CENTURA DE OCOLIRE CRAIOVA-VARIANTA SUD DN56-DN55-DN6

GRAFIC DE EXECUTIE - FIZIC SI VALORIC

mai iunie iulie august septembrie octombrie noiembrie decembrie ianuarie februarie martie aprilie
ESALONARE LUCRARI
Item
Nr. Denumire articole UM Cantitate P.U./U.M. Valoare fara TVA Luna 1 Luna 2 Luna 3 Luna 4 Luna 5 Luna 6 Luna 7 Luna 8 Luna 9 Luna 10 Luna 11 Luna 12
cod
valoare/cant valoare/cant valoare/cant valoare/cant valoare/cant valoare/cant valoare/cant valoare/cant valoare/cant valoare/cant valoare/cant valoare/cant
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18

LUCRARI AUXILIARE 5,864,525.58

1 RELOCARI / PROTEJARI INSTALATII 2,566,521.83

Relocare si protejare conducta apa potabila F.C. 66,311.98 66,311.98 66,311.98

1 AP01 buc 1.00 198,935.95 198,935.95
DN 500 mm km 4+380 0.33 0.33 0.33

Relocare si protejare conducta apa potabila 39,938.35 39,938.35 39,938.35

2 AP02 buc 1.00 119,815.04 119,815.04
PREMO DN 800 mm km 5+400 0.33 0.33 0.33
TOTAL 1.1 Relocari si protejari instalatii apa 318,750.99
Protejare conducta golire statie epurare DN 2000 39,938.35 39,938.35 39,938.35
1 AP03 buc 1.00 119,815.04 119,815.04
km 2+470 0.33 0.33 0.33

Protejare conducta golire statie epurare DN 2000 39,938.35 39,938.35 39,938.35

2 AP04 buc 1.00 119,815.04 119,815.04
km 2+540 0.33 0.33 0.33
TOTAL 1.2 Relocari si protejari instalatii canalizare 239,630.08
29,875.94 29,875.94 29,875.94
1 EL01 Relocare retea LEA 6 kV Podari L7 km 0+460 buc 1.00 89,627.82 89,627.82
0.33 0.33 0.33

Relocare retea LEA 110 kV S.C DIF-PODARI km 124,515.82 124,515.82 124,515.82

2 EL02 buc 1.00 373,547.46 373,547.46
0+640 0.33 0.33 0.33

Relocare retea LEA 20KV Podari - Bratovoiesti 9,933.28 9,933.28 9,933.28

3 EL03 buc 1.00 29,799.83 29,799.83
km 0+720 0.33 0.33 0.33

Relocare retea LEA 20KV Podari - Bratovoiesti 9,933.28 9,933.28 9,933.28

4 EL03 buc 1.00 29,799.83 29,799.83
km 4+800 0.33 0.33 0.33

Relocare retea LEA 110 KV S.C. DIF -CFR 124,515.82 124,515.82 124,515.82
5 EL04 buc 1.00 373,547.46 373,547.46
Jianca km 7+920 0.33 0.33 0.33

Relocare racord 20 KV CFR - Malu Mare km 9,933.28 9,933.28 9,933.28

6 EL05 buc 1.00 29,799.83 29,799.83
9+660 0.33 0.33 0.33
265,938.53 265,938.53 265,938.53
7 EL06 Relocare retea LEA 220 KV Isalnita - Koslodui buc 1.00 797,815.59 797,815.59
0.33 0.33 0.33
TOTAL 1.3 Relocari instalatii electrice 1,723,937.82
Protejare fibra optica Romtelecom km 29,338.82 29,338.82
1 TC01 buc 1.00 58,677.64 58,677.64
0+000(130m) 0.50 0.5

