Cofraje

days months sap/nivel 40.00 280.
00
1.20 126.00 4.20 1.10 280.00 9.33 1.60 0.90 infra total infra supra total supra
total renting-9.33 total platf or total
Subsol 2: infra s-1 s-2 s-3 to rent real renting-4month euro/month total euro lost euro/sqm total supra supra/nivel to rent real month euro/luna total euro lost euro/sqm tego WOOD pops protectie other renting total renting
Perete perimetral: trio columns - 100.00 4.20 8.10 3,402.00 3,742.20 #DIV/0! 325.02 325.02 9.33 8.35 25,330.16 22,797.14 1.82 - - #DIV/0! #DIV/0! 1.82 22,797.14 #DIV/0!
1,137.58 - - - -
3.50 - - - - -
325.02 - - - - -
337 x 2.9 = 979 mp trio perimetral walls - 100.00 4.20 8.40 3,528.00 3,880.80 #DIV/0! - - 9.33 - - - 3.75 #DIV/0! #DIV/0! 3.75 - #DIV/0!
Pereti interiori: trio interior walls - - 4.20 8.10 - - #DIV/0! 12,513.40 1,042.78 364.97 364.97 9.33 8.90 30,306.36 27,275.72 2.18 - - #DIV/0! #DIV/0! 2.18 27,275.72 0.75 782.09 #DIV/0!
1,042.78 - - - -
2.86 - - - -
364.97 - - - - -
857 x 2 x 2.9 = 1714 x 2.9 = 4970 mp multiflex beams - - 2.40 - - #DIV/0! 2,090.10 174.18 348.35 348.35 9.33 1.80 5,850.19 5,265.17 2.52 1.78 0.30 #DIV/0! #DIV/0! 4.59 9,602.13 #DIV/0!
Total pereti=5950 mp multiflex slab - - 2.40 - - #DIV/0! 8,268.60 689.05 1,378.10 1,378.10 9.33 1.80 23,143.81 20,829.43 2.52 1.78 0.30 - #DIV/0! #DIV/0! 4.59 37,986.78 0.375 #DIV/0!
Secventa de folosire a cofrajelor este de 3.5 zile multiflex ramps - - 2.40 - - #DIV/0! 220.00 18.33 36.67 36.67 9.33 1.80 615.78 554.20 2.52 1.78 0.30 #DIV/0! #DIV/0! 4.59 1,010.70 #DIV/0!
49 zile/ 3.5=14 secvente, 5950/14=425mp (aproape un nucleu) cofraj min. parapets - - 8.10 - - #DIV/0! - - #DIV/0! #DIV/0! - #DIV/0!
Propunere: 600 mp cofraj pentru pereti raf - - 8.10 - - #DIV/0! - #DIV/0! #DIV/0! - euro/mc #DIV/0!
Stalpi: total sqm 200.00 7,623.00 22,872.10 1,924.34 2453.11421 76,721.67 #DIV/0! 75,875.33 #DIV/0! #DIV/0! #DIV/0!
Pret mediu #DIV/0! Pret mediu 3.35
105.00 Pret mediu 3.85 Author:

total(inclusiv 4 refolosiri
(0.6 x 4) x 36 x 2.9 = 86.4 x 2.9 =251 mp 1985.7 22,872.10 tego) 3,173.61 3.32 euro/mp
(0.6 + 0.8) x 2 x 24 x 2.9 = 67.2 x 2.9 = 195 mp 567.3429 tego 457.44 3,613.79 0.158 TEGO 10,578.70
(0.8 x 4) x 32 x2.9 = 102.4 x 2.9 = 297 mp decofrol 40,597.98 11/17/2018 11/27/2018 10.00 - EURO/MP 7.10
popi ce raman in
Total stalpi: 743 mp sprijin 140.39 TOTAL TEGO-R 18,777.19 euro
Secventa de folosire a cofrajelor este de 2 zile cherestea - CHERESTEA 3,173.61 euro
RENTING
POPS ,
BEAMS,
49 zile/ 2 = 25 secvente, 743/25= 30 mp (4 stalpi) cofraj min WALLS 53,924.53 euro
Propunere: 100 mp (10-14 stalpi) cofraj pentru stalpi total beton-mc 87,903.61 75,875.33
Grinzi:
partea verticala= 110 mp
Placa
fara amprenta pereti: 6600 mp infra supra
pereti perim pereti int stalpi planseu pereti int stalpi planseu tego
Secventa de folosire a cofrajelor este de 12 zile (9-14 zile) faresin 7.80 euro/luna 6.90 euro/luna 7.50 euro/luna 2.40 euro/luna 7.2 euro/luna 7.20 eur 2.40 euro/luna
42 zile/12 = 3.5 secvente, 6600/3.5= 1900 mp cofraj min
Propunere: 3000 mp cofraj (aprox jumatate de placa) doka 20.10 9.30 3.30 9.90 9.38
consumabile 4.80 euro/mp 0.31 euro/mp 0.08 0.29 0.080176768 0.08
Subsol 1:
Perete perimetral: 1000 mp cofraj 1979 Peri 13.70 euro/mp 8.40 8.10 2.40 8.90 8.35 2.10 7.1
Perete intreior: 4400 mp cofraj 11350 3.75 0.45 0.45 0.45 0.45 0.45 0.45
Total pereti: 5400 mp
Secventa de folosire a cofrajelor este de 3.5 zile am considerat Ulma 16.80 euro/mp 8.52 euro/mp 12.30 2.32 9.00 13.00 1.80
77 zile/3.5=22 secvente, 5400/22=245 mp (jumatate de nucleu) cofraj min. consumabile 2.20 euro/mp 0.16 euro/mp 0.16 0.16 0.16 0.16 0.16
Propunere: 600 mp cofraj pentru pereti
Stalpi:770 mp cofraj
Secventa de folosire a cofrajelor este de 2 zile platforme lif 18,946.67 euro supra si infra
77 zile/ 2 = 39 secvente, 770/39= 20 mp (2 stalpi) cofraj min conumabile 6750
Propunere: 100 mp (10-14 stalpi) cofraj pentru stalpi protectie perim 46200 la placi supra
Grinzi: consumabile 15000 la placi supra
Placa
fara amprenta pereti: 6200 mp
Secventa de folosire a cofrajelor este de 12 zile (9-14 zile)
63 zile/12 = 5 secvente, 6200/5= 1250 mp cofraj min
Propunere: 3000 mp cofraj (aprox jumatate de placa)
Etaj Tip
Perete : 118+251+118+251 =784 mp
Secventa de folosire a cofrajelor este de 3.5 zile
7 zile/3.5=2 secvente, 784/2=392 mp (jumatate din nuclee) cofraj min.
Propunere: 500 mp cofraj pentru pereti (3/4 din nuclee)
Stalpi:615 mp cofraj
Secventa de folosire a cofrajelor este de 2 zile
7 zile/ 2 = 3 secvente, 615/3= 205 mp (20 stalpi) cofraj min
Propunere: 200 mp (20stalpi din 56) cofraj pentru stalpi
Grinzi:
Placa
fara amprenta pereti: 2900 mp
Secventa de folosire a cofrajelor este de 4+12=16 zile
6zile/16 = 0.38 secvente, 2900/0.38= 7700mp cofraj min
Propunere: 8700 mp cofraj (aprox 3 placi)
SUMMARY:
First 22 weeks (154 days) we have to rent at minimum :
600 sqm formwork for walls
100 sqm formwork for columns 3800
100 sqm formwork for beams
3000 sqm for slab INFRA 3000 5.5 11700 1,337.14
Next 13 weeks (91 days): 8700 3.25
500 sqm formwork for walls
200 sqm formwork for columns 9500
100 sqm formwork for beams 62237.25
8700 sqm for slab SUPRA
Nr.
Denumire lucrare U.M.
crt.
Total structura
earthworks
1 Sapatura mecanica executata cu excavatorul m3
2 Compactare sapatura/Compactation sqm
3 Umplutura cu balast/Backfilling with ballast m3
Strat de geogrila / geogril layer mp
Umplutura cu pamant/backfilling with earth-ext. around

4 m3
basement
5 Umplutura cu pamant/backfilling with earth-inside basment m3
Infrastructura
6 Folie politeilena 0.3 mm grosime/polietilene foil m2
Beton clasa C8/10 in egalizare 5 cm

7 Reinforced concrete class C8/10 as equalisation layer 5 cm mp
8 Amorsa bituminoasa/Primer m2
9 Membrana bituminoasa aditivata cu SBS 2*4mm sub radier m2
10 Strat de separatie din geotextil, tip Sika Sfelt A300 m2
Beton clasa C8/10 - 5 cm, protectie hidroizolatie

11 m3
concrete class C8/10 as protection layer layer 5 cm
12 Amorsa bituminoasa/Primer mp
· hidroizolatie bi-componenta, elastomerica,

bituminoasa,min. 3 straturi, 4mm grosime totala, cu
material de armare intre straturi – material recomandat
13 de furnizorul hidroizolatiei / spreading of bi-component mp
elastomer bitumen, min. 3 layers, 4mm thickness, with a
mesh between the layers – recommended by
manufacturer
14 Amorsa bituminoasa/Primer-vertical mp

manufacturer
Etansare rosturi de turnare cu banda de rost Sika Waterbar PVC-P

16 ml
tip A24
Strech metal mp
. Polistiren extrudat XPS, 5cm grosime, imbinare nut si feder,

densitate min. 300kg/m³, simplu asezat peste stratul de
hidroizolatie (nu se lipeste, nu se prinde mecanic) – teromoizolatie
si protectie hidroizolatie pereti perimetrali subsol si zona radier /
17 XPS extruded polystyrene 5cm thickness, with tongue mp
and groove, density min. 300kg / m³, simply laid over
polyetylene layer (no sticks, no mechanical catch) –
insulation and protection of waterproofing - perimeter
walls - basement and raft foundation
Polistiren extrudat XPS, 10cm grosime, imbinare nut si feder,

densitate min. 300kg/m³, simplu asezat/XPS extruded polystyrene
18 mp
10cm thickness, with tongue and groove, density min. 300kg / m³,
simply laid
Polistire extrudat de 5 cm sub placa 0.00/ Extrudated polistirene 5 mp

cm under 0.00 slab
19 mp
Dale prefabricate din b.a., 10cm grosime / concrete
precast slabs, 10cm tickness
Beton armat clasa C20/25 turnat in infrastructura: radier

20 Reinforced concrete class C20/25 cast in infrastructure: slab m3
foundation
Beton armat clasa C20/25 turnat in infrastructura: pereti,

diafragme, stalpi
21 m3
Reinforced concrete class C20/25 cast in infrastructure: walls,
structural walls, columns
Beton armat clasa C20/25 turnat in infrastructura: grinzi

