DEVIZ GENERAL (PRETURI CURENTE) - primaria- .Anexa 5.1 DEVIZ GENERAL (PRETURI CURENTE) EUR 1,07280

download DEVIZ GENERAL (PRETURI CURENTE) - primaria- .Anexa 5.1 DEVIZ GENERAL (PRETURI CURENTE) EUR 1,07280

of 30

  • date post

    29-Aug-2019
  • Category

    Documents

  • view

    224
  • download

    0

Embed Size (px)

Transcript of DEVIZ GENERAL (PRETURI CURENTE) - primaria- .Anexa 5.1 DEVIZ GENERAL (PRETURI CURENTE) EUR 1,07280

  • Anexa 5.1

    DEVIZ GENERAL (PRETURI CURENTE)

    EUR

    1,07280

    COSTURI ELIGIBILE PRETURI CURENTE

    (Lei) (Euro) (Lei) (Lei) (Euro)

    1 2 3 4 5 5 6

    1.1 Obtinerea terenului 4.479.326 961.229 851.072 5.330.398 1.143.862

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    4.479.326 961.229 851.072 5.330.398 1.143.862

    1.2 Amenajarea terenului 817.367 175.401 155.300 972.667 208.727

    104.984 22.529 19.947 124.931 26.809

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    660.401 141.717 125.476 785.877 168.643

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    51.982 11.155 9.877 61.859 13.274

    1.3 Amenajari pentru protectia mediului 1.180.422 253.310 224.280 1.404.703 301.438

    92.541 19.859 17.583 110.124 23.632

    61.546 13.207 11.694 73.239 15.717

    69.150 14.839 13.138 82.288 17.658

    61.546 13.207 11.694 73.239 15.717

    61.546 13.207 11.694 73.239 15.717

    33.215 7.128 6.311 39.526 8.482

    61.546 13.207 11.694 73.239 15.717

    119.537 25.652 22.712 142.249 30.526

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    61.881 13.279 11.757 73.638 15.802

    0 0 0 0 0

    63.655 13.660 12.095 75.750 16.255

    62.991 13.517 11.968 74.959 16.086

    62.991 13.517 11.968 74.959 16.086

    61.881 13.279 11.757 73.638 15.802

    61.546 13.207 11.694 73.239 15.717

    62.101 13.326 11.799 73.900 15.858

    182.753 39.217 34.723 217.475 46.669

    1.4 Cheltuieli pentru relocarea/protectia utilitatilor 0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    STUDIU DE FEZABILITATE: Proiectul regional de dezvoltare a