Protejare fibra optica Romtelecom km 4+380(100 47,428.10 47,428.10

2 TC02 buc 1.00 94,856.20 94,856.20
m) 0.50 0.5

Protejare fibra optica Romtelecom km 9+875(162 44,434.55 44,434.55

3 TC03 buc 1.00 88,869.10 88,869.10
m) 0.50 0.5
TOTAL 1.4 Protejari instalatii Romtelecom 242,402.94
13,933.33 13,933.33 13,933.33
1 CF1 Mutari si protejari retele CF buc 1.00 41,800.00 41,800.00
0.33 0.33 0.33
TOTAL 1.5 Protejari si mutari instalatii CF 41,800.00
2 PROTECTIA MEDIULUI 1,445,392.06
Colectare si debusare ape pluviale
89,231.23 29,743.74 29,743.74 29,743.74 89,231.23 89,231.23
1 ME01 Bazin decantor buc 6.00 59,487.48 356,924.90
1.50 0.50 0.50 0.50 1.50 1.50
76,905.26 25,635.09 25,635.09 25,635.09 76,905.26 76,905.26
2 ME02 Statie de preepurare buc 6.00 51,270.18 307,621.05
1.50 0.50 0.50 0.50 1.50 1.50
49,022.48 16,340.83 16,340.83 16,340.83 49,022.48 49,022.48
3 ME03 Puturi absorbante buc 6.00 32,681.65 196,089.90
1.50 0.50 0.50 0.50 1.50 1.50
138,939.39 46,313.13 46,313.13 46,313.13 138,939.39 138,939.39
4 ME04 Statie de pompe uzate buc 4.00 138,939.39 555,757.56
1.00 0.33 0.33 0.33 1.00 1.00
TOTAL 1,416,393.41
Descarcare sarcina istorica
9,666.22 9,666.22 9,666.22
5 ME05 Descarcare de sarcina istorica buc 1.00 28,998.65 28,998.65
0.33 0.33 0.33
TOTAL PROTECTIA MEDIULUI 1,445,392.06
3 ILUMINAT PUBLIC 1,852,611.69
Stalp pentru iluminat public stradal din teava de
otel, montat cu automacaraua in fundatie turnata 31,254.05 31,254.05 31,254.05
1 EL.07 buc 19.00 4,934.85 93,762.15
stalp de peste 5m 6.33 6.33 6.33
122,028.88 122,028.88 122,028.88
2 EL.08 Canalizatie tip M m 3,242.00 112.92 366,086.64
1,080.67 1080.67 1080.67
464,254.30
17 M5 Post trafo aerian 250KVA PARCARI buc 2.00 232,127.15 464,254.30
2.00
309,502.87 309,502.87 309,502.87
3 M5 Post Trafo buc 4.00 232,127.15 928,508.60
1.33 1.33 1.33
3.1 Iluminat public la noduri rutiere si parcari 1,852,611.69
TOTAL LUCRARI AUXILIARE 5,864,525.58 1,368,359.78 1,368,359.78 1,247,158.31 0.00 0.00 354,098.35 118,032.78 118,032.78 118,032.78 818,352.65 354,098.35 0.00

4 DRUM 30,493,809.14 689,473.22 689,473.22 1,765,339.65 3,293,413.55 3,751,500.58 3,191,309.08 2,451,895.98 96,798.57 1,418,578.85 4,430,273.70 5,156,733.80 3,559,018.94