22 m3
Reinforced concrete class C20/25 cast in infrastructure: beams
Beton armat clasa C20/25 turnat in infrastructura: placi

23 m3
Reinforced concrete class C20/25 cast in infrastructure: slabs
Beton armat clasa C20/25 turnat in infrastructura: rampe si scari
24 Reinforced concrete class C20/25 cast in infrastructure: ramps and m3
stairs
25 Cofraj radier, canale mp
Cofraje pentru beton in infrastructura, in pereti, diafragme si stalpi

26 Formwork for concrete infrastructure works: walls, structural walls m2
and columns
Cofraje pentru beton in infrastructura, grinzi

27 m2
Formwork for concrete infrastructure works: beams
Cofraje pentru beton in infrastructura, placi

28 m2
Formwork for concrete infrastructure works: slabs
Cofraje pentru beton in infrastructura, rampe si scari

29 m2
Formwork for concrete infrastructure works: ramps and stairs
Armaturi din otel beton montate in infrastructura: radier

30 type reinforcement bars in infrastructure works: slab foundation kg
Armaturi din otel beton PC52 montate in infrastructura: pereti,

diafragme, stalpi
31 kg
PC52 type reinforcement bars in infrastructure works: walls,
structural walls and columns
Armaturi din otel beton PC52 montate in infrastructura: grinzi

32 kg
PC52 type reinforcement bars in infrastructure works: beams
Armaturi din otel beton PC52 montate in infrastructura: placi

33 kg
PC52 type reinforcement bars in infrastructure works: slabs
Armaturi din otel beton PC52 montate in infrastructura: rampe si

scari
34 kg
PC52 type reinforcement bars in infrastructure works: ramps and
stairs
Suprastructura
Beton armat clasa C20/25 turnat in suprastructura: placi

2 m3
Reinforced concrete class C20/25 cast in superstructure: slabs
Beton armat clasa C20/25 turnat in suprastructura: grinzi m3

Reinforced concrete class C20/25 cast in superstructure: beams
Beton armat clasa C40/50 turnat in suprastructura: pereti,

diafragme, stalpi m3
Reinforced concrete class C40/50 cast in superstructure: walls,

diafragme, stalpi
Reinforced concrete class C30/37 cast in superstructure: walls, m3
Beton armat clasa C20/25 turnat in suprastructura: scari

Reinforced concrete class C20/25 cast in superstructure: stairs m3
Cofraje pentru beton pentru suprastructura, pereti, diafragme si

stalpi, executate cu panouri refolosibile
4 m2
Formwork for superstructure: walls, structural walls and columns,
executed with reusable formwork panels
Cofraje pentru beton in suprastructura, in placi,

5 m2
Formwork for concrete suprastructure works: slabs,
Cofraje pentru suprastructura: grinzi, executate cu panouri

refolosibile
6 m2
Formwork for superstructure: beams, executed with reusable
formwork panels
Cofraje pentru suprastructura:scari, executate cu panouri

refolosibile m2
Formwork for superstructure:stairss, executed with reusable
formwork panels
Armaturi din otel beton montate in suprastructura: : pereti,

diafragme, stalpi
8 kg
type reinforcement bars mounted in superstructure : walls,
column
Armaturi din otel beton montate in suprastructura : grinzi
9 kg
type reinforcement bars mounted in superstructure : beams
Armaturi din otel beton montate in suprastructura: plansee , scari

, podeste
10 kg
type reinforcement bars mounted in superstructure : slabs,
platforms
Armaturi din otel beton montate in suprastructura: scari

11 type reinforcement bars mounted in superstructure : stairs
kg
Gard gradini private
1 Pamant nivelat/ compactat
mp
2 Strat mixtura balast optimala
mc
3 Beton egalizare
mc
4 Cofraj
mp
5 Otel beton
kg
6 Beton armat C20/25
mc
De adaugat suduri suprapuneri bare mai mari

de 25mm buc
summary
earthworks
raf
infrastructure-comcrtete works
supresrtucture -concrete works
infrastructue-waterproofing works
fence-gardens
cofraj
armatura
beton
infra
cofraj
armatura
beton egalizare
beton
supra
cofraj
armatura
beton
#REF! 4,414.28
Pret Unitar Pret Unitar Pret Unitar
Cantitate Material Manopera Total Pret Total
Cantitate rev.01
rev.02-OK [EUR, fara [EUR, fara [EUR, fara [EUR, fara TVA]
TVA] TVA] TVA]
#REF!
#REF!
4,160.24
4,160.24 #REF! #REF! #REF! #REF!
1,395.00
1,307.00 #REF! #REF! #REF! #REF!
811.30
811.30 #REF! #REF! #REF! #REF!
2,600.00
2,600.00 #REF! #REF! #REF! #REF!
1,361.27
1,361.27 #REF! #REF! #REF! #REF!
528.96
#REF!
1,253.00
1,253.00 #REF! #REF! #REF! #REF!
1,128.00
1,128.00 #REF! #REF! #REF! #REF!
1,128.00
1,128.00 #REF! #REF! #REF! #REF!
1,128.00
1,128.00 #REF! #REF! #REF! #REF!
1,128.00
1,128.00 #REF! #REF! #REF! #REF!
1,128.00
1,128.00 #REF! #REF! #REF!
415.20
415.20
530.08
530.08
385.00

175.50
877.78
67.50
543.60
67.50
1,245.14
1,245.14 #REF! #REF! #REF! #REF!
114.70
5.55
127.56

4.79
400.00
827.58
55.50
306.65
12.00
194,799.00
194,799.00 #REF! #REF! #REF! #REF!
43,047.00
41,921.00 #REF! #REF! #REF! #REF!
1,730.00 #REF! #REF! #REF! #REF!
13,677.00
14,282.00 #REF! #REF! #REF! #REF!
622.70

#REF! #REF! #REF!
1,362.98
1,321.07 #REF! #REF! #REF! #REF!
219.08
437.10
852.60
36.74
12,513.40
12,513.40 #REF! #REF! #REF! #REF!
8,268.60
8,268.60 #REF! #REF! #REF! #REF!
2,090.10
2,090.10 #REF! #REF! #REF! #REF!
220.00
276,336.00
278,210.00 #REF! #REF! #REF! #REF!

59,042.00
50,275.00 #REF! #REF! #REF! #REF!
161,880.00
161,880.00 #REF! #REF! #REF! #REF!
6,600.00 6,600.00 #REF! #REF! #REF! #REF!
#REF!
346.00 346.00 #REF! #REF! #REF! #REF!
136.14 136.14 #REF! #REF! #REF! #REF!
10.95 10.95 #REF! #REF! #REF! #REF!
596.00 596.00 #REF! #REF! #REF! #REF!
7,512.30 7,512.30 #REF! #REF! #REF! #REF!
107.68 107.68 #REF! #REF! #REF! #REF!
3,000.00 3,000.00 #REF! #REF! #REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
24,681.83 #REF! 5.59 mp/mc
750,319.70 #REF! 169.98 kg/mc 0.28
4,414.28 #REF! #REF!
1,601.73 #REF! 1.03 mp/mc

253,354.70 #REF! 163.02 kg/mc
56.40
1,554.14 #REF!
23,092.10 #REF! 8.07 mp/mc

496,965.00 #REF! 173.76 kg/mc
2,860.14 #REF!
24,693.83 #REF!
750,319.70 #REF!
4,414.28 #REF!
#REF!
103,663.69 #REF! #REF!
radier
placi si grinzi
verticale 0-7
verticale 8-12
pump
lost concrete
rebar
lost rebar
#REF! VE
#REF! #REF!
#REF!
cota natural -1.03
Tensar TriAx TX 160
2,270.01
1,589.01
BETON: C8/10 -X0 - Cl
0.4 - Dmax32 - S2
VE-not necessary
Colphene BSW Unilay VE
Colorgen T300
VE-not necesarry
orizontal peste radier
Unolastic
Unolastic
!!!!!!!
!!!!!!!
nu se lipeste , nu se
prinde mecanic ?!!!!! euro/mc
!!!!!!!
????
BETON: C20/25 -XC2 -

Cl 0.2 - Dmax16 - S3,
fara NHL #REF!

Cl 0.2 - Dmax16 - S3 #REF!
#REF!
#REF!
???
BST 500 clasa de

ductilitate C 156.4474677546
incluse mai sus
se revizuieste
#REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF!
#REF! #REF!
6.26
9.83
215.72 #REF! #REF!

236.37
122.54
19,720.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
24681.83
756003.7
4462.6394
1601.73
252145.7
1554.14
23092.1
503858
2908.4994
24693.83
756003.7
4462.6394
103663.686
pret
installing casting
rebar concrete formwork
C8/10 37.35
C20/25-Dmax 32 42.53 0.22 4 7.556946993
C20/25-Dmax 16 42.53 0.30 4 7.556946993
C40/50 53.55 0.30 4 7.556946993
C30/37 47.28 0.30 4 7.556946993
4.32
1.03
0.58
1.03
subcontractor material labour eq
earth 4.30
earth 1.00
earth 20.00
2.05 1.20
earth 3.80
earth 3.80
raf 0.42 0.40
raf 173 a ??? 2.05 1.50 0.22
hidro 173 a - -
hidro 173 a 8.01 2.80
hidro 173 a 1.30 0.75
hidro 173 a 2.05 1.50 0.22
hidro 173b - -
hidro 173b 13.20 4.80
hidro 173c - -
hidro 173c - 13.20 4.80
hidro 174 7.13 2.00

5.09 4.00
5.08 1.80
hidro 174*
hidro 174** 10.17 1.80
5.08 0.80
infra concrete works 174** 14.00 2.00
raf 174** 43.81 4.00 4.32
infra concrete works 43.81 4.00 4.32

infra concrete works 2.18 7.56
infra concrete works 4.59 7.56 -

super concretw works 43.81 4.00 4.32
super concretw works 2.18 7.56
super concretw works 4.59 7.56 -

1.00
20.00
5 75.72
596 13.28
3150 0.60 0.30 -
72.5 54.32
2.41 4.225 2
other other 4.6315
formwork rebar corsarul rosu edil construct wopfinger

37.35 173
0.089 0.0179 42.53 197 192.00
4.59 42.53 197 192.00
2.18 53.55 249 275.00
47.28 229 225.00
4.32
0
0 taxa mediu
other unit price
1,304,657.92 total cast

1,308,910.85 concrete total eq
51,048.39
4.30 17,889.03
1.00 1,307.00
20.00 16,226.00
3.25 8,443.50
3.80 5,172.83
3.80 2,010.04
360,847.99
0.82 1,028.24
3.77 4,252.92
- -
10.81 12,193.68
2.05 2,312.40
- 3.77
- -
18.00 7,473.60
- -
18.00 9,541.44
9.13 2,977.55
9.09 1,596.08
6.88 6,041.70
11.97 807.70
5.88 402.98
16.00 1,080.00
52.13 64,908.05 4,980.56
52.13 5,979.21 458.80
52.13 289.32 22.20
52.13 6,649.59 510.24