    infrastructurii de apa si apa uzata din judetul Ilfov, in perioada

    2014-2020

    UAT CIOROGARLA

    UAT GLINA

    UAT PERIS

    UAT CIOLPANI

    UAT GRUIU

    UAT MOARA VLASIEI

    UAT CIOROGARLA

    UAT DOMNESTI

    UAT MOARA VLASIEI

    UAT GRADISTEA

    UAT PETRACHIOAIA

    UAT JUDET ILFOV

    SISTEME DE ALIMENTARE CU APA SI CANALIZARE, judetul ILFOV

    TVA Valoare inclusiv TVA Nr crt

    DENUMIREA CAPITOLELOR SI SUBCAPITOLELOR

    DE CHELTUIELI

    UAT PANTELIMON

    Valoare fara TVA

    UAT PANTELIMON

    UAT BRANESTI

    UAT GLINA

    UAT PERIS

    UAT CIOLPANI

    UAT GRUIU

    UAT DOMNESTI

    UAT CLINCENI

    UAT MAGURELE

    UAT JILAVA

    UAT MOGOSOAIA

    UAT CERNICA

    UAT BALOTESTI

    UAT TUNARI

    UAT BRAGADIRU

    UAT CORNETU

    CAPITOLUL 1. CHELTUIELI PENTRU OBTINEREA SI

    UAT BALOTESTI

    UAT TUNARI

    UAT BRAGADIRU

    UAT CORNETU

    UAT BRANESTI

    UAT GLINA

    UAT PERIS

    UAT CIOLPANI

    UAT GRUIU

    UAT MOARA VLASIEI

    UAT CLINCENI

    UAT MAGURELE

    UAT JILAVA

    UAT MOGOSOAIA

    UAT CERNICA

    UAT TUNARI

    UAT BRAGADIRU

    UAT CORNETU

    UAT CIOROGARLA

    UAT DOMNESTI

    UAT CLINCENI

    UAT GRADISTEA

    UAT PETRACHIOAIA

    UAT JUDET ILFOV

    UAT BALOTESTI

    UAT JILAVA

    UAT MOGOSOAIA

    UAT GRADISTEA

    UAT MAGURELE

    UAT JILAVA

    UAT MOGOSOAIA

    UAT CERNICA

    UAT PANTELIMON

    UAT BRANESTI

    UAT PETRACHIOAIA

    UAT JUDET ILFOV

    UAT BALOTESTI

    UAT TUNARI

    UAT BRAGADIRU

    UAT CORNETU

    UAT CIOROGARLA

    UAT DOMNESTI

    UAT CLINCENI

    UAT MAGURELE

    Page 1 of 30

  • 0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    6.477.116 1.389.939 1.230.652 7.707.768 1.654.027

