Documente Academic
Documente Profesional
Documente Cultură
CUZA DN100MM
Simbol
Capitolul de lucrari
SECTIUNEA FINANCIARA
UM
1.1.1
DF24A1
ps
1.1.1.1
5817446
buc
1.1.1.2
1.1.1.3
1.1.1.4
6103294
6202507
6301690
293,0980
126,0850
167,0130
0,0000
0,0000
Pretul total
(Lei)
586,196
252,170
334,026
0,000
0,000
1,2000
0,1500
0,180
Material:
0,1500
0,180
Transport:
0,0000
0,000
8,0000
0,288
Material:
8,0000
0,288
Transport:
0,0000
0,000
1,1000
0,022
Material:
1,1000
0,022
Transport:
0,0000
0,000
35,0000
106,400
35,0000
106,400
kg
0,0360
kg
0,0200
buc
3,0400
Material:
Transport:
1.1.1.5
1.1.1.6
6311889
6716156
0,0000
0,000
2,1000
10,080
Material:
2,1000
10,080
Transport:
0,0000
0,000
12,0000
8,640
12,0000
8,640
0,0000
0,000
20,0000
1,760
20,0000
1,760
0,0000
0,000
60,0000
9,600
60,0000
9,600
0,0000
0,000
60,0000
9,600
60,0000
9,600
0,0000
0,000
60,0000
9,600
60,0000
9,600
0,0000
0,000
60,0000
9,600
60,0000
9,600
buc
4,8000
mp
0,7200
Material:
Transport:
1.1.1.7
6716974
mp
0,0880
Material:
Transport:
1.1.1.8
7100081
buc
0,1600
Material:
Transport:
1.1.1.9
7100093
buc
0,1600
Material:
Transport:
1.1.1.10
7100108
buc
0,1600
Material:
Transport:
1.1.1.11
7100213
buc
0,1600
Material:
Transport:
1.1.1.12
7101011
buc
0,3200
Material:
Transport:
1.1.1.13
7101217
buc
0,6400
Material:
Transport:
1.1.1.14
7101255
buc
0,3200
Material:
Transport:
1.1.1.15
7101322
buc
0,1600
Material:
Transport:
0,0000
0,000
60,0000
19,200
60,0000
19,200
0,0000
0,000
60,0000
38,400
60,0000
38,400
0,0000
0,000
60,0000
19,200
60,0000
19,200
0,0000
0,000
60,0000
9,600
60,0000
9,600
0,0000
0,000
7,3000
6,3000
45,990
1.1.1.16
10821
ora
1.1.1.17
19911
ora
7,3000
6,3000
45,990
1.1.1.18
19921
ora
38,4200
6,3000
242,046
1.1.2
DF26A1
ml
200,0000
Material:
Manopera:
Utilaj:
Transport:
1,6770
0,8240
0,3780
0,4750
0,0000
335,400
164,800
75,600
95,000
0,000
1.1.2.1
6716998
206,0000
1.1.2.2
10111
Asfaltator categoria I
ora
0,8000
164,800
Material:
0,8000
164,800
Transport:
0,0000
0,000
6,3000
37,800
6,0000
Pagina 1/24
1.1.2.3
10121
ora
6,0000
6,3000
1.1.2.4
4004
ora
1,0000
95,0000
95,000
1.1.3
TSA10B1
mc
1 100,0000
Material:
Manopera:
Utilaj:
Transport:
11,6550
0,0000
11,6550
0,0000
0,0000
12 820,500
0,000
12 820,500
0,000
0,000
1.1.3.1
19621
ora
2 035,0000
6,3000
12 820,500
1.1.4
TSC02A1
100
15,5000
mc Material:
Manopera:
Utilaj:
Transport:
446,4000
0,0000
0,0000
446,4000
0,0000
6 919,200
0,000
0,000
6 919,200
0,000
1.1.4.1
3521
ora
57,6600
120,0000
6 919,200
1.1.5
TSF03A1
mp
1 300,0000
Material:
Manopera:
Utilaj:
Transport:
12,3904
5,3974
6,9930
0,0000
0,0000
16 107,468
7 016,568
9 090,900
0,000
0,000
1.1.5.1
5887001
38,6100
1.1.5.2
2917685
kg
3,3000
127,413
Material:
3,3000
127,413
Transport:
0,0000
0,000
600,0000
3 666,000
600,0000
3 666,000
mc
6,1100
Material:
Transport:
1.1.5.3
2900888
Lemn rot cons rur coj fag l min 1m D sub min18cm s4342
mc
5,3300
Material:
Transport:
1.1.5.4
6311528
kg
ora
37,800
0,0000
0,000
600,0000
3 198,000
600,0000
3 198,000
0,0000
0,000
1,5000
25,155
Material:
1,5000
25,155
Transport:
0,0000
0,000
6,3000
5 241,600
16,7700
1.1.5.5
10721
832,0000
1.1.5.6
10711
ora
611,0000
6,3000
3 849,300
1.1.6
ACE08A1
mc
105,0000
Material:
Manopera:
Utilaj:
Transport:
53,0430
49,2000
3,8430
0,0000
0,0000
5 569,515
5 166,000
403,515
0,000
0,000
1.1.6.1
2200525
mc
107,6250
48,0000
5 166,000
48,0000
5 166,000
Material:
Transport:
0,0000
0,000
64,0500
6,3000
403,515
32,0000
Utilaj:
m
50,0000
Material:
Manopera:
Utilaj:
Transport:
110,0000
110,0000
1,0079
0,0000
1,0079
0,0000
0,0000
3 520,000
3 520,000
50,397
0,000
50,397
0,000
0,000
33,598
1.1.6.2
19621
ora
1.1.7
6728
ora
1.1.8
ACE16A1
1.1.8.1
10711
ora
5,3330
6,3000
1.1.8.2
10721
ora
2,6665
6,3000
16,799
1.1.9
15,0000
Material:
Manopera:
Utilaj:
Transport:
1,5120
0,0000
1,5120
0,0000
0,0000
22,680
0,000
22,680
0,000
0,000
1.1.9.1
12031
1.1.10.1
12031
1.1.11 RPAC06A1 (asim) Desfiintarea bransamentelor din teava (plumb, otel, pexal,
etc.)
buc
ora
buc
ora
buc
3,6000
6,3000
22,680
26,0000
Material:
Manopera:
Utilaj:
Transport:
2,6460
0,0000
2,6460
0,0000
0,0000
68,796
0,000
68,796
0,000
0,000
10,9200
6,3000
68,796
82,0000
Material:
Manopera:
Utilaj:
5,6259
0,0000
5,6259
0,0000
461,324
0,000
461,324
0,000
Pagina 2/24
0,0000
0,000
1.1.11.1
11621
ora
Transport:
2,4600
6,3000
15,498
1.1.11.2
11631
ora
9,2660
6,3000
58,376
1.1.11.3
12011
ora
37,7200
6,3000
237,636
1.1.11.4
12041
1.1.12 TRI1AA04
C2
1.1.12.1
319721
1.1.13.1
8888898
1.1.14.1
23,7800
6,3000
149,814
15,0000
Material:
Manopera:
Utilaj:
Transport:
3,4650
0,0000
3,4650
0,0000
0,0000
51,975
0,000
51,975
0,000
0,000
ora
tona
tona
tona
8,2500
6,3000
51,975
15,0000
Material:
Manopera:
Utilaj:
Transport:
7,0000
0,0000
0,0000
0,0000
7,0000
105,000
0,000
0,000
0,000
105,000
15,0000
7,0000
105,000
15,0000
Material:
Manopera:
Utilaj:
Transport:
7,0000
0,0000
0,0000
0,0000
7,0000
105,000
0,000
0,000
0,000
105,000
tona
15,0000
7,0000
105,000
buc
8,0000
Material:
Manopera:
Utilaj:
Transport:
969,9824
964,1864
5,7960
0,0000
0,0000
7 759,859
7 713,491
46,368
0,000
0,000
0,5600
48,0000
26,880
48,0000
26,880
1.1.15.1
8888898
ora
tona
2200513
mc
Material:
Transport:
1.1.15.2
7324340
0,0000
0,000
950,0000
7 600,000
950,0000
7 600,000
0,0000
0,000
0,1500
4,800
Material:
0,1500
4,800
Transport:
0,0000
0,000
0,1000
3,200
Material:
0,1000
3,200
Transport:
0,0000
0,000
2,0000
2,240
Material:
2,0000
2,240
Transport:
0,0000
0,000
0,0000
76,371
76,3712
76,371
buc
8,0000
Material:
Transport:
1.1.15.3
1.1.15.4
1.1.15.5
1.1.15.6
5827049
5840559
6621703
7819201
Piulita hexagonala m 16 zn
Material marunt
buc
buc
32,0000
32,0000
kg
1,1200
1,0000
Material:
Transport:
1.1.15.7
12051
1.1.16 20010317
1.1.17.1
7819201
Material marunt
0,0000
0,000
7,3600
6,3000
46,368
8,0000
Material:
Transport:
buc
26,0000
Material:
Manopera:
Utilaj:
Transport:
65,0000
65,0000
0,0000
274,6840
270,4000
4,2840
0,0000
0,0000
520,000
520,000
0,000
7 141,784
7 030,400
111,384
0,000
0,000
0,0000
270,400
67,6000
270,400
ora
buc
4,0000
Material:
Transport:
1.1.17.2
4505292
buc
26,0000
Material:
Transport:
1.1.17.3
12051
1.1.18.1
7819201
Material marunt
ora
buc
0,0000
0,000
260,0000
6 760,000
260,0000
6 760,000
0,0000
0,000
17,6800
6,3000
111,384
8,0000
Material:
Manopera:
Utilaj:
Transport:
160,2840
156,0000
4,2840
0,0000
0,0000
1 282,272
1 248,000
34,272
0,000
0,000
0,0000
48,000
12,0000
48,000
4,0000
Material:
Pagina 3/24
Transport:
1.1.18.2
4505175
buc
8,0000
Material:
Transport:
1.1.18.3
12051
1.1.19 SD29B1
1.1.19.1
1.1.19.2
1.1.19.3
6100034
7322940
4202486
Fuior cinepa
0,000
1 200,000
150,0000
1 200,000
0,0000
0,000
5,4400
6,3000
34,272
2,0000
Material:
Manopera:
Utilaj:
Transport:
36,8620