1,123.07
1 L2a Plantare pomi buc. 32.00 35.10 1,123.07
32.00
TOTAL 4.1 Lucrari preliminare 1,123.07
14,249.50 14,249.50 14,249.50
1 P5 Pichetare detaliu km 9.88 4,326.77 42,748.49
3.29 3.29 3.29
24,341.89 24,341.89 24,341.89
2 P2 Curatarea de tufisuri si arbusti m2 48,740.00 1.50 73,025.68
16,246.67 16246.67 16246.67
656.01 656.01 656.01
3 P3a Taiere arbori buc. 32.00 61.50 1,968.03
10.67 10.67 10.67
1,195.97 1,195.97 1,195.97
4 P4a Scoaterea radacinilor buc. 32.00 112.12 3,587.90
10.67 10.67 10.67
58,140.68 58,140.68 58,140.68
5 E1 Decapare si depozitare pamant vegetal m3 24,687.00 7.07 174,422.05
8,229.00 8229.00 8229.00
30,588.27 30,588.27 30,588.27
6 E3a Sapatura de pamant la deblee m3 9,873.00 9.29 91,764.80
3,291.00 3291.00 3291.00
47,660.47 47,660.47 95,320.94 95,320.94 95,320.94
7 E6a Imbracarea taluzelor cu pamant vegetal m3 17,034.00 22.38 381,283.78
2129.25 2129.25 4258.50 4258.50 4258.50
553,976.04 553,976.04 553,976.04
8 E7 Umplutura de pamant m3 124,674.00 13.33 1,661,928.11
41,558.00 41558.00 41558.00
TOTAL 4.2 Terasamente 2,430,728.84
294,159.30 294,159.30 294,159.30
1 R5 Strat de forma din balast m3 19,285.13 45.76 882,477.91
6428.38 6428.38 6428.38
278,978.51 557,957.02 557,957.02 278,978.51
2 R1a Fundatie din balast m3 36,579.75 45.76 1,673,871.07
6096.63 12193.25 12193.25 6096.63
502,728.62 1,005,457.24 1,005,457.24 502,728.62
3 R8 Balast stabilizat m3 21,478.13 140.44 3,016,371.71
3579.69 7159.38 7159.38 3579.69
127,563.12 127,563.12 127,563.12
6 R9a Beton uzura MASF16 pe acostamente m2 14,812.00 25.84 382,689.35
4937.33 4937.33 4937.33
214,110.29 214,110.29 214,110.29
5 R3b Piatra sparta acostamente m3 5,748.56 111.74 642,330.87
1916.19 1916.19 1916.19
1,347,559.81 1,280,316.17
6 R9a Beton uzura MASF16 m2 101,712.00 25.84 2,627,875.99
52157.33 49554.67
620,590.93 1,241,181.86 1,241,181.86 620,590.93
7 R6 Mixtura asfaltica tip AB2 t 18,517.00 201.09 3,723,545.57
3086.17 6172.33 6172.33 3086.17
515,674.94 1,031,349.88 1,031,349.88 515,674.94
8 R2 Binder de criblura t 12,501.00 247.50 3,094,049.63
2083.50 4167.00 4167.00 2083.50
54,372.52 54,372.52 54,372.52 54,372.52 54,372.52 54,372.52
9 R11a Amorsare cu emulsie cu rupere rapida 0,6 kg/m2 m2 203,424.00 1.60 326,235.14
33904.00 33904.00 33904.00 33904.00 33904.00 33904.00
 mai iunie iulie august septembrie octombrie noiembrie decembrie ianuarie februarie martie aprilie
ESALONARE LUCRARI
Item
Nr. Denumire articole UM Cantitate P.U./U.M. Valoare fara TVA Luna 1 Luna 2 Luna 3 Luna 4 Luna 5 Luna 6 Luna 7 Luna 8 Luna 9 Luna 10 Luna 11 Luna 12
cod
valoare/cant valoare/cant valoare/cant valoare/cant valoare/cant valoare/cant valoare/cant valoare/cant valoare/cant valoare/cant valoare/cant valoare/cant
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18
76,372.83 76,372.83 76,372.83
10 R11b Amorsare cu emulsie cu rupere rapida 0,9 kg/m2 m2 101,712.00 2.25 229,118.49
33904.00 33904.00 33904.00
TOTAL 4.3 Suprastructura drum 16,598,565.73
Parapet metalic deformabil, tip semigreu , nivel 79,396.15 158,792.31 158,792.31
1 EQ1 m 3,200.00 124.06 396,980.77
protectie N2 pe fundatii izolate 640.00 1280.00 1280.00

