mat

man
uti
tra
13,207,127.50 1,187,487.83 2,977,786.56 1,664,776.19 19,037,178.08
13,207,127.50 1,472,484.91 2,977,786.56 1,664,776.19 19,322,175.16

30,751,686.81
13,207,127.50

100
x

43

30,751,686.81
1,187,487.83

100
y

30,751,686.81
2,977,786.56

100
z

10

30,751,686.81
1,664,776.19

100
w

23,811,702.34 30,751,686.81
24,772,381.11

materiale
13,207,127.50
material
binder BAD25-strat de legtur
beton asfaltic BA16 - uzur
strat de baza AB2
piatr spart pt drumuri 40-63 mm
nisip 0 - 7 mm
emulsie de bitum cationic cu rupere rapid
var hidratat pulbere
parapet metalic direcional
microbil sticl alb semnalizare orizontal
piatr brut pt drum
piatr brut

valoare
2,453,080
1,806,600
1,776,975
820,560
526,708
491,897
459,066
121,401
8,780
2,883
1,049

0
18.57
13.68
13.45
6.21
3.99
3.72
3.48
0.92
0.07
0.02
0.01

1%
2,477,611
1,824,666
1,794,745
828,766
531,975
496,816
463,657
122,615
8,868
2,912
1,060

2%
2,527,163
1,861,159
1,830,640
845,341
542,615
506,752
472,930
125,067
9,045
2,970
1,081

3%
2,602,978
1,916,994
1,885,559
870,701
558,893
521,955
487,118
128,819
9,317
3,059
1,113

5%
2,733,127
2,012,844
1,979,837
914,236
586,838
548,053
511,474
135,260
9,782
3,212
1,169

13,207,127.50 13,231,658.30 13,281,210.52 13,357,025.41 13,487,174.30

13,207,127.50
13,225,194
13,261,687
13,317,522
13,413,371
13,207,127.50 13,224,897.25
13,260,792 13,315,711.33 13,409,989.28

10%
3,006,439
2,214,128
2,177,820
1,005,660
645,521
602,858
562,621
148,786
10,761
3,533
1,286
13,760,486.98
13,614,656
13,607,972.95

13,900,000.00
13,800,000.00
13,700,000.00
13,600,000.00
13,500,000.00
13,400,000.00
13,300,000.00
13,200,000.00
13,100,000.00
13,000,000.00
12,900,000.00
-0.02

0.02

binder BAD25-strat de legtur

0.02

0.04

0.06

beton asfaltic BA16 - uzur

0.08

strat de baza AB2

0.1

zur

strat de baza AB2

0.1

man
1,187,487.83
denumirea meseriei
montator prefabricate beton
pavator
finisor terasamente
asfaltator
muncitor deservire c-ii montaj
betonist
dulgher

valoare totala functie de manopera

manopera lei/ora
manopera lei/ora

consum
48,449
46,453
29,255
25,048
21,124
7,239
6,889

pre
5
5
5
5
5
5
5

5 1,187,487.83
7 1,291,199.00
9 1,660,113.00

pret
7
7
7
7
7
7
7

valoare
VT
339143 1,291,199.00
325171
204785
175336
147868
50673
48223

pret
9
9
9
9
9
9
9

valoare
436041
418077
263295
225432
190116
65151
62001

valoare totala f
1,700,000.00
1,600,000.00

manopera totala

valoare
242,245 1,187,487.83
232,265
146,275
125,240
105,620
36,195
34,445

1,500,000.00
1,400,000.00
1,300,000.00
1,200,000.00
1,100,000.00
1,000,000.00
4

ma

VT
1,660,113.00

loare totala functie de manopera

valoare totala
functie de
manopera

manopera lei/ora

10

uti
2,977,786.56

denumire utilaj
excavator pe enile
freza asfalt
compactor
repartizator mixturi asfaltice
ncrctor frontal pe pneuri - wolla

consum
ore
funcionare tarif orar
1,615
65
1,269
150
24,478
60
4,580
190
384
62

valoare
104,975
190,350
1,468,680
870,200
23,808

tra
1,664,776.19
tip de transport
TRA01A20
TRA01A35
TRA02A05
TRA06A20
TRA02A20

tone
74,745
113,034
263,755
8,656
8,720

tarif unitar
4.4
7.7
1.25
10
4.4

valoare
328,878
870,362
329,694
86,560
38,368