52.13 249.70 19.16
0.09 9.83 3,930.27 871.89
0.09 9.83 8,131.53 1,803.89
0.09 12.24 679.32 254.97
0.09 12.24 3,753.41 1,408.78
0.09 12.24 146.88 55.13
0.02 0.83 162,514.22
0.02 0.92 38,593.78
0.02 0.92 1,592.69
0.02 0.92 13,148.46
0.02 0.92 573.28

- 868,183.36 5,990.96 4,394.66
52.13 68,866.21 5,284.28
52.13 11,087.86 850.80
63.47 27,743.18 1,748.40
57.02 48,616.70 3,410.40
52.13 1,911.57 146.68
0.09 9.83 122,952.52 27,275.72
0.09 12.24 101,208.05 37,986.78
0.09 12.24 25,582.92 9,602.13
0.09 12.24 2,692.81 1,010.70
0.02 0.92 256,128.83

0.02 0.92 46,284.74
0.02 0.92 149,031.79
0.02 0.920631297 6076.166557271
24,578.18
1 346
20 2722.8
75.7173913 828.9161413043
13.28144769 7915.742823272
0.02 0.920631297 6916.053901306
54.31521739 5848.662608696
8.64 11,440.56 75,875.33
51,048.39
236,633.69
80,867.16
868,183.36
43,347.13
24,578.18
1,304,657.92
total labour infra 77,854.83

total labour
1,304,657.92 supra 336,167.86
total renting
+tego 80,269.99
1,391,435.92
suprafete placi 10,720.85

2,782,871.84
19,029.51
414,022.70
crh
173.00
197.00
197.00
248.00
219.00
20.00
10.00 liv timp friguros
0.50
total installing total labour

rebar formwork
0.46
7.87
1.07
0.46
10.48
3,022.78
6,253.98
419.41
2,317.34
90.68
42,059.59
12,671.79
522.94
4,317.13
188.23
59,759.68 12,104.19 77,854.83
94,563.10
62,485.37
15,794.77
1,662.53
84,096.73
15,197.02
48,932.74
1,995.03
total labour electrozi
150,221.53 174,505.78 336,167.86 2.411485
414,022.70 #REF! euro/mp

209,981.21
mc/mp #REF! euro/mc
mp/mc
mc euro/mc
1,497.74 51.98
2,860.14 117.54
18.42 18.18416
1.78
7.10
#REF!
media city
0.50 0.96 1,085.14
4.00 11.87 13,384.85 8.01 2.8 10.81
1.00 2.07 2,335.69 1.3 0.75 2.05
0.46 191.82 0
10.48 4,351.30 13.2 4.8 18
13.2 4.8 18
manopera
4.225
soprema
12,193.68 7.6935
2,312.40
7,473.60
9,541.44
Nr.
Denumire lucrare U.M.
crt.
Total structura
earthworks
1 Sapatura mecanica executata cu excavatorul m3
2 Compactare sapatura/Compactation sqm
3 Umplutura cu balast/Backfilling with ballast m3
Strat de geogrila / geogril layer mp
Umplutura cu pamant/backfilling with earth-ext. around

4 m3
basement
5 Umplutura cu pamant/backfilling with earth-inside basment m3
Infrastructura
6 Folie politeilena 0.3 mm grosime/polietilene foil m2
Beton clasa C8/10 in egalizare 5 cm

7 Reinforced concrete class C8/10 as equalisation layer 5 cm mp
8 Amorsa bituminoasa/Primer m2
9 Membrana bituminoasa aditivata cu SBS 2*4mm sub radier m2
10 Strat de separatie din geotextil, tip Sika Sfelt A300 m2
Beton clasa C8/10 - 5 cm, protectie hidroizolatie

11 m3
concrete class C8/10 as protection layer layer 5 cm
12 Amorsa bituminoasa/Primer mp

manufacturer
14 Amorsa bituminoasa/Primer-vertical mp

manufacturer
Etansare rosturi de turnare cu banda de rost Sika Waterbar PVC-P

16 ml
tip A24
Strech metal mp
. Polistiren extrudat XPS, 5cm grosime, imbinare nut si feder,

densitate min. 300kg/m³, simplu asezat peste stratul de
hidroizolatie (nu se lipeste, nu se prinde mecanic) – teromoizolatie
si protectie hidroizolatie pereti perimetrali subsol si zona radier /
17 XPS extruded polystyrene 5cm thickness, with tongue mp
and groove, density min. 300kg / m³, simply laid over
polyetylene layer (no sticks, no mechanical catch) –
insulation and protection of waterproofing - perimeter
walls - basement and raft foundation
Polistiren extrudat XPS, 10cm grosime, imbinare nut si feder,

densitate min. 300kg/m³, simplu asezat/XPS extruded polystyrene
18 mp
10cm thickness, with tongue and groove, density min. 300kg / m³,
simply laid
Polistire extrudat de 5 cm sub placa 0.00/ Extrudated polistirene 5 mp

cm under 0.00 slab
19 mp
Dale prefabricate din b.a., 10cm grosime / concrete
precast slabs, 10cm tickness
Beton armat clasa C20/25 turnat in infrastructura: radier

20 Reinforced concrete class C20/25 cast in infrastructure: slab m3
foundation
Beton armat clasa C20/25 turnat in infrastructura: pereti,

diafragme, stalpi
21 m3
Reinforced concrete class C20/25 cast in infrastructure: walls,
Beton armat clasa C20/25 turnat in infrastructura: grinzi

22 m3
Reinforced concrete class C20/25 cast in infrastructure: beams
Beton armat clasa C20/25 turnat in infrastructura: placi

23 m3
Reinforced concrete class C20/25 cast in infrastructure: slabs
Beton armat clasa C20/25 turnat in infrastructura: rampe si scari
24 Reinforced concrete class C20/25 cast in infrastructure: ramps and m3
stairs
25 Cofraj radier, canale mp
Cofraje pentru beton in infrastructura, in pereti, diafragme si stalpi

26 Formwork for concrete infrastructure works: walls, structural walls m2
and columns
Cofraje pentru beton in infrastructura, grinzi

27 m2
Formwork for concrete infrastructure works: beams
Cofraje pentru beton in infrastructura, placi

28 m2
Formwork for concrete infrastructure works: slabs
Cofraje pentru beton in infrastructura, rampe si scari

29 m2
Formwork for concrete infrastructure works: ramps and stairs
Armaturi din otel beton montate in infrastructura: radier

30 type reinforcement bars in infrastructure works: slab foundation kg
Armaturi din otel beton PC52 montate in infrastructura: pereti,

diafragme, stalpi
31 kg
PC52 type reinforcement bars in infrastructure works: walls,
structural walls and columns
Armaturi din otel beton PC52 montate in infrastructura: grinzi

32 kg
PC52 type reinforcement bars in infrastructure works: beams
Armaturi din otel beton PC52 montate in infrastructura: placi

33 kg
PC52 type reinforcement bars in infrastructure works: slabs
Armaturi din otel beton PC52 montate in infrastructura: rampe si

scari
34 kg
PC52 type reinforcement bars in infrastructure works: ramps and
stairs
Suprastructura
Beton armat clasa C20/25 turnat in suprastructura: placi

2 m3
Reinforced concrete class C20/25 cast in superstructure: slabs
Beton armat clasa C20/25 turnat in suprastructura: grinzi m3

Reinforced concrete class C20/25 cast in superstructure: beams

diafragme, stalpi m3
Reinforced concrete class C40/50 cast in superstructure: walls,

diafragme, stalpi
Reinforced concrete class C30/37 cast in superstructure: walls, m3
Beton armat clasa C20/25 turnat in suprastructura: scari

Reinforced concrete class C20/25 cast in superstructure: stairs m3
Cofraje pentru beton pentru suprastructura, pereti, diafragme si

stalpi, executate cu panouri refolosibile
4 m2
Formwork for superstructure: walls, structural walls and columns,
executed with reusable formwork panels
Cofraje pentru beton in suprastructura, in placi,

5 m2
Formwork for concrete suprastructure works: slabs,
Cofraje pentru suprastructura: grinzi, executate cu panouri

refolosibile
6 m2
Formwork for superstructure: beams, executed with reusable
formwork panels
Cofraje pentru suprastructura:scari, executate cu panouri

refolosibile m2
Formwork for superstructure:stairss, executed with reusable
formwork panels
Armaturi din otel beton montate in suprastructura: : pereti,

diafragme, stalpi
8 kg
type reinforcement bars mounted in superstructure : walls,
column
Armaturi din otel beton montate in suprastructura : grinzi
9 kg
type reinforcement bars mounted in superstructure : beams
Armaturi din otel beton montate in suprastructura: plansee , scari

, podeste
10 kg
type reinforcement bars mounted in superstructure : slabs,
platforms
Armaturi din otel beton montate in suprastructura: scari

11 type reinforcement bars mounted in superstructure : stairs
kg
Gard gradini private
1 Pamant nivelat/ compactat
mp
2 Strat mixtura balast optimala
mc
3 Beton egalizare
mc
4 Cofraj
mp
5 Otel beton
kg
6 Beton armat C20/25
mc
De adaugat suduri suprapuneri bare mai mari

de 25mm buc
summary
earthworks
raf
infrastructure-comcrtete works
supresrtucture -concrete works
infrastructue-waterproofing works
fence-gardens
cofraj
armatura
beton
infra
cofraj
armatura
beton egalizare
beton
supra
cofraj
armatura
beton
#REF! 4,414.28
Pret Unitar Pret Unitar Pret Unitar
Cantitate Material Manopera Total Pret Total
Cantitate rev.01
rev.02 [EUR, fara [EUR, fara [EUR, fara [EUR, fara TVA]
TVA] TVA] TVA]
1,614,805.75
62,861.38
4,160.24
4,160.24 5.30 - 5.30 22,028.69
1,395.00
1,307.00 1.23 - 1.23 1,609.45
811.30
811.30 24.63 - 24.63 19,980.82
2,600.00
2,600.00 4.00 - 4.00 10,397.39
1,361.27
1,361.27 4.68 - 4.68 6,369.86
528.96
528.96 4.68 - 4.68 2,475.17
452,591.09
1,253.00
1,253.00 0.52 0.49 1.01 1,266.18
1,128.00
1,128.00 2.80 1.85 4.64 5,237.08
1,128.00
1,128.00 0.57 0.62 1.18 1,336.24
1,128.00
1,128.00 9.86 4.93 14.79 16,682.22
1,128.00
1,128.00 1.60 0.92 2.52 2,847.51
1,128.00
1,128.00 2.80 1.85 4.64 5,237.08
415.20
415.20 - - - -
415.20
415.20 16.25 5.91 22.17 9,203.05
530.08
530.08 - - - -
530.08
530.08 16.25 5.91 22.17 11,749.40
385.00
326.20 8.78 2.46 11.24 3,666.58