35,0980
1,7640
0,0000
0,0000
73,724
70,196
3,528
0,000
0,000
0,0600
ora
buc
0,0000
150,0000
kg
3,0000
0,180
Material:
3,0000
0,180
Transport:
0,0000
0,000
0,5000
0,016
Material:
0,5000
0,016
Transport:
0,0000
0,000
35,0000
70,000
35,0000
70,000
0,0000
0,000
1,764
kg
0,0320
buc
2,0000
Material:
Transport:
1.1.19.4
11621
ora
0,2800
6,3000
1.1.19.5
11631
ora
0,2800
6,3000
1,764
16,0000
Material:
Manopera:
Utilaj:
Transport:
19,8349
17,0000
2,8349
0,0000
0,0000
317,358
272,000
45,358
0,000
0,000
16,0000
16,0000
256,000
16,0000
256,000
0,0000
0,000
0,1500
9,600
Material:
0,1500
9,600
Transport:
0,0000
0,000
0,1000
6,400
Material:
0,1000
6,400
Transport:
0,0000
0,000
6,3000
22,679
1.1.20 ACB05A1
buc
1.1.20.1
buc
6616473
Material:
Transport:
1.1.20.2
1.1.20.3
5801801
5843146
buc
buc
64,0000
64,0000
1.1.20.4
12011
ora
3,5998
1.1.20.5
12041
ora
3,5998
6,3000
22,679
1.1.21 ACB05C2
19,6069
14,0000
5,6069
0,0000
0,0000
1 019,557
728,000
291,557
0,000
0,000
1.1.21.1
12,0000
624,000
12,0000
624,000
6612520
buc
52,0000
Material:
Transport:
1.1.21.2
1.1.21.3
5801887
5843146
1.1.21.4
12011
1.1.21.5
12041
1.1.22.1
1.1.22.2
6200573
12051
1.1.23 7106114
buc
buc
ora
ora
buc
0,0000
0,000
0,1500
62,400
Material:
0,1500
62,400
Transport:
0,0000
0,000
0,1000
41,600
Material:
0,1000
41,600
Transport:
0,0000
0,000
6,3000
145,779
416,0000
416,0000
23,1395
23,1395
6,3000
145,779
79,0000
Material:
Manopera:
Utilaj:
Transport:
15,8914
0,2044
15,6870
0,0000
0,0000
1 255,418
16,145
1 239,273
0,000
0,000
21,3300
0,7569
16,145
Material:
0,7569
16,145
Transport:
0,0000
0,000
196,7100
6,3000
1 239,273
79,0000
Material:
Transport:
buc
79,0000
Material:
Manopera:
Utilaj:
Transport:
95,0000
95,0000
0,0000
261,4450
253,8850
7,5600
0,0000
0,0000
7 505,000
7 505,000
0,000
20 654,155
20 056,915
597,240
0,000
0,000
ora
buc
Pagina 4/24
1.1.24.1
2200082
mc
4,5030
Material:
Transport:
1.1.24.2
7312438
buc
79,0000
Material:
Transport:
1.1.24.3
1.1.24.4
7330521
7355820
buc
buc
buc
6,6000
521,400
0,0000
0,000
55,7000
4 400,300
55,7000
4 400,300
79,0000
79,7900
118,5000
0,0000
0,000
45,0000
3 590,550
45,0000
3 590,550
0,0000
0,000
82,0000
9 717,000
82,0000
9 717,000
0,0000
0,000
ora
94,8000
6,3000
597,240
ml
750,0000
Material:
Manopera:
Utilaj:
Transport:
12,5422
4,6182
5,5440
2,3800
0,0000
9 406,650
3 463,650
4 158,000
1 785,000
0,000
1.1.25.1
mc
2,7000
600,0000
1 620,000
600,0000
1 620,000
2958953
1 580,000
Transport:
Transport:
12031
20,0000
Material:
Material:
1.1.24.7
1 580,000
0,000
Transport:
20010303
0,000
20,0000
521,400
Material:
1.1.24.6
247,665
0,0000
6,6000
79,0000
Transport:
20010247
247,665
55,0000
0,0000
Material:
1.1.24.5
55,0000
Material:
Transport:
1.1.25.2
6701147
1.1.25.3
12051
ora
1.1.25.4
20000007
0,0000
0,000
2,4100
1 843,650
Material:
2,4100
1 843,650
Transport:
0,0000
0,000
6,3000
4 158,000
765,0000
660,0000
ore
637,5000
2,8000
1 785,000
ml
10,0000
Material:
Manopera:
Utilaj:
Transport:
15,3091
6,1671
6,4260
2,7160
0,0000
153,091
61,671
64,260
27,160
0,000
1.1.26.1
mc
0,0360
600,0000
21,600
600,0000
21,600
2958953
Material:
Transport:
1.1.26.2
1.1.26.3
6701148
7819201
Material marunt
0,0000
0,000
3,8100
38,862
Material:
3,8100
38,862
Transport:
0,0000
0,000
0,0000
1,209
Material:
0,6046
1,209
Transport:
0,0000
0,000
6,3000
64,260
10,2000
1.1.26.4
12051
ora
1.1.26.5
20000007
2,0000
10,2000
ore
9,7000
2,8000
27,160
ml
200,0000
Material:
Manopera:
Utilaj:
Transport:
38,6930
11,8500
7,6230
19,2200
0,0000
7 738,600
2 370,000
1 524,600
3 844,000
0,000
1.1.27.1
mc
0,7200
600,0000
432,000
600,0000
432,000
2958953
Material:
Transport:
1.1.27.2
6701150
0,0000
0,000
9,5000
1 938,000
Material:
9,5000
1 938,000
Transport:
0,0000
0,000
242,0000
6,3000
1 524,600
3 200,000
204,0000
1.1.27.3
12051
ora
1.1.27.4
6751
ora
40,0000
80,0000
1.1.27.5
20000007
ore
230,0000
2,8000
644,000
ml
1 350,0000
Material:
Manopera:
Utilaj:
Transport:
58,0060
29,7000
8,9460
19,3600
0,0000
78 308,100
40 095,000
12 077,100
26 136,001
0,000
1.1.28.1
mc
4,8600
600,0000
2 916,000
600,0000
2 916,000
2958953
Material:
Transport:
1.1.28.2
12051
1.1.28.3
6701153
ora
m
0,0000
0,000
1 916,9999
6,3000
12 077,100
1 377,0000
27,0000
37 179,000
27,0000
37 179,000
Material:
Pagina 5/24
Transport:
1.1.28.4
6751
1.1.28.5
20000007
0,0000
0,000
80,0000
21 600,000
ora
270,0000
ore
1 620,0001
2,8000
4 536,000
40,0000
Material:
Manopera:
Utilaj:
Transport:
49,7940
41,5000
5,5440
2,7500
0,0000
1 991,760
1 660,000
221,760
110,000
0,000
1.1.29 AcA16G+
buc
1.1.29.1
20000148
Sudor
ore
35,2000
6,3000
221,760
1.1.29.2
20020228
buc
40,0000
41,5000
1 660,000
41,5000
1 660,000
Material:
Transport:
1.1.29.3
20000370
1.1.29.4
20000369
Grup electrogen
ore
2,0000
ore
buc
0,0000
0,000
28,0000
56,000
2,0000
27,0000
54,000
10,0000
Material:
Manopera:
Utilaj:
Transport:
18,1330
13,8200
3,2130
1,1000
0,0000
181,330
138,200
32,130
11,000
0,000
1.1.30 AcA16D+
1.1.30.1
20000148
Sudor
ore
5,1000
6,3000
32,130
1.1.30.2
20020225
buc
10,0000
13,8200
138,200
13,8200
138,200
0,0000
0,000
5,600
Material:
Transport:
1.1.30.3
20000370
ore
0,2000
28,0000
1.1.30.4
20000369
Grup electrogen
ore
0,2000
27,0000
5,400
73,0000
Material:
Manopera:
Utilaj:
Transport:
2,8180
0,0000
2,2680
0,5500
0,0000
205,714
0,000
165,564
40,150
0,000
1.1.31 AcA16A+
buc
1.1.31.1
20000148
Sudor
ore
26,2800
6,3000
165,564
1.1.31.2
20000370
ore
0,7300
28,0000
20,440
1.1.31.3
20000369
Grup electrogen
ore
0,7300
27,0000
19,710
73,0000
Material:
Transport:
buc
1,0000
Material:
Manopera:
Utilaj:
Transport:
3,5200
3,5200
0,0000
101,2940
93,0000
5,5440
2,7500
0,0000
256,960
256,960
0,000
101,294
93,000
5,544
2,750
0,000
1.1.32 6790065
buc
1.1.33 AcA16G+
1.1.33.1
20000148
Sudor
ore
0,8800
6,3000
5,544
1.1.33.2
20020218
buc
1,0000
93,0000
93,000
93,0000
93,000
0,0000
0,000
1,400
Material:
Transport:
1.1.33.3
20000370
ore
0,0500
28,0000
1.1.33.4
20000369
Grup electrogen
ore
0,0500
27,0000
1,350
1,0000
Material:
Manopera:
Utilaj:
Transport:
45,8130
41,5000
3,2130
1,1000
0,0000
45,813
41,500
3,213
1,100
0,000
1.1.34 AcA16D+
buc
1.1.34.1
20000148
Sudor
ore
0,5100
6,3000
3,213
1.1.34.2
20020215
buc
1,0000
41,5000
41,500
41,5000
41,500
0,0000
0,000
0,560
Material:
Transport:
1.1.34.3
20000370
ore
0,0200
28,0000
1.1.34.4
20000369
Grup electrogen
ore
0,0200
27,0000
0,540
73,0000
Material:
Manopera:
Utilaj:
Transport:
109,1240
105,0000
3,0240
1,1000
0,0000
7 966,052
7 665,000
220,752
80,300
0,000
73,0000
105,0000
7 665,000
105,0000
7 665,000
1.1.35 AcA20D+
buc
1.1.35.1
buc
20020363
Material:
Transport:
0,0000
0,000
1.1.35.2
20000148
Sudor
ore
35,0400
6,3000
220,752
1.1.35.3
20000370
ore
1,4600
28,0000
40,880
1.1.35.4
20000369
Grup electrogen
