SC ELECTRIC TOTAL SRL

SLATINA, OITUZ 14
J28/144/2000
CUI: R 13216295
TEL/FAX: 0249 416746
MOBIL: 0743027704

AEE SC OVERLANS CONSTRUCT IMPEX SRL SOL3-TARIF RACORDARE

Pret Unitar (LEI Valoare (LEI fara

Nr. Crt. Materiale UM Cantitate fara TVA) TVA)
1 Stalp SC15014 buc 2.00 2,750.00 5,500.00
2 Fundatie stalp SC15014 buc 2.00 2,250.00 4,500.00
3 consola CIT 140 buc 2.00 565.00 1,130.00
4 Consola derivatie buc 2.00 310.00 620.00
5 Legaturi de intindere buc 12.00 146.25 1,755.00
Confectie metalica
6 CT/15014 buc 2.00 450.00 900.00
7 Cablu 20kV 1x185mmp m 800.00 31.44 25,152.00

8 Borne marcaj traseu cablu buc 5.00 22.14 110.70

9 Tub PVG Greu m 30.00 61.44 1,843.20
Montare coborare
10 LEC/Stalp buc 2.00 174.21 348.42
Capete terminale de
11 exterior buc 6.00 456.30 2,737.80
Capete terminale de
12 interior buc 3.00 342.44 1,027.32
13 Priza de pamant <4ohm buc 2.00 850.00 1,700.00
14 Priza de pamant <1ohm buc 1.00 1,240.00 1,240.00
15 Nisip+balast fundatie PC mc 3.50 65.00 227.50
16 Conductor ACSR 48 m 248.00 5.80 1,438.40
Material marunt(papuci,
banda avertizoare,cleme,
suruburi, tub de protectie,
16 nisip, balast etc) buc 1.00 780.00 780.00
Total Materiale 51,010.34

Pret Unitar (fara

Nr. Crt. Manopera UM Cantitate TVA) Valoare (fara TVA)

1 Montare separator vertical buc 2.00 1,200.00 2,400.00

2 Montare descarcatori MT buc 6.00 25.00 150.00

Demontare capete
3 terminale ext buc 3.00 12.00 36.00
4 Demontare separator+kit buc 1.00 650.00 650.00
Demontare coborare pe
5 stalp buc 1.00 60.00 60.00
6 Fundatie PC buc 1.00 1,250.00 1,250.00
Canalizare(sapatura, folie
avertizoare si nisip)profil
7M m 230.00 35.00 8,050.00
8 Foraj dirijat m 10.00 150.00 1,500.00
Manopera montaj
9 echipamente ore 1.00 20,404.14 20,404.14
Total Manopera 34,500.14

CAS 15,8% 5,451.02

Somaj 0,5% 172.50
CASS 5,2% 1,794.01
Fond risc 1,36% 469.20

Manope
Materiale ra Utilaje Transport Total
51,010.34 42,386.87 5,000.00 5,500.00 103,897.21

Indirecte 10% 10,389.72

Profit 5% 5,714.35

Total C+M LEI fara TVA 120,001.27

Utilaj Punct de conexiune 218,928.00

Separator STEPNo+kit 2buc 11,600.00
Descarcatori ZnO 6buc 2,900.00
Total C+M si utilaj LEI fara TVA 353,429.27

Proiectant,
SC ELECTRIC TOTAL SRL
SLATINA, OITUZ 14
J28/144/2000
CUI: R 13216295
TEL/FAX: 0249 416746
MOBIL: 0743027704

AEE SC OVERLANS CONSTRUCT IMPEX SRL SOL3-TARIF RACORDARE

Pret Unitar (LEI Valoare (LEI fara

Nr. Crt. Materiale UM Cantitate fara TVA) TVA)
Material marunt(papuci,
banda avertizoare,cleme,
suruburi, tub de protectie,
10 nisip, balast etc) buc 1.00 0.00 0.00
Total Materiale 0.00