175.50
175.50 6.27 4.93 11.20 1,965.42
877.78
877.78 6.26 2.22 8.48 7,439.80
67.50
67.50 12.52 2.22 14.73 994.60
543.60
68.50 6.26 0.99 7.24 496.23
67.50
67.50 17.24 2.46 19.70 1,329.92
1,245.14
1,245.14 59.27 4.93 64.19 79,928.26
114.70
114.70 59.27 4.93 64.19 7,362.84
5.55
5.55 59.27 4.93 64.19 356.27
127.56
127.56 59.27 4.93 64.19 8,188.36

4.79
4.79 59.27 4.93 64.19 307.48
400.00
400.00 2.79 9.31 12.10 4,839.76
827.58
827.58 2.79 9.31 12.10 10,013.22
55.50
55.50 5.77 9.31 15.07 836.52
306.65
306.65 5.77 9.31 15.07 4,621.98
12.00
12.00 5.77 9.31 15.07 180.87
194,799.00
194,799.00 0.76 0.27 1.03 200,121.23
43,047.00
41,921.00 0.76 0.37 1.13 47,524.68
1,730.00 0.76 0.37 1.13 1,961.25
13,677.00
14,282.00 0.76 0.37 1.13 16,191.11
622.70
622.70 0.76 0.37 1.13 705.94

- - 1,069,087.53
1,362.98
1,321.07 59.27 4.93 64.19 84,802.37
219.08
212.70 59.27 4.93 64.19 13,653.68
437.10
437.10 73.23 4.93 78.16 34,163.16
852.60
852.60 65.29 4.93 70.22 59,866.97
36.74
36.67 59.27 4.93 64.19 2,353.93
12,513.40
12,513.40 2.79 9.31 12.10 151,404.66
8,268.60
8,268.60 5.77 9.31 15.07 124,628.36
2,090.10
2,090.10 5.77 9.31 15.07 31,503.00
220.00
220.00 5.77 9.31 15.07 3,315.95
276,336.00
278,210.00 0.76 0.37 1.13 315,398.97

59,042.00
50,275.00 0.76 0.37 1.13 56,995.38
161,880.00
161,880.00 0.76 0.37 1.13 183,518.87
6,600.00 6,600.00 0.76 0.37 1.13 7,482.24
30,265.75
346.00 346.00 1.23 - 1.23 426.07
136.14 136.14 24.63 - 24.63 3,352.88
10.95 10.95 93.24 - 93.24 1,020.73
596.00 596.00 16.35 - 16.35 9,747.51
7,512.30 7,512.30 0.76 0.37 1.13 8,516.48
107.68 107.68 66.88 - 66.88 7,202.09
3,000.00 3,000.00 5.43 5.20 10.64
62,861.38
291,392.51
99,580.44
1,069,087.53
61,618.14
30,265.75
1,614,805.75
24,681.83 37.22 5.59 mp/mc
750,319.70 6.85 169.98 kg/mc 0.28
4,414.28 612.80 #REF!
1,601.73 22.89 1.03 mp/mc

253,354.70 3.81 163.02 kg/mc
56.40
1,554.14 296.47
23,092.10 20.09 8.07 mp/mc

496,965.00 3.05 173.76 kg/mc
2,860.14 316.32
24,693.83 42.98
750,319.70 6.85
4,414.28 612.80
1,646,710.85
103,663.69 156.30 31,905.10
radier
placi si grinzi
verticale 0-7
verticale 8-12
pump
lost concrete
rebar
lost rebar
1.231408
1,614,805.75 1.23141
1.00
cota natural -1.03 earth
earth
earth
Tensar TriAx TX 160
2,270.01 earth
1,589.01 earth
raf
BETON: C8/10 -X0 - Cl

0.4 - Dmax32 - S2 raf
hidro
Colphene BSW Unilay hidro
Colorgen T300 hidro
hidro
nu este necesar hidro
Unolastic hidro
nu este necesar hidro
Unolastic hidro
!!!!!!! hidro
!!!!!!!
nu se lipeste , nu se
prinde mecanic ?!!!!! euro/mc hidro
!!!!!!! hidro
???? infra concrete works

Cl 0.2 - Dmax16 - S3,
fara NHL 109.67 raf

Cl 0.2 - Dmax16 - S3 287.53 infra concrete works
330.94 infra concrete works
142.10 infra concrete works

??? infra concrete works
infra concrete works
BST 500 clasa de

ductilitate C 156.4474677546 infra concrete works
incluse mai sus infra concrete works
se revizuieste infra concrete works

635,445.75
209,431.10 158.53 super concretw works
13,152.11 super concretw works
super concretw works
117.40 117.40 super concretw works
6.26 super concretw works
215.72 80.30 244.55 super concretw works

596
3150
72.5
19,720.00
1.23
1.23
1.23
1.23
1.23
1.23
1.23
24681.83
756003.7
4462.6394
1601.73
252145.7
1554.14
23092.1
503858
2908.4994
24693.83
756003.7
4462.6394
103663.686
pret other
installing casting
rebar concrete formwork formwork
C8/10 37.35
C20/25-Dmax 32 42.53 0.22 4 7.556946993 0.089
C20/25-Dmax 16 42.53 0.30 4 7.556946993 4.59
C40/50 53.55 0.30 4 7.556946993 2.18
C30/37 47.28 0.30 4 7.556946993
4.32
1.03
0.58
1.03
subcontractor material labour eq other
4.30
1.00
20.00
2.05 1.20
3.80
3.80
0.42 0.40
173 a ??? 2.05 1.50 0.22
173 a 0.46 0.50
173 a 8.01 4.00
173 a 1.30 0.75
173 a 2.05 1.50 0.22 -
173b - -
173b 13.20 4.80
173c - -
173c - 13.20 4.80
174 7.13 2.00

5.09 4.00
5.08 1.80
174*
174** 10.17 1.80
5.08 0.80
174** 14.00 2.00
174** 43.81 4.00 4.32
43.81 4.00 4.32
43.81 4.00 4.32
43.81 4.00 4.32

43.81 4.00 4.32
2.18 7.56 0.09
2.18 7.56 0.09
4.59 7.56 0.09
4.59 7.56 - 0.09
4.59 7.56 - 0.09
0.60 0.22 0.02
0.60 0.30 0.02
0.60 0.30 - 0.02
0.60 0.30 - 0.02
0.60 0.30 - 0.02

43.81 4.00 4.32
43.81 4.00 4.32
55.15 4.00 4.32
48.70 4.00 4.32
43.81 4.00 4.32
2.18 7.56 0.09
4.59 7.56 - 0.09
4.59 7.56 - 0.09
4.59 7.56 - 0.09
0.60 0.30 0.02

0.60 0.30 0.02
0.60 0.30 0.02
0.60 0.30 0.02
1.00
20.00
75.72
13.28
0.60 0.30 - 0.02
54.32
2.41 4.225 2
other 4.6315
rebar corsarul rosu edil construct wopfinger crh

37.35 173 173.00
0.0179 42.53 197 192.00 197.00
42.53 197 192.00 197.00
53.55 249 275.00 248.00
47.28 229 225.00 219.00
4.32 20.00
0 10.00
0 taxa mediu 0.50
unit price
1,311,349.58 total cast total installing

1,311,349.58 concrete total eq rebar
51,048.39
4.30 17,889.03
1.00 1,307.00
20.00 16,226.00
3.25 8,443.50
3.80 5,172.83
3.80 2,010.04
367,539.65
0.82 1,028.24
3.77 4,252.92
0.96 1,085.14
12.01 13,547.28
2.05 2,312.40
3.77 4,252.92
- -
18.00 7,473.60
- -
18.00 9,541.44
9.13 2,977.55
9.09 1,596.08
6.88 6,041.70
11.97 807.70
5.88 402.98
16.00 1,080.00
52.13 64,908.05 4,980.56
52.13 5,979.21 458.80
52.13 289.32 22.20
52.13 6,649.59 510.24

52.13 249.70 19.16
9.83 3,930.27 871.89
9.83 8,131.53 1,803.89
12.24 679.32 254.97
12.24 3,753.41 1,408.78
12.24 146.88 55.13
0.83 162,514.22 42,059.59
0.92 38,593.78 12,671.79
0.92 1,592.69 522.94
0.92 13,148.46 4,317.13
0.92 573.28 188.23

- 868,183.36 5,990.96 4,394.66 59,759.68
52.13 68,866.21 5,284.28
52.13 11,087.86 850.80
63.47 27,743.18 1,748.40
57.02 48,616.70 3,410.40
52.13 1,911.57 146.68
9.83 122,952.52 27,275.72
12.24 101,208.05 37,986.78
12.24 25,582.92 9,602.13
12.24 2,692.81 1,010.70
0.92 256,128.83 84,096.73

0.92 46,284.74 15,197.02
0.92 149,031.79 48,932.74
0.920631297 6076.166557271 1,995.03
24,578.18
1 346
20 2722.8
75.7173913 828.9161413043
13.28144769 7915.742823272
0.920631297 6916.053901306
54.31521739 5848.662608696
8.64 11,440.56 75,875.33 150,221.53
51,048.39
236,633.69 209,981.21
80,867.16
868,183.36
50,038.79
24,578.18
1,311,349.58 mc
total labour infra 77,854.83 1,497.74

total labour
1,311,349.58 supra 336,167.86 2,860.14
total renting
+tego 80,269.99
1,398,127.58
suprafete placi 10,720.85

2,796,255.16
19,029.51 1.78
7.10
414,022.70 #REF!
liv timp friguros
total labour
formwork
0.46 0.50
7.87 4.00
1.07 1.00
0.46
10.48
3,022.78
6,253.98
419.41
2,317.34
90.68
12,104.19 77,854.83
94,563.10
62,485.37
15,794.77
1,662.53
total labour electrozi manopera
174,505.78 336,167.86 2.411485 4.225
414,022.70 #REF! euro/mp
mc/mp #REF! euro/mc

mp/mc
euro/mc
51.98
117.54
18.42 18.18416
media city
0.96 1,085.14
11.87 13,384.85 8.01 2.8 10.81 12,193.68
2.07 2,335.69 1.3 0.75 2.05 2,312.40
0 -
0.46 191.82 0 -
10.48 4,351.30 13.2 4.8 18 7,473.60
0 -
13.2 4.8 18 9,541.44

soprema
7.6935
Pret
Pret Unitar Unitar
Nr. Material Manoper
Denumire lucrare U.M. Cantitate
crt. [EUR, fara a
TVA] [EUR,
fara TVA]
Executie piloti forati(o cladire)