ore
1,4600
27,0000
39,420
Pagina 6/24
1.1.36 AcA20D+
buc
1.1.36.1
buc
20020364
3,0000
Material:
Manopera:
Utilaj:
Transport:
134,1240
130,0000
3,0240
1,1000
0,0000
402,372
390,000
9,072
3,300
0,000
3,0000
130,0000
390,000
130,0000
390,000
0,0000
0,000
Material:
Transport:
1.1.36.2
20000148
Sudor
ore
1,4400
6,3000
9,072
1.1.36.3
20000370
ore
0,0600
28,0000
1,680
1.1.36.4
20000369
Grup electrogen
ore
0,0600
27,0000
1,620
10,0000
Material:
Manopera:
Utilaj:
Transport:
72,6200
69,0000
2,5200
1,1000
0,0000
726,200
690,000
25,200
11,000
0,000
10,0000
69,0000
690,000
69,0000
690,000
1.1.37 AcA20C+
buc
1.1.37.1
buc
20020383
Material:
Transport:
0,0000
0,000
1.1.37.2
20000148
Sudor
ore
4,0000
6,3000
25,200
1.1.37.3
20000370
ore
0,2000
28,0000
5,600
1.1.37.4
20000369
Grup electrogen
ore
0,2000
27,0000
5,400
22,0000
Material:
Manopera:
Utilaj:
Transport:
136,2850
127,0000
5,9850
3,3000
0,0000
2 998,270
2 794,000
131,670
72,600
0,000
22,0000
127,0000
2 794,000
127,0000
2 794,000
1.1.38 AcA19G+
buc
1.1.38.1
buc
20020318
Material:
Transport:
0,0000
0,000
1.1.38.2
20000148
Sudor
ore
20,9000
6,3000
131,670
1.1.38.3
20000370
ore
1,3200
28,0000
36,960
1.1.38.4
20000369
Grup electrogen
ore
1,3200
27,0000
35,640
7,0000
Material:
Manopera:
Utilaj:
Transport:
9,2850
0,0000
5,9850
3,3000
0,0000
64,995
0,000
41,895
23,100
0,000
1.1.39 AcA19G+
buc
1.1.39.1
20000148
Sudor
ore
6,6500
6,3000
41,895
1.1.39.2
20000370
ore
0,4200
28,0000
11,760
1.1.39.3
20000369
Grup electrogen
ore
0,4200
27,0000
11,340
7,0000
Material:
Transport:
buc
57,0000
Material:
Manopera:
Utilaj:
Transport:
102,0000
102,0000
0,0000
4,3130
0,0000
3,2130
1,1000
0,0000
714,000
714,000
0,000
245,841
0,000
183,141
62,700
0,000
1.1.40 20013690
1.1.41 AcA17E+
1.1.41.1
20000148
Sudor
ore
29,0700
6,3000
183,141
1.1.41.2
20000370
ore
1,1400
28,0000
31,920
1.1.41.3
20000369
Grup electrogen
ore
1,1400
27,0000
30,780
47,0000
Material:
Transport:
buc
10,0000
Material:
Transport:
buc
16,0000
Material:
Manopera:
Utilaj:
Transport:
19,8000
19,8000
0,0000
9,2000
9,2000
0,0000
55,7660
55,0100
0,7560
0,0000
0,0000
930,600
930,600
0,000
92,000
92,000
0,000
892,256
880,160
12,096
0,000
0,000
55,0000
880,000
55,0000
880,000
0,0000
0,000
2,5000
0,160
2,5000
0,160
1.1.42 7450777
1.1.43 7450758
1.1.44.1
4110152
buc
buc
buc
16,0000
Material:
Transport:
1.1.44.2
6102460
kg
0,0640
Material:
Pagina 7/24
0,0000
0,000
ora
Transport:
1,9200
6,3000
12,096
1.1.45 SF02A1
2 300,0000
Material:
Manopera:
Utilaj:
Transport:
1,0710
0,0000
1,0710
0,0000
0,0000
2 463,300
0,000
2 463,300
0,000
0,000
1.1.45.1
11621
ora
253,0000
6,3000
1 593,900
1.1.45.2
11641
ora
138,0000
6,3000
869,400
1.1.46 ACE07C1
13,4710
0,8710
12,6000
0,0000
0,0000
309,833
20,033
289,800
0,000
0,000
1.1.46.1
1.1.44.3
1.1.46.2
12041
6202818
7309637
Cloramina b
1.1.46.3
12021
1.1.46.4
12041
1.1.47.1
2101179
Mortar marfa pentru zidarie semiprep cu var, fara ciment, umed M 100 - Z
mc
0,2000
16,652
Material:
83,2600
0,2000
16,652
Transport:
0,0000
0,000
1,5000
3,381
Material:
1,5000
3,381
Transport:
0,0000
0,000
6,3000
192,717
kg
ora
ora
buc
2,2540
30,5900
15,4100
6,3000
97,083
1,0000
Material:
Manopera:
Utilaj:
Transport:
12,9750
2,1000
10,3950
0,4800
0,0000
12,975
2,100
10,395
0,480
0,000
0,0100
210,0000
2,100
210,0000
2,100
0,0000
0,000
mc
Material:
Transport:
1.1.47.2
39921
ora
0,7000
6,3000
4,410
1.1.47.3
320760
ora
0,9500
6,3000
5,985
1.1.47.4
3817
ora
0,0300
15,0000
0,450
1.1.47.5
7602
ora
0,1000
0,3000
0,030
100
3,0000
m Material:
Manopera:
Utilaj:
Transport:
45,7758
0,0000
45,7758
0,0000
0,0000
137,327
0,000
137,327
0,000
0,000
1.1.48.1
90421
ora
5,4480
6,3000
34,322
1.1.48.2
99911
ora
16,3500
6,3000
103,005
1.1.49 IZF05D1
mp
405,0000
Material:
Manopera:
Utilaj:
Transport:
14,8940
14,3075
0,5670
0,0195
0,0000
6 032,070
5 794,537
229,635
7,898
0,000
1.1.49.1
121,5000
1.1.49.2
1.1.49.3
2100880
2600048
2901052
kg
kg
0,3000
36,450
Material:
0,3000
36,450
Transport:
0,0000
0,000
3,3000
2 004,750
Material:
3,3000
2 004,750
Transport:
0,0000
0,000
35,0000
7,088
35,0000
7,088
607,5000
tona
0,2025
Material:
Transport:
1.1.49.4
1.1.49.5
2958990
2601535
kg
mp
0,0000
0,000
0,0500
20,250
Material:
0,0500
20,250
Transport:
0,0000
0,000
8,0000
3 726,000
Material:
8,0000
3 726,000
Transport:
0,0000
0,000
405,0000
465,7500
1.1.49.6
12211
ora
12,1500
6,3000
76,545
1.1.49.7
12221
ora
20,2500
6,3000
127,575
1.1.49.8
12231
ora
4,0500
6,3000
25,515
1.1.49.9
4029
ora
5,2650
1,5000
7,898
buc 1 620,0000
Material:
Manopera:
Utilaj:
Transport:
4,4480
1,2980
3,1500
0,0000
0,0000
7 205,760
2 102,760
5 103,000
0,000
0,000
1.1.50 CP18C1[1] Montarea plcuelor prefabricate din beton armat peste canale cu
volum de 0,05 - 0,5 mc
Pagina 8/24
1.1.50.1
1.1.50.2
2100402
2200513
kg
0,5000
2 025,000
Material:
4 050,0000
0,5000
2 025,000
Transport:
0,0000
0,000
48,0000
77,760
48,0000
77,760
mc
1,6200
Material:
Transport:
0,0000
0,000
81,0000
6,3000
510,300
1.1.50.3
10211
Betonist categoria I
ora
1.1.50.4
10251
ora
81,0000
6,3000
510,300
1.1.50.5
12511
ora
324,0000
6,3000
2 041,200
1.1.50.6
12531
ora
162,0000
6,3000
1 020,600
1.1.50.7
12541
ora
162,0000
6,3000
1 020,600
1.1.51 TSD01B1
mc
1 450,0000
Material:
Manopera:
Utilaj:
Transport:
1,9278
0,0000
1,9278
0,0000
0,0000
2 795,310
0,000
2 795,310
0,000
0,000
1.1.51.1
ora
443,7000
6,3000
2 795,310
100
15,5000
mc Material:
Manopera:
Utilaj:
Transport:
291,3160
0,0000
55,5660
235,7500
0,0000
4 515,398
0,000
861,273
3 654,125
0,000
19621
1.1.52 TSD05B1
1.1.52.1
19921
ora
136,7100
6,3000
861,273
1.1.52.2
4021
ora
146,1650
25,0000
3 654,125
8 970,5921
285,5851
Cheltuieli directe
Alte cheltuieli directe
Coeficient
CAS
Sanatate
Somaj
Fond de risc
Fond de garantare
Concedii si indemnizatii
Valoare
15,8000%
5,2000%
0,5000%
0,2800%
0,2500%
0,8500%
Material
128 014,857
Manopera
56 514,730
Utilaj
46 406,863
Transport
210,000
Total
231 146,450
Material
0,000
0,000
0,000
0,000
0,000
0,000
Manopera
8 929,327
2 938,766
282,574
158,241
141,287
480,375
Utilaj
0,000
0,000
0,000
0,000
0,000
0,000
Transport
0,000
0,000
0,000
0,000
0,000
0,000
Total
8 929,327
2 938,766
282,574
158,241
141,287
480,375
Material
128 014,857
Manopera
69 445,300
Utilaj
46 406,863
Transport
210,000
Total
244 077,020
14 644,621
12 936,082
6,0000%
5,0000%
271 657,724
Simbol
Capitolul de lucrari
SECTIUNEA FINANCIARA
UM
2.1.1
DF26A1
ml
2.1.1.1
2600323
kg
2.1.1.2
6716998
1,9770
1,1240
0,3780
0,4750
0,0000
Pretul total
(Lei)
197,700
112,400
37,800
47,500
0,000
12,5000
2,4000
30,000
Material:
2,4000
30,000
Transport:
0,0000
0,000
0,8000
82,400
Material:
0,8000
82,400
Transport:
0,0000
0,000
6,3000
18,900
18,900
103,0000
2.1.1.3
10111
Asfaltator categoria I
