Pag 1

OBIECTIV: REALIZARE NOD RUTIER AUTOSTRADA A3 KM 36+100 CU DJ101C LA GRUIU

Beneficiar: S.C. SEARCH CORPORATION S.R.L.
Proiectant: ________________________________________
Executant: ________________________________________

- lei -
F3cp - LISTA cu cantitati de lucrari pe categorii de lucrari

SECTIUNEA TEHNICA SECTIUNEA FINANCIARA

Pretul unitar
Manopera
Transport
Material
Utilaj TOTALUL
(exclusiv
Nr. Capitolul de lucrari U.M. Cantitatea (excl TVA)
(exclusiv TVA)
TVA)
- lei - - lei -
- lei -
0 1 2 3 4 7 5
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: DRUM
STADIUL FIZIC: TERASAMENTE
1 TSG02A1 Curatarea amplasamentului de frunze, 100 576.19 97.91 56,414.99
crengi,etc MP material: 0.00 0.00
manopera: 97.91 56,414.99
utilaj: 0.00 0.00
transport: 0.00 0.00
1 TRA01A15P TRANSPORTUL RUTIER AL TON 146.33 15.00 2,194.95
PAMINTULUI SAU MOLOZULUI CU A material: 0.00 0.00
AUTOBASCULANTA DIST.=15 KM
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 15.00 2,194.95
2 TSG02A1 Curatarea amplasamentului de tufisuri 100 287.62 97.91 28,160.89
[ 1] si arbusti MP material: 0.00 0.00
manopera: 97.91 28,160.89
utilaj: 0.00 0.00
transport: 0.00 0.00
2 TRA01A15P TRANSPORTUL RUTIER AL TON 71.90 15.00 1,078.50
PAMINTULUI SAU MOLOZULUI CU A material: 0.00 0.00
AUTOBASCULANTA DIST.=15 KM
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 15.00 1,078.50
3 C.4.B Taierea manuala a tufisurilor, arbustilor buc 100.00 440.75 44,074.56
si arborilor subtiri cu scoaterea material: 0.00 0.00
radacinilor
manopera: 440.75 44,074.56
utilaj: 0.00 0.00
transport: 0.00 0.00
4 OD11E PICHETAREA DETALIATA A KM 4.80 597.60 2,868.48
[ 1] DRUMULUI material: 300.00 1,440.00
manopera: 297.60 1,428.48
utilaj: 0.00 0.00
transport: 0.00 0.00
5 DG06B1 SPARG SI DESF BET CIM PE MC 260.00 114.32 29,723.30
[ 4] SUPRAF LIMIT PT POZARE CABL material: 0.00 0.00
COND POD GURI,SCURG IN ALEI
manopera: 50.29 13,076.54
FUND DRUM
utilaj: 64.03 16,646.76
transport: 0.00 0.00
 Pag 2
STADIUL FIZIC: TERASAMENTE
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: DRUM
STADIUL FIZIC: TERASAMENTE
5 TRA01A15P TRANSPORTUL RUTIER AL TON 624.00 15.00 9,360.00
PAMINTULUI SAU MOLOZULUI CU A material: 0.00 0.00
AUTOBASCULANTA DIST.=15 KM
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 15.00 9,360.00
6 TSC01B1 ASIMILAT-DECAPAREA SI MC 45,024.00 13.92 626,734.08
[ 3] DEPOZITAREA PAMANTULUI material: 0.00 0.00
VEGETAL
manopera: 0.00 0.00
utilaj: 13.92 626,734.08
transport: 0.00 0.00
6 TRA01A15P TRANSPORTUL RUTIER AL TON 170.00 15.00 2,550.00
PAMINTULUI SAU MOLOZULUI CU A material: 0.00 0.00
AUTOBASCULANTA DIST.=15 KM
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 15.00 2,550.00
7 TSC02B1 SAPATURA CU EXCAVAT.PE PNEURI 100 41.30 1,500.21 61,958.67
0,21-0,39 MC PAMINT UMIDIT.NATUR MC material: 0.00 0.00
DESC.DEP.TER.CAT. 2
manopera: 0.00 0.00
utilaj: 1,500.21 61,958.67
transport: 0.00 0.00
7 TRA01A15P TRANSPORTUL RUTIER AL TON 4,956.00 15.00 74,340.00
PAMINTULUI SAU MOLOZULUI CU A material: 0.00 0.00
AUTOBASCULANTA DIST.=15 KM
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 15.00 74,340.00
8 DA06B1 STRAT AGREG NAT CILINDRATE CU MC 12,150.00 102.20 1,241,771.37
[ 8] FUNC REZIST FILTRANTIZOLAT material: 62.00 753,300.00
AERISIRE SI ANTICAP CU ASTER
manopera: 10.97 133,326.87
MEC BALAST
utilaj: 29.23 355,144.50
transport: 0.00 0.00
8 TRA01A15 TRANSPORTUL RUTIER AL TON 19,440.00 15.00 291,600.00
MATERIALELOR, A material: 0.00 0.00
SEMIFABRICATELOR CU
manopera: 0.00 0.00
AUTOBASCULANTA PE DIST.= 15
KM. utilaj: 0.00 0.00
transport: 15.00 291,600.00
9 RCSA06B% Pamant vegetal pe taluzuri mc 7,220.00 16.89 121,946.52
material: 0.40 2,888.00
manopera: 15.18 109,582.27
utilaj: 1.31 9,476.25
transport: 0.00 0.00
10 TRA01A15 Transportul rutier al pamantului cu tona 8,664.00 15.00 129,960.00
autobasculanta pe dist.= 15 km. material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 15.00 129,960.00
11 RCSA06B% Pamant vegetal pe suprafete mc 1,240.00 16.89 20,943.72
orizontale, inlcusiv gropapa de material: 0.40 496.00
imprumut
manopera: 15.18 18,820.22
utilaj: 1.31 1,627.50
transport: 0.00 0.00
 Pag 3
STADIUL FIZIC: TERASAMENTE
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: DRUM
STADIUL FIZIC: TERASAMENTE
12 TRA01A15 Transportul rutier al pamantului cu tona 1,488.00 15.00 22,320.00
autobasculanta pe dist.= 15 km. material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 15.00 22,320.00
13 RCSA06B% Umplutura din groapa imprumut mc 89,360.00 26.44 2,362,866.06
(balastiera Balta Doamnei) material: 9.95 889,310.72
manopera: 15.18 1,356,270.34
utilaj: 1.31 117,285.00
transport: 0.00 0.00
14 TRA01A15 Transportul rutier al pamantului cu tona 107,232.00 15.00 1,608,480.00
autobasculanta pe dist.= 15 km. material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 15.00 1,608,480.00
procent material manopera utilaj transport total
Cheltuieli directe: 1,647,434.72 1,761,155.17 1,188,872.76 2,141,883.45 6,739,346.10
Recapitulatia: 4/4 Recap 2019: CAM 2,25
Alte cheltuieli directe:
Contributie 2.2500 % 0.00 39,625.99 0.00 0.00 39,625.99
asiguratorie pentru
munca (CAM)
Total inclusiv Cheltuieli 1,647,434.72 1,800,781.16 1,188,872.76 2,141,883.45 6,778,972.09
directe:
Cheltuieli indirecte 4.0000 % 65,897.39 72,031.25 47,554.91 85,675.34 271,158.88
Total inclusiv Cheltuieli 1,713,332.11 1,872,812.41 1,236,427.67 2,227,558.79 7,050,130.98
indirecte:
Profit 4.0000 % 68,533.28 74,912.50 49,457.11 89,102.35 282,005.24
Total inclusiv Beneficiu: 1,781,865.39 1,947,724.90 1,285,884.78 2,316,661.14 7,332,136.22
TOTAL GENERAL (fara TVA): 7,332,136.22
TVA: 19.00% 1,393,105.88
TOTAL GENERAL: 8,725,242.10
OBIECTUL: DRUM
STADIUL FIZIC: SUPRASTRUCTURA
1 DA06B1 STRAT AGREG NAT CILINDRATE CU MC 23,650.00 102.20 2,417,110.52
[ 8] FUNC REZIST FILTRANTIZOLAT material: 62.00 1,466,300.00
AERISIRE SI ANTICAP CU ASTER
manopera: 10.97 259,521.02
MEC BALAST
utilaj: 29.23 691,289.50
transport: 0.00 0.00
1 TRA01A15 TRANSPORTUL RUTIER AL TON 37,840.00 15.00 567,600.00
MATERIALELOR, A material: 0.00 0.00
SEMIFABRICATELOR CU
manopera: 0.00 0.00
AUTOBASCULANTA PE DIST.= 15
KM. utilaj: 0.00 0.00
transport: 15.00 567,600.00
2 DA11B1 STRAT DE PIATRA SPARTA mc 2,200.00 191.68 421,686.10
material: 140.00 308,000.00
manopera: 32.74 72,019.20
utilaj: 18.94 41,666.90
transport: 0.00 0.00
 Pag 4
STADIUL FIZIC: SUPRASTRUCTURA
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: DRUM
STADIUL FIZIC: SUPRASTRUCTURA
3 TRA01A50 TRANSPORTUL RUTIER AL tona 4,689.78 52.00 243,868.56
MATERIALELOR,SEMI material: 0.00 0.00
FABRICATELOR CU
manopera: 0.00 0.00
AUTOBASCULANTA PEDIST. 50 KM.