Executia coloanelor de beton cu diam. De 400 mm
1 si L=5 m si /Execution of 582 rigid columns ml. 2,910.00 25.86 €
D=40mm and Length 5m
Furnizare beton C16/20, XC2, D=16mm, CEM II

2 /Suppling and casting of concrete C16/20, XC2, mc. 438.60 0.00 €
D=16mm, CEM II, 20% overconsumption
Executie si intretinere platforma lucru(balast 40

3 cm.)/Execution and maintenance of working mp. 1,395.00 9.85 €
platform(balast 40 cm)
4 Incercari piloti-integritatea sectiunii /Piles testing - buc. 30.00

section integrity 32.84 €
Incercari piloti-capacitatea portanta/Piles testing -

5 buc. 10.00 1,687.03 €
load bearing capacity
TOTAL GENERAL(FARA T.V.A.)
29.1
price euro 4.6315 ron
Pret Unitar
Pret Total
Total
[EUR, fara
[EUR, fara
TVA]
TVA]
1.2314075318 subcontractor material labour eq
25.86 € 75,261.17 € 21.00 €
0.00 € 0.00 € 0.00 €
9.85 € 13,742.51 € 20.00 € 8.00 €
32.84 € 985.13 € 26.67 €
1,687.03 € 16,870.28 € 1,370.00 €
106,859.08 €
direct cost
other unit price total zublin
21.00 € 61,118.00 €
0.1256 2,910.00 26.88 78,208.90
0.00 € 0.00 €
365.496 464.50 52.15 24,223.68
8.00 € 11,160.00 €
26.67 € 800.00 €
25.00 -
1,370.00 € 13,700.00 €
10.00 1,550.00 15,500.00
86,778.00 €
117,932.58
transport 9911.2
235865.15
edrasis willemen
156,417.80 2,910.00 18.10 52,682.50 105,365.00 2,910.00
48,447.35 438.82 70.00 30,717.12 61,434.24 438.82
- - - - - 30.00
31,000.00 10.00 3,500.00 35,000.00 70,000.00 10.00
235,865.15 118,399.62 236,799.24

20975 3500
21.00 61,118.00 122,236.00
- - -
26.67 800.00
1,370.00 13,700.00 27,400.00
75,618.00 149,636.00
133236
115236
Oferta Landscape
Nr.
Denumire lucrare U.M. Cantitate
crt.
0 1 2 3.00
1. EARTHWORKS
Umplutura mc 3,485.00
Sapatura mc 25.00
Compactarea suprafata inainte de incepere lucrari mp 7,003.69
2. PLATFORME CAROSABILE - TRAFIC GREU

1 Geotextil, min 200 gr./mp mp 1,429.08
4 cm Strat uzura din asfalt tip MASF16 sau BaR16
2 mp 1,429.08
10 cm Strat de baza mixtura asfaltica tip AB2
3 mp 1,429.08
4 Strat amorsa 1 l / mp mp 1,429.08
5 Strat amorsa 0.4 l /mp mp 1,429.08
6 22 cm Strat balast stabilizat cu ciment (4-6%) mc 314.40

20 cm Strat mixtura balast optimala
7 mc 285.82
3. PARCARE AUTO EXTERIOARA - TRAFIC USOR
1 Pavele parcare mp 2,833.40

Geotextil, min 200 gr./mp
2 mp. 2,833.40
4 cm Strat suport de nisip

3 mc 113.35
22 cm Strat balast stabilizat cu ciment (4-6%)

4 mc 623.36
20 cm Strat mixtura balast optimala

5 mc 566.68
Pamant nivelat/ compactat

6 mp 2,833.40
Demolare pavele existente

7 mp 835.00
4. TROTUARE/DRUM PIETONAL DIN PAVAJ

1 Pavele trotuar / Drum pietonal mp 1,904.21
Geotextil, min 200 gr./mp mp 1,904.21
2 4 cm Strat suport de nisip mc 76.18
4 10 cm Strat mixtura balast optimala mc 190.43
5 Pamant nivelat/ compactat m2 1,904.21
5. Piste biciclete
1 Pista bicilete 2.5 m latime din pavele mp 135.00
Geotextil, min 200 gr./mp mp 135.00
2 4 cm Strat suport de nisip mc 5.40
5 Pamant nivelat/ compactat m2 135.00
6. IMPREJMUIRE
Gard existent ce necesita demolat

1 ml 69.01
Gard temporar
2 ml 199.00
Fundatie gard din beton

3 buc 210.00
Gard metalic cati stalpi , plasa bordurata

4 ml 467.00
7. SPATIU GARDEN ROOM
Pavele coloroate
1 mp 136.76
Suprafata centrala pietris
2 mp 24.50
Masa sah din beton prefabricat

3 buc 8.00
Fantana centrala
4 buc 2.00
Scaun masa sah din beton prefabricat

5 buc 16.00
5 cm Strat nisip cu ciment/ 5 cm sand and cement fix layer

6 mc 13.68
8. LANDSCAPE DIVERSE
Cos de gunoi cu scrumiera

1 buc 15.00
Rastel pentru biciclete

2 buc 20.00
Fantana apa potabila
3 buc 1.00
9. LOC DE JOACA PRINCIPAL
1 4 cm Pavaj flexibil (cauciuc)
- Strat de primer pe suprafata de beton mp 249.26
- Cauciuc tip SBR cu grosime variabila in functie de inaltime

mp 249.26
de cadere din locul de joaca
- Strat de primer pe suprafata de Cauciuc tip SBR mp 249.26

- Strat de 15 mm de Pebble Flex (100% colarat conform
indicatii arhitect) mp 249.26
Trambuline
2 buc 7.00
Banci de lemn
3 buc 25.00
Cos de gunoi cu scrumiera
4 buc 6.00
Fantana apa potabila

5 buc 1.00
6 Copac 4'' buc 13.00
10. SPATII VERZI
Spatiu verde - Gazon

1 m2 2,977.26
Copac 4''
2 buc 145.00
Spatiu verde gradina apartamente parter

3 m2 348.46
11. ZONA GARBAGE ROOM
Element de protectie din Teava inox 2''

2 ml 19.20
12. BORDURI
Bordura 20x25cm C30/37 delimitare suprafata drum rutier
1 ml 1,518.84
Fundatie beton borduri tip BC 7.5, dimensiune 15x30cm
2 mc 43.88
Bordura 20x25cm C30/37 delimitare suprafata parcare
3 ml 1,463.55
Fundatie beton borduri tip BC 7.5, dimensiune 15x30cm,

bodura parcare
4 mc 80.50
13. PROTECTIE SISTEM IRIGATII
teva din polietilena 100*10

1 ml 120.00
TOTAL GENERAL(FARA T.V.A.)
D. Lucrari beton armat
D1. Playground
Baza continua perimetrala
1 Pamant nivelat/ compactat mp 45.00
4 Strat de separatie din folie de polietilena, 0.3mm grosime mp 45.00
5 Cofraj mp 207.58
6 Otel beton in placa playground kg 3,773.63
7 Beton armat in placa mc 53.50
Placa
5 Cofraj mp 58.00
6 Otel beton in placa playground kg 2,893.77
7 Beton armat in placa mc 50.00
D2. Rezervor
4 Hidroizolatie mp 307.24
6 Cofraj mp 437.06
7 Otel beton kg 11,586.10
8 Beton armat mc 70.00
9 Scara acces tip Cm1 buc 2.00
10 Trapa acces rezervor buc 2.00
D4. Garbage Room

5 Cofraj mp 128.00
6 Otel beton kg 3,058.93
7 Beton armat mc 27.00
8 Sapa mp 50.00
9 Concrete paving mp 50.00
10 Ceramic tiles-white color mp 128.00
11 Plaster mp 128.00
12 Aluminium cladding-doors mp 120.00
13 Balustrada metalica de protectie ml 36.70
14 Tencuiala decorativa mp 128.00
stalpi
Pret Unitar Pret Unitar
Pret Unitar Total
Playground Building 1 Building 2 Material Manopera
[EUR, fara TVA]
[EUR, fara TVA] [EUR, fara TVA]
4 5 6=4+5
1,742.50 1,742.50 5.17 € 5.17 €

12.50 12.50 5.02 € 5.02 €
3,501.85 3,501.85 0.68 € 0.68 €
678.45 750.63 1.72 € 1.72 €

678.45 750.63 10.59 € 10.59 €
678.45 750.63 20.21 € 20.21 €
678.45 750.63 1.23 € 1.23 €

678.45 750.63 0.74 € 0.74 €
149.26 165.14 44.11 € 44.11 €
135.69 150.13 24.63 € 24.63 €
1,249.30 1,584.10 31.09 € 31.09 €
1,249.30 1,584.10 3.63 € 3.63 €
49.98 63.37 19.58 € 19.58 €
274.85 348.51 48.02 € 48.02 €
249.86 316.82 18.59 € 18.59 €
1,249.30 1,584.10 0.68 € 0.68 €
417.50 417.50 6.16 € 6.16 €
428.45 718.59 757.17 31.09 € 31.09 €

428.45 718.59 757.17 3.63 € 3.63 €
17.14 28.75 30.29 19.58 € 19.58 €
42.85 71.86 75.72 48.02 € 48.02 €
42.85 71.86 75.72 18.59 € 18.59 €
428.45 718.59 757.17 0.68 € 0.68 €
135.00 31.09 € 31.09 €

135.00 3.63 € 3.63 €
5.40 19.58 € 19.58 €
13.50 48.02 € 48.02 €
13.50 18.59 € 18.59 €
135.00 0.68 € 0.68 €
32.42 36.58 52.63 € 52.63 €
0.00 € 0.00 €
99.00 111.00 27.09 € 27.09 €
219.41 247.59 23.40 € 23.40 €
70.89 65.87 33.08 € 33.08 €
12.25 12.25 0.00 € 0.00 €
4.00 4.00 0.00 € 0.00 €
1.00 1.00 0.00 € 0.00 €
8.00 8.00 0.00 € 0.00 €
6.84 6.84 172.40 € 172.40 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
364.09 1,471.76 1,141.41 7.98 € 7.98 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
381.02 570.71 567.11 17.86 € 17.86 €
11.44 15.42 17.02 67.31 € 67.31 €
687.84 775.71 17.86 € 17.86 €
37.83 42.66 67.31 € 67.31 €
0.00 € 0.00 €
45.00 0.68 € 0.68 €