Parapet metalic deformabil, tip greu , nivel 218,307.01

2 EQ2b M 1,160.00 188.20 218,307.01
protectie H2 montat pe zid de sprijin 1160.00

Parapet metalic deformabil, tip foarte greu , nivel 132,792.21 265,584.41 265,584.41 132,792.21
3 EQ3b M 2,300.00 346.41 796,753.24
protectie H3, pe fundatii izolate 383.33 766.67 766.67 383.33
TOTAL 4.4 Siguranta circulatiei 1,412,041.01
Santuri noi pavate cu elemente prefabricate din 532,997.32 355,331.55 532,997.32 710,663.09
1 D3b m 19,750.00 107.95 2,131,989.27
beton pe fundatie de nisip b>0.40 m 4937.50 3291.67 4937.50 6583.33
206,260.46 137,506.98 206,260.46 275,013.95
2 D7b Rigole carosabile m 1,366.00 603.98 825,041.86
341.50 227.67 341.50 455.33
TOTAL 4.5 Sistem de drenare a apelor pluviale 2,957,031.13
5,491.14
1 R5 Strat de forma din balast m3 120.00 45.76 5,491.14
120.00
28,087.86
2 R8 Agregate stabilizate cu ciment m3 200.00 140.44 28,087.86
200.00
10,982.28
3 R1a Fundatie din balast m3 240.00 45.76 10,982.28
240.00
23,326.20
4 R6 Mixtura asfaltica tip AB2 t 116.00 201.09 23,326.20
116.00
23,760.40
5 R2 Binder de criblura t 96.00 247.50 23,760.40
96.00
20,669.15
6 R9a Beton uzura MASF16 m2 800.00 25.84 20,669.15
800.00
1,282.98
7 R11a Amorsare cu emulsie cu rupere rapida 0,6 kg/m2 m2 800.00 1.60 1,282.98
800.00
3,604.19
8 R11b Amorsare cu emulsie cu rupere rapida 0,9 kg/m2 m2 1,600.00 2.25 3,604.19
1600.00
119,346.32
9 R32a Butoni reflectorizanti buc 4,000.00 29.84 119,346.32
4000.00
14,371.85
10 R32b Benzi rezonatoare m 200.00 71.86 14,371.85
200.00
TOTAL 4.6 Amenajare intersectii la nivel 250,922.38
23,972.32 23,972.32
1 Curatarea de tufisuri si arbusti m2 32,000.00 1.50 47,944.64
16000.00 16000.00
18,840.91 18,840.91 18,840.91
2 E2 Decapare si depozitare pamant vegetal m3 8,000.00 7.07 56,522.72
2666.67 2666.67 2666.67
109,822.80 109,822.80
3 E4a Strat de forma din balast m3 4,800.00 45.76 219,645.60
2400.00 2400.00
219,645.60 219,645.60
4 R1 Fundatie din balast m3 9,600.00 45.76 439,291.20
4800.00 4800.00
224,702.76 449,405.52 449,405.52
5 R8 Agregate naturale stabilizate ciment m3 8,000.00 140.44 1,123,513.80
1600.00 3200.00 3200.00
275,588.69 551,177.39
6 R2 Beton uzura MASF 16 m2 32,000.00 25.84 826,766.08
10666.67 21333.33
1,145,201.79
7 R4 Binder- legatura BAD 25 t 4,627.00 247.50 1,145,201.79
4627.00
1,240,712.65
8 R5 Mixtura baza t 6,170.00 201.09 1,240,712.65
6170.00
29,325.17 43,987.75 29,325.17
9 R11a Amorsare cu emulsie cu rupere rapida 0,6 kg/m2 m2 64,000.00 1.60 102,638.08
18285.71 27428.57 18285.71
14,416.77 28,833.54 28,833.54
10 R11b Amorsare cu emulsie cu rupere rapida 0,9 kg/m2 m2 32,000.00 2.25 72,083.84
6400.00 12800.00 12800.00
28,432.82 56,865.64
11 R19b Borduri prefabricate 20 X 25 m 2,610.00 32.68 85,298.45
870.00 1740.00
51,912.00
12 R15 Toalete ecologice buc 15.00 3,460.80 51,912.00
15.00
93,279.38
13 M1 Mese si scaune pt exterior buc 75.00 1,243.73 93,279.38
75.00
26,938.82
14 M2 Containere ecologice buc 9.00 2,993.20 26,938.82
9.00
49,204.58
15 M3 Rezervor apa + statie hidrofor si pompe buc 4.00 12,301.14 49,204.58
4.00
162,323.42
16 M4 Fosa septica buc 10.00 16,232.34 162,323.42
10.00
TOTAL 4.7 Parcari 5,743,277.05
732,551.36
1 C2 Podete noi prefabricate dalate D=5.00m m 42.00 17,441.70 732,551.36
42.00
TOTAL 4.8 Podete si accese la proprietati 732,551.36
Marcaje si semnalizare definitiva
1,100.55 1,100.55 1,100.55
1 EQ8 Borne kilometrice conform STAS SR 6900/95 no 9.00 366.85 3,301.65
3.00 3.00 3.00
2,899.46 2,899.46 2,899.46
2 EQ9 Borne hectometrice conform STAS SR 6900/95 no 89.00 97.73 8,698.37
29.67 29.67 29.67
11,035.69 11,035.69 11,035.69
3 EQ20 Semnalizare verticala buc 92.00 359.86 33,107.07
30.67 30.67 30.67
72,611.91 72,611.91 72,611.91
4 EQ10 Marcaj longitudinal de 15 cm latime km echiv 13.50 16,135.98 217,835.73
4.50 4.50 4.50
28,727.35
5 EQ11 Marcaj divers si transversal al drumului m 250.00 114.91 28,727.35
250.00
Marcaje si semnalizare temporara
Semnalizare si marcaje pe timpul executiei 6,324.87 6,324.87 6,324.87 6,324.87 6,324.87 6,324.87 6,324.87 6,324.87 6,324.87 6,324.87 6,324.87 6,324.87
6 EQ27 km 9.88 7,682.02 75,898.40
lucrarilor 0.82 0.82 0.82 0.82 0.82 0.82 0.82 0.82 0.82 0.82 0.82 0.82
TOTAL 4.9 Semnalizare rutiera 367,568.56
6 LUCRARI DE CONSOLIDARE 2,193,002.52 0.00 0.00 0.00 0.00 731,000.84 731,000.84 731,000.84 0.00 0.00 0.00 0.00 0.00
382,980.03 382,980.03 382,980.03
1 SI18 Umplutura anrocamente m3 15,624.00 73.54 1,148,940.10
5208.00 5208.00 5208.00
44,811.10 44,811.10 44,811.10
2 C15 Perna de balast m3 2,660.00 50.54 134,433.31
886.67 886.67 886.67
303,209.70 303,209.70 303,209.70
3 C03 Pamant armat cu geogrile m3 12,535.00 72.57 909,629.10
4178.33 4178.33 4178.33
TOTAL 6.1 Lucrari consolidare 2,193,002.52