utilaj: 0.00 0.00
transport: 52.00 243,868.56
4 DA06A2 STRAT DIN NISIP mc 100.00 113.56 11,356.00
material: 70.00 7,000.00
manopera: 14.88 1,488.00
utilaj: 28.68 2,868.00
transport: 0.00 0.00
4 TRA01A15 TRANSPORTUL RUTIER AL TON 160.00 15.00 2,400.00
MATERIALELOR, A material: 0.00 0.00
SEMIFABRICATELOR CU
manopera: 0.00 0.00
AUTOBASCULANTA PE DIST.= 15
KM. utilaj: 0.00 0.00
transport: 15.00 2,400.00
5 DA07XB STRAT DIN AGREGATE NATURALE mc 5,380.00 382.45 2,057,580.95
STABILIZATE CU LIANTI material: 148.32 797,962.25
manopera: 38.06 204,779.16
utilaj: 196.07 1,054,839.55
transport: 0.00 0.00
5 TRA01A15 TRANSPORTUL RUTIER AL TON 11,836.00 15.00 177,540.00
MATERIALELOR, A material: 0.00 0.00
SEMIFABRICATELOR CU
manopera: 0.00 0.00
AUTOBASCULANTA PE DIST.= 15
KM. utilaj: 0.00 0.00
transport: 15.00 177,540.00
6 DB12B1 Strat din mixtura asfaltica AB31.5 tona 6,390.00 530.72 3,391,293.13
material: 450.62 2,879,438.80
manopera: 38.39 245,314.66
utilaj: 41.71 266,539.68
transport: 0.00 0.00
7 DB12B1+ Beton asfaltic deschis – strat de tona 5,470.00 500.72 2,738,931.84
legatura BAD22.4 material: 420.62 2,300,771.71
manopera: 38.39 209,995.49
utilaj: 41.71 228,164.64
transport: 0.00 0.00
8 DB12C% Strat de uzura din mixtura asfaltica mp 28,190.00 57.27 1,614,441.30
stabilizata – MAS– cu grosimea de 4 material: 44.82 1,263,566.01
cm
manopera: 5.36 151,008.19
utilaj: 7.09 199,867.10
transport: 0.00 0.00
9 DB12C# Strat de uzura tip – BA16– cu grosimea mp 11,710.00 48.81 571,565.10
de 4 cm material: 36.36 425,813.07
manopera: 5.36 62,728.13
utilaj: 7.09 83,023.90
transport: 0.00 0.00
10 DB02D+ Amorsare cu emulsie cationica cu 100 723.00 535.00 386,805.00
rupere rapida cu 0,6Kg/mp mp material: 449.90 325,279.30
manopera: 73.61 53,220.69
utilaj: 11.49 8,305.00
transport: 0.00 0.00
 Pag 5
STADIUL FIZIC: SUPRASTRUCTURA
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: DRUM
STADIUL FIZIC: SUPRASTRUCTURA
11 DB02D1 Amorsare cu emulsie cationica cu 100 364.00 670.00 243,880.00
rupere rapida cu 0,9Kg/mp mp material: 616.53 224,416.73
manopera: 44.85 16,323.61
utilaj: 8.63 3,139.66
transport: 0.00 0.00
12 RpDB37B% Decaparea imbracamintilor asfaltice de mp 3,460.00 9.00 31,140.00
pana la 3 cm grosime formate din: material: 0.00 0.00
imbracaminti semipermanente, astfalt
manopera: 9.00 31,140.00
turnat pe binder, covoare si mortare
asfaltice la rece; utilaj: 0.00 0.00
transport: 0.00 0.00
13 RpDB37B- Decaparea imbracamintilor asfaltice de mp 1,850.00 19.34 35,786.40
1% pana la 3 cm grosime formate din: material: 0.00 0.00
imbracaminti semipermanente, astfalt
manopera: 19.34 35,786.40
turnat pe binder, covoare si mortare
asfaltice la rece; pentru fiecare utilaj: 0.00 0.00
centimetru in plus fata de cei 3 transport: 0.00 0.00
14 DG05A1 Indepartarea structurii rutiere la mc 380.00 40.00 15,200.00
marginea partii carosabile existente material: 0.00 0.00
manopera: 40.00 15,200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
15 DG05XA Indepartarea structurii rutiere pe mc 1,650.00 47.00 77,550.00
intreaga suprafata a partii carosabile material: 0.00 0.00
existente
manopera: 47.00 77,550.00
utilaj: 0.00 0.00
transport: 0.00 0.00
16 DD04A01+ Geocompozit biodegradabil B2B mp 960.00 10.79 10,355.71
CONSPRODBIOFELT pt. protectie si material: 6.79 6,515.71
aparare taluzuri prin fixarea vegetatiei
manopera: 4.00 3,840.00
utilaj: 0.00 0.00
transport: 0.00 0.00
17 DB23G# Borduri pref.din beton pt.trotuare m 960.00 49.77 47,778.72
alei/spatii verzi, 10x 15cm, pe fundate- material: 29.77 28,578.72
beton de 10x 20cm
manopera: 20.00 19,200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
18 DE08XC Borduri pentru trotuare avind m 260.00 92.49 24,047.68
dimensiunile: 20x25 pe fundatii de material: 64.49 16,767.68
beton 35x25 cm
manopera: 28.00 7,280.00
utilaj: 0.00 0.00
transport: 0.00 0.00
19 DB02D# Pavaj cu mat.de pavaj cal.i - pavele mp 815.00 105.33 85,840.93
normale, asezate pe 1 strat de nisip material: 69.67 56,777.87
manopera: 35.00 28,525.00
utilaj: 0.66 538.06
transport: 0.00 0.00
20 DA14A+ Fundatie din beton de ciment la strazi mc 120.00 506.13 60,735.28
alei si platforme carosabile material: 392.16 47,059.42
manopera: 91.96 11,035.01
utilaj: 22.01 2,640.85
transport: 0.00 0.00
 Pag 6
STADIUL FIZIC: SUPRASTRUCTURA
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: DRUM
STADIUL FIZIC: SUPRASTRUCTURA
21 CZ0201A1 Mortar ciment M100 mc 30.00 381.19 11,435.68
material: 300.00 9,000.00
manopera: 15.48 464.26
utilaj: 65.71 1,971.42
transport: 0.00 0.00
procent material manopera utilaj transport total
Cheltuieli directe: 10,163,247.26 1,506,418.81 2,584,854.26 991,408.56 15,245,928.89
Recapitulatia: 4/4 Recap 2019: CAM 2,25
Alte cheltuieli directe:
Contributie 2.2500 % 0.00 33,894.42 0.00 0.00 33,894.42
asiguratorie pentru
munca (CAM)
Total inclusiv Cheltuieli 10,163,247.26 1,540,313.23 2,584,854.26 991,408.56 15,279,823.31
directe:
Cheltuieli indirecte 4.0000 % 406,529.89 61,612.53 103,394.17 39,656.34 611,192.93
Total inclusiv Cheltuieli 10,569,777.15 1,601,925.76 2,688,248.43 1,031,064.90 15,891,016.24
indirecte:
Profit 4.0000 % 422,791.09 64,077.03 107,529.94 41,242.60 635,640.65
Total inclusiv Beneficiu: 10,992,568.24 1,666,002.79 2,795,778.37 1,072,307.50 16,526,656.89
TOTAL GENERAL (fara TVA): 16,526,656.89
TVA: 19.00% 3,140,064.81
TOTAL GENERAL: 19,666,721.70
OBIECTUL: DRUM
STADIUL FIZIC: SCURGEREA APELOR
1 RLE2ICN30 Dezafectare santuri existente m 1,810.00 19.05 34,473.98
A material: 0.00 0.00
manopera: 19.05 34,473.98
utilaj: 0.00 0.00
transport: 0.00 0.00
2 CR34B# Rigole acostament din beton 60 cm m 985.00 101.65 100,123.46
material: 61.47 60,550.10
manopera: 40.18 39,573.36
utilaj: 0.00 0.00
transport: 0.00 0.00
3 RCSU06B# Santuri noi pavate cu elemente m 5,450.00 151.47 825,527.03
prefabricate din beton pe substrat de material: 113.19 616,869.15
nisip
manopera: 38.00 207,100.00
utilaj: 0.29 1,557.88
transport: 0.00 0.00
4 M.1.A Decolmatarea canalelor...decolmatat mc 4,900.00 100.00 490,000.00
canale material: 0.00 0.00
manopera: 100.00 490,000.00
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Cheltuieli directe: 677,419.25 771,147.34 1,557.88 0.00 1,450,124.47
 Pag 7
STADIUL FIZIC: SCURGEREA APELOR
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: DRUM
STADIUL FIZIC: SCURGEREA APELOR
Recapitulatia: 4/4 Recap 2019: CAM 2,25
Alte cheltuieli directe:
Contributie 2.2500 % 0.00 17,350.82 0.00 0.00 17,350.82
asiguratorie pentru
munca (CAM)
Total inclusiv Cheltuieli 677,419.25 788,498.16 1,557.88 0.00 1,467,475.29
directe:
Cheltuieli indirecte 4.0000 % 27,096.77 31,539.93 62.32 0.00 58,699.01
Total inclusiv Cheltuieli 704,516.02 820,038.09 1,620.20 0.00 1,526,174.30
indirecte:
Profit 4.0000 % 28,180.64 32,801.52 64.81 0.00 61,046.97
Total inclusiv Beneficiu: 732,696.66 852,839.61 1,685.01 0.00 1,587,221.27
TOTAL GENERAL (fara TVA): 1,587,221.27
TVA: 19.00% 301,572.04
TOTAL GENERAL: 1,888,793.31
OBIECTUL: DRUM
STADIUL FIZIC: RELOCARI DRUMURI LOCALE
1 TSC01B1 ASIMILAT-DECAPAREA SI MC 1,000.00 13.92 13,920.00
[ 3] DEPOZITAREA PAMANTULUI material: 0.00 0.00
VEGETAL
manopera: 0.00 0.00
utilaj: 13.92 13,920.00
transport: 0.00 0.00
1 TRA01A15P TRANSPORTUL RUTIER AL TON 1,200.00 15.00 18,000.00
PAMINTULUI SAU MOLOZULUI CU A material: 0.00 0.00
AUTOBASCULANTA DIST.=15 KM
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 15.00 18,000.00
2 RCSA06B% Umpluturi cu pamant din deblee sau mc 1,900.00 26.44 50,239.99
groapa de imprumut material: 9.95 18,908.80
manopera: 15.18 28,837.44
utilaj: 1.31 2,493.75
transport: 0.00 0.00
3 TRA01A15 Transportul rutier al pamantului cu tona 1,440.00 15.00 21,600.00
autobasculanta pe dist.= 15 km. material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 15.00 21,600.00
4 DA06B1 STRAT AGREG NAT CILINDRATE CU MC 670.00 102.20 68,476.28
[ 8] FUNC REZIST FILTRANTIZOLAT material: 62.00 41,540.00
AERISIRE SI ANTICAP CU ASTER
manopera: 10.97 7,352.18
MEC BALAST
utilaj: 29.23 19,584.10
transport: 0.00 0.00
4 TRA01A15 TRANSPORTUL RUTIER AL TON 1,072.00 15.00 16,080.00
MATERIALELOR, A material: 0.00 0.00
SEMIFABRICATELOR CU
manopera: 0.00 0.00
AUTOBASCULANTA PE DIST.= 15
KM. utilaj: 0.00 0.00
transport: 15.00 16,080.00
5 DA11B1 STRAT DE PIATRA SPARTA mc 950.00 191.68 182,091.73
material: 140.00 133,000.00
manopera: 32.74 31,099.20
utilaj: 18.94 17,992.53
transport: 0.00 0.00
 Pag 8
STADIUL FIZIC: RELOCARI DRUMURI LOCALE
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: DRUM
STADIUL FIZIC: RELOCARI DRUMURI LOCALE
6 TRA01A50 TRANSPORTUL RUTIER AL tona 1,710.00 52.00 88,920.00
MATERIALELOR,SEMI material: 0.00 0.00
FABRICATELOR CU
manopera: 0.00 0.00
AUTOBASCULANTA PEDIST. 50 KM.