4.50 24.63 € 24.63 €
4.50 44.11 € 44.11 €
45.00 1.72 € 1.72 €
207.58 14.59 € 14.59 €
3,773.63 1.04 € 1.04 €
53.50 65.24 € 65.24 €
- 0.00 € 0.00 €
250.00 0.68 € 0.68 €
25.00 24.63 € 24.63 €
25.00 44.11 € 44.11 €
250.00 1.72 € 1.72 €
58.00 14.59 € 14.59 €
2,893.77 1.04 € 1.04 €
50.00 65.24 € 65.24 €
0.00 € 0.00 €
31.00 31.00 0.68 € 0.68 €
3.10 3.10 24.63 € 24.63 €
3.10 3.10 44.11 € 44.11 €
153.62 153.62 13.31 € 13.31 €
31.00 31.00 1.72 € 1.72 €
218.53 218.53 14.59 € 14.59 €
5,793.05 5,793.05 1.04 € 1.04 €
35.00 35.00 65.24 € 65.24 €
1.00 1.00 554.13 € 554.13 €
1.00 1.00 246.28 € 246.28 €
0.00 €
0.00 €
0.00 €
30.00 30.00 0.68 € 0.68 €
3.00 3.00 24.63 € 24.63 €
3.00 3.00 44.11 € 44.11 €
30.00 30.00 1.72 € 1.72 €
64.00 64.00 14.59 € 14.59 €
1,529.46 1,529.46 1.04 € 1.04 €
13.50 13.50 65.24 € 65.24 €
25.00 25.00 8.62 € 8.62 €
25.00 25.00 27.28 € 27.28 €
64.00 64.00 23.08 € 23.08 €
64.00 64.00 8.59 € 8.59 €
60.00 60.00 #REF! #REF!
36.94 €
18.35 18.35 36.94 €
64.00 64.00
18.19 € 18.19 €
#REF!
€ -
Pret Total
Pret total playground Pret total cladirea 1
[EUR, fara TVA]
7=3x6
22,893.13 € - 11,446.57
18,024.11 € - 9,012.06
125.60 € - 62.80
4,743.42 € - 2,371.71
70,198.53 € - 33,326.42
2,463.69 € - 1,169.63
15,134.11 € - 7,184.86
28,877.99 € - 13,709.71
1,759.78 € - 835.45
1,055.87 € - 501.27
13,867.88 € - 6,583.71
7,039.22 € - 3,341.79
148,145.00 - 65,623.67
88,099.02 € - 38,844.54
10,292.76 € - 4,538.27
2,219.32 € - 978.58
29,936.80 € - 13,199.64
10,536.99 € - 4,645.96
1,918.99 € - 846.12
5,141.13 € - 2,570.56
81,592.52 € 18,358.62 30,790.38

59,207.68 € 13,321.81 22,343.15
6,917.33 € 1,556.41 2,610.39
1,491.56 € 335.59 562.91
9,145.38 € 2,057.87 3,451.07
3,540.90 € 796.76 1,336.18
1,289.67 € 290.18 486.68
5,784.49 € - 5,784.49
4,197.56 € - 4,197.56
490.41 € - 490.41
105.73 € - 105.73
648.34 € - 648.34
251.02 € - 251.02
91.43 € - 91.43
20,247.31 € - 9,521.93
3,631.93 € - 1,706.45
- € - -
5,689.10 € - 2,682.01
10,926.28 € - 5,133.48
6,881.81 € - 3,523.93
4,523.42 € - 2,344.73
- € - -
- € - -
- € - -
- € - -
2,358.39 € - 1,179.20
- € - -
- € - -
- € - -
- € - -
€ - -
- € - -
- € - -
- € - -
- € - -
- € - -
- € - -
- € - -
- € - -
- € - -
- € - -
- € - -
23,747.51 € 2,904.09 11,739.20
23,747.51 € 2,904.09 11,739.20
- € - -
- € - -
- € - -
- € - -
61,623.57 € 7,573.30 26,056.30

27,119.51 € 6,803.27 10,190.26
2,953.59 € 770.03 1,037.93
26,132.28 € - 12,281.66
5,418.19 € - 2,546.44
- € - -
- € - -
441,113.88 € 28,836.01 197,812.87
30.48 30.48 -
110.83 110.83 -
198.49 198.49 -
77.58 77.58 -
3,028.01 3,028.01 -
3,930.91 3,930.91 -
3,490.33 3,490.33 -
- - -
169.32 169.32 -
615.70 615.70 -
1,102.73 1,102.73 -
430.99 430.99 -
846.06 846.06 -
3,014.38 3,014.38 -
3,261.99 3,261.99 -
- - -
41.99 - 21.00
152.69 - 76.35
273.48 - 136.74
4,089.83 - 2,044.91
106.89 - 53.44
6,375.48 - 3,187.74
12,069.00 - 6,034.50
4,566.78 - 2,283.39
1,108.27 - 554.13
492.56 - 246.28
- - -
- - -
40.64 - 20.32
147.77 - 73.88
264.65 - 132.33
103.44 - 51.72
1,867.16 - 933.58
3,186.42 - 1,593.21
1,761.47 - 880.74
430.99 215.50
1,363.97 681.99
2,954.59 1,477.29
1,098.95 549.48
#REF! #REF!
1,355.78 - 677.89
2,328.47 - 1,164.23
- -
#REF! 20,307.78 #REF!

-
4.6315 Garden
Pret total Cladirea 2 Remarci 1.231407532
11,446.57 pentru total proiect € -

9,012.06 € - € 4.20
62.80 € - € 4.08
2,371.71 € - € 0.55

1,294.06 € - € 2.95
7,949.25 inclusiv pregatirea suprafetei de

€ - € 7.75
asternere
15,168.28 inclusiv pregatirea suprafetei de
€ - € 17.50
asternere
924.33 € - € 0.97
554.60 € - € 0.52
7,284.16 € - € 39.00
3,697.42 € - € 15.10
49,254.48 Palio 6 cm thick € - € 25.25
5,754.48 € - € 2.95
1,240.75 € - € 15.90
16,737.16 € - € 39.00
5,891.03 € - € 15.10
1,072.87 € - € 0.55
2,570.56

23,542.72 Palio 6 cm thick € - € 25.25
2,750.54 € - € 2.95
593.06 € - € 15.90
3,636.44 € - € 39.00
1,407.96 € - € 15.10
512.81 € - € 0.55
- pentru total proiect € -
- Palio 6 cm thick € - € 25.25
- € - € 2.95
- € - € 15.90
- € - € 39.00
- € - € 15.10
- € - € 0.55
1,925.48 ???? € -
- Existent € -
3,007.10 dimensiuni 30*30*60 € -
Plasa bordurata 150/50/4.5, Stalpi

5,792.80 metalici rectangulari 60/60/2 la € -
interval de 3m.
2,178.69 € -
- € -
- n/a € -
- n/a € -
- n/a € -
1,179.20 Conform garden room plan and detail € -

1
- n/a € -
- n/a € -
- n/a € -
- € -
- n/a € -
- n/a € -
- n/a € -
- n/a € -
- n/a € -
- n/a € -
- n/a € -
- n/a € -
- n/a € -
- n/a € -
9,104.23 doar pamantul € -
- n/a € -
- la arhitectura € -
- ??????? € -
- la arhitectura € -

Conform STAS 1139/87. Conform
detail D-1, PARKING PLAN PHASE A
10,125.98 - DETAILS, Inclusiv montare in lungul
€ -
drumului public, intre cele doua
puncte de acces - conform situatie
existenta. Inclusiv rostuirea bordurilor
1,145.63 € -
Conform STAS 1139/87. Conform

detail D-1, PARKING PLAN PHASE A
13,850.62 - DETAILS, Inclusiv montare in lungul
€ -
drumului public, intre cele doua
puncte de acces - conform situatie
existenta. Inclusiv rostuirea bordurilor
2,871.75 € -
- teava polietilena 100x10 mm la

€ -
intersectie cu drum rutier sau pietonal
€ -
214,465.00 € -
pentru total proiect
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
- trebuie 2 buc
21.00
76.35
136.74
2,044.91
53.44
3,187.74
6,034.50
2,283.39
554.13
246.28
-
- trebuie 2 buc
20.32
73.88
132.33
51.72
933.58
1,593.21
880.74
215.50
681.99
1,477.29
549.48
#REF!
677.89
1,164.23
-
#REF!
Globaltech
Pret Unitar Pret TOTAL
18,591.03 20,354.19 € 18,591.03

€ 14,637.00 € 3.80 € 13,243.00 4.20 € 14,637.00 €
€ 102.00 € 4.30 € 107.50 4.08 € 102.00 €
€ 3,852.03 € 1.00 € 7,003.69 0.55 € 3,852.03 €
59,006.87 57,006.74 € 57,006.74

€ 4,215.79 € 1.40 € 2,000.71 1.40 € 2,000.71 €
€ 11,075.37 € 8.60 € 12,290.09 8.60 € 12,290.09 €
€ 25,008.90 € 16.41 € 23,451.20 16.41 € 23,451.20 €
€ 1,386.21 € 1.00 € 1,429.08 1.00 € 1,429.08 €

€ 743.12 € 0.60 € 857.45 0.60 € 857.45 €
€ 12,261.60 € 35.82 € 11,261.81 35.82 € 11,261.81 €
€ 4,315.88 € 20.00 € 5,716.40 20.00 € 5,716.40 €
116,130.42 123,423.66 € 120,305.42
€ 71,543.35 € 26.80 € 75,935.12 25.25 € 71,543.35 €
€ 8,358.53 € 1.40 € 3,966.76 2.95 € 8,358.53 €
€ 1,802.27 € 23.24 € 2,634.25 15.90 € 1,802.27 €
€ 24,311.04 € 35.82 € 22,328.76 39.00 € 24,311.04 €
€ 8,556.87 € 20.00 € 11,333.60 15.10 € 8,556.87 €
€ 1,558.37 € 2.55 € 7,225.17 0.55 € 1,558.37 €
5.00 € 4,175.00 €
66,259.56 68,323.23 € 66,259.56