    964.355 206.943 183.227 1.147.582 246.262

    508.673 109.157 96.648 605.321 129.897

    393.441 84.429 74.754 468.195 100.471

    288.707 61.954 54.854 343.561 73.725

    362.695 77.832 68.912 431.608 92.620

    355.696 76.330 67.582 423.279 90.832

    627.906 134.744 119.302 747.208 160.345

    450.182 96.606 85.535 535.717 114.961

    367.695 78.904 69.862 437.557 93.896

    268.710 57.663 51.055 319.764 68.619

    478.428 102.667 90.901 569.329 122.174

    271.709 58.307 51.625 323.334 69.385

    654.256 140.398 124.309 778.565 167.074

    111.233 23.870 21.134 132.368 28.405

    444.933 95.479 84.537 529.470 113.620

    1.079.868 231.731 205.175 1.285.042 275.760

    2.210.917 474.446 420.074 2.630.992 564.591

    729.390 156.522 138.584 867.974 186.261

    737.139 158.184 140.056 877.196 188.239

    1.328.700 285.129 252.453 1.581.153 339.303

    787.881 169.073 149.697 937.579 201.197

    13.422.516 2.880.368 2.550.278 15.972.793 3.427.638

    3.1 Studii de teren (topo, geotehnic, hidrogeologic,

    etc.) 2.424.101 520.193 460.579 2.884.680 619.030

    148.778 31.927 28.268 177.046 37.993

    88.121 18.910 16.743 104.864 22.503

    68.068 14.607 12.933 81.001 17.382

    48.514 10.411 9.218 57.731 12.389

    30.255 6.492 5.748 36.003 7.726

    35.403 7.597 6.727 42.129 9.041

    65.663 14.091 12.476 78.139 16.768

    51.065 10.958 9.702 60.767 13.040

    83.676 17.956 15.898 99.575 21.368

    52.817 11.334 10.035 62.852 13.488

    83.079 17.828 15.785 98.864 21.215

    59.850 12.843 11.372 71.222 15.284

    150.935 32.390 28.678 179.613 38.544

    7.116 1.527 1.352 8.468 1.817

    97.449 20.912 18.515 115.964 24.885

    135.615 29.102 25.767 161.382 34.631

    181.617 38.974 34.507 216.124 46.379

    124.553 26.728 23.665 148.218 31.806

    73.222 15.713 13.912 87.134 18.698

    108.934 23.376 20.697 129.631 27.818

    729.374 156.518 138.581 867.955 186.256

    3.2 Obtinerea de avize, acorduri si autorizatii 3.025.870 649.328 574.915 3.600.785 772.701

    1.878.126 403.031 356.844 2.234.970 479.607

    69.462 14.906 13.198 82.660 17.738

    101.322 21.743 19.251 120.573 25.874

    90.202 19.357 17.138 107.340 23.034

    45.570 9.779 8.658 54.228 11.637

    50.839 10.910 9.659 60.498 12.982

    39.608 8.500 7.526 47.134 10.114

    86.911 18.650 16.513 103.424 22.194

    111.471 23.921 21.179 132.650 28.466

    95.025 20.392 18.055 113.080 24.266

    71.536 15.351 13.592 85.128 18.268

    89.917 19.296 17.084 107.001 22.962

    95.420 20.476 18.130 113.550 24.367

    94.313 20.239 17.919 112.232 24.084

    11.378 2.442 2.162 13.539 2.905

    64.026 13.739 12.165 76.191 16.350

    140.429 30.135 26.681 167.110 35.861

    165.731 35.565 31.489 197.220 42.322

    113.573 24.372 21.579 135.152 29.003

    57.993 12.445 11.019 69.011 14.809

    82.846 17.778 15.741 98.587 21.156

    200.556 43.038 38.106 238.662 51.215

    1.147.744 246.297 218.071 1.365.815 293.093

    42.449 9.109 8.065 50.515 10.840

    61.919 13.287 11.765 73.683 15.812

    55.123 11.829 10.473 65.597 14.077

    27.848 5.976 5.291 33.139 7.111

    31.068 6.667 5.903 36.971 7.934

    24.205 5.194 4.599 28.804 6.181

    53.112 11.398 10.091 63.204 13.563

    68.121 14.618 12.943 81.064 17.396

    58.071 12.462 11.033 69.104 14.829

    43.717 9.381 8.306 52.023 11.164

    UAT CERNICA

    UAT PANTELIMON

    UAT GRADISTEA

    UAT PETRACHIOAIA

    UAT JUDET ILFOV

    UAT BRANESTI

    UAT GLINA

    UAT PERIS

    CAPITOLUL 3. CHELTUIELI PENTRU PROIECTARE SI

    UAT BALOTESTI

    UAT TUNARI

    UAT BRAGADIRU

    UAT CORNETU

    UAT BALOTESTI

    UAT TUNARI

    UAT BRAGADIRU

    UAT CORNETU

    UAT CIOROGARLA

    UAT DOMNESTI

    TOTAL Capitolul 1

    CAPITOLUL 2. CHELTUIELI PENTRU ASIGURAREA

    UAT BRANESTI

    UAT GLINA

    UAT PERIS

    UAT CIOLPANI

    UAT GRUIU

    UAT MOARA VLASIEI

    UAT CLINCENI

    UAT MAGURELE

    UAT JILAVA

    UAT MOGOSOAIA

    UAT CERNICA

    UAT PANTELIMON

    UAT PANTELIMON

    UAT BRANESTI

    UAT GLINA

    UAT PERIS

    UAT CIOLPANI

    UAT CIOROGARLA

    UAT GRADISTEA

    UAT PETRACHIOAIA

    UAT JUDET ILFOV

    TOTAL Capitolul 2

    UAT PANTELIMON

    UAT BRANESTI

    UAT GLINA

    UAT PERIS

    UAT CIOLPANI

    UAT GRUIU

    UAT DOMNESTI

    UAT CLINCENI

    UAT MAGURELE

    UAT JILAVA

    UAT MOGOSOAIA

    UAT CERNICA

    Costuri avize, acorduri si autorizatii diverse

    UAT BALOTESTI

    UAT TUNARI

    UAT BRAGADIRU

    UAT CORNETU

    UAT CIOROGARLA

    UAT MOARA VLASIEI

    UAT GRADISTEA

    UAT PETRACHIOAIA

    UAT JUDET ILFOV

    UAT GRUIU

    UAT DOMNESTI

    UAT CLINCENI

    UAT MAGURELE

    UAT JILAVA

    UAT MOGOSOAIA

    UAT CERNICA

    Costuri autorizatia de construire

    UAT BALOTESTI

    UAT TUNARI

    UAT BRAGADIRU

    UAT CORNETU

    UAT CIOROGARLA

    U