Pret Unitar (fara

Nr. Crt. Manopera UM Cantitate TVA) Valoare (fara TVA)
7 Metodologia GIS buc 1.00 1,000.00 1,000.00
Total Manopera 1,000.00

CAS 15,8% 158.00

Somaj 0,5% 5.00
CASS 5,2% 52.00
Fond risc 1,36% 13.60

Manope
Materiale ra Utilaje Transport Total
0.00 1,228.60 0.00 0.00 1,228.60

Indirecte 10% 122.86

Profit 5% 67.57

Total C+M LEI fara TVA 1,419.03

Utilaj

Total C+M si utilaj LEI fara TVA 1,419.03

Proiectant,
SC ELECTRIC TOTAL SRL
SLATINA, OITUZ 14
J28/144/2000
CUI: R 13216295
TEL/FAX: 0249 416746
MOBIL: 0743027704

AEE SC OVERLAND CONSTRUCT IMPEX SRL SOL3

FONDURI BENEFICIAR

Pret Unitar (LEI Valoare (LEI fara

Nr. Crt. Materiale UM Cantitate fara TVA) TVA)
Cablu A2XS(F)2Y
1 1x150mmp m 60.00 27.97 1,678.20

2 Borne marcaj traseu cablu buc 2.00 22.14 44.28

Capete terminale de
3 interior buc 6.00 342.44 2,054.64
4 Priza de pamant <1ohm buc 1.00 1,240.00 1,240.00
Nisip+balast fundatie
5 PTAB mc 3.50 65.00 227.50
Material marunt(papuci,
banda avertizoare,cleme,
suruburi, tub de protectie
6 etc) buc 1.00 700.00 700.00
Total Materiale 5,944.62

Pret Unitar (fara

Nr. Crt. Manopera UM Cantitate TVA) Valoare (fara TVA)
1 Fundatie PTAB buc 1.00 1,250.00 1,250.00
Canalizare(sapatura, folie
avertizoare si nisip)profil
2M m 10.00 35.00 350.00
Manopera montaj
3 echipamente ore 1.00 2,377.85 2,377.85
Total Manopera 3,977.85

CAS 15,8% 628.50

Somaj 0,5% 19.89
CASS 5,2% 206.85
Fond risc 1,36% 54.10

Manope
Materiale ra Utilaje Transport Total
5,944.62 4,887.18 4,500.00 4,000.00 19,331.80

Indirecte 10% 1,933.18

Profit 5% 1,063.25

Total C+M LEI fara TVA 22,328.23

Utilaj PTAB 1x1000kVA 216,425.00

Total C+M si utilaj LEI fara TVA 238,753.23

Proiectant,
SC ELECTRIC TOTAL SRL
SLATINA, OITUZ 14
J28/144/2000
CUI: R 13216295
TEL/FAX: 0249 416746
MOBIL: 0743027704

AEE SC OVERLAND CONSTRUCT IMPEX SRL SOL3

FONDURI BENEFICIAR

Pret Unitar (LEI Valoare (LEI fara

Nr. Crt. Materiale UM Cantitate fara TVA) TVA)
Material marunt(papuci,
banda avertizoare,cleme,
suruburi, tub de protectie
6 etc) buc 1.00 0.00 0.00
Total Materiale 0.00

Pret Unitar (fara

Nr. Crt. Manopera UM Cantitate TVA) Valoare (fara TVA)
4 Metodologia GIS buc 1.00 500.00 500.00
Total Manopera 500.00