€ 48,081.30 € 23.60 € 44,939.36 25.25 € 48,081.30 €
€ 5,617.42 € 1.40 € 2,665.89 2.95 € 5,617.42 €
€ 1,211.26 € 23.24 € 1,770.42 15.90 € 1,211.26 €
€ 7,426.77 € 54.00 € 10,283.22 39.00 € 7,426.77 €
€ 2,875.49 € 20.00 € 3,808.60 15.10 € 2,875.49 €
€ 1,047.32 € 2.55 € 4,855.74 0.55 € 1,047.32 €
4,697.46 4,843.75 € 4,697.46
€ 3,408.75 € 23.60 € 3,186.00 25.25 € 3,408.75 €
€ 398.25 € 1.40 € 189.00 2.95 € 398.25 €
€ 85.86 € 23.24 € 125.50 15.90 € 85.86 €
€ 526.50 € 54.00 € 729.00 39.00 € 526.50 €
€ 203.85 € 20.00 € 270.00 15.10 € 203.85 €
€ 74.25 € 2.55 € 344.25 0.55 € 74.25 €
€ 16,442.41 € 16,442.41
€ 42.74 € 2,949.41 42.74 € 2,949.41 €
€ - 0.00 €
€ 22.00 € 4,620.00 22.00 € 4,620.00 €
€ 19.00 € 8,873.00 19.00 € 8,873.00 €
€ 4,617.09 € 5,588.57
€ 19.76 € 2,701.89 26.86 € 3,673.37 €
€ - 0.00 €
€ - 0.00 €
€ - 0.00 €
€ - 0.00 €
€ 140.00 € 1,915.20 140.00 € 1,915.20 €
€ - € -
€ - 0.00 €
€ - 0.00 €
€ - 0.00 €
€ - 0.00 €
€ - € -
€ - 0.00 €
€ - 0.00 €
€ - 0.00 €
€ - 0.00 €
€ - 0.00 €
€ - 0.00 €
€ - 0.00 €
€ - 0.00 €
€ - 0.00 €
€ - 0.00 €
€ 19,284.85 € 19,284.85
€ 6.48 € 19,284.85 6.48 € 19,284.85 €
€ - 0.00 €
€ - 0.00 €
€ - € -
€ - 0.00 €
€ 50,043.20 € 50,043.20
€ 14.50 € 22,023.18 14.50 € 22,023.18 €
€ 54.66 € 2,398.55 54.66 € 2,398.55 €
€ 14.50 € 21,221.48 14.50 € 21,221.48 €
€ 54.66 € 4,400.00 54.66 € 4,400.00 €
0.00 €
€ 358,219.25
0.55 € 24.75
20.00 € 90
35.82 € 161.19
1.40 € 63
11.85 2458.981676893
0.85 3192.210958834
52.98 2834.41995034
0
0.55 € 137.5
20.00 € 500
35.82 € 895.5
1.40 € 350
11.85 687.0649256181
0.85 2447.913769624
52.98 2648.990607794
0
0.55 € 34.1
20.00 € 124
35.82 € 222.084
10.81 3321.2644
1.40 € 86.8
11.85 5177.389592942
0.85 9800.980138
52.98 3708.586850912
450.00 900
200.00 400
0
0
0.55 € 33
20.00 € 120
35.82 € 214.92
1.40 € 84
11.85 1516.281215157
0.85 2587.624029968
52.98 1430.454928209
7.00 350
22.15 1107.65410774
18.75 2399.36
6.97 892.4348483213
#REF! #REF!
30.00 1101
14.77 1890.898848321
#REF!
#REF!
topo-30 cm Total Umplutura
5,811.47
6450
€ - € 9,295.51 € 9,295.51 1015
0.00 € 7,318.50 € 7,318.50 €
0.00 € 51.00 € 51.00 €
0.00 € 1,926.01 € 1,926.01 €
€ - € 27,063.68 € 29,943.06 Umplutura Sapatura

0.00 € 949.83 € 1,050.88 € 557.5518
0.00 € 5,834.67 € 6,455.42 €
0.00 € 11,133.36 € 12,317.84 €
0.00 € 678.45 € 750.63 €

0.00 € 407.07 € 450.38 €
0.00 € 5,346.49 € 5,915.31 €
0.00 € 2,713.80 € 3,002.60 €
€ - € 53,291.59 € 67,013.83 Umplutura Sapatura
0.00 € 31,544.83 € 39,998.53 € 198.1376
0.00 € 3,685.44 € 4,673.10 €
0.00 € 794.68 € 1,007.58 €
0.00 € 10,719.15 € 13,591.89 €
0.00 € 3,772.89 € 4,783.98 €
0.00 € 687.12 € 871.26 €
0.00 € 2,087.50 € 2,087.50 €
€ 14,908.65 € 25,004.21 € 26,346.70 Umplutura Sapatura

10,818.36 € 18,144.40 € 19,118.54 € 90.6678
1,263.93 € 2,119.84 € 2,233.65 €
272.53 € 457.13 € 481.61 €
1,671.15 € 2,802.54 € 2,953.08 €
647.04 € 1,085.09 € 1,143.37 €
235.65 € 395.22 € 416.44 €
€ - € 4,697.46 € - Umplutura Sapatura
0.00 € 3,408.75 € 0.00 € 26.493
0.00 € 398.25 € 0.00 €
0.00 € 85.86 € 0.00 €
0.00 € 526.50 € 0.00 €
0.00 € 203.85 € 0.00 €
0.00 € 74.25 € 0.00 €
€ - € 7,732.56 € 8,709.85
0.00 € 1,385.77 € 1,563.64 € 68.31 100
0.00 € 0.00 € 0.00 € fundatie
0.00 € 2,178.00 € 2,442.00 € 22
0.00 € 4,168.79 € 4,704.21 € 19
€ - € 2,861.71 € 2,726.87 material manopera
0.00 € 1,904.11 € 1,769.27 € 11.7564504 8
0.00 € 0.00 € 0.00 €
0.00 € 0.00 € 0.00 €
0.00 € 0.00 € 0.00 €
0.00 € 0.00 € 0.00 €
0.00 € 957.60 € 957.60 € 70 70
€ - € - € -
0.00 € 0.00 € 0.00 €
0.00 € 0.00 € 0.00 €

0.00 € 0.00 € 0.00 €
0.00 € 0.00 € 0.00 €
€ - € - € -
0.00 € 0.00 € 0.00 €
0.00 € 0.00 € 0.00 €
0.00 € 0.00 € 0.00 €
0.00 € 0.00 € 0.00 €
0.00 € 0.00 € 0.00 €
0.00 € 0.00 € 0.00 €
0.00 € 0.00 € 0.00 €
0.00 € 0.00 € 0.00 €
0.00 € 0.00 € 0.00 €
0.00 € 0.00 € 0.00 €
€ 2,358.35 € 9,533.15 € 7,393.35
2,358.35 € 9,533.15 € 7,393.35 €
0.00 € 0.00 € 0.00 €
0.00 € 0.00 € 0.00 €
€ - € - € -
0.00 € 0.00 € 0.00 €
€ 6,150.12 € 21,159.77 € 22,733.31

5,524.79 € 8,275.30 € 8,223.10 €
625.33 € 842.88 € 930.34 € 44.66 10
0.00 € 9,973.68 € 11,247.80 €
0.00 € 2,067.91 € 2,332.08 €
€ - € - € -
0.00 € 0.00 € 0.00 €
0.00 € 0.00 € 0.00 €

€ 23,417.12 € 160,639.65 € 174,162.49
0.00 € 0.00 € 0.00 €
0.00 € 0.00 € 0.00 €
0.00 € 0.00 € 0.00 €
0.00 € 0.00 € 0.00 €

24.75 € 0.00 € 0.00 €
90.00 € 0.00 € 0.00 €
161.19 € 0.00 € 0.00 €
63.00 € 0.00 € 0.00 €
2,458.98 € 0.00 € 0.00 €
3,192.21 € 0.00 € 0.00 €
2,834.42 € 0.00 € 0.00 €
0.00 € 0.00 € 0.00 €
137.50 € 0.00 € 0.00 €
500.00 € 0.00 € 0.00 €
895.50 € 0.00 € 0.00 €
350.00 € 0.00 € 0.00 €
687.06 € 0.00 € 0.00 €
2,447.91 € 0.00 € 0.00 €
2,648.99 € 0.00 € 0.00 €
0.00 € 0.00 € 0.00 €
0.00 € 17.05 € 17.05 €
0.00 € 62.00 € 62.00 €
0.00 € 111.04 € 111.04 €
0.00 € 1,660.63 € 1,660.63 €
0.00 € 43.40 € 43.40 €
0.00 € 2,588.69 € 2,588.69 €
0.00 € 4,900.49 € 4,900.49 €
0.00 € 1,854.29 € 1,854.29 €
0.00 € 450.00 € 450.00 €
0.00 € 200.00 € 200.00 €
0.00 € 0.00 € 0.00 €
0.00 € 0.00 € 0.00 €
0.00 € 16.50 € 16.50 €
0.00 € 60.00 € 60.00 €
0.00 € 107.46 € 107.46 €
0.00 € 42.00 € 42.00 €
0.00 € 758.14 € 758.14 €
0.00 € 1,293.81 € 1,293.81 €
0.00 € 715.23 € 715.23 €
0.00 € 175.00 € 175.00 €
0.00 € 553.83 € 553.83 €
0.00 € 1,199.68 € 1,199.68 €
0.00 € 446.22 € 446.22 €
#REF! #REF! #REF!
0.00 € 550.50 € 550.50 €
0.00 € 945.45 € 945.45 €

0.00 € 0.00 € 0.00 €
#REF! #REF! #REF!