TOTAL LUCRARI CONSOLIDARI SI DRUM 38,551,337.24 689,473.22 689,473.22 1,765,339.65 3,293,413.55 4,482,501.42 3,922,309.92 3,230,557.29 96,798.57 1,466,239.32 4,894,528.00 5,156,733.80 3,559,018.94

5 LUCRARI DE PODURI 30,535,797.94

5.1 POD km 0+310 peste linie simpla CF Craiova - Calafat

INFRASTRUCTURA

FUNDATII CULEE SI PILE

57,055.58 57,055.58
1 Sapatura la fundatie ,h<4m mc 3,538.00 32.25 114,111.16
1,769.00 1769.00
10,105.55 10,105.55
2 Beton de egalizare mc 96.00 210.53 20,211.10
48.00 48.00
243,841.36 243,841.36 243,841.36
3 Beton simplu in blocul de fundatie mc 1,306.00 560.13 731,524.09
435.33 435.33 435.33
ELEVATII CULEE SI PILE

161,542.95 161,542.95 161,542.95 161,542.95

4 Beton armat in elevatii C25/30 mc 972.00 664.79 646,171.80
243.00 243.00 243.00 243.00
26,112.31 26,112.31 26,112.31 26,112.31
5 Dispozitive antiseismice metalice buc 4.00 26,112.31 104,449.25
1.00 1.00 1.00 1.00
9,761.22 9,761.22 9,761.22 9,761.22
6 Aparate de reazem metalice fixe tip IX buc 2.00 19,522.45 39,044.90
0.50 0.50 0.50 0.50
9,765.28 9,765.28 9,765.28 9,765.28
7 Aparate de reazem metalice mobile tip IX buc 2.00 19,530.56 39,061.12
0.50 0.50 0.50 0.50
2,613.70 2,613.70 2,613.70 2,613.70
8 Aparate de reazem din neopren tip 13 buc 16.00 653.43 10,454.81
4.00 4.00 4.00 4.00
 mai iunie iulie august septembrie octombrie noiembrie decembrie ianuarie februarie martie aprilie
ESALONARE LUCRARI
Item
Nr. Denumire articole UM Cantitate P.U./U.M. Valoare fara TVA Luna 1 Luna 2 Luna 3 Luna 4 Luna 5 Luna 6 Luna 7 Luna 8 Luna 9 Luna 10 Luna 11 Luna 12
cod
valoare/cant valoare/cant valoare/cant valoare/cant valoare/cant valoare/cant valoare/cant valoare/cant valoare/cant valoare/cant valoare/cant valoare/cant
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18
2,613.70 2,613.70 2,613.70 2,613.70
9 Aparate de reazem din neopren tip 14 buc 16.00 653.43 10,454.81
4.00 4.00 4.00 4.00
RACORDAREA CU TERASAMENTELE