utilaj: 0.00 0.00
transport: 52.00 88,920.00
procent material manopera utilaj transport total
Cheltuieli directe: 193,448.80 67,288.82 53,990.38 144,600.00 459,328.00
Recapitulatia: 4/4 Recap 2019: CAM 2,25
Alte cheltuieli directe:
Contributie 2.2500 % 0.00 1,514.00 0.00 0.00 1,514.00
asiguratorie pentru
munca (CAM)
Total inclusiv Cheltuieli 193,448.80 68,802.82 53,990.38 144,600.00 460,841.99
directe:
Cheltuieli indirecte 4.0000 % 7,737.95 2,752.11 2,159.62 5,784.00 18,433.68
Total inclusiv Cheltuieli 201,186.75 71,554.93 56,149.99 150,384.00 479,275.67
indirecte:
Profit 4.0000 % 8,047.47 2,862.20 2,246.00 6,015.36 19,171.03
Total inclusiv Beneficiu: 209,234.22 74,417.13 58,395.99 156,399.36 498,446.70
TOTAL GENERAL (fara TVA): 498,446.70
TVA: 19.00% 94,704.87
TOTAL GENERAL: 593,151.57
OBIECTUL: DRUM
STADIUL FIZIC: PODETE
1 C9 Timpan prefabricat tip T2 buc 10.00 0.00 0.00
material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2 C22 Aripa prefabricata podet A3, C35/45 buc 12.00 0.00 0.00
material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3 C21 Aripa prefabricata podet A0, C35/45 buc 4.00 0.00 0.00
material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4 C20 Aripa prefabricata podet A1, C35/45 buc 16.00 0.00 0.00
material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5 C7b Element prefabricat podet C2', C35/45 buc 39.00 0.00 0.00
material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 9
STADIUL FIZIC: PODETE
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: DRUM
STADIUL FIZIC: PODETE
6 C7c Element prefabricat podet C2'', C35/45 buc 7.00 0.00 0.00
material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
7 C25 Element prefabricat podet tip L2, buc 130.00 0.00 0.00
C35/45 material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
8 C1b Tuburi PREMO DN 1000 mm m 60.00 0.00 0.00
material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
9 20019285 Beton C30/37 mc 10.00 400.00 4,000.00
material: 400.00 4,000.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
in camera cadere
10 20019266 Beton C35/45 mc 10.00 520.00 5,200.00
material: 520.00 5,200.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
in elevatii monolite
11 20019251 Beton C25/30 in fundatii mc 500.00 390.00 195,000.00
material: 390.00 195,000.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
in fundatii
12 DD17B% Scarificare si stabilizare cu lianti mc 250.00 104.30 26,075.00
hidraulici (2% - 5%) material: 78.44 19,610.00
manopera: 0.00 0.00
utilaj: 25.86 6,465.00
transport: 0.00 0.00
13 CZ0301E1 CONFECT ARMAT PT PERETI GRINZI kg 1,000.00 4.13 4,125.89
STILPI LA CONST OBIS IN ATELIERE material: 3.91 3,910.39
CENTRALIZATE Bst 500
manopera: 0.22 215.51
utilaj: 0.00 0.00
transport: 0.00 0.00
14 20019285 Beton C30/37 mc 180.00 400.00 72,000.00
material: 400.00 72,000.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
pereu
 Pag 10
STADIUL FIZIC: PODETE
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: DRUM
STADIUL FIZIC: PODETE
15 W1M30XA Podete din tabla zincata ondulata m 36.00 0.00 0.00
L=5m H= 3m material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
16 L1C51A1 Dale prefabricate D5 buc 130.00 1,870.30 243,138.48
material: 1,766.88 229,694.40
manopera: 103.42 13,444.08
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Cheltuieli directe: 529,414.79 13,659.59 6,465.00 0.00 549,539.37
Recapitulatia: 4/4 Recap 2019: CAM 2,25
Alte cheltuieli directe:
Contributie 2.2500 % 0.00 307.34 0.00 0.00 307.34
asiguratorie pentru
munca (CAM)
Total inclusiv Cheltuieli 529,414.79 13,966.93 6,465.00 0.00 549,846.71
directe:
Cheltuieli indirecte 4.0000 % 21,176.59 558.68 258.60 0.00 21,993.87
Total inclusiv Cheltuieli 550,591.38 14,525.60 6,723.60 0.00 571,840.58
indirecte:
Profit 4.0000 % 22,023.66 581.02 268.94 0.00 22,873.62
Total inclusiv Beneficiu: 572,615.03 15,106.63 6,992.54 0.00 594,714.20
TOTAL GENERAL (fara TVA): 594,714.20
TVA: 19.00% 112,995.70
TOTAL GENERAL: 707,709.90
OBIECTUL: DRUM
STADIUL FIZIC: SIGURANTA CIRCULATIEI
1 RpDE07A% Parapet metalic H1 W3 m 1,050.00 274.58 288,312.26
material: 228.19 239,598.98
manopera: 33.03 34,685.28
utilaj: 13.36 14,028.00
transport: 0.00 0.00
2 RpDE07B% Parapet metalic H2 W3 m 230.00 331.51 76,248.24
material: 280.36 64,482.54
manopera: 37.80 8,692.90
utilaj: 13.36 3,072.80
transport: 0.00 0.00
3 RpDE07C% Parapet metalic H3 W3 m 4,887.00 467.40 2,284,179.97
material: 394.68 1,928,820.79
manopera: 52.68 257,423.70
utilaj: 20.04 97,935.48
transport: 0.00 0.00
4 RpDE07E% Parapet metalic H4B W3 m 100.00 227.97 22,797.00
material: 192.19 19,218.65
manopera: 35.71 3,571.20
utilaj: 0.07 7.15
transport: 0.00 0.00
 Pag 11
STADIUL FIZIC: SIGURANTA CIRCULATIEI
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: DRUM
STADIUL FIZIC: SIGURANTA CIRCULATIEI
5 EQ1f Dispozitiv antisoc buc 2.00 0.00 0.00
material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
6 CMj23D01 Demolare parapete metalic ml 2,050.00 5.95 12,201.60
material: 0.00 0.00
manopera: 5.95 12,201.60
utilaj: 0.00 0.00
transport: 0.00 0.00
7 DF19A1 Indicatoare rutiere cu suprafata < 2mp buc 265.00 166.46 44,112.54
material: 153.37 40,642.52
manopera: 13.09 3,470.02
utilaj: 0.00 0.00
transport: 0.00 0.00
8 DF19A1 Indicatoare rutiere cu suprafata > 2mp buc 32.00 266.46 8,526.80
material: 253.37 8,107.78
manopera: 13.09 419.02
utilaj: 0.00 0.00
transport: 0.00 0.00
9 DF16A1 Marcajul longitudinal cu efect rezonator km 9.80 3,500.00 34,300.00
material: 3,130.83 30,682.16
manopera: 230.26 2,256.56
utilaj: 138.91 1,361.28
transport: 0.00 0.00
10 DF09XA Marcaj longitudinal km 4.90 3,500.00 17,150.00
material: 3,184.10 15,602.09
manopera: 190.25 932.25
utilaj: 125.65 615.66
transport: 0.00 0.00
11 DF17A1 Marcaje transversale mp 3,500.00 46.71 163,496.62
material: 22.56 78,970.78
manopera: 14.28 49,996.80
utilaj: 9.87 34,529.04
transport: 0.00 0.00
12 ATD30A Console metalice zincate termic buc 9.00 120.02 1,080.19
material: 98.00 882.00
manopera: 22.02 198.19
utilaj: 0.00 0.00
transport: 0.00 0.00
13 EQ355 Portaluri buc 2.00 0.00 0.00
material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
14 EQ358 Butoni reflectorizanti buc 800.00 0.00 0.00
material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 12
STADIUL FIZIC: SIGURANTA CIRCULATIEI
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: DRUM
STADIUL FIZIC: SIGURANTA CIRCULATIEI
15 EQ360 Benzi rezonatoare mp 120.00 0.00 0.00
material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Cheltuieli directe: 2,427,008.28 373,847.51 151,549.42 0.00 2,952,405.21
Recapitulatia: 4/4 Recap 2019: CAM 2,25
Alte cheltuieli directe:
Contributie 2.2500 % 0.00 8,411.57 0.00 0.00 8,411.57
asiguratorie pentru
munca (CAM)
Total inclusiv Cheltuieli 2,427,008.28 382,259.08 151,549.42 0.00 2,960,816.78
directe:
Cheltuieli indirecte 4.0000 % 97,080.33 15,290.36 6,061.98 0.00 118,432.67
Total inclusiv Cheltuieli 2,524,088.61 397,549.44 157,611.39 0.00 3,079,249.45
indirecte:
Profit 4.0000 % 100,963.54 15,901.98 6,304.46 0.00 123,169.98
Total inclusiv Beneficiu: 2,625,052.16 413,451.42 163,915.85 0.00 3,202,419.43
TOTAL GENERAL (fara TVA): 3,202,419.43
TVA: 19.00% 608,459.69
TOTAL GENERAL: 3,810,879.12
OBIECTUL: CONSOLIDARI
STADIUL FIZIC: LUCRARI CONSOLIDARI TERASAMENTE
12 DD17B% Scarificare si stabilizare cu lianti mc 22,400.00 104.30 2,336,320.00
hidraulici (2% - 5%) material: 78.44 1,757,056.00
manopera: 0.00 0.00
utilaj: 25.86 579,264.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Cheltuieli directe: 1,757,056.00 0.00 579,264.00 0.00 2,336,320.00
Recapitulatia: 4/4 Recap 2019: CAM 2,25
Alte cheltuieli directe:
Contributie 2.2500 % 0.00 0.00 0.00 0.00 0.00
asiguratorie pentru
munca (CAM)
Total inclusiv Cheltuieli 1,757,056.00 0.00 579,264.00 0.00 2,336,320.00
directe:
Cheltuieli indirecte 4.0000 % 70,282.24 0.00 23,170.56 0.00 93,452.80
Total inclusiv Cheltuieli 1,827,338.24 0.00 602,434.56 0.00 2,429,772.80
indirecte:
Profit 4.0000 % 73,093.53 0.00 24,097.38 0.00 97,190.91
Total inclusiv Beneficiu: 1,900,431.77 0.00 626,531.94 0.00 2,526,963.71
TOTAL GENERAL (fara TVA): 2,526,963.71
TVA: 19.00% 480,123.10
TOTAL GENERAL: 3,007,086.82
OBIECTUL: MEDIU
STADIUL FIZIC: Deviz
D11f Bazin de retentie tip 1 buc 3.00 0.00 0.00
material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 13
STADIUL FIZIC: Deviz
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: MEDIU
STADIUL FIZIC: Deviz
D11f Bazin de retentie tip 2 buc 2.00 0.00 0.00
material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
D11a+D11g Bazin decantor+separator tip 1 buc 3.00 0.00 0.00
material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
D11b+D11h Bazin decantor+separator tip 2 buc 3.00 0.00 0.00
material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
D11c+D11i Bazin decantor+separator tip 3 buc 2.00 0.00 0.00
material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
D11d+D11j Bazin decantor+separator tip 4 buc 1.00 0.00 0.00
material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
EQ4c Demolare imprejmuire m 1,990.00 0.00 0.00
material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
EQ5a Imprejmuire m 4,630.00 0.00 0.00
material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
EQ 354c Demolare panouri antifonice m 281.00 0.00 0.00
material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
EQ354a Panouri antifonice (H=3m) mp 281.00 0.00 0.00
material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Cheltuieli directe: 0.00 0.00 0.00 0.00 0.00
 Pag 14
STADIUL FIZIC: Deviz
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: MEDIU
STADIUL FIZIC: Deviz
Recapitulatia: 4/4 Recap 2019: CAM 2,25
Alte cheltuieli directe:
Contributie 2.2500 % 0.00 0.00 0.00 0.00 0.00
asiguratorie pentru
munca (CAM)
Total inclusiv Cheltuieli 0.00 0.00 0.00 0.00 0.00
