------------------------------------------------------------------------------------------------------|
|TOTAL VALOARE (inclusiv TVA) | 1015757.65 | 806654.01 |
|------------------------------------------------------------------------------------------------------------------------------------------|

Executant Proiectant
S.C. EUROSTING AAW INDUSTRY S.R.L. S.C. FAMINSTAL S.R.L.