Total Sapatura
1,653.53
Raportat la 30 cm Total straturi

26 56
16 46

-6 24
-6 24
11.34
other
-6.5 -1.40343301
Centralizare armatura
Armatura placa terasa 12,590.00 473,090.00
Armatura grinzi terasa 11,984.00 144,099.00
Armatura placi etaj tip 142,054.00 6,600.00
Armatura placa 0,00 13,677.00
Armatura scari 6,600.00
Armatura grinzi etaj tip 47,058.00
Armatura pereti etaje 1-11 227,685.00
Armatura pereti parter 31,719.00
Armatura pereti, mustati, grinzi subsol 48,169.00
Armatura radier 82,253.00
Total armatura 623,789.00 623,789.00 ###
Centralizare cofraj
Cofraj placa terasa 735.5 22716.158
Cofraj grinzi si parapeti terasa 853.5468 1435.9216
Cofraj placi etaj tip 7539.34 220
Cofraj placa 0,00 259.47
Cofraj scari 220
Cofraj grinzi etaj tip 1174.2242
Cofraj pereti etaje 1-11 11306.064
Cofraj pereti parter 1107.4828
Cofraj grinzi 0,00 74.804
Cofraj pereti, grinzi subsol 849.3176
Cofraj radier 252.33
Total cofraj 24372.079 -452.1 diferenta de la placa 0,00 pe pamant
Centralizare beton
Beton placa terasa 117.68 C20/25 2,749.56
Beton grinzi terasa 93.47 C20/25 857.83
Beton placi etaj tip 1,205.60 C20/25 423.27
Beton placa 0,00 118.90 C20/25
Beton scari 36.74 C20/25
Beton grinzi etaj tip 115.97 C20/25
Beton grinzi 0,00 4.52 C20/25
Beton pereti etaje 8-11 423.27 C30/37
Beton pereti etaje 1-7 740.72 C40/50
Beton pereti parter 114.00 C40/50
Beton parapeti parter 3.11 C40/50
Beton pereti, mustati, grinzi subsol 117.53 C20/25
Beton radier 939.15 C20/25
Total beton 4,030.66
0,00 pe pamant
data: 20.11.2017
Centralizator armatura 1 bloc Afi City
Cantitate armatura
Nivel Cota Elemente
Extras plan
Calculata Extras in Diferenta Volum beton
[kg] plan existent Calculat-Extras [mc] kg/mc 12-8 0-7
Total 623,789.00 66,677.00 4,030.47 154.77 placa 556.08 C20/25 767.20 C20/25
Terasa +37,26 Sectiuni grinzi si parapeti 11,984.00 no 93.47 128.21 grinzi 134.95 C20/25 74.49 C20/25
Terasa +37,26 Placa 12,590.00 no 117.68 106.99 pererti 423.20 C30/37 854.60 C40/50
Et 11 +34,16 Placa 12,914.00 8,942.00 yes 3,972.00 109.60 117.83 sacri 36.74
Et 11 +34,16 Grinzi 4,278.00 2,902.00 yes 1,376.00 10.37 412.54
Et 11 +34,16 Pereti 14,856.00 14,372.00 yes 484.00 105.80 140.42 2,847.26 1,277.80
Et 10 +31,06 Placa 12,914.00 8,942.00 yes 3,972.00 109.60 117.83 64 21.33333
Et 10 +31,06 Grinzi 4,278.00 2,902.00 yes 1,376.00 10.37 412.54 -3.30
Et 10 +31,06 Pereti 14,856.00 14,372.00 yes 484.00 105.80 140.42
Et 9 +27,96 Placa 12,914.00 8,942.00 yes 3,972.00 109.60 117.83
Et 9 +27,96 Grinzi 4,278.00 2,902.00 yes 1,376.00 10.37 412.54
Et 9 +27,96 Pereti 14,856.00 14,372.00 yes 484.00 105.80 140.42
Et 8 +24,86 Placa 12,914.00 8,942.00 yes 3,972.00 109.60 117.83
Et 8 +24,86 Grinzi 4,278.00 2,902.00 yes 1,376.00 10.37 412.54
Et 8 +24,86 Pereti 14,856.00 14,372.00 yes 484.00 105.80 140.42
Et 7 +21,76 Placa 12,914.00 8,942.00 yes 3,972.00 109.60 117.83
Et 7 +21,76 Grinzi 4,278.00 2,902.00 yes 1,376.00 10.37 412.54
Et 7 +21,76 Pereti 18,796.00 18,174.00 yes 622.00 105.80 177.66
Et 6 +18,66 Placa 12,914.00 8,942.00 yes 3,972.00 109.60 117.83 113.6 -4
Et 6 +18,66 Grinzi 4,278.00 2,902.00 yes 1,376.00 10.37 412.54
Et 6 +18,66 Pereti 18,796.00 18,174.00 yes 622.00 105.80 177.66 103.24
Et 5 +15,56 Placa 12,914.00 8,942.00 yes 3,972.00 109.60 117.83 12914
Et 5 +15,56 Grinzi 4,278.00 2,902.00 yes 1,376.00 10.37 412.54 4278
Et 5 +15,56 Pereti 18,796.00 18,174.00 yes 622.00 105.80 177.66
Et 4 +12,46 Placa 12,914.00 8,942.00 yes 3,972.00 109.60 117.83
Et 4 +12,46 Grinzi 4,278.00 2,902.00 yes 1,376.00 10.37 412.54
Et 4 +12,46 Pereti 18,796.00 18,174.00 yes 622.00 105.80 177.66
Et 3 +9,36 Placa 12,914.00 8,942.00 yes 3,972.00 109.60 117.83
Et 3 +9,36 Grinzi 4,278.00 2,902.00 yes 1,376.00 10.37 412.54
Et 3 +9,36 Pereti 30,075.00 29,095.00 yes 980.00 105.80 284.26
Et 2 +6,26 Placa 12,914.00 8,942.00 yes 3,972.00 109.60 117.83
Et 2 +6,26 Grinzi 4,278.00 2,902.00 yes 1,376.00 10.37 412.54
Et 2 +6,26 Pereti 30,075.00 29,095.00 yes 980.00 105.80 284.26
Et 1 +3,16 Placa 12,914.00 8,942.00 yes 3,972.00 109.60 117.83
Et 1 +3,16 Grinzi 4,278.00 2,902.00 yes 1,376.00 12.27 348.66
Et 1 +3,16 Pereti 30,075.00 29,095.00 yes 980.00 105.80 284.26
Mustati schimbare pas la pereti et 4 si 8 2,852.00
Scari -0.14 +34.16 toate scarile 6,600.00 no 36.74 179.64
Parter -0,14 Placa 13,677.00 no 118.90 115.03
Parter -0,14 Grinzi 7.63 0.00
Parter -0,14 Pereti 31,719.00 no 114.00 278.24
Subsol -1,62; -2,50; -3,02 Pereti, Mustati 48,169.00 no 117.53 409.84
Fundatii -1,62; -2,50; -3,02 Radier inf+sup+sectiuni 82,253.00 81,768.00 yes 485.00 939.15 87.58
Gard 5,615.00 86.40 64.99
Rezumat: kg mc kg/mc
TOTAL 623,789.00 4,030.47 154.77
Terasa 24,574.00 0.00 211.15 116.38
Plansee etaj tip 189,112.00 130,284.00 1,321.57 143.10 189.2
Planseu 0,00 13,677.00 0.00 126.53 108.09
Pereti etaj tip 227,685.00 217,469.00 1,163.80 195.64
Pereti parter 31,719.00 0.00 114.00 278.24
Fundatii, elemente subsol si mustati 130,422.00 81,768.00 1,056.68 123.43 144,099.00
Scari 6,600.00 36.74 179.64
234,300.00
data: 13.11.2017
-Cantitati COFRAJ 1 bloc AFI City Laromet Project-
Bloc Nivel Cote Element Descriere Lungime Latime Inaltime Suprafata nr buc Goluri Clasa S cofraj Volum/nivel
[m] [m] [m] [mp] [buc] [mp] [mc] [mc]
Grinzi Roof +37,26 G 20x44 Sec 1-1 17.4 0.2 0.44 C20/25 15.31 Plan terasa
Grinzi Roof +37,26 P 22x150 Sec 1-1 17.4 0.22 1.5 C20/25 52.20 Plan terasa
Grinzi Roof +37,26 P 22x150 Sec 1*-1* 35.9 0.22 1.5 C20/25 107.70 Plan terasa
Grinzi Roof +37,26 G 20x60 Sec 4-4 14 0.2 0.6 C20/25 16.80 Plan terasa
Grinzi Roof +37,26 P 22x150 Sec 4-4 4 0.22 1.5 C20/25 12.00 Plan terasa
Grinzi Roof +37,26 P 25x124 Sec 5-5 5.85 0.25 1.24 C20/25 14.51 1,589.05 Plan terasa
Grinzi Roof +37,26 G 20x44 Sec 5*-5* 1.95 0.2 0.44 C20/25 1.72 Plan terasa
Grinzi Roof +37,26 Grinzi 24x50 32.7 0.24 0.5 C20/25 32.70 Plan terasa
Grinzi Roof +37,26 Grinzi 20x50 6 0.2 0.5 C20/25 6.00 Plan terasa
Grinzi Roof +37,26 Det 1 15x64 23.4 0.15 0.64 C20/25 29.95 Plan terasa
Page 136 of 157

[m] [m] [m] [mp] [buc] [mp] [mc] [mc]
Grinzi Roof +37,26 Det 1 capac 0.12 3.88 C20/25 3.88 Plan terasa
Placa Roof +37,26 Placa +37,26 16 cm 0.16 660 -10.36 C20/25 649.64 Plan terasa
Placa Roof +37,26 Placa +38.76 16 cm 0.16 13.26 C20/25 13.26 Plan terasa
Placa Roof +37,26 Placa +39,76 16 cm 0.16 72.6 C20/25 72.60 Plan terasa
Grinzi 11th +34,16 ÷ +37,26 Grinzi 20/51 sub 20 cm 2.6 0.2 0.31 C20/25 1.61 Plan et 11
Grinzi 11th +34,16 ÷ +37,26 Grinzi 15/27 peste 12 cm 21.3 0.15 0.15 C20/25 6.39 1,838.32 Plan et 11
Parapet 11th +34,16 ÷ +37,26 aticel 10 cm 42.68 0.1 0.1 C20/25 8.54 Plan et 11
Placa 11th +34,16 ÷ +37,26 Placa +34,16 16 cm 0.16 632.8 C20/25 632.80 Plan et 11
Placa 11th +34,16 ÷ +37,26 Placa +34,16 20 cm 0.2 51.2 -25.6 C20/25 25.60 Plan et 11
Scara 11th +34,16 Scara 10-11 C20/25 20.00 Plan et 11
Pereti 11th +34,16 ÷ +37,26 Pereti 25 cm 20.65 0.25 2.94 C30/37 121.42 Plan et 11
Placa 10th +31,06 ÷ +34,16 Placa +30.52 12 cm 0.12 26.65 C20/25 26.65 Plan et 10
Scara 10th +31,06 Scara 9-10 C20/25 20.00
Page 137 of 157

1,838.24
[m] [m] [m] [mp] [buc] [mp] [mc] [mc]
Scara 9th +27,96 Scara 8-9 C20/25 20.00
Grinzi 8th +24,86 ÷ +27,96 Grinzi 20/51 sub 20 cm 2.6 0.2 0.31 C20/25 1.61 Plan etaj 8
Grinzi 8th +24,86 ÷ +27,96 Grinzi 15/27 peste 12 cm 21.3 0.15 0.15 C20/25 6.39 1,838.24 Plan etaj 8
Parapet 8th +24,86 ÷ +27,96 aticel 10 cm 42.68 0.1 0.1 C20/25 8.54 Plan etaj 8
Placa 8th +24,86 ÷ +27,96 Placa +24,86 16 cm 0.16 633.56 C20/25 633.56 Plan etaj 8
Placa 8th +24,86 ÷ +27,96 Placa +24,86 20 cm 0.2 51.2 -25.6 C20/25 25.60 Plan etaj 8
Scara 8th +24,86 Scara 7-8 C20/25 20.00
Pereti 8th +24,86 ÷ +27,96 Pereti 25 cm 20.65 0.25 2.94 C30/37 121.42 Plan etaj 8
Page 138 of 157

[m] [m] [m] [mp] [buc] [mp] [mc] [mc]
Scara 7th +24,86 Scara 6-7 C20/25 20.00
Scara 6th +18,66 Scara 5-6 C20/25 20.00
Page 139 of 157

1,838.32
[m] [m] [m] [mp] [buc] [mp] [mc] [mc]
Scara 5th +15,56 Scara 4-5 C20/25 20.00 Plan etaj 5
Scara 4th +12,46 Scara 3-4 C20/25 20.00
Grinzi 3rd +9,36 ÷ +12,46 Grinzi 20/51 sub 20 cm 2.6 0.2 0.31 C20/25 1.61 Plan etaj 3
Grinzi 3rd +9,36 ÷ +12,46 Grinzi 15/27 peste 12 cm 21.3 