directe:
Cheltuieli indirecte 4.0000 % 0.00 0.00 0.00 0.00 0.00
Total inclusiv Cheltuieli 0.00 0.00 0.00 0.00 0.00
indirecte:
Profit 4.0000 % 0.00 0.00 0.00 0.00 0.00
Total inclusiv Beneficiu: 0.00 0.00 0.00 0.00 0.00
TOTAL GENERAL (fara TVA): 0.00
TVA: 19.00% 0.00
TOTAL GENERAL: 0.00
OBIECTUL: PEISAGISTICA
STADIUL FIZIC: LUCRARI MEDIU
1 NLST04 GAZON(SAPATURA,UMPLUTURA CU MP 1,900.00 75.39 143,234.71
[ 1] PAMANT VEGETAL,INSAMANTARE material: 58.70 111,524.05
GAZON,UDARE)
manopera: 14.88 28,272.00
utilaj: 1.81 3,438.66
transport: 0.00 0.00
1 TRA01A15P TRANSPORTUL RUTIER AL TON 54.80 15.00 822.00
PAMINTULUI SAU MOLOZULUI CU A material: 0.00 0.00
AUTOBASCULANTA DIST.=15 KM
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 15.00 822.00
2 DA27A# Plantare arbori buc 56.00 53.36 2,988.16
material: 0.09 4.85
manopera: 50.67 2,837.32
utilaj: 2.61 146.00
transport: 0.00 0.00
3 7202889 Acer tataricum buc 4.00 0.00 0.00
material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4 7201201 Acer platanoides buc 2.00 0.00 0.00
material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5 7203704 Acer saccharinum buc 4.00 0.00 0.00
material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
6 7203077 Juniperus horizontalis buc 32.00 0.00 0.00
material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 15
STADIUL FIZIC: LUCRARI MEDIU
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: PEISAGISTICA
STADIUL FIZIC: LUCRARI MEDIU
7 7201330 Cornus alba buc 14.00 0.00 0.00
material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
8 DA27A# Plantare arbusti m 26.00 53.36 1,387.36
material: 0.09 2.25
manopera: 50.67 1,317.33
utilaj: 2.61 67.79
transport: 0.00 0.00
9 7202889 Ligustrum vulgare m 12.00 0.00 0.00
material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
10 7201201 Tamarix ramosissima m 14.00 0.00 0.00
material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Cheltuieli directe: 111,531.15 32,426.64 3,652.44 822.00 148,432.23
Recapitulatia: 4/4 Recap 2019: CAM 2,25
Alte cheltuieli directe:
Contributie 2.2500 % 0.00 729.60 0.00 0.00 729.60
asiguratorie pentru
munca (CAM)
Total inclusiv Cheltuieli 111,531.15 33,156.24 3,652.44 822.00 149,161.83
directe:
Cheltuieli indirecte 4.0000 % 4,461.25 1,326.25 146.10 32.88 5,966.47
Total inclusiv Cheltuieli 115,992.39 34,482.49 3,798.54 854.88 155,128.31
indirecte:
Profit 4.0000 % 4,639.70 1,379.30 151.94 34.20 6,205.13
Total inclusiv Beneficiu: 120,632.09 35,861.79 3,950.48 889.08 161,333.44
TOTAL GENERAL (fara TVA): 161,333.44
TVA: 19.00% 30,653.35
TOTAL GENERAL: 191,986.79
OBIECTUL: PODURI
STADIUL FIZIC: Pasaj pe DJ 101C peste A3 la km 36+700 -solutia 1-reabilitare cale
1 SUPRASTRUCTURA
1.1 DG04B1 DESFACEREA DE BORDURI DE M 159.00 15.00 2,385.00
[ 2] PIATRA SAU DE BETON material: 0.00 0.00
ORICEDIMENSIUNE ASEZATA PE
manopera: 15.00 2,385.00
BETON
utilaj: 0.00 0.00
transport: 0.00 0.00
1.2 DG05XA Indepartarea structurii rutiere pe mc 25.00 47.00 1,175.00
intreaga suprafata a partii carosabile material: 0.00 0.00
existente
manopera: 47.00 1,175.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 16
STADIUL FIZIC: Pasaj pe DJ 101C peste A3 la km 36+700 -solutia 1-reabilitare cale
0 1 2 3 4 7 5
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: PODURI
STADIUL FIZIC: Pasaj pe DJ 101C peste A3 la km 36+700 -solutia 1-reabilitare cale
1.3 DB08A% Desfacere rosturi dilatatie m 23.00 6.50 149.50
material: 0.00 0.00
manopera: 6.50 149.50
utilaj: 0.00 0.00
transport: 0.00 0.00
1.4 CF37A+ Corectarea suprafetelor de beton cu mp 40.00 69.86 2,794.56
mortare speciale(grosime medie material: 57.96 2,318.40
0,50cm)
manopera: 11.90 476.16
utilaj: 0.00 0.00
transport: 0.00 0.00
1.5 IzAco06A Protectie anticoroziva a betonului din mp 3,360.00 85.94 288,754.70
suprastructura material: 65.70 220,759.06
manopera: 20.24 67,995.65
utilaj: 0.00 0.00
transport: 0.00 0.00
2 CALE TROTUAR PARAPET
2.1 DB12C% Strat de uzura din mixtura asfaltica mp 620.00 57.27 35,507.40
stabilizata – MAS– cu grosimea de 4 material: 44.82 27,790.38
cm
manopera: 5.36 3,321.22
utilaj: 7.09 4,395.80
transport: 0.00 0.00
2.2 IFA07A1 Dispozitive de acoperire a rosturilor de m 23.00 78.04 1,794.89
dilatare material: 76.61 1,762.03
manopera: 1.43 32.86
utilaj: 0.00 0.00
transport: 0.00 0.00
2.3 DE08XC ASIMILAT Borduri de granit 20x25 m 260.00 371.57 96,607.16
material: 340.72 88,588.24
manopera: 28.00 7,280.00
utilaj: 2.84 738.92
transport: 0.00 0.00
2.4 SR14a Reabilitare parapet pietonal existent m 170.00 0.00 0.00
material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.5 SR14b Reabilitare parapete Directional m 159.00 0.00 0.00
existent material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.6 SR14C Reabilitare panouri protectieH=2.50m m 85.00 0.00 0.00
( curatare-vopsire) material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3 RACORDARE CU TERASAMENTELE
 Pag 17
STADIUL FIZIC: Pasaj pe DJ 101C peste A3 la km 36+700 -solutia 1-reabilitare cale
0 1 2 3 4 7 5
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: PODURI
STADIUL FIZIC: Pasaj pe DJ 101C peste A3 la km 36+700 -solutia 1-reabilitare cale
3.1 ACD26A% Curatare sfert con , etansare rosturi mp 1,000.00 84.65 84,647.38
material: 18.72 18,722.76
manopera: 65.71 65,710.00
utilaj: 0.21 214.62
transport: 0.00 0.00
procent material manopera utilaj transport total
Cheltuieli directe: 359,940.87 148,525.38 5,349.34 0.00 513,815.59
Recapitulatia: 4/4 Recap 2019: CAM 2,25
Alte cheltuieli directe:
Contributie 2.2500 % 0.00 3,341.82 0.00 0.00 3,341.82
asiguratorie pentru
munca (CAM)
Total inclusiv Cheltuieli 359,940.87 151,867.20 5,349.34 0.00 517,157.41
directe:
Cheltuieli indirecte 4.0000 % 14,397.63 6,074.69 213.97 0.00 20,686.30
Total inclusiv Cheltuieli 374,338.50 157,941.89 5,563.31 0.00 537,843.70
indirecte:
Profit 4.0000 % 14,973.54 6,317.68 222.53 0.00 21,513.75
Total inclusiv Beneficiu: 389,312.04 164,259.56 5,785.85 0.00 559,357.45
TOTAL GENERAL (fara TVA): 559,357.45
TVA: 19.00% 106,277.92
TOTAL GENERAL: 665,635.37
OBIECTUL: ILUMINAT
STADIUL FIZIC: Deviz
1 W2F02A# Corp de iluminat public montat cu buc 190.00 102.79 19,530.48
autotelescop pe stalp din otel, ridicat pe material: 0.00 0.00
pozitie - montare
manopera: 28.39 5,394.48
utilaj: 74.40 14,136.00
transport: 0.00 0.00
2 5104001 corp LED stradal max.50W + buc 37.00 402.15 14,879.55
unit.cda /b material: 402.15 14,879.55
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3 5104034 corp LED stradal max.60W + buc 40.00 520.10 20,804.00
unit.cda /b material: 520.10 20,804.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4 5104035 corp LED stradal max.70W + buc 16.00 550.29 8,804.64
unit.cda /b material: 550.29 8,804.64
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5 5104036 corp LED stradal max.150W + buc 76.00 536.20 40,751.20
unit.cda /b material: 536.20 40,751.20
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 18
STADIUL FIZIC: Deviz
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: ILUMINAT
STADIUL FIZIC: Deviz
6 5104038 corp LED stradal max.170W + buc 21.00 615.18 12,918.78
unit.cda /b material: 615.18 12,918.78
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
7 TCC10XA Unitate senzori de comanda (trafic, buc 15.00 5,569.46 83,541.87
lumina) - procurare si montare material: 109.46 1,641.87
manopera: 5,460.00 81,900.00
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Cheltuieli directe: 99,800.04 87,294.48 14,136.00 0.00 201,230.52
Recapitulatia: 4/4 Recap 2019: CAM 2,25
Alte cheltuieli directe:
Contributie 2.2500 % 0.00 1,964.13 0.00 0.00 1,964.13
asiguratorie pentru
munca (CAM)
Total inclusiv Cheltuieli 99,800.04 89,258.61 14,136.00 0.00 203,194.65
directe:
Cheltuieli indirecte 4.0000 % 3,992.00 3,570.34 565.44 0.00 8,127.79
Total inclusiv Cheltuieli 103,792.04 92,828.95 14,701.44 0.00 211,322.43
indirecte:
Profit 4.0000 % 4,151.68 3,713.16 588.06 0.00 8,452.90
Total inclusiv Beneficiu: 107,943.72 96,542.11 15,289.50 0.00 219,775.33
TOTAL GENERAL (fara TVA): 219,775.33
TVA: 19.00% 41,757.31
TOTAL GENERAL: 261,532.64
OBIECTUL: APA
STADIUL FIZIC: Retea apa l sant=0.8m; hsant=1.5m; L=393m
1 Retea apa l sant=0.8m; hsant=1.5m; L=393m
1.1 TSE05C1 Nivelarea cu autogreder de pana la 175 100 23.58 112.32 2,648.51
CP a suprafetei terenului natural si a mp material: 0.00 0.00
platformelor de terasamente,prin
manopera: 0.00 0.00
taierea damburilor si deplasarea in
goluri a pamantului sapat in:...teren utilaj: 112.32 2,648.51
catg.3 transport: 0.00 0.00
1.2 TSC02D1 Sapatura mecanica cu excavator pe 100 471.60 1,750.00 825,300.00
pneuri de 0.21-0.39 mc,cu comanda mc material: 0.00 0.00
hidraulica,in :...pamant cu umiditate
manopera: 0.00 0.00
naturala descarcare auto in teren catg
2 utilaj: 1,750.00 825,300.00
transport: 0.00 0.00
1.3 TSA04F1 Sapatura manuala de pamant in spatii mc 94.32 137.80 12,996.85
limitate,avand sub 1 m latime si material: 6.26 590.07
maximum 4.50 m adancime,executata
manopera: 131.54 12,406.78
cu sprijiniri,cu evacuare manuala,la
fundatii,canale,drumuri etc...in pamant utilaj: 0.00 0.00
cu umiditate naturala adancimea transport: 0.00 0.00
sapaturii 1,5-
1.4 TSF02C1 S prijiniri de maluri,cu dulapi de fag mp 1,179.00 42.15 49,689.03
asezati orizontal,la sapaturi executate material: 18.34 21,619.40
in spatii limitate,avand latimea de 1.51-
manopera: 23.81 28,069.63
2.50 m intre maluri...adancimea
sapaturii de2.01-2 m interspatii intre utilaj: 0.00 0.00
dulapi de 0.00-20 m transport: 0.00 0.00
 Pag 19
STADIUL FIZIC: Retea apa l sant=0.8m; hsant=1.5m; L=393m
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: APA
STADIUL FIZIC: Retea apa l sant=0.8m; hsant=1.5m; L=393m
1.5 TRA01A30 Transportul rutier tona 441.00 30.00 13,230.00
al...materialelor,semifabricatelor cu material: 0.00 0.00
autobasculanta pe dist.= 30 km.