CAS 15,8% 79.00

Somaj 0,5% 2.50
CASS 5,2% 26.00
Fond risc 1,36% 6.80

Manope
Materiale ra Utilaje Transport Total
0.00 614.30 0.00 0.00 614.30

Indirecte 10% 61.43

Profit 5% 33.79

Total C+M LEI fara TVA 709.52

Utilaj

Total C+M si utilaj LEI fara TVA 709.52

Proiectant,
SC ELECTRIC TOTAL SRL
SLATINA, OITUZ 14
J28/144/2000
CUI: R 13216295
TEL/FAX: 0249 416746
MOBIL: 0743027704

AEE SC OVERLANS CONSTRUCT IMPEX SRL SOL4-TARIF RACORDARE

Pret Unitar (LEI Valoare (LEI fara

Nr. Crt. Materiale UM Cantitate fara TVA) TVA)
Confectie metalica capete
1 terminale exterior buc 1.00 400.00 400.00
Capete terminale de
2 exterior buc 3.00 456.30 1,368.90
Montare coborare
3 LEC/Stalp buc 1.00 174.21 174.21
4 Priza de pamant <4ohmi buc 1.00 850.00 850.00
5 Cablu 20kV 1x185mmp m 800.00 31.44 25,152.00
Confectie metalica
6 estacada cablu kg 100.00 9.00 900.00

7 Borne marcaj traseu cablu buc 7.00 22.14 154.98

8 Tub PVG Greu m 20.00 61.44 1,228.80
Montare coborare
9 LEC/Stalp buc 1.00 174.21 174.21
Capete terminale de
10 interior buc 3.00 342.44 1,027.32
11 Priza de pamant <1ohm buc 1.00 1,240.00 1,240.00
12 Nisip+balast fundatie PC mc 3.50 65.00 227.50

13 Beton pentru refacere alei mc 1.00 250.00 250.00

14 Conductor ACSR 48 m 20.00 5.80 116.00

Material marunt(papuci,
banda avertizoare,cleme,
suruburi, tub de protectie,
15 nisip, balast etc) buc 1.00 800.00 800.00
Total Materiale 34,063.92

Pret Unitar (fara

Nr. Crt. Manopera UM Cantitate TVA) Valoare (fara TVA)

1 Montare separator vertical buc 1.00 1,200.00 1,200.00

2 Montare descarcatori MT buc 3.00 25.00 75.00

3 Fundatie PC buc 1.00 1,250.00 1,250.00
Canalizare(sapatura, folie
avertizoare si nisip)profil
4 M m 230.00 35.00 8,050.00
5 Foraj dirijat m 10.00 150.00 1,500.00
Spargere si refacere alei
6 si trotuare mp 5.00 350.00 1,750.00
Manopera montaj
7 echipamente ore 1.00 13,625.57 13,625.57
Total Manopera 27,450.57

CAS 15,8% 4,337.19

Somaj 0,5% 137.25
CASS 5,2% 1,427.43
Fond risc 1,36% 373.33

Manope
Materiale ra Utilaje Transport Total
34,063.92 33,725.77 5,000.00 5,800.00 78,589.69

Indirecte 10% 7,858.97

Profit 5% 4,322.43

Total C+M LEI fara TVA 90,771.09

Utilaj Punct de conexiune 218,928.00

Separator vertical 5,800.00
Descarcatori ZnO 1,450.00
Total C+M si utilaj LEI fara TVA 316,949.09

Proiectant,
SC ELECTRIC TOTAL SRL
SLATINA, OITUZ 14
J28/144/2000
CUI: R 13216295
TEL/FAX: 0249 416746
MOBIL: 0743027704

AEE SC OVERLANS CONSTRUCT IMPEX SRL SOL4-TARIF RACORDARE

Pret Unitar (LEI Valoare (LEI fara

Nr. Crt. Materiale UM Cantitate fara TVA) TVA)
Material marunt(papuci,
banda avertizoare,cleme,
suruburi, tub de protectie,
14 nisip, balast etc) buc 1.00 0.00 0.00
Total Materiale 0.00

Pret Unitar (fara

Nr. Crt. Manopera UM Cantitate TVA) Valoare (fara TVA)
7 Metodologia GIS buc 1.00 1,000.00 1,000.00
Total Manopera 1,000.00