2,112.57 2,112.57
10 Sapatura la fundatie , h < 4m mc 131.00 32.25 4,225.15
65.50 65.50
32,754.64 32,754.64
11 Terasamante-umpluturi la sferturi de con mc 4,410.00 14.85 65,509.27
2205.00 2205.00
58,735.26 58,735.26
12 Pereu la sfertul de con mp 990.00 118.66 117,470.53
495.00 495.00
9,574.68 9,574.68
13 Scari ml 99.00 193.43 19,149.36
49.50 49.50
7,022.11 7,022.11
14 Casiuri ml 89.00 157.80 14,044.22
44.50 44.50
29,199.44 29,199.44
15 Placi racordare cu terasamentele 6.00x1.10x0.38 buc 18.00 3,244.38 58,398.88
9.00 9.00
SUPRASTRUCTURA

STRUCTURA DE REZISTENTA

254,368.66 508,737.33 508,737.33

16 Beton precomprimat C35/45 mc 434.00 2,930.51 1,271,843.32
86.80 173.60 173.60
53,125.74 106,251.47 106,251.47
17 Beton armat monolit C25/30 mc 333.00 797.68 265,628.68
66.60 133.20 133.20
860,747.88 1,721,495.76 1,721,495.76
18 Confectie metalica in grinzi, antretoaze, arce t 468.00 9,196.02 4,303,739.41
93.60 187.20 187.20
Tiranti de suspendare - echivalent SBPI 12x7mm, 11,112.94 22,225.89 22,225.89
19 t 6.05 9,184.25 55,564.71
inclusiv ancoraje 1.21 2.42 2.42
236,271.27 472,542.53 472,542.53
20 Grinzi prefabricate tronsonate L=40.00m buc 16.00 73,834.77 1,181,356.33
3.20 6.40 6.40
CALE, TROTUAR SI PARAPET

112,805.20 112,805.20
21 Hidroizolatii mp 3,788.00 59.56 225,610.40
1894.00 1894.00
3,093.24 3,093.24
22 Guri de scurgere tip T1G1 buc 10.00 618.65 6,186.48
5.00 5.00
68,814.69 68,814.69
23 Imbracaminte cale mp 2,539.00 54.21 137,629.39
1269.50 1269.50
68,542.86 68,542.86
24 Borduri ml 604.00 226.96 137,085.72
302.00 302.00
33,478.40 33,478.40
25 Trotuare mp 985.00 67.98 66,956.80
492.50 492.50
67,982.86 67,982.86
26 Rosturi de dilatatie ml 84.00 1,618.64 135,965.72
42.00 42.00
60,670.09 60,670.09
27 Parapet pietonal ml 604.00 200.89 121,340.18
302.00 302.00
50,871.70 50,871.70
28 Parapet directional ml 604.00 168.45 101,743.40
302.00 302.00
DIVERSE

65,971.50
29 Incercare suprastructura pod buc 1.00 65,971.50 65,971.50
1.00
TOTAL GENERAL POD km 0+310 10,070,902.46

5.2 POD km1+ 988 peste canal

INFRASTRUCTURA

FUNDATII CULEE

13,336.62 13,336.62
1 Sapatura la fundatie ,h<4m mc 827.00 32.25 26,673.25
413.50 413.50
118,493.45 118,493.45
2 Piloti forati de diametru mare ml 179.00 1,323.95 236,986.89
89.50 89.50
2,736.92 2,736.92
3 Beton de egalizare mc 26.00 210.53 5,473.84
13.00 13.00
38,461.96 76,923.92
4 Beton armat in fundatie(radiere) mc 206.00 560.13 115,385.88
68.67 137.33
ELEVATII