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 30.00 13,230.00
1.6 TRA02A50 Transportul rutier al tona 0.50 52.00 26.00
materialelor,semifabricatelor cu material: 0.00 0.00
autocamionul pe dist.= ...50 km.
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 52.00 26.00
1.7 ACF11E% Spalarea conductelor de apa potabila m 61.00 18.58 1,133.43
dupa montare si imbinare, inaintea material: 0.80 48.80
receptiei pentru tevi din PVC, fonta,
manopera: 2.38 145.23
azbociment, polietilena, etc 125mm
utilaj: 15.40 939.40
transport: 0.00 0.00
1.8 ACF11E% Spalarea conductelor de apa potabila m 332.00 18.58 6,168.83
dupa montare si imbinare, inaintea material: 0.80 265.60
receptiei pentru tevi din PVC, fonta,
manopera: 2.38 790.43
azbociment, polietilena, etc 180 mm
utilaj: 15.40 5,112.80
transport: 0.00 0.00
1.9 ACF03A% Umpluturi in santuri la conductele de mc 116.79 79.65 9,302.74
alimentare cu apa sau canalizare, ca material: 61.50 7,182.59
substrat, strat de protectie, strat de
manopera: 18.15 2,120.16
izolare sau strat filtrant la tuburile de
drenaj, executate cu: nisip utilaj: 0.00 0.00
transport: 0.00 0.00
1.10 TSD04B1 Compactarea cu maiul de mana a mc 281.61 22.72 6,398.18
umpluturilor executate in sapaturi material: 0.40 112.64
orizontale sau inclinate la 1/4,inclusiv
manopera: 22.32 6,285.54
udarea fiecarui strat de pamant in
parte,avand :...10 cm grosime pamant utilaj: 0.00 0.00
i transport: 0.00 0.00
1.11 TSD01C1 Imprastierea cu lopata a pamant. mc 281.61 12.80 3,603.71
afinat,strat uniform 10-30cm. gros cu material: 0.00 0.00
sfarim. bulg. teren...pamant coeziv
manopera: 12.80 3,603.71
utilaj: 0.00 0.00
transport: 0.00 0.00
1.12 ACA11C% Montarea in pamant a tevilor din m 61.00 285.68 17,426.30
polietilena de presiune, de inalta material: 44.12 2,691.09
densitate, densitate alimentarilor cu
manopera: 39.58 2,414.43
apa, asamblate prin metoda de sudare
mecanica, cu manson de polietilena, cu utilaj: 201.98 12,320.78
flanse, conform normativului I-6-PE, transport: 0.00 0.00
1.13 ACA11D% Montarea in pamant a tevilor din m 332.00 339.41 112,683.39
polietilena de presiune, de inalta material: 77.35 25,679.47
densitate, densitate alimentarilor cu
manopera: 52.08 17,290.56
apa, asamblate prin metoda de sudare
mecanica, cu manson de polietilena, cu utilaj: 209.98 69,713.36
flanse, conform normativului I-6-PE, transport: 0.00 0.00
1.14 DF26A1 Montare banda avertizoare cu 2 fire m 393.00 10.39 4,084.31
cupru de 1kV pe tot traseul conductei material: 9.50 3,733.44
manopera: 0.89 350.87
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 20
STADIUL FIZIC: Retea apa l sant=0.8m; hsant=1.5m; L=393m
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: APA
STADIUL FIZIC: Retea apa l sant=0.8m; hsant=1.5m; L=393m
1.15 DA06B1 STRAT AGREG NAT CILINDRATE CU MC 62.88 102.20 6,426.55
[ 8] FUNC REZIST FILTRANTIZOLAT material: 62.00 3,898.56
AERISIRE SI ANTICAP CU ASTER
manopera: 10.97 690.01
MEC BALAST
utilaj: 29.23 1,837.98
transport: 0.00 0.00
1.16 TSA24A1 Epuizarea mecanica a apelor din ora 16.00 112.00 1,792.00
sapaturi,in teren cu infiltratii puternice material: 0.00 0.00
de apa,executate cu:...motopompa de
manopera: 0.00 0.00
apa 6.6-12 Kw (9-16 CP)
utilaj: 112.00 1,792.00
transport: 0.00 0.00
1.17 ACF06A% Sustineri din lemn, pentru cabluri sau m 40.00 118.81 4,752.21
conducte in functiune, intalnite in material: 57.80 2,311.89
sapatura, de categoria: grele
manopera: 53.57 2,142.72
utilaj: 7.44 297.60
transport: 0.00 0.00
1.18 ACA37B% Inchiderea capetelor la conductele din buc 2.00 56.51 113.03
PVC sau poliesteri, pentru efectuarea material: 13.66 27.32
probei de etanseitate la presiune,
manopera: 42.85 85.71
avand diametrul de: 125-170mm
utilaj: 0.00 0.00
transport: 0.00 0.00
1.19 ACA37C% Inchiderea capetelor la conductele din buc 4.00 70.98 283.91
PVC sau poliesteri, pentru efectuarea material: 16.81 67.26
probei de etanseitate la presiune,
manopera: 54.16 216.65
avand diametrul de: 180mm
utilaj: 0.00 0.00
transport: 0.00 0.00
1.20 GA08C% Tub de...protectie, din teava de otel m 61.00 970.54 59,202.91
montat in sant la trav. de drumuri material: 707.03 43,128.77
pentru protectia conductei, tubul avand
manopera: 80.65 4,919.63
dn=324x8 mm
utilaj: 182.86 11,154.51
transport: 0.00 0.00
1.21 GD19D% Imbinarea ...prin sudura de tip buc 4.00 746.52 2,986.08
electrofuziune intre teava si fiting material: 389.62 1,558.48
(mufa, teu, cot) din polietilena avand
manopera: 37.20 148.80
dn 125 mm
utilaj: 319.70 1,278.80
transport: 0.00 0.00
1.22 GD19F% Imbinarea ...prin sudura de tip buc 11.00 851.26 9,363.86
electrofuziune intre teava si fiting material: 389.62 4,285.82
(mufa, teu, cot) din polietilena avand
manopera: 44.64 491.04
dn 180 mm
utilaj: 417.00 4,587.00
transport: 0.00 0.00
1.23 IZL06C Izolare anticoroziva executata manual mp 62.04 171.21 10,622.01
pe traseu, la tevi de otel cu protectie material: 149.80 9,293.65
exterioara din banda PVC, izolatia
manopera: 19.94 1,237.03
fiind...foarte intarita
utilaj: 1.47 91.34
transport: 0.00 0.00
1.24 IZL04C Protejare cu inele distantiere a izolatiei m 128.00 321.66 41,172.56
tevii otel + burduf. Capete la material: 288.44 36,920.45
subtraversari de drum si cf
manopera: 13.69 1,752.27
utilaj: 19.53 2,499.84
transport: 0.00 0.00
 Pag 21
STADIUL FIZIC: Retea apa l sant=0.8m; hsant=1.5m; L=393m
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: APA
STADIUL FIZIC: Retea apa l sant=0.8m; hsant=1.5m; L=393m
1.25 Inele distantiere din PVC tip usor buc 122.00 25.76 3,142.72
Dn180mm material: 25.76 3,142.72
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
1.26 Burduf etansare si coliere de fixare buc 6.00 55.53 333.18
Dn180mm material: 55.53 333.18
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
1.27 GC06D% Proba de presiune hidraulica a trons. buc 0.06 468.55 28.11
de cond. care traverseaza drumuri, cai material: 5.14 0.31
ferate sau...alte obstacole dn= 125
manopera: 222.60 13.36
mm
utilaj: 240.80 14.45
transport: 0.00 0.00
1.28 GC06F% Proba de presiune hidraulica a trons. buc 0.33 763.54 251.97
de cond. care traverseaza drumuri, cai material: 12.62 4.17
ferate sau...alte obstacole dn= 200
manopera: 419.62 138.47
mm
utilaj: 331.30 109.33
transport: 0.00 0.00
2 Anod si priza de potential
2.1 M1K12C1 Priza potential pentru masurarea buc 3.00 1,082.65 3,247.96
param. electr. protectiacontra material: 483.84 1,451.53
coroziunii conduc. ingrop. tip...3 afara
manopera: 548.48 1,645.43
loc
utilaj: 50.34 151.01
transport: 0.00 0.00
2.2 M1K18A1 Anod activ supl. traseu pentru legarea buc 9.00 633.86 5,704.71
la pamant cu anod de...zinc material: 213.43 1,920.84
manopera: 405.33 3,647.96
utilaj: 15.10 135.90
transport: 0.00 0.00
2.3 W2G05A# Cablu de energie electrica armat, cu m 32.40 269.23 8,723.14
conductoare din cupru de 1KV, pozat în material: 267.89 8,679.75
sant pe pat de nisip, cu tractiune
manopera: 1.34 43.39
manuala...sectiunea pâna la 4x16
mmp, fara obstacole sau cu greutatea utilaj: 0.00 0.00
specifica transport: 0.00 0.00
2.4 DF26A1 Marcaj longitudinal cu banda din m 27.00 12.11 326.85
material termoplastic reflectorizant; material: 9.50 256.50
manopera: 1.79 48.21
utilaj: 0.82 22.14
transport: 0.00 0.00
2.5 ACF03A% Umpluturi in santuri la conductele de mc 2.10 79.65 167.27
alimentare cu apa sau canalizare, ca material: 61.50 129.15
substrat, strat de protectie, strat de
manopera: 18.15 38.12
izolare sau strat filtrant la tuburile de
drenaj, executate cu: nisip utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 22
STADIUL FIZIC: Retea apa l sant=0.8m; hsant=1.5m; L=393m
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: APA
STADIUL FIZIC: Retea apa l sant=0.8m; hsant=1.5m; L=393m
2.6 TSC02D1 Sapatura mecanica cu excavator pe 100 0.18 1,750.00 315.00
pneuri de 0.21-0.39 mc,cu comanda mc material: 0.00 0.00
hidraulica,in :...pamant cu umiditate
manopera: 0.00 0.00
naturala descarcare auto in teren catg
2 utilaj: 1,750.00 315.00
transport: 0.00 0.00
2.7 TSF02C1 Sprijiniri de maluri,cu dulapi de fag mp 8.40 42.15 354.02
asezati orizontal,la sapaturi executate material: 18.34 154.03
in spatii limitate,avand latimea de 1.51-
manopera: 23.81 199.99
2.50 m intre maluri...adancimea
sapaturii de2.01-2 m interspatii intre utilaj: 0.00 0.00
dulapi de 0.00-20 m transport: 0.00 0.00
2.8 TSD01C1 Imprastierea cu lopata a pamant. mc 9.60 12.80 122.85
afinat,strat uniform 10-30cm. gros cu material: 0.00 0.00
sfarim. bulg. teren...pamant coeziv
manopera: 12.80 122.85
utilaj: 0.00 0.00
transport: 0.00 0.00
2.9 TRA01A30 Transportul rutier tona 18.90 30.00 567.00
al...materialelor,semifabricatelor cu material: 0.00 0.00
autobasculanta pe dist.= 30 km.