CAS 15,8% 158.00

Somaj 0,5% 5.00
CASS 5,2% 52.00
Fond risc 1,36% 13.60

Manope
Materiale ra Utilaje Transport Total
0.00 1,228.60 0.00 0.00 1,228.60

Indirecte 10% 122.86

Profit 5% 67.57

Total C+M LEI fara TVA 1,419.03

Utilaj

Total C+M si utilaj LEI fara TVA 1,419.03

Proiectant,
SC ELECTRIC TOTAL SRL
SLATINA, OITUZ 14
J28/144/2000
CUI: R 13216295
TEL/FAX: 0249 416746
MOBIL: 0743027704

AEE SC OVERLAND CONSTRUCT IMPEX SRL SOL4

FONDURI BENEFICIAR

Pret Unitar (LEI Valoare (LEI fara

Nr. Crt. Materiale UM Cantitate fara TVA) TVA)
Cablu A2XS(F)2Y
1 1x150mmp m 3,510.00 27.97 98,174.70

2 Borne marcaj traseu cablu buc 17.00 22.14 376.38

Capete terminale de
3 interior buc 6.00 342.44 2,054.64
Mansoane buc 3.00 550.00 1,650.00
4 Priza de pamant <1ohm buc 1.00 1,240.00 1,240.00
Nisip+balast fundatie
5 PTAB mc 3.50 65.00 227.50
Material marunt(papuci,
banda avertizoare,cleme,
suruburi, tub de protectie
6 etc) buc 1.00 700.00 700.00
Total Materiale 104,423.22

Pret Unitar (fara

Nr. Crt. Manopera UM Cantitate TVA) Valoare (fara TVA)
1 Fundatie PTAB buc 1.00 1,250.00 1,250.00
Canalizare(sapatura, folie
avertizoare si nisip)profil
2 M m 1,150.00 35.00 40,250.00
3 Foraj m 10.00 150.00 1,500.00
Manopera montaj
4 echipamente ore 1.00 41,769.29 41,769.29
Total Manopera 84,769.29

CAS 15,8% 13,393.55

Somaj 0,5% 423.85
CASS 5,2% 4,408.00
Fond risc 1,36% 1,152.86

Manope
Materiale ra Utilaje Transport Total
104,423.22 104,147.55 4,500.00 4,000.00 217,070.77

Indirecte 10% 21,707.08

Profit 5% 11,938.89

Total C+M LEI fara TVA 250,716.74

Utilaj PTAB 1x1000kVA 216,425.00

Total C+M si utilaj LEI fara TVA 467,141.74

Proiectant,
SC ELECTRIC TOTAL SRL
SLATINA, OITUZ 14
J28/144/2000
CUI: R 13216295
TEL/FAX: 0249 416746
MOBIL: 0743027704

AEE SC OVERLAND CONSTRUCT IMPEX SRL SOL4

FONDURI BENEFICIAR

Pret Unitar (LEI Valoare (LEI fara

Nr. Crt. Materiale UM Cantitate fara TVA) TVA)
Material marunt(papuci,
banda avertizoare,cleme,
suruburi, tub de protectie
6 etc) buc 1.00 0.00 0.00
Total Materiale 0.00

Pret Unitar (fara

Nr. Crt. Manopera UM Cantitate TVA) Valoare (fara TVA)
4 Metodologia GIS buc 1.00 500.00 500.00
Total Manopera 500.00

CAS 15,8% 79.00

Somaj 0,5% 2.50
CASS 5,2% 26.00
Fond risc 1,36% 6.80

Manope
Materiale ra Utilaje Transport Total
0.00 614.30 0.00 0.00 614.30

Indirecte 10% 61.43

Profit 5% 33.79

Total C+M LEI fara TVA 709.52

Utilaj

Total C+M si utilaj LEI fara TVA 709.52

Proiectant,