109,357.27 109,357.27
5 Beton armat in elevatii mc 329.00 664.79 218,714.53
164.50 164.50
1,095.42 1,095.42
6 Aparate de reazem din neopren tip 11 buc 4.00 547.71 2,190.83
2.00 2.00
1,545.86 1,545.86
7 Aparate de reazem din neopren tip 12 buc 4.00 772.93 3,091.72
2.00 2.00
RACORDAREA CU TERASAMENTELE
15,240.93
8 Terasamante-umpluturi in fundatii mc 1,026.00 14.85 15,240.93
1026.00
1,967.43
9 Sapatura in fundatie ,h<4m mc 61.00 32.25 1,967.43
61.00
30,138.90
10 Pereu la sfertul de con mp 254.00 118.66 30,138.90
254.00
8,837.49
11 Scari ml 37.00 238.85 8,837.49
37.00
2,998.21
12 Casiuri ml 19.00 157.80 2,998.21
19.00
58,398.88
13 Placi racordare cu terasamentele 6.00x1.10x0.38 buc 18.00 3,244.38 58,398.88
18.00
SUPRASTRUCTURA

STRUCTURA DE REZISTENTA

25,127.04 25,127.04
14 Beton armat monolit C25/30 mc 63.00 797.68 50,254.08
31.50 31.50
111,334.61 111,334.61
15 Grinzi prefabricate tronsonate L=30.00m buc 4.00 55,667.30 222,669.21
2.00 2.00
CALE, TROTUAR SI PARAPET

21,977.36
16 Hidroizolatii mp 369.00 59.56 21,977.36
369.00
1,237.30
17 Guri de scurgere tip T1G1 buc 2.00 618.65 1,237.30
2.00
21,248.81
18 Imbracaminte cale mp 392.00 54.21 21,248.81
392.00
19,518.84
19 Borduri ml 86.00 226.96 19,518.84
86.00
7,817.29
20 Trotuare mp 115.00 67.98 7,817.29
115.00
35,610.07
21 Rosturi de dilatatie ml 22.00 1,618.64 35,610.07
22.00
17,276.91
22 Parapet pietonal ml 86.00 200.89 17,276.91
86.00
14,486.64
23 Parapet directional ml 86.00 168.45 14,486.64
86.00
705.62 705.62
24 Lucrari conexe (protectie si amenajare albie) mp 210.00 6.72 1,411.25
105.00 105.00
TOTAL GENERAL POD km1+988 1,139,606.55

5.3 PASAJ km 8+930 peste linie dubla CF Bucuresti-Craiova-Timisoara

INFRASTRUCTURA

FUNDATII CULEE SI PILE

31,341.87 31,341.87 31,341.87 31,341.87

1 Sapatura la fundatie ,h<4m mc 3,887.00 32.25 125,367.48
971.75 971.75 971.75 971.75
5,368.57 5,368.57 5,368.57 5,368.57
2 Beton de egalizare mc 102.00 210.53 21,474.30
25.50 25.50 25.50 25.50
191,983.06 191,983.06 191,983.06 191,983.06
3 Beton simplu in blocul de fundatie mc 1,371.00 560.13 767,932.25
342.75 342.75 342.75 342.75
ELEVATII CULEE SI PILE

584,346.72 584,346.72
4 Beton armat in elevatii mc 1,758.00 664.79 1,168,693.44
879.00 879.00
39,044.90 39,044.90
5 Aparate de reazem metalice fixe tip IX buc 4.00 19,522.45 78,089.80
2.00 2.00
 mai iunie iulie august septembrie octombrie noiembrie decembrie ianuarie februarie martie aprilie
ESALONARE LUCRARI
Item
Nr. Denumire articole UM Cantitate P.U./U.M. Valoare fara TVA Luna 1 Luna 2 Luna 3 Luna 4 Luna 5 Luna 6 Luna 7 Luna 8 Luna 9 Luna 10 Luna 11 Luna 12
cod
valoare/cant valoare/cant valoare/cant valoare/cant valoare/cant valoare/cant valoare/cant valoare/cant valoare/cant valoare/cant valoare/cant valoare/cant
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18
136,713.92 136,713.92
6 Aparate de reazem metalice mobile tip IX buc 14.00 19,530.56 273,427.85
7.00 7.00
52,224.62 52,224.62
7 Dispozitive antiseismice metalice buc 4.00 26,112.31 104,449.25
2.00 2.00
RACORDAREA CU TERASAMENTELE