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 30.00 567.00
3 Dezafectari L retea dezafectata =340m
3.1 TSC02D1 Sapatura mecanica cu excavator pe 100 4.08 1,750.00 7,140.00
pneuri de 0.21-0.39 mc,cu comanda mc material: 0.00 0.00
hidraulica,in :...pamant cu umiditate
manopera: 0.00 0.00
naturala descarcare auto in teren catg
2 utilaj: 1,750.00 7,140.00
transport: 0.00 0.00
3.2 TSA04F1 Sapatura manuala de pamant in spatii mc 81.60 137.80 11,244.09
limitate,avand sub 1 m latime si material: 6.26 510.50
maximum 4.50 m adancime,executata
manopera: 131.54 10,733.60
cu sprijiniri,cu evacuare manuala,la
fundatii,canale,drumuri etc...in pamant utilaj: 0.00 0.00
cu umiditate naturala adancimea transport: 0.00 0.00
sapaturii 1,5-
3.3 RPACA52B D emontarea conductelor de apa din m 284.00 46.75 13,278.25
# OL avand diametrul de 180mm material: 1.43 406.01
manopera: 29.16 8,282.80
utilaj: 16.16 4,589.44
transport: 0.00 0.00
3.4 RPACA52A Demontarea conductelor de apa din OL m 56.00 31.97 1,790.26
# avand diametrul de 125mm material: 1.04 58.07
manopera: 20.83 1,166.59
utilaj: 10.10 565.60
transport: 0.00 0.00
3.5 TSD04B1 Compactarea cu maiul de mana a mc 408.00 22.72 9,269.76
umpluturilor executate in sapaturi material: 0.40 163.20
orizontale sau inclinate la 1/4,inclusiv
manopera: 22.32 9,106.56
udarea fiecarui strat de pamant in
parte,avand :...10 cm grosime pamant utilaj: 0.00 0.00
i transport: 0.00 0.00
 Pag 23
STADIUL FIZIC: Retea apa l sant=0.8m; hsant=1.5m; L=393m
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: APA
STADIUL FIZIC: Retea apa l sant=0.8m; hsant=1.5m; L=393m
3.6 TSD01C1 Imprastierea cu lopata a pamant. mc 408.00 12.80 5,221.09
afinat,strat uniform 10-30cm. gros cu material: 0.00 0.00
sfarim. bulg. teren...pamant coeziv
manopera: 12.80 5,221.09
utilaj: 0.00 0.00
transport: 0.00 0.00
3.7 DA06B1 STRAT AGREG NAT CILINDRATE CU MC 54.40 102.20 5,559.87
[ 8] FUNC REZIST FILTRANTIZOLAT material: 62.00 3,372.80
AERISIRE SI ANTICAP CU ASTER
manopera: 10.97 596.95
MEC BALAST
utilaj: 29.23 1,590.11
transport: 0.00 0.00
procent material manopera utilaj transport total
Cheltuieli directe: 183,998.03 126,166.55 954,206.89 13,823.00 1,278,194.47
Recapitulatia: 4/4 Recap 2019: CAM 2,25
Alte cheltuieli directe:
Contributie 2.2500 % 0.00 2,838.75 0.00 0.00 2,838.75
asiguratorie pentru
munca (CAM)
Total inclusiv Cheltuieli 183,998.03 129,005.30 954,206.89 13,823.00 1,281,033.22
directe:
Cheltuieli indirecte 4.0000 % 7,359.92 5,160.21 38,168.28 552.92 51,241.33
Total inclusiv Cheltuieli 191,357.95 134,165.51 992,375.17 14,375.92 1,332,274.55
indirecte:
Profit 4.0000 % 7,654.32 5,366.62 39,695.01 575.04 53,290.98
Total inclusiv Beneficiu: 199,012.26 139,532.13 1,032,070.17 14,950.96 1,385,565.53
TOTAL GENERAL (fara TVA): 1,385,565.53
TVA: 19.00% 263,257.45
TOTAL GENERAL: 1,648,822.98
OBIECTUL: Retele distributie gaze naturale
STADIUL FIZIC: Retele distributie gaze naturale l=0.8m; h=1.5m;
1 TSG02A1 Curatarea terenului...de iarba si 100 5.80 97.91 567.88
buruieni mp material: 0.00 0.00
manopera: 97.91 567.88
utilaj: 0.00 0.00
transport: 0.00 0.00
2 RPCT09H1 Demolarea elementelor de beton mc 1.00 255.85 255.85
simplu si beton armat cu material: 0.00 0.00
mijloace ...mecanica si manuala a
manopera: 206.24 206.24
elementelor de constructii din beton
simplu si armat, în vederea modificarii utilaj: 49.62 49.62
racordarilor, executate cu deosebita transport: 0.00 0.00
grija pentru a nu se produce
3 MDTC4641 Trans port utilaj...100km-65123003- buc 1.00 3,000.00 3,000.00
100 automacara 0,045-0,059mn,h. max. material: 0.00 0.00
6,5m,des. max. 5,5m,moment max.
manopera: 0.00 0.00
15tfm
utilaj: 3,000.00 3,000.00
transport: 0.00 0.00
4 AUT1233 Ora pr. automacara cu brat zabrele 4,5- ora 24.00 280.00 6,720.00
5,8 tf 2 schimburi material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 280.00 6,720.00
transport: 0.00 0.00
 Pag 24
STADIUL FIZIC: Retele distributie gaze naturale l=0.8m; h=1.5m;
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: Retele distributie gaze naturale
STADIUL FIZIC: Retele distributie gaze naturale l=0.8m; h=1.5m;
5 TSC02D1 Sapatura mecanica cu excavator pe 100 3.48 1,750.00 6,090.00
pneuri de 0.21-0.39 mc,cu comanda mc material: 0.00 0.00
hidraulica,in :...pamant cu umiditate
manopera: 0.00 0.00
naturala descarcare auto in teren catg
2 utilaj: 1,750.00 6,090.00
transport: 0.00 0.00
6 TSA04F1 Sapatura manuala de pamant in spatii mc 69.60 137.80 9,590.55
limitate,avand sub 1 m latime si material: 6.26 435.42
maximum 4.50 m adancime,executata
manopera: 131.54 9,155.13
cu sprijiniri,cu evacuare manuala,la
fundatii,canale,drumuri etc...in pamant utilaj: 0.00 0.00
cu umiditate naturala adancimea transport: 0.00 0.00
sapaturii 1,5-
7 TRA01A30 T ransportul rutier tona 318.00 30.00 9,540.00
al...materialelor,semifabricatelor cu material: 0.00 0.00
autobasculanta pe dist.= 30 km.