ora
3,0000
2.1.1.4
10121
ora
3,0000
6,3000
2.1.1.5
4004
ora
0,5000
95,0000
47,500
2.1.2
4,0000
264,2840
1 057,136
buc
Pagina 9/24
2.1.2.1
4505292
Material:
Manopera:
Utilaj:
Transport:
buc
4,0000
Material:
Transport:
2.1.2.2
12051
2.1.3
buc
2.1.3.1
4505175
buc
2.1.4
ACB05A1
buc
2.1.4.1
5801801
buc
2.1.4.2
6616473
0,000
2,0000
Material:
Manopera:
Utilaj:
Transport:
154,2840
150,0000
4,2840
0,0000
0,0000
308,568
300,000
8,568
0,000
0,000
2,0000
150,0000
300,000
150,0000
300,000
0,0000
0,000
ora
1,3600
6,3000
8,568
4,0000
Material:
Manopera:
Utilaj:
Transport:
37,1549
34,3200
2,8349
0,0000
0,0000
148,619
137,280
11,339
0,000
0,000
32,0000
0,1500
4,800
Material:
0,1500
4,800
Transport:
0,0000
0,000
16,0000
129,280
16,0000
129,280
0,0000
0,000
0,1000
3,200
Material:
0,1000
3,200
Transport:
0,0000
0,000
5,670
buc
8,0800
Transport:
5843146
buc
1 040,000
17,136
Material:
2.1.4.3
1 040,000
260,0000
6,3000
Transport:
Instalator alimentare cu apa categoria a V-a
260,0000
2,7200
Material:
12051
1 040,000
17,136
0,000
0,000
0,0000
ora
2.1.3.2
260,0000
4,2840
0,0000
0,0000
32,0000
2.1.4.4
12011
ora
0,9000
6,3000
2.1.4.5
12041
ora
0,9000
6,3000
5,670
2.1.5
ACB05C2
19,7269
14,1200
5,6069
0,0000
0,0000
157,815
112,960
44,855
0,000
0,000
2.1.5.1
6612520
12,0000
96,960
12,0000
96,960
0,0000
0,000
0,1000
6,400
Material:
0,1000
6,400
Transport:
0,0000
0,000
0,1500
9,600
Material:
0,1500
9,600
Transport:
0,0000
0,000
6,3000
22,427
buc
8,0800
Material:
Transport:
2.1.5.2
2.1.5.3
5843146
5801887
2.1.5.4
12011
2.1.5.5
12041
2.1.6
2.1.6.1
12031
2.1.7
SD13B1
2.1.7.1
6100034
2.1.7.2
2.1.7.3
7322940
4202462
Fuior cinepa
buc
buc
64,0000
64,0000
ora
3,5599
ora
buc
3,5599
6,3000
22,427
4,0000
Material:
Manopera:
Utilaj:
Transport:
1,5120
0,0000
1,5120
0,0000
0,0000
6,048
0,000
6,048
0,000
0,000
ora
buc
0,9600
6,3000
6,048
10,0000
Material:
Manopera:
Utilaj:
Transport:
23,6730
22,0980
1,5750
0,0000
0,0000
236,730
220,980
15,750
0,000
0,000
0,3000
kg
3,0000
0,900
Material:
3,0000
0,900
Transport:
0,0000
0,000
0,5000
0,080
Material:
0,5000
0,080
Transport:
0,0000
0,000
22,0000
220,000
22,0000
220,000
0,0000
0,000
6,3000
7,560
kg
buc
0,1600
10,0000
Material:
Transport:
2.1.7.4
11621
ora
1,2000
Pagina 10/24
2.1.7.5
11631
ora
1,3000
6,3000
8,190
2.1.8
ml
100,0000
Material:
Manopera:
Utilaj:
Transport:
39,8460
27,5400
8,9460
3,3600
0,0000
3 984,600
2 754,000
894,600
336,000
0,000
2.1.8.1
12051
ora
142,0000
6,3000
894,600
2.1.8.2
6701153
102,0000
27,0000
2 754,000
27,0000
2 754,000
Material:
Transport:
0,0000
0,000
2.1.8.3
20000007
ore
120,0000
2,8000
336,000
2.1.9
SF02A1
100,0000
Material:
Manopera:
Utilaj:
Transport:
1,0710
0,0000
1,0710
0,0000
0,0000
107,100
0,000
107,100
0,000
0,000
2.1.9.1
11621
ora
11,0000
6,3000
69,300
2.1.9.2
11641
ora
6,0000
6,3000
37,800
2.1.10 ACE07C1
13,4710
0,8710
12,6000
0,0000
0,0000
13,471
0,871
12,600
0,000
0,000
2.1.10.1
2.1.10.2
6202818
7309637
mc
Cloramina b
0,2000
0,724
Material:
3,6200
0,2000
0,724
Transport:
0,0000
0,000
1,5000
0,147
Material:
1,5000
0,147
Transport:
0,0000
0,000
kg
0,0980
2.1.10.3
12021
ora
1,3300
6,3000
8,379
2.1.10.4
12041
ora
0,6700
6,3000
4,221
183,4598
4,4233
Cheltuieli directe
Alte cheltuieli directe
Coeficient
CAS
Sanatate
Somaj
Fond de risc
Fond de garantare
Concedii si indemnizatii
Valoare
15,8000%
5,2000%
0,5000%
0,2800%
0,2500%
0,8500%
Material
4 678,491
Manopera
1 155,796
Utilaj
383,500
Transport
0,000
Total
6 217,787
Material
0,000
0,000
0,000
0,000
0,000
0,000
Manopera
182,616
60,101
5,779
3,236
2,889
9,824
Utilaj
0,000
0,000
0,000
0,000
0,000
0,000
Transport
0,000
0,000
0,000
0,000
0,000
0,000
Total
182,616
60,101
5,779
3,236
2,889
9,824
Material
4 678,491
Manopera
1 420,243
Utilaj
383,500
Transport
0,000
Total
6 482,234
388,934
343,558
6,0000%
5,0000%
7 214,726
SECTIUNEA FINANCIARA
Nr
Simbol
UM
3.1.1
TSA05B1
mc
204,0000
Material:
Manopera:
Utilaj:
Transport:
10,2690
0,0000
10,2690
0,0000
0,0000
Pretul total
(Lei)
2 094,876
0,000
2 094,876
0,000
0,000
3.1.1.1
19621
ora
252,9600
6,3000
1 593,648
3.1.1.2
19921
ora
79,5600
6,3000
501,228
Pagina 11/24
3.1.2
ACE08E1
mc
3.1.2.1
2200408
mc
7,0000
Material:
Manopera:
Utilaj:
Transport:
56,6050
51,2500
5,3550
0,0000
0,0000
396,235
358,750
37,485
0,000
0,000
7,1750
50,0000
358,750
50,0000
358,750
Material:
Transport:
0,0000
0,000
3.1.2.2
19621
ora
5,9500
6,3000
37,485
3.1.3
CA01D1
mc
9,0000
Material:
Manopera:
Utilaj:
Transport:
252,9210
221,8000
23,1210
8,0000
0,0000
2 276,289
1 996,200
208,089
72,000
0,000
3.1.3.1
6202818
mc
1,8000
3.1.3.2
2100921
0,2000
0,360
Material:
0,2000
0,360
Transport:
0,0000
0,000
220,0000
1 995,840
220,0000
1 995,840
mc
9,0720
Material:
Transport:
0,0000
0,000
176,904
3.1.3.3
10211
Betonist categoria I
ora
28,0800
6,3000
3.1.3.4
19911
ora
0,1800
6,3000
1,134
3.1.3.5
19921
ora
4,7700
6,3000
30,051
3.1.3.6
3716
ora
3,6000
20,0000
72,000
3.1.4
CB16A1
mp
30,0000
Material:
Manopera:
Utilaj:
Transport:
11,8030
2,8570
8,9460
0,0000
0,0000
354,090
85,710
268,380
0,000
0,000
3.1.4.1
2904339
mc
0,0240
600,0000
14,400
600,0000
14,400
Material:
Transport:
3.1.4.2
2904418
mc
0,0570
Material:
Transport:
3.1.4.3
2901167
3.1.4.5
3.1.4.6
3.1.4.7
3.1.4.8
3.1.4.9
3.1.4.10
5824176
5841007
5883043
5886928
6201084
6311528
buc
600,0000
34,200
0,000
12,600
600,0000
12,600
0,0000
0,000
2,5000
5,250
Material:
2,5000
5,250
Transport:
0,0000
0,000
0,1500
2,700
Material:
0,1500
2,700
Transport:
0,0000
0,000
0,1000
1,800
Material:
0,1000
1,800
Transport:
0,0000
0,000
3,0000
0,450
Material:
3,0000
0,450
Transport:
0,0000
0,000
3,3000
3,960
Material:
3,3000
3,960
Transport:
0,0000
0,000
2,5000
9,000
Material:
2,5000
9,000
Transport:
0,0000
0,000
1,5000
1,350
Material:
1,5000
1,350
Transport:
0,0000
0,000
0,0210
mp
buc
34,200
600,0000
mc
Transport:
2928335
0,000
600,0000
0,0000
Material:
3.1.4.4
0,0000
2,1000
18,0000
18,0000
kg
0,1500
kg
1,2000
kg
3,6000
kg
0,9000
3.1.4.11
10711
ora
7,5000
6,3000
47,250
3.1.4.12
10721
ora
20,4000
6,3000
128,520
3.1.4.13
10731
ora
5,4000
6,3000
34,020
3.1.4.14
10751
ora
3,9000
6,3000
24,570
3.1.4.15
19931
ora
5,4000
6,3000
34,020
3.1.5
CB03B1
mp
339,0000
Material:
Manopera:
Utilaj:
Transport:
10,9455
4,5825
6,3630
0,0000
0,0000
3 710,524
1 553,467
2 157,057
0,000
0,000
3.1.5.1
2903995
mc
0,2373
550,0000
130,515
550,0000
130,515
Material:
Transport:
3.1.5.2
2904406
mc
0,3051
0,0000
0,000
600,0000
183,060
Pagina 12/24
Material:
600,0000
Transport:
3.1.5.3
2928361
mp
22,0350
Material:
Transport:
3.1.5.4
3.1.5.5
3.1.5.6
3.1.5.7
3.1.5.8
3.1.5.9
5838579
5841021
5883043
5886942
6201084
2901167
buc
buc
881,400
0,000
Material:
0,1500
15,255
Transport:
0,0000
0,000
0,1000
10,170
Material:
0,1000
10,170
Transport:
0,0000
0,000
3,0000
5,085
Material:
3,0000
5,085
Transport:
0,0000
0,000
3,3000
27,968
Material:
3,3000
27,968
Transport:
0,0000
0,000
2,5000
101,700
Material:
2,5000
101,700
Transport:
0,0000
0,000
600,0000
183,060
600,0000
183,060
101,7000
1,6950
kg
8,4750
40,6800
mc
kg
40,0000
15,255
0,3051
Transport:
6311528
881,400
0,1500
101,7000
Material:
3.1.5.10
0,000
40,0000
0,0000
kg
kg
183,060
0,0000
0,0000
0,000
1,5000
15,255
Material:
1,5000
15,255
Transport:
0,0000
0,000
10,1700
3.1.5.11
10711
ora
57,6300
6,3000
363,069
3.1.5.12
10721
ora
125,4300
6,3000
790,209
3.1.5.13
10731
ora
27,1200
6,3000
170,856
3.1.5.14
10741
ora
54,2400
6,3000
341,712
3.1.5.15
19931
ora
77,9700
6,3000
491,211
3.1.6
CA02C1
259,8380
221,7800
23,0580
15,0000
0,0000
11 043,115
9 425,650
979,965
637,500
0,000
3.1.6.1
6202818
3.1.6.2
2100957
mc
mc
0,2000
0,850
Material:
4,2500
0,2000
0,850
Transport:
0,0000
0,000
220,0000
9 424,800
220,0000
9 424,800
42,8400
Material:
Transport:
0,0000
0,000
3.1.6.3
10211
Betonist categoria I
ora
8,0750
6,3000
50,872
3.1.6.4
10221
ora
16,1500
6,3000
101,745
3.1.6.5
10231
ora
17,0000
6,3000
107,100
3.1.6.6
10241
ora
5,1000
6,3000
32,130
3.1.6.7
10251
ora
2,1250
6,3000
13,388
3.1.6.8
10721
ora
6,8000
6,3000
42,840
3.1.6.9
11131
ora
7,2250
6,3000
45,518
3.1.6.10
19921
ora
93,0750
6,3000
586,373
3.1.6.11
3716
ora
31,8750
20,0000
637,500
3.1.7
kg
144,0000
Material:
Manopera:
Utilaj:
Transport:
2,9281
2,5375
0,3906
0,0000
0,0000
421,646
365,400
56,246
0,000
0,000
3.1.7.1
2000121
kg
146,1600
2,5000
365,400
Material:
2,5000
365,400
Transport:
0,0000
0,000
6,3000
24,494
3.1.7.2
11111
ora
3,8880
3.1.7.3
11121
ora
5,0400
6,3000
31,752
3.1.8
2000028
kg
3.1.9
2000078
65,5000
Material:
Transport:
kg
78,0000
Material:
Transport:
kg 3 038,0000
Material:
Manopera:
Utilaj:
Transport:
2,5500
2,5500
0,0000
2,5000
2,5000
0,0000
3,0355
2,5882
0,4473
0,0000
0,0000
167,025
167,025
0,000
195,000
195,000
0,000
9 222,001
7 863,103
1 358,897
0,000
0,000
Pagina 13/24
3.1.10.1
2000509
kg
2,5500
7 863,103
Material:
3 083,5700
2,5500
7 863,103
Transport:
0,0000
0,000
6,3000
612,461
3.1.10.2
11111
ora
97,2160
3.1.10.3
11121
118,4820
6,3000
746,437
2 607,0000
Material:
Transport:
kg
205,0000
Material:
Transport:
kg
226,5000
Material:
Transport:
kg
143,5000
Material:
Manopera:
Utilaj:
Transport:
2,5500
2,5500
0,0000
2,5500
2,5500
0,0000
2,5500
2,5500
0,0000
0,3764
0,0740
0,3024
0,0000
0,0000
6 647,850
6 647,850
0,000
522,750
522,750
0,000
577,575
577,575
0,000
54,013
10,619
43,394
0,000
0,000
ora
3.1.11 2000509
kg
3.1.12 2000535
3.1.13 2000573
3.1.14 CC02A1
3.1.14.1
3.1.14.2
3803128
6719093
kg
buc
4,4000
6,314
Material:
1,4350
4,4000
6,314
Transport:
0,0000
0,000
0,1000
4,305
Material:
0,1000
4,305
Transport:
0,0000
0,000
43,0500
3.1.14.3
11111
ora
3,1570
6,3000
19,889
3.1.14.4
11131
ora
3,3005
6,3000
20,793
3.1.14.5
19931
ora
0,4305
6,3000
2,712
3.1.15 CC02B1
kg
2 811,5000
Material:
Manopera:
Utilaj:
Transport:
0,3323
0,0740
0,2583
0,0000
0,0000
934,261
208,051
726,210
0,000
0,000
3.1.15.1
kg
28,1150
3.1.15.2
3803128
6719093
buc
4,4000
123,706
Material:
4,4000
123,706
Transport:
0,0000
0,000
0,1000
84,345
Material:
0,1000
84,345
Transport:
0,0000
0,000
843,4500
3.1.15.3
11111
ora
53,4185
6,3000
336,537
3.1.15.4
11131
ora
53,4185
6,3000
336,537
3.1.15.5
19931
ora
8,4345
6,3000
53,137
3.1.16 CC02C1
kg
226,5000
Material:
Manopera:
Utilaj:
Transport:
0,2799
0,0720
0,2079
0,0000
0,0000
63,397
16,308
47,089
0,000
0,000
3.1.16.1
kg
2,2650
3.1.16.2
3803128
6719093
buc
4,4000
9,966
Material:
4,4000
9,966
Transport:
0,0000
0,000
0,1000
6,342
Material:
0,1000
6,342
Transport:
0,0000
0,000
63,4200
3.1.16.3
11111
ora
3,3975
6,3000
21,404
3.1.16.4
11131
ora
3,3975
6,3000
21,404
3.1.16.5
19931
ora
0,6795
6,3000
4,281
3.1.17 CF01F1
mp
125,0000
Material:
Manopera:
Utilaj:
Transport:
7,7772
2,9322
4,7250
0,1200
0,0000
972,150
366,525
590,625
15,000
0,000
3.1.17.1
150,0000
3.1.17.2
2100385
2100713
kg
0,5000
75,000
Material:
0,5000
75,000
Transport:
0,0000
0,000
210,0000
39,375
210,0000
39,375
mc
0,1875
Material:
Transport:
3.1.17.3
2200496
mc
0,8750
Material:
Transport:
0,0000
0,000
48,0000
42,000
48,0000
42,000
0,0000
0,000
Pagina 14/24
3.1.17.4
3.1.17.5
6202818
2101183
mc
0,2000
0,150
Material:
0,7500
0,2000
0,150
Transport:
0,0000
0,000
210,0000
210,000
210,0000
210,000
mc
1,0000
Material:
Transport:
0,0000
0,000
3.1.17.6
10711
ora
2,5000
6,3000
15,750
3.1.17.7
13411
Zidar categoria I
ora
2,5000
6,3000
15,750
3.1.17.8
13421
ora
2,5000
6,3000
15,750
3.1.17.9
13431
ora
68,7500
6,3000
433,125
3.1.17.10 13441
ora
1,2500
6,3000
7,875
3.1.17.11 13451
ora
1,2500
6,3000
7,875
3.1.17.12 19921
ora
15,0000
6,3000
94,500
3.1.17.13 7301
3.1.18.1
3.1.18.2
2100880
2200575
ora
0,7500
20,0000
15,000
mp
125,0000
Material:
Manopera:
Utilaj:
Transport:
25,2727
21,3367
3,9060
0,0300
0,0000
3 159,087
2 667,087
488,250
3,750
0,000
43,7500
kg
0,3000
13,125
Material:
0,3000
13,125
Transport:
0,0000
0,000
48,0000
12,000
48,0000
12,000
mc
0,2500
Material:
Transport:
3.1.18.3
3.1.18.4
3.1.18.5
3.1.18.6
2600050
2600658
6200573
6200975
kg
mp
kg
0,0000
0,000
3,3000
1 402,500
Material:
3,3000
1 402,500
Transport:
0,0000
0,000
8,0000
1 120,000
Material:
8,0000
1 120,000
Transport:
0,0000
0,000
0,7569
9,462
Material:
0,7569
9,462
Transport:
0,0000
0,000
1,1000
110,000
Material:
1,1000
110,000
Transport:
0,0000
0,000
425,0000
140,0000
12,5000
100,0000
3.1.18.7
12241
ora
68,7500
6,3000
433,125
3.1.18.8
19921
ora
8,7500
6,3000
55,125
3.1.18.9
4029
ora
2,5000
1,5000
3,750
8,0000
Material:
Manopera:
Utilaj:
Transport:
301,7078
294,7778
6,9300
0,0000
0,0000
2 413,662
2 358,222
55,440
0,000
0,000
114,1600
3.1.19 ACD01F1
3.1.19.1
3.1.19.2
2100402
2200525
buc
kg
0,5000
57,080
Material:
0,5000
57,080
Transport:
0,0000
0,000
48,0000
21,120
48,0000
21,120
mc
0,4400
Material:
Transport:
3.1.19.3
4203765
0,0000
0,000
285,0000
2 280,000
285,0000
2 280,000
0,0000
0,000
0,2000
0,022
Material:
0,2000
0,022
Transport:
0,0000
0,000
6,3000
36,792
buc
8,0000
Material:
Transport:
3.1.19.4
6202818
3.1.19.5
12011
3.1.19.6
12021
mc
0,1120
ora
5,8400
ora
2,9600
6,3000
18,648
3.1.20 TSD01A1
mc
126,0000
Material:
Manopera:
Utilaj:
Transport:
1,1529
0,0000
1,1529
0,0000
0,0000
145,265
0,000
145,265
0,000
0,000
3.1.20.1
ora
23,0580
6,3000
145,265
3.1.21 TSD04D1
19621
mc
126,0000
Material:
Manopera:
Utilaj:
Transport:
4,2410
0,0200
4,2210
0,0000
0,0000
534,366
2,520
531,846
0,000
0,000
3.1.21.1
mc
12,6000
6202806
0,2000
2,520
Material:
0,2000
2,520
Transport:
0,0000
0,000
Pagina 15/24
3.1.21.2
19621
ora
63,0000
6,3000
3.1.21.3
19931
ora
21,4200
6,3000
134,946
3,2000
Material:
Manopera:
Utilaj:
Transport:
7,0000
0,0000
0,0000
0,0000
7,0000
22,400
0,000
0,000
0,000
22,400
3.1.22.1
8888898
tona
tona
tona
396,900
3,2000
7,0000
22,400
100,0000
Material:
Manopera:
Utilaj:
Transport:
11,0001
0,0000
0,0001
0,0000
11,0000
1 100,006
0,000
0,006
0,000
1 100,000
3.1.23.1
29931
ora
0,0010
6,3000
0,006
3.1.23.2
8888909
tona
100,0000
11,0000
1 100,000
1 553,8290
171,6906
Cheltuieli directe
Alte cheltuieli directe
Coeficient
CAS
Sanatate
Somaj
Fond de risc
Fond de garantare
Concedii si indemnizatii
Valoare
15,8000%
5,2000%
0,5000%
0,2800%
0,2500%
0,8500%
Material
35 387,813
Manopera
9 789,123
Utilaj
728,250
Transport
1 122,400
Total
47 027,586
Material
0,000
0,000
0,000
0,000
0,000
0,000
Manopera
1 546,681
509,034
48,946
27,410
24,473
83,208
Utilaj
0,000
0,000
0,000
0,000
0,000
0,000
Transport
0,000
0,000
0,000
0,000
0,000
0,000
Total
1 546,681
509,034
48,946
27,410
24,473
83,208
Material
35 387,813
Manopera
12 028,874
Utilaj
728,250
Transport
1 122,400
Total
49 267,337
2 956,040
2 611,169
6,0000%
5,0000%
54 834,546
Simbol
SECTIUNEA FINANCIARA
Capitolul de lucrari
UM
4.1.1
DC04B1
4.1.1.1
6002737
buc
5,4063
1,4080
1,8521
2,1461
0,0000
Pretul total
(Lei)
16 186,354
4 215,552
5 545,298
6 425,504
0,000
10,4790
400,0000
4 191,600
400,0000
4 191,600
Material:
Transport:
4.1.1.2
6202806
mc
0,0000
0,000
0,2000
23,952
Material:
0,2000
23,952
Transport:
0,0000
0,000
119,7600
4.1.1.3
10221
ora
880,2060
6,3000
5 545,298
4.1.1.4
4058
ora
880,2060
5,1000
4 489,051
4.1.1.5
5603
ora
880,2060
2,2000
1 936,453
4.1.2
DG05A1
mp
4 541,0000
Material:
Manopera:
Utilaj:
Transport:
3,4650
0,0000
3,4650
0,0000
0,0000
15 734,565
0,000
15 734,565
0,000
0,000
4.1.2.1
19921
ora
2 497,5501
6,3000
15 734,565
4.1.3
DG02A1
mp
405,0000
Material:
1,0710
0,0000
433,755
0,000
Pagina 16/24
Manopera:
Utilaj:
Transport:
1,0710
0,0000
0,0000
433,755
0,000
0,000
4.1.3.1
19921
ora
68,8500
6,3000
433,755
4.1.4
DG06B1
mc
48,0000
Material:
Manopera:
Utilaj:
Transport:
39,7139
0,0000
21,2939
18,4200
0,0000
1 906,269
0,000
1 022,109
884,160
0,000
4.1.4.1
19921
ora
162,2395
6,3000
1 022,109
4.1.4.2
2509
ora
28,8000
30,0000
864,000
4.1.4.3
2801
ora
28,8000
0,7000
20,160
4.1.5
DA03A1
mc
670,0000
Material:
Manopera:
Utilaj:
Transport:
21,8610
0,0000
21,8610
0,0000
0,0000
14 646,870
0,000
14 646,870
0,000
0,000
4.1.5.1
19921
ora
2 324,9000
6,3000
14 646,870
4.1.6
DG04B1
ml
126,0000
Material:
Manopera:
Utilaj:
Transport:
2,0790
0,0000
2,0790
0,0000
0,0000
261,954
0,000
261,954
0,000
0,000
4.1.6.1
19921
4.1.7
TRI1AA04
C2
4.1.7.1
319721
4.1.8
TSC35B1
4.1.8.1
7408
4.1.9
4.1.9.1
8888908
ora
tona
ora
41,5800
6,3000
261,954
474,0000
Material:
Manopera:
Utilaj:
Transport:
3,4650
0,0000
3,4650
0,0000
0,0000
1 642,410
0,000
1 642,410
0,000
0,000
260,7000
6,3000
1 642,410
100
5,5300
mc Material:
Manopera:
Utilaj:
Transport:
488,7000
0,0000
0,0000
488,7000
0,0000
2 702,511
0,000
0,000
2 702,511
0,000
30,0279
90,0000
2 702,511
tona 1 580,0000
Material:
Manopera:
Utilaj:
Transport:
ora
11,0000
0,0000
0,0000
0,0000
11,0000
17 380,000
0,000
0,000
0,000
17 380,000
tona
1 580,0000
11,0000
17 380,000
4.1.10 TSD03C1
100
7,9000
mc Material:
Manopera:
Utilaj:
Transport:
45,6000
0,0000
0,0000
45,6000
0,0000
360,240
0,000
0,000
360,240
0,000
4.1.10.1
3554
3,7920
95,0000
360,240
100
3,6200
mc Material:
Manopera:
Utilaj:
Transport:
ora
315,3160
0,0000
55,5660
259,7500
0,0000
1 141,444
0,000
201,149
940,295
0,000
31,9284
6,3000
201,149
37,6118
25,0000
940,295
36,2000
Material:
Manopera:
Utilaj:
Transport:
0,4200
0,2000
0,0000
0,2200
0,0000
15,204
7,240
0,000
7,964
0,000
36,2000
4.1.11 TSD05A1
4.1.11.1
19921
ora
4.1.11.2
4021
ora
4.1.12 TSD14A1
mc
4.1.12.1
mc
4.1.12.2
6202806
5603
4.1.13 DA06A1
0,2000
7,240
Material:
0,2000
7,240
Transport:
0,0000
0,000
ora
3,6200
2,2000
7,964
mc
320,0000
87,4900
27 996,800
Pagina 17/24
4.1.13.1
2200393
Material:
Manopera:
Utilaj:
Transport:
mc
419,5200
Material:
Transport:
4.1.13.2
6202806
mc
65,5964
7,3080
14,5856
0,0000
20 990,848
2 338,560
4 667,392
0,000
50,0000
20 976,000
50,0000
20 976,000
0,0000
0,000
0,2000
14,848
Material:
0,2000
14,848
Transport:
0,0000
0,000
6,3000
1 753,920
74,2400
4.1.13.3
12811
Pavator categoria I
ora
278,4000
4.1.13.4
12821
ora
92,8000
6,3000
584,640
4.1.13.5
4005
ora
48,9600
95,0000
4 651,200
4.1.13.6
5603
ora
7,3600
2,2000
16,192
4.1.14 DA11B1
mc
228,0000
Material:
Manopera:
Utilaj:
Transport:
108,3329
78,2400
10,3949
19,6980
0,0000
24 699,895
17 838,720
2 370,031
4 491,144
0,000
4.1.14.1
mc
46,2840
55,0000
2 545,620
55,0000
2 545,620
2201658
Material:
Transport:
4.1.14.2
2201672
mc
0,0000
0,000
55,0000
15 286,260
55,0000
15 286,260
0,0000
0,000
0,2000
6,840
Material:
0,2000
6,840
Transport:
0,0000
0,000
6,3000
1 580,026
277,9320
Material:
Transport:
4.1.14.3
6202806
mc
34,2000
4.1.14.4
12811
Pavator categoria I
ora
250,7977
4.1.14.5
12821
ora
125,3977
6,3000
790,006
4.1.14.6
4005
ora
47,1960
95,0000
4 483,620
4.1.14.7
5603
ora
3,4200
2,2000
7,524
4.1.15 DA13B1
mp
1 218,0000
Material:
Manopera:
Utilaj:
Transport:
13,9185
9,8946
0,9261
3,0978
0,0000
16 952,734
12 051,623
1 127,990
3 773,121
0,000
4.1.15.1
mc
49,9380
48,0000
2 397,024
48,0000
2 397,024
2200525
Material:
Transport:
4.1.15.2
2201658
mc
19,4880
Material:
Transport:
4.1.15.3
2201672
mc
mc
1 071,840
55,0000
1 071,840
0,000
55,0000
8 574,720
55,0000
8 574,720
0,0000
0,000
0,2000
8,039
Material:
0,2000
8,039
Transport:
0,0000
0,000
6,3000
897,788
230,202
155,9040
Transport:
6202806
0,000
55,0000
0,0000
Material:
4.1.15.4
0,0000
40,1940
4.1.15.5
12811
Pavator categoria I
ora
142,5060
4.1.15.6
12821
ora
36,5400
6,3000
4.1.15.7
3546
ora
5,3592
98,0000
525,202
4.1.15.8
4005
ora
34,1040
95,0000
3 239,880
4.1.15.9
5603
ora
3,6540
2,2000
8,039
4.1.16 DB01B1
mp
1 731,0000
Material:
Manopera:
Utilaj:
Transport:
0,0063
0,0010
0,0000
0,0053
0,0000
10,905
1,731
0,000
9,174
0,000
4.1.16.1
mc
8,6550
6202806
0,2000
1,731
Material:
0,2000
1,731
Transport:
0,0000
0,000
7,270
4.1.16.2
4026
ora
1,0386
7,0000
4.1.16.3
5603
ora
0,8655
2,2000
1,904
100
18,1100
mp Material:
Manopera:
Utilaj:
Transport:
124,4589
109,2090
12,5999
2,6500
0,0000
2 253,951
1 977,775
228,185
47,991
0,000
2,4000
1 977,612
2,4000
1 977,612
4.1.17 DB02D1
4.1.17.1
2600323
kg
824,0050
Material:
Pagina 18/24
Transport:
4.1.17.2
6202806
4.1.17.3
10111
Asfaltator categoria I
4.1.17.4
4047
Autogudronator 3500-3600l
4.1.18 DB12A1
4.1.18.1
3421358
0,0000
0,000
0,2000
0,163
Material:
0,2000
0,163
Transport:
0,0000
0,000
6,3000
228,185
mc
ora
0,8150
36,2198
ora
tona
kg
0,9598
50,0000
47,991
229,0000
Material:
Manopera:
Utilaj:
Transport:
18,7832
0,2933
6,6150
11,8750
0,0000
4 301,364
67,154
1 514,835
2 719,375
0,000
26,3350
2,5500
67,154
Material:
2,5500
67,154
Transport:
0,0000
0,000
4.1.18.2
10111
Asfaltator categoria I
ora
80,1500
6,3000
504,945
4.1.18.3
10121
ora
105,3400
6,3000
663,642
4.1.18.4
10131
ora
54,9600
6,3000
346,248
4.1.18.5
4005
ora
28,6250
95,0000
2 719,375
229,0000
Material:
Manopera:
Utilaj:
Transport:
210,5702
186,8143
0,7559
23,0000
0,0000
48 220,578
42 780,483
173,095
5 267,000
0,000
9 732,5000
4.1.19 DZ09B1
4.1.19.1
4.1.19.2
2100878
2200575
tona
kg
mc
0,3000
2 919,750
Material:
0,3000
2 919,750
Transport:
0,0000
0,000
48,0000
967,296
48,0000
967,296
20,1520
Material:
Transport:
4.1.19.3
2200745
Nisip concasare
tona
26,7930
Material:
Transport:
4.1.19.4
2201907
tona
164,4220
Material:
Transport:
4.1.19.5
4.1.19.6
2600206
6200951
kg
kg
0,0000
0,000
50,0000
1 339,650
50,0000
1 339,650
0,0000
0,000
45,0000
7 398,990
45,0000
7 398,990
0,0000
0,000
2,6000
27 507,480
Material:
2,6000
27 507,480
Transport:
0,0000
0,000
0,7449
2 647,317
Material:
0,7449
2 647,317
Transport:
0,0000
0,000
10 579,8002
3 554,0801
4.1.19.7
10111
Asfaltator categoria I
ora
18,3177
6,3000
115,402
4.1.19.8
10121
ora
9,1577
6,3000
57,694
4.1.19.9
3340
ora
9,1600
6,5000
59,540
4.1.19.10 3553
ora
2,7480
90,0000
247,320
4.1.19.11 4028
ora
9,1600
1,5000
13,740
4.1.19.12 4034
ora
18,3200
25,0000
458,000
4.1.19.13 4040
ora
9,1600
400,0000
3 664,000
4.1.19.14 7404
ora
9,1600
90,0000
824,400
4.1.20 DB16D1
mp
1 731,0000
Material:
Manopera:
Utilaj:
Transport:
1,8417
0,0280
0,7307
1,0830
0,0000
3 188,024
48,555
1 264,797
1 874,673
0,000
4.1.20.1
19,0410
3421097
kg
2,5500
48,555
Material:
2,5500
48,555
Transport:
0,0000
0,000
4.1.20.2
10111
Asfaltator categoria I
ora
77,8604
6,3000
490,520
4.1.20.3
10121
ora
81,3570
6,3000
512,549
4.1.20.4
10131
ora
41,5440
6,3000
261,727
4.1.20.5
4005
ora
19,7334
95,0000
1 874,673
4.1.21 DZ14B1
303,5027
273,8078
0,9449
28,7500
0,0000
49 470,944
44 630,679
154,014
4 686,250
0,000
4.1.21.1
4.1.21.2
2100878
2200575
kg
mc
0,3000
6 332,550
Material:
21 108,5000
0,3000
6 332,550
Transport:
0,0000
0,000
48,0000
1 024,866
48,0000
1 024,866
21,3514
Material:
Transport:
4.1.21.3
2200745
Nisip concasare
tona
29,3400
0,0000
0,000
50,0000
1 467,000
Pagina 19/24
Material:
50,0000
Transport:
4.1.21.4
2201907
tona
78,5660
Material:
Transport:
4.1.21.5
4.1.21.6
2600206
6200951
kg
kg
1 467,000
0,0000
0,000
45,0000
3 535,470
45,0000
3 535,470
0,0000
0,000
2,6000
30 386,459
Material:
2,6000
30 386,459
Transport:
0,0000
0,000
0,7449
1 884,335
Material:
0,7449
1 884,335
Transport:
0,0000
0,000
11 687,0995
2 529,7601
4.1.21.7
10111
Asfaltator categoria I
ora
16,2984
6,3000
102,680
4.1.21.8
10121
ora
8,1484
6,3000
51,335
4.1.21.9
3340
ora
8,1500
6,5000
52,975
4.1.21.10 3553
ora
2,4450
90,0000
220,050
4.1.21.11 4028
ora
8,1500
1,5000
12,225
4.1.21.12 4034
ora
16,3000
25,0000
407,500
4.1.21.13 4040
ora
8,1500
400,0000
3 260,000
4.1.21.14 7404
ora
8,1500
90,0000
733,500
4.1.22 DZ19B1
5,2000
Material:
Manopera:
Utilaj:
Transport:
134,5457
113,8043
0,6614
20,0800
0,0000
699,638
591,783
3,439
104,416
0,000
4.1.22.1
3,8376
48,0000
184,205
48,0000
184,205
2200575
tona
mc
Material:
Transport:
4.1.22.2
4.1.22.3
2600206
6200951
kg
kg
0,0000
0,000
2,6000
347,464
Material:
2,6000
347,464
Transport:
0,0000
0,000
0,7449
60,114
Material:
0,7449
60,114
Transport:
0,0000
0,000
133,6400
80,7040
4.1.22.4
10111
Asfaltator categoria I
ora
0,3639
6,3000
2,293
4.1.22.5
10121
ora
0,1819
6,3000
1,146
4.1.22.6
3340
ora
0,1820
6,5000
1,183
4.1.22.7
3553
ora
0,0520
90,0000
4,680
4.1.22.8
4028
ora
0,1820
1,5000
0,273
4.1.22.9
4034
ora
0,3640
25,0000
9,100
4.1.22.10 4040
ora
0,1820
400,0000
72,800
4.1.22.11 7404
ora
0,1820
90,0000
16,380
4.1.23 DD02A1
mp
397,0000
Material:
Manopera:
Utilaj:
Transport:
4,4050
0,0000
4,2210
0,1840
0,0000
1 748,793
0,000
1 675,737
73,056
0,000
4.1.23.1
12811
Pavator categoria I
ora
67,4900
6,3000
425,187
4.1.23.2
12821
ora
67,4900
6,3000
425,187
4.1.23.3
12831
ora
131,0100
6,3000
825,363
4.1.23.4
4004
ora
0,7543
95,0000
71,659
4.1.23.5
5603
ora
0,6352
2,2000
1,397
4.1.24 DA06A2
mc
18,2000
Material:
Manopera:
Utilaj:
Transport:
87,4900
65,5964
7,3080
14,5856
0,0000
1 592,318
1 193,854
133,006
265,458
0,000
4.1.24.1
mc
23,8602
50,0000
1 193,010
50,0000
1 193,010
0,0000
0,000
0,2000
0,844
Material:
0,2000
0,844
Transport:
0,0000
0,000
6,3000
99,754
2200393
Material:
Transport:
4.1.24.2
6202806
mc
4,2224
4.1.24.3
12811
Pavator categoria I
ora
15,8340
4.1.24.4
12821
ora
5,2780
6,3000
33,251
4.1.24.5
4005
ora
2,7846
95,0000
264,537
4.1.24.6
5603
ora
0,4186
2,2000
0,921
4.1.25 DC05C1
mp
117,0000
Material:
Manopera:
Utilaj:
Transport:
17,5805
2,5440
4,4491
10,5874
0,0000
2 056,916
297,648
520,540
1 238,728
0,000
4.1.25.1
0,5850
2,5500
1,492
2,5500
1,492
2000236
kg
Material:
Pagina 20/24
Transport:
4.1.25.2
4.1.25.3
2005418
2200525
0,0000
0,000
5,5000
1,287
Material:
5,5000
1,287
Transport:
0,0000
0,000
48,0000
168,480
48,0000
168,480
kg
0,2340
mc
3,5100
Material:
Transport:
4.1.25.4
4.1.25.5
4.1.25.6
4.1.25.7
2205680
2600206
2601262
2927745
0,0000
0,000
3,0000
23,868
Material:
3,0000
23,868
Transport:
0,0000
0,000
2,6000
31,333
Material:
2,6000
31,333
Transport:
0,0000
0,000
8,0000
58,032
Material:
8,0000
58,032
Transport:
0,0000
0,000
130,0000
0,456
130,0000
0,456
0,0000
0,000
3,3000
1,544
Material:
3,3000
1,544
Transport:
0,0000
0,000
2,0000
1,638
Material:
2,0000
1,638
Transport:
0,0000
0,000
0,9982
1,752
Material:
0,9982
1,752
Transport:
0,0000
0,000
0,7449
0,349
Material:
0,7449
0,349
Transport:
0,0000
0,000
0,2000
1,661
Material:
0,2000
1,661
Transport:
0,0000
0,000
2,0000
4,212
Material:
2,0000
4,212
Transport:
0,0000
0,000
1,2000
1,544
Material:
1,2000
1,544
Transport:
0,0000
0,000
7,371
kg
kg
7,9560
12,0510
mp
7,2540
mc
0,0035
Material:
Transport:
4.1.25.8
4.1.25.9
5887001
5891533
4.1.25.10 6200676
4.1.25.11 6200951
4.1.25.12 6202806
4.1.25.13 6621612
4.1.25.14 7315789
Decofrol
kg
0,4680
kg
0,8190
kg
1,7550
kg
0,4680
mc
8,3070
kg
2,1060
kg
1,2870
4.1.25.15 10111
Asfaltator categoria I
ora
1,1700
6,3000
4.1.25.16 10121
ora
0,7254
6,3000
4,570
4.1.25.17 10211
Betonist categoria I
ora
36,2700
6,3000
228,501
4.1.25.18 10221
ora
14,0400
6,3000
88,452
4.1.25.19 10231
ora
14,0400
6,3000
88,452
4.1.25.20 10241
ora
14,0400
6,3000
88,452
4.1.25.21 19921
ora
2,3400
6,3000
14,742
4.1.25.22 4019
ora
5,3820
30,0000
161,460
4.1.25.23 4055
ora
5,3820
85,0000
457,470
4.1.25.24 4057
ora
5,3820
45,0000
242,190
4.1.25.25 5603
ora
0,8307
2,2000
1,828
4.1.25.26 5605
ora
2,3400
60,0000
140,400
4.1.25.27 6751
ora
2,3400
80,0000
187,200
4.1.25.28 7612
Longrina metalica 3m
ora
292,5000
0,1500
43,875
4.1.25.29 7673
ora
5,3820
0,8000
4,306
4.1.26 DZ30H1
mc
21,2000
Material:
Manopera:
Utilaj:
Transport:
272,0112
265,5101
1,8961
4,6050
0,0000
5 766,638
5 628,815
40,198
97,626
0,000
4.1.26.1
7 610,8000
4.1.26.2
2100012
2200525
kg
mc
0,5000
3 805,400
Material:
0,5000
3 805,400
Transport:
0,0000
0,000
48,0000
604,454
48,0000
604,454
12,5928
Material:
Transport:
4.1.26.3
2201907
tona
0,0000
0,000
45,0000
1 149,560
45,0000
1 149,560
0,0000
0,000
0,2000
0,712
Material:
0,2000
0,712
Transport:
0,0000
0,000
3,0000
68,687
Material:
3,0000
68,687
Transport:
0,0000
0,000
6,3000
11,351
25,5458
Material:
Transport:
4.1.26.4
4.1.26.5
4.1.26.6
6202818
7318315
10211
Betonist categoria I
mc
kg
ora
3,5616
22,8958
1,8018
Pagina 21/24
4.1.26.7
10221
ora
2,2894
6,3000
14,423
4.1.26.8
10231
ora
2,2894
6,3000
14,423
4.1.26.9
3553
ora
0,4240
90,0000
38,160
4.1.26.10 3710
ora
1,0812
55,0000
59,466
4.1.27 DA19A1
mp
117,0000
Material:
Manopera:
Utilaj:
Transport:
1,8034
1,6016
0,2018
0,0000
0,0000
210,997
187,387
23,609
0,000
0,000
4.1.27.1
85,1760
7329883
2,2000
187,387
Material:
2,2000
187,387
Transport:
0,0000
0,000
6,3000
20,631
4.1.27.2
12821
ora
3,2748
4.1.27.3
19931
ora
4.1.28 7324962
kg
4.1.29 7329883
4.1.30 DC04B1
4.1.30.1
6002737
0,4727
6,3000
2,978
20,5000
Material:
Transport:
m
-85,1800
Material:
Transport:
m
30,0000
Material:
Manopera:
Utilaj:
Transport:
1,1000
1,1000
0,0000
2,2000
2,2000
0,0000
5,4063
1,4080
1,8521
2,1461
0,0000
22,550
22,550
0,000
-187,396
-187,396
0,000
162,188
42,240
55,564
64,384
0,000
buc
400,0000
42,000
400,0000
42,000
0,0000
0,000
0,2000
0,240
Material:
0,2000
0,240
Transport:
0,0000
0,000
0,1050
Material:
Transport:
4.1.30.2
6202806
mc
1,2000
4.1.30.3
10221
ora
8,8197
6,3000
55,564
4.1.30.4
4058
ora
8,8197
5,1000
44,980
4.1.30.5
5603
ora
8,8197
2,2000
19,403
4.1.31 DA15B1
mp
206,0000
Material:
Manopera:
Utilaj:
Transport:
6,6579
3,8424
2,5133
0,3022
0,0000
1 371,532
791,534
517,744
62,253
0,000
4.1.31.1
mc
16,4800
48,0000
791,040
48,0000
791,040
0,0000
0,000
0,2000
0,494
Material:
0,2000
0,494
Transport:
0,0000
0,000
2200525
Material:
Transport:
4.1.31.2
6202806
mc
2,4720
4.1.31.3
10211
Betonist categoria I
ora
23,8960
6,3000
150,545
4.1.31.4
10231
ora
21,8360
6,3000
137,567
4.1.31.5
10241
ora
3,0900
6,3000
19,467
4.1.31.6
10251
ora
9,4760
6,3000
59,699
4.1.31.7
12811
Pavator categoria I
ora
11,1240
6,3000
70,081
4.1.31.8
12821
ora
3,6977
6,3000
23,296
4.1.31.9
19921
ora
9,0619
6,3000
57,090
4.1.31.10 3720
ora
3,0900
20,0000
61,800
4.1.31.11 5603
ora
0,2060
2,2000
0,453
4.1.32 2100969
mc
4.1.33 2100995
4.1.34 DB16B1
10,0000
Material:
Transport:
mc
11,2000
Material:
Transport:
mp
80,0000
Material:
Manopera:
Utilaj:
Transport:
225,0000
225,0000
0,0000
290,0000
290,0000
0,0000
1,4453
0,0204
0,5984
0,8265
0,0000
2 250,000
2 250,000
0,000
3 248,000
3 248,000
0,000
115,627
1,632
47,875
66,120
0,000
4.1.34.1
4.1.34.2
3421097
10111
Asfaltator categoria I
kg
ora
2,5500
1,632
Material:
0,6400
2,5500
1,632
Transport:
0,0000
0,000
6,3000
19,152
3,0400
Pagina 22/24
4.1.34.3
10121
ora
2,8792
6,3000
18,139
4.1.34.4
10131
ora
1,6800
6,3000
10,584
4.1.34.5
4005
ora
0,6960
95,0000
66,120
4.1.35 DZ13B1
310,9498
281,2550
0,9449
28,7500
0,0000
1 772,414
1 603,153
5,386
163,875
0,000
4.1.35.1
4.1.35.2
2100878
2200575
kg
0,3000
245,385
Material:
817,9500
0,3000
245,385
Transport:
0,0000
0,000
48,0000
53,626
48,0000
53,626
mc
1,1172
Material:
Transport:
4.1.35.3
2200745
Nisip concasare
tona
1,5048
Material:
Transport:
4.1.35.4
2201907
tona
1,6359
Material:
Transport:
4.1.35.5
4.1.35.6
2600206
6200951
kg
kg
0,0000
0,000
50,0000
75,240
50,0000
75,240
0,0000
0,000
45,0000
73,616
45,0000
73,616
0,0000
0,000
2,6000
1 090,752
Material:
2,6000
1 090,752
Transport:
0,0000
0,000
0,7449
64,535
Material:
0,7449
64,535
Transport:
0,0000
0,000
419,5200
86,6400
4.1.35.7
10111
Asfaltator categoria I
ora
0,5699
6,3000
3,591
4.1.35.8
10121
ora
0,2849
6,3000
1,795
4.1.35.9
3340
ora
0,2850
6,5000
1,853
4.1.35.10 3553
ora
0,0855
90,0000
7,695
4.1.35.11 4028
ora
0,2850
1,5000
0,428
4.1.35.12 4034
ora
0,5700
25,0000
14,250
4.1.35.13 4040
ora
0,2850
400,0000
114,000
4.1.35.14 7404
ora
0,2850
90,0000
25,650
4.1.36 CG01D1
mp
8,0000
Material:
Manopera:
Utilaj:
Transport:
2,7940
0,0000
2,3940
0,4000
0,0000
22,352
0,000
19,152
3,200
0,000
4.1.36.1
12611
Mozaicar categoria I
ora
1,2000
6,3000
7,560
4.1.36.2
12621
ora
1,2000
6,3000
7,560
4.1.36.3
19921
ora
0,6400
6,3000
4,032
4.1.36.4
7301
ora
0,1600
20,0000
3,200
4.1.37 2101145
mc
4.1.38 DD02B1
asim
0,4000
Material:
Transport:
mp
8,0000
Material:
Manopera:
Utilaj:
Transport:
210,0000
210,0000
0,0000
5,6752
0,0000
5,6699
0,0053
0,0000
84,000
84,000
0,000
45,402
0,000
45,359
0,042
0,000
4.1.38.1
12811
Pavator categoria I
ora
1,7600
6,3000
11,088
4.1.38.2
12821
ora
1,8400
6,3000
11,592
4.1.38.3
12831
ora
3,5999
6,3000
22,679
4.1.38.4
5603
ora
0,0192
2,2000
0,042
4.1.39 DE10A1
asim
126,0000
Material:
Manopera:
Utilaj:
Transport:
3,6917
0,0000
3,6917
0,0000
0,0000
465,159
0,000
465,159
0,000
0,000
4.1.39.1
12811
Pavator categoria I
ora
33,3900
6,3000
210,357
4.1.39.2
12821
ora
10,8360
6,3000
68,267
4.1.39.3
12831
ora
10,8360
6,3000
68,267
4.1.39.4
19621
ora
17,6400
6,3000
111,132
4.1.39.5
19921
ora
1,1327
6,3000
7,136
mc
6,3000
Material:
Transport:
tona
403,0000
Material:
225,0000
225,0000
0,0000
11,0000
0,0000
1 417,500
1 417,500
0,000
4 433,000
0,000
4.1.40 2100969
Pagina 23/24
Manopera:
Utilaj:
Transport:
4.1.41.1
8888908
4.1.42.1
30285
4.1.43.1
8888908
tona
tona
tona
0,0000
0,0000
11,0000
403,0000
11,0000
4 433,000
117,0000
Material:
Manopera:
Utilaj:
Transport:
10,2000
0,0000
0,0000
0,0000
10,2000
1 193,400
0,000
0,000
0,000
1 193,400
117,0000
10,2000
1 193,400
tona 1 504,0000
Material:
Manopera:
Utilaj:
Transport:
11,0000
0,0000
0,0000
0,0000
11,0000
16 544,000
0,000
0,000
0,000
16 544,000
11,0000
16 544,000
tona
1 504,0000
8 287,6803
2 483,7111
Cheltuieli directe
Alte cheltuieli directe
Coeficient
CAS
Sanatate
Somaj
Fond de risc
Fond de garantare
Concedii si indemnizatii
0,000
0,000
4 433,000
Valoare
15,8000%
5,2000%
0,5000%
0,2800%
0,2500%
0,8500%
Material
161 783,061
Manopera
52 212,386
Utilaj
40 995,952
Transport
39 550,400
Total
294 541,800
Material
0,000
0,000
0,000
0,000
0,000
0,000
Manopera
8 249,557
2 715,044
261,062
146,195
130,531
443,805
Utilaj
0,000
0,000
0,000
0,000
0,000
0,000
Transport
0,000
0,000
0,000
0,000
0,000
0,000
Total
8 249,557
2 715,044
261,062
146,195
130,531
443,805
Material
161 783,061
Manopera
64 158,580
Utilaj
40 995,952
Transport
39 550,400
Total
306 487,993
21 454,160
16 397,108
7,0000%
5,0000%
344 339,261
678 046,257
162 731,102
840 777,358
Pagina 24/24