1,758.92 1,758.92
8 Sapatura la fundatie , h < 4m mc 109.07 32.25 3,517.84
54.54 54.54
36,215.78 36,215.78
9 Terasamante-umpluturi la sferturi de con mc 4,876.00 14.85 72,431.57
2438.00 2438.00
50,429.27 50,429.27
10 Pereu la sfertul de con mp 850.00 118.66 100,858.54
425.00 425.00
8,956.91 8,956.91
11 Scari ml 75.00 238.85 17,913.81
37.50 37.50
4,734.00 4,734.00
12 Casiuri ml 60.00 157.80 9,468.01
30.00 30.00
29,199.44 29,199.44
13 Placi racordare cu terasamentele 6.00x1.10x0.38 buc 18.00 3,244.38 58,398.88
9.00 9.00
SUPRASTRUCTURA

STRUCTURA DE REZISTENTA

171,243.98 171,243.98 342,487.96 136,995.18 1,061,712.68 1,027,463.88 1,027,463.88

14 Beton precomprimat mc 1,344.00 2,930.51 3,938,611.54
58.43 58.43 116.87 46.75 362.30 350.61 350.61
291,981.51 486,635.84 973,271.69 389,308.67 3,017,142.22 3,017,142.22 3,017,142.22
15 Confectie metalica in grinzi t 1,328.00 8,428.18 11,192,624.38
34.64 57.74 115.48 46.19 357.98 357.98 357.98
CALE, TROTUAR SI PARAPET

171,977.31 171,977.31
16 Hidroizolatii mp 5,775.00 59.56 343,954.61
2887.50 2887.50
1,237.30 1,237.30
17 Guri de scurgere tip T1G1 buc 4.00 618.65 2,474.59
2.00 2.00
113,914.20 113,914.20
18 Imbracaminte cale mp 4,203.00 54.21 227,828.41
2101.50 2101.50
113,481.56 113,481.56
19 Borduri ml 1,000.00 226.96 226,963.11
500.00 500.00
45,374.27 45,374.27
20 Trotuare mp 1,335.00 67.98 90,748.55
667.50 667.50
32,372.79 32,372.79
21 Rosturi de dilatatie ml 40.00 1,618.64 64,745.58
20.00 20.00
100,447.17 100,447.17
22 Parapet pietonal ml 1,000.00 200.89 200,894.33
500.00 500.00
84,224.67 84,224.67
23 Parapet directional ml 1,000.00 168.45 168,449.33
500.00 500.00
DIVERSE

65,971.50
24 Incercare suprastructura metalica buc 1.00 65,971.50 65,971.50
1.00
TOTAL GENERAL PASAJ km 8+930 19,325,288.93

PROIECTARE 2,072,614.10 2,072,614.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

TOTAL LUCRARI AUXILIARE 5,864,525.58 1,368,359.78 1,368,359.78 1,247,158.31 0.00 0.00 354,098.35 118,032.78 118,032.78 118,032.78 818,352.65 354,098.35 0.00

TOTAL LUCRARI DRUM 30,493,809.14 689,473.22 689,473.22 1,765,339.65 3,293,413.55 3,751,500.58 3,191,309.08 2,451,895.98 96,798.57 1,418,578.85 4,430,273.70 5,156,733.80 3,559,018.94

TOTAL LUCRARI DE CONSOLIDARI 2,193,002.52 0.00 0.00 0.00 0.00 731,000.84 731,000.84 731,000.84 0.00 0.00 0.00 0.00 0.00

TOTAL LUCRARI PODURI 30,535,797.94 468,883.59 751,186.91 1,609,272.75 1,609,272.75 812,096.30 1,125,038.10 1,455,638.48 526,303.86 5,765,174.41 7,809,581.36 8,071,118.88 532,230.55

TOTAL GENERAL LUCRARE 71,159,749.28 4,599,330.69 2,809,019.91 4,621,770.71 4,902,686.30 5,294,597.71 5,401,446.38 4,756,568.09 741,135.21 7,301,786.04 13,058,207.71 13,581,951.03 4,091,249.49