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 30.00 9,540.00
8 GD09B% Drenaj pentru conducte de distributie mc 83.52 76.39 6,380.26
din...polietilena material: 63.00 5,261.76
manopera: 13.39 1,118.50
utilaj: 0.00 0.00
transport: 0.00 0.00
9 TSD04B1 Compactarea cu maiul de mana a mc 264.48 22.72 6,008.99
umpluturilor executate in sapaturi material: 0.40 105.79
orizontale sau inclinate la 1/4,inclusiv
manopera: 22.32 5,903.19
udarea fiecarui strat de pamant in
parte,avand :...10 cm grosime pamant utilaj: 0.00 0.00
transport: 0.00 0.00
10 TSD01C1 Imprais tierea cu lopata a pamant. mc 264.48 12.80 3,384.50
afinat,strat uniform 10-30cm. gros cu material: 0.00 0.00
sfarim. bulg. teren...pamant coeziv
manopera: 12.80 3,384.50
utilaj: 0.00 0.00
transport: 0.00 0.00
11 GD17F% Teava din polietilena pentru...conducte m 290.00 153.74 44,585.08
de distributie montata in sant material: 62.80 18,211.49
dn=160mm
manopera: 18.87 5,471.67
utilaj: 72.08 20,901.91
transport: 0.00 0.00
12 DA06B1 STRAT AGREG NAT CILINDRATE CU MC 46.60 102.20 4,762.68
[ 8] FUNC REZIST FILTRANTIZOLAT material: 62.00 2,889.20
AERISIRE SI ANTICAP CU ASTER
manopera: 10.97 511.36
MEC BALAST
utilaj: 29.23 1,362.12
transport: 0.00 0.00
13 TSA24A1 Epuizarea mecanica a apelor din ora 16.00 112.00 1,792.00
sapaturi,in teren cu infiltratii puternice material: 0.00 0.00
de apa,executate cu:...motopompa de
manopera: 0.00 0.00
apa 6.6-12 Kw (9-16 CP)
utilaj: 112.00 1,792.00
transport: 0.00 0.00
 Pag 25
STADIUL FIZIC: Retele distributie gaze naturale l=0.8m; h=1.5m;
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: Retele distributie gaze naturale
STADIUL FIZIC: Retele distributie gaze naturale l=0.8m; h=1.5m;
14 GD08A1% Rasuflatoare fara capac de buc 22.00 59.52 1,309.44
control...dn=1 - 2 toli - montare material: 0.00 0.00
manopera: 59.52 1,309.44
utilaj: 0.00 0.00
transport: 0.00 0.00
15 GC01E% Proba preliminara pentru...contr. km 0.29 1,375.86 399.00
etanseitatii imbinarilor, executate cu aer material: 21.95 6.37
la pn5, la conducte avand dn 160 mm
manopera: 585.97 169.93
utilaj: 767.93 222.70
transport: 0.00 0.00
16 GC05E% Proba de rezistenta si...regim pentru km 0.29 2,984.18 865.41
contr. etanseitatii imbinarilor si material: 112.33 32.58
armaturilor executate hidraulic dn=
manopera: 1,475.80 427.98
160 mm
utilaj: 1,396.05 404.85
transport: 0.00 0.00
17 GC04E1 Montarea control si Demontare echip la buc 4.00 4,080.05 16,320.21
proba de rezist si regim la cond ce se material: 208.20 832.81
prob cu aer cu dn 160 mm
manopera: 2,365.92 9,463.68
utilaj: 1,505.93 6,023.72
transport: 0.00 0.00
18 GA08C% Tub de...protectie, din teava de otel m 25.00 970.54 24,263.49
montat in sant la trav. de drumuri material: 707.03 17,675.73
pentru protectia conductei, tubul avand
manopera: 80.65 2,016.24
dn=324x8 mm
utilaj: 182.86 4,571.52
transport: 0.00 0.00
19 GD19E% Imbinarea ...prin sudura de tip buc 19.00 737.77 14,017.63
electrofuziune intre teava si fiting material: 379.38 7,208.26
(mufa, teu, cot) din polietilena avand
manopera: 38.69 735.07
dn 160 mm
utilaj: 319.70 6,074.30
transport: 0.00 0.00
20 M1K12C1 Priza potential pentru masurarea buc 1.00 858.95 858.95
param. electr. protectiacontra material: 260.14 260.14
coroziunii conduc. ingrop. tip...3 afara
manopera: 548.48 548.48
loc
utilaj: 50.34 50.34
transport: 0.00 0.00
21 M1K18A1 Anod activ supl. traseu pentru legarea buc 3.00 633.86 1,901.57
la pamant cu anod de...zinc material: 213.43 640.28
manopera: 405.33 1,215.99
utilaj: 15.10 45.30
transport: 0.00 0.00
22 W2G05A# Cablu de energie electrica armat, cu m 10.80 270.16 2,917.68
conductoare din cupru de 1KV, pozat în material: 268.82 2,903.22
sant pe pat de nisip, cu tractiune
manopera: 1.34 14.46
manuala...sectiunea pâna la 4x16
mmp, fara obstacole sau cu greutatea utilaj: 0.00 0.00
specifica â l 1 4k / transport: 0.00 0.00
23 DF26A1 Marcaj longitudinal cu banda din m 9.00 12.11 108.95
material termoplastic reflectorizant; material: 9.50 85.50
manopera: 1.79 16.07
utilaj: 0.82 7.38
transport: 0.00 0.00
 Pag 26
STADIUL FIZIC: Retele distributie gaze naturale l=0.8m; h=1.5m;
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: Retele distributie gaze naturale
STADIUL FIZIC: Retele distributie gaze naturale l=0.8m; h=1.5m;
24 ACF03A% Umpluturi in santuri la conductele de mc 0.70 79.65 55.76
alimentare cu apa sau canalizare, ca material: 61.50 43.05
substrat, strat de protectie, strat de
manopera: 18.15 12.71
izolare sau strat filtrant la tuburile de
drenaj, executate cu: nisip utilaj: 0.00 0.00
transport: 0.00 0.00
25 TSF02C1 Sprijiniri de maluri,cu dulapi de fag mp 28.80 42.15 1,213.78
asezati orizontal,la sapaturi executate material: 18.34 528.11
in spatii limitate,avand latimea de 1.51-
manopera: 23.81 685.67
2.50 m intre maluri...adancimea
sapaturii de2.01- 2 m interspatii intre utilaj: 0.00 0.00
dulapi de 0.00-20 m transport: 0.00 0.00
26 TSD01C1 Imprastierea cu lopata a pamant. mc 3.20 12.80 40.95
afinat,strat uniform 10-30cm. gros cu material: 0.00 0.00
sfarim. bulg. teren...pamant coeziv
manopera: 12.80 40.95
utilaj: 0.00 0.00
transport: 0.00 0.00
27 TRA01A30 Transportul rutier tona 6.30 30.00 189.00
al...materialelor,semifabricatelor cu material: 0.00 0.00
autobasculanta pe dist.= 30 km.
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 30.00 189.00
28 TSC02D1 Sapatura mecanica cu excavator pe 100 3.07 1,750.00 5,372.50
pneuri de 0.21-0.39 mc,cu comanda mc material: 0.00 0.00
hidraulica,in :...pamant cu umiditate
manopera: 0.00 0.00
naturala descarcare auto in teren catg
2 utilaj: 1,750.00 5,372.50
transport: 0.00 0.00
29 TSA04F1 Sapatura manuala de pamant in spatii mc 61.44 137.80 8,466.14
limitate,avand sub 1 m latime si material: 6.26 384.37
maximum 4.50 m adancime,executata
manopera: 131.54 8,081.77
cu sprijiniri,cu evacuare manuala,la
fundatii,canale,drumuri etc...in pamant utilaj: 0.00 0.00
cu umiditate naturala adancimea transport: 0.00 0.00
sapaturii 1 5
30 RpAcA58B umiditate naturala adancimea sapaturii buc 256.00 27.38 7,009.08
% 1 5- Demontarea conductelor de apa material: 0.00 0.00
din PEHD avand diametrul de Dn
manopera: 27.38 7,009.08
160mm
utilaj: 0.00 0.00
transport: 0.00 0.00
31 TSD04B1 Compactarea cu maiul de mana a mc 307.20 22.72 6,979.58
umpluturilor executate in sapaturi material: 0.40 122.88
orizontale sau inclinate la 1/4,inclusiv
manopera: 22.32 6,856.70
udarea fiecarui strat de pamant in
parte,avand :...10 cm grosime pamant utilaj: 0.00 0.00
coeziv transport: 0.00 0.00
32 TSD01C1 Imprastierea cu lopata a pamant. mc 307.20 12.80 3,931.18
afinat,strat uniform 10-30cm. gros cu material: 0.00 0.00
sfarim. bulg. teren...pamant coeziv
manopera: 12.80 3,931.18
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 27
STADIUL FIZIC: Retele distributie gaze naturale l=0.8m; h=1.5m;
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: Retele distributie gaze naturale
STADIUL FIZIC: Retele distributie gaze naturale l=0.8m; h=1.5m;
33 DA06B1 STRAT AGREG NAT CILINDRATE CU MC 40.96 102.20 4,186.25
[ 8] FUNC REZIST FILTRANTIZOLAT material: 62.00 2,539.52
AERISIRE SI ANTICAP CU ASTER
manopera: 10.97 449.47
MEC BALAST
utilaj: 29.23 1,197.26
transport: 0.00 0.00
procent material manopera utilaj transport total
Cheltuieli directe: 60,166.47 69,303.34 63,885.51 9,729.00 203,084.32
Recapitulatia: 4/4 Recap 2019: CAM 2,25
Alte cheltuieli directe:
Contributie 2.2500 % 0.00 1,559.33 0.00 0.00 1,559.33
asiguratorie pentru
munca (CAM)
Total inclusiv Cheltuieli 60,166.47 70,862.66 63,885.51 9,729.00 204,643.64
directe:
Cheltuieli indirecte 4.0000 % 2,406.66 2,834.51 2,555.42 389.16 8,185.75
Total inclusiv Cheltuieli 62,573.13 73,697.17 66,440.94 10,118.16 212,829.39
indirecte:
Profit 4.0000 % 2,502.93 2,947.89 2,657.64 404.73 8,513.18
Total inclusiv Beneficiu: 65,076.05 76,645.05 69,098.57 10,522.89 221,342.56
TOTAL GENERAL (fara TVA): 221,342.56
TVA: 19.00% 42,055.09
TOTAL GENERAL: 263,397.65
OBIECTUL: RELOCARE/PROTEJARE RETEA TELECOMUNICATII
STADIUL FIZIC: SC ORANGE ROMANIA COMMUNICATIONS SA
1 TCA02A1 Lucrari de constructie, executate la mc 881.68 174.03 153,437.50
canalizatie cu tevi sau tuburi...sant material: 3.15 2,777.08
pentru instalatie tevi direct în pamânt-
manopera: 156.54 138,016.07
fara strate de nisip
utilaj: 14.34 12,644.35
transport: 0.00 0.00
2 20014199 Teava PN 10 bari 40 mm m 3,560.00 10.00 35,600.00
material: 10.00 35,600.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3 3251545 TEAVA OL OTEL CAP FILET 114X5 m 36.00 173.45 6,244.20
OLT 65 STAS 715/1 material: 173.45 6,244.20
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4 TCA03B1 Instalarea tevilor sau tuburilor în sant m 3,596.00 9.70 34,872.05
sau prin forare...de material plastic dn. material: 2.56 9,187.98
. **)montate in sant existent
manopera: 7.14 25,684.07
utilaj: 0.00 0.00
transport: 0.00 0.00
5 DF26A1 Marcaj longitudinal cu banda din m 1,816.00 12.11 21,983.50
material termoplastic reflectorizant; material: 9.50 17,251.73
manopera: 1.79 3,242.65
utilaj: 0.82 1,489.12
transport: 0.00 0.00
 Pag 28
STADIUL FIZIC: SC ORANGE ROMANIA COMMUNICATIONS SA
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: RELOCARE/PROTEJARE RETEA TELECOMUNICATII
STADIUL FIZIC: SC ORANGE ROMANIA COMMUNICATIONS SA
6 TCA03C1 Instalarea tevilor sau tuburilor în sant m 67.00 244.71 16,395.64
sau prin forare...forare orizontala material: 4.17 279.51
manopera: 131.54 8,813.13
utilaj: 109.00 7,303.00
transport: 0.00 0.00
7 20014115 Teava PN 10 Bari 110mm m 67.00 51.00 3,417.00
material: 51.00 3,417.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
8 TCA14A1 Instalarea cablurilor de km 0.21 9,941.06 2,087.62
telecomunicatii...in conducte avand material: 9,809.52 2,060.00
greutatea pâna la 2,6 kg/m(manual)
manopera: 131.54 27.62
utilaj: 0.00 0.00
transport: 0.00 0.00
9 TCA14A1 Instalarea cablurilor de km 2.00 9,754.86 19,509.72
telecomunicatii...in conducte avand material: 1,089.05 2,178.10
greutatea pâna la 2,6 kg/m(manual)
manopera: 8,665.81 17,331.63
utilaj: 0.00 0.00
transport: 0.00 0.00
10 8000009 Fibra optica 48 km 2.00 7,400.00 14,800.00
material: 7,400.00 14,800.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
11 TCA14A2 Instalarea cablurilor de km 0.79 3,466.44 2,738.49
telecomunicatii...in conducte avand material: 0.00 0.00
greutatea pâna la 2,6 kg/m demontare
manopera: 3,466.44 2,738.49
utilaj: 0.00 0.00
transport: 0.00 0.00
12 TCA14U2 Instalarea cablurilor de km 0.04 1,638.59 65.54
telecomunicatii...pe stalpi cu cablu material: 0.00 0.00
autopurtat demontare
manopera: 1,638.59 65.54
utilaj: 0.00 0.00
transport: 0.00 0.00
13 TCA04A1 Camereta din beton buc 8.00 3,754.18 30,033.43
asimilat material: 3,164.18 25,313.43
manopera: 500.00 4,000.00
utilaj: 90.00 720.00
transport: 0.00 0.00
14 7337323 Markari buc 19.00 6.95 132.05
material: 6.95 132.05
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
15 TCA16U1 Inchiderea jonctiunilor la cabluri de buc 2.00 975.80 1,951.60
telecomunicatie...protectia jonctiunilor material: 174.07 348.13
la cabluri coaxiale
manopera: 801.73 1,603.47
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 29
STADIUL FIZIC: SC ORANGE ROMANIA COMMUNICATIONS SA
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: RELOCARE/PROTEJARE RETEA TELECOMUNICATII
STADIUL FIZIC: SC ORANGE ROMANIA COMMUNICATIONS SA
16 TCA17B1 JONCTION.CONDUCT.DIN CABLE buc 96.00 350.00 33,600.00
asim FIBRA OPTICA material: 150.00 14,400.00
manopera: 200.00 19,200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
17 20011110 Manson 48 FO buc 2.00 104.08 208.16
material: 104.08 208.16
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
18 SB24B1 Dop din pvc tip...u,pentru conducte de buc 28.00 7.46 208.77
canalizare,avand d= 40 mm material: 1.80 50.45
manopera: 5.65 158.32
utilaj: 0.00 0.00
transport: 0.00 0.00
19 SB24E1 Dop din pvc tip...u,pentru conducte de buc 2.00 17.02 34.05
canalizare,avand d=110mm material: 8.69 17.38
manopera: 8.33 16.67
utilaj: 0.00 0.00
transport: 0.00 0.00
20 TCA22B1 Masuratori end-to-end fibra optica buc 96.00 156.69 15,042.62
material: 88.54 8,500.19
manopera: 68.15 6,542.44
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Cheltuieli directe: 142,765.37 227,440.10 22,156.47 0.00 392,361.94
Recapitulatia: 4/4 Recap 2019: CAM 2,25
Alte cheltuieli directe:
Contributie 2.2500 % 0.00 5,117.40 0.00 0.00 5,117.40
asiguratorie pentru
munca (CAM)
Total inclusiv Cheltuieli 142,765.37 232,557.50 22,156.47 0.00 397,479.34
directe:
Cheltuieli indirecte 4.0000 % 5,710.61 9,302.30 886.26 0.00 15,899.17
Total inclusiv Cheltuieli 148,475.99 241,859.80 23,042.73 0.00 413,378.52
indirecte:
Profit 4.0000 % 5,939.04 9,674.39 921.71 0.00 16,535.14
Total inclusiv Beneficiu: 154,415.03 251,534.19 23,964.44 0.00 429,913.66
TOTAL GENERAL (fara TVA): 429,913.66
TVA: 19.00% 81,683.60
TOTAL GENERAL: 511,597.26
OBIECTUL: RELOCARE/PROTEJARE RETEA TELECOMUNICATII
STADIUL FIZIC: SC RCS&RDS SA
1 TCA02A1 Lucrari de constructie, executate la mc 369.52 174.03 64,307.03
canalizatie cu tevi sau tuburi...sant material: 3.15 1,163.90
pentru instalatie tevi direct în pamânt-
manopera: 156.54 57,843.77
fara strate de nisip
utilaj: 14.34 5,299.36
transport: 0.00 0.00
 Pag 30
STADIUL FIZIC: SC RCS&RDS SA
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: RELOCARE/PROTEJARE RETEA TELECOMUNICATII
STADIUL FIZIC: SC RCS&RDS SA
2 20013945 Tubeta 3x14mm m 1,438.00 79.31 114,047.78
material: 79.31 114,047.78
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3 20014115 Teava PN 10 Bari 110mm m 30.00 51.00 1,530.00
material: 51.00 1,530.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4 TCA03B1 Instalarea tevilor sau tuburilor în sant m 30.00 9.70 290.92
sau prin forare...de material plastic dn. material: 2.56 76.65
. **)montate in sant existent
manopera: 7.14 214.27
utilaj: 0.00 0.00
transport: 0.00 0.00
5 DF26A1 Marcaj longitudinal cu banda din m 719.00 12.11 8,703.82
material termoplastic reflectorizant; material: 9.50 6,830.39
manopera: 1.79 1,283.85
utilaj: 0.82 589.58
transport: 0.00 0.00
6 TCA03C1 Instalarea tevilor sau tuburilor în sant m 80.00 244.71 19,576.88
sau prin forare...forare orizontala material: 4.17 333.74
manopera: 131.54 10,523.14
utilaj: 109.00 8,720.00
transport: 0.00 0.00
7 20014115 Teava PN 10 Bari 110mm m 80.00 51.00 4,080.00
material: 51.00 4,080.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
8 TCA14A1 Instalarea cablurilor de km 2.00 8,665.81 17,331.63
telecomunicatii...in conducte avand material: 0.00 0.00
greutatea pâna la 2,6 kg/m(manual)
manopera: 8,665.81 17,331.63
utilaj: 0.00 0.00
transport: 0.00 0.00
9 20013945 Tubeta 3x14mm m 220.00 79.31 17,448.20
material: 79.31 17,448.20
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
10 TCA14A1 Instalarea cablurilor de km 0.89 8,665.81 7,712.57
telecomunicatii...in conducte avand material: 0.00 0.00
greutatea pâna la 2,6 kg/m(manual)
manopera: 8,665.81 7,712.57
utilaj: 0.00 0.00
transport: 0.00 0.00
11 4700014 Fibra optica 96 km 0.89 14,560.00 12,958.40
material: 14,560.00 12,958.40
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 31
STADIUL FIZIC: SC RCS&RDS SA
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: RELOCARE/PROTEJARE RETEA TELECOMUNICATII
STADIUL FIZIC: SC RCS&RDS SA
12 TCA14E1 Instalarea cablurilor de km 0.02 24,684.85 493.70
telecomunicatii...pe zid avand material: 4,995.33 99.91
greutatea pânala 1,5 kg/m
manopera: 19,689.51 393.79
utilaj: 0.00 0.00
transport: 0.00 0.00
13 TCA06D1 Stâlpi de lemn, impregnati...8 m buc 1.00 2,720.66 2,720.66
instalare material: 2,504.31 2,504.31
manopera: 216.36 216.36
utilaj: 0.00 0.00
transport: 0.00 0.00
14 TCA05C1 , Aparatoare "U" de cablu...tip 50 mm, buc 3.00 160.20 480.61
montata pe stilp de lemn material: 119.14 357.41
manopera: 41.07 123.21
utilaj: 0.00 0.00
transport: 0.00 0.00
15 TCA14U3 Instalarea cablurilor de km 0.06 7,231.32 433.88
telecomunicatii...pe stalpi de beton material: 3,152.72 189.16
cablu autopurtat pe stalp de beton
manopera: 4,078.61 244.72
utilaj: 0.00 0.00
transport: 0.00 0.00
16 TCA08A1 Ancoraj la stâlpi...partea buc 1.00 76.71 76.71
aeriana,marimea 1-2 cu sarma material: 33.86 33.86
manopera: 42.85 42.85
utilaj: 0.00 0.00
transport: 0.00 0.00
17 TCA14A2 Instalarea cablurilor de km 1.48 3,466.44 5,130.34
telecomunicatii...in conducte avand material: 0.00 0.00
greutatea pâna la 2,6 kg/m demontare
manopera: 3,466.44 5,130.34
utilaj: 0.00 0.00
transport: 0.00 0.00
18 TCA14U2 Instalarea cablurilor de km 0.26 1,638.59 426.03
telecomunicatii...pe stalpi cu cablu material: 0.00 0.00
autopurtat demontare
manopera: 1,638.59 426.03
utilaj: 0.00 0.00
transport: 0.00 0.00
19 TCA04A1 Camereta din beton buc 5.00 3,754.18 18,770.89
asimilat material: 3,164.18 15,820.89
manopera: 500.00 2,500.00
utilaj: 90.00 450.00
transport: 0.00 0.00
20 7337323 Markari buc 12.00 6.95 83.40
material: 6.95 83.40
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
21 TCA16U1 Inchiderea jonctiunilor la cabluri de buc 2.00 975.80 1,951.60
telecomunicatie...protectia jonctiunilor material: 174.07 348.13
la cabluri coaxiale
manopera: 801.73 1,603.47
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 32
STADIUL FIZIC: SC RCS&RDS SA
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: RELOCARE/PROTEJARE RETEA TELECOMUNICATII
STADIUL FIZIC: SC RCS&RDS SA
22 TCA17B1 JONCTION.CONDUCT.DIN CABLE buc 192.00 350.00 67,200.00
asim FIBRA OPTICA material: 150.00 28,800.00
manopera: 200.00 38,400.00
utilaj: 0.00 0.00
transport: 0.00 0.00
23 20011134 MANSON FIBRA OPTICA 96 buc 2.00 392.92 785.84
material: 392.92 785.84
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
24 SB24E1 Dop din pvc tip...u,pentru conducte de buc 8.00 17.02 136.19
canalizare,avand d=110mm material: 8.69 69.53
manopera: 8.33 66.66
utilaj: 0.00 0.00
transport: 0.00 0.00
25 TCA22B1 Masuratori end-to-end fibra optica buc 192.00 156.69 30,085.25
material: 88.54 17,000.37
manopera: 68.15 13,084.88
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Cheltuieli directe: 224,561.88 157,141.53 15,058.94 0.00 396,762.35
Recapitulatia: 4/4 Recap 2019: CAM 2,25
Alte cheltuieli directe:
Contributie 2.2500 % 0.00 3,535.68 0.00 0.00 3,535.68
asiguratorie pentru
munca (CAM)
Total inclusiv Cheltuieli 224,561.88 160,677.22 15,058.94 0.00 400,298.03
directe:
Cheltuieli indirecte 4.0000 % 8,982.48 6,427.09 602.36 0.00 16,011.92
Total inclusiv Cheltuieli 233,544.35 167,104.31 15,661.29 0.00 416,309.95
indirecte:
Profit 4.0000 % 9,341.77 6,684.17 626.45 0.00 16,652.40
Total inclusiv Beneficiu: 242,886.13 173,788.48 16,287.74 0.00 432,962.35
TOTAL GENERAL (fara TVA): 432,962.35
TVA: 19.00% 82,262.85
TOTAL GENERAL: 515,225.20

TOTAL Cheltuieli directe: 18,577,792.89 5,341,815.27 5,644,999.29 3,302,266.01 32,866,873.46

TOTAL Recapitulatie: 1,515,947.90 565,890.54 460,631.94 269,464.91 2,811,935.28
TOTAL GENERAL (fara TVA): 20,093,740.79 5,907,705.81 6,105,631.23 3,571,730.92 35,678,808.74
TVA: 19.00% 6,778,973.66
TOTAL GENERAL: 42,457,782.40
 Pag 33
STADIUL FIZIC: SC RCS&RDS SA
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e

1 euro = 4.84 lei , curs la data de 20-May-20

Devizist,

Corneanu Cosmin,

Raport generat cu ISDP , www.devize.ro, e-mail: office@intersoft.ro, tel.: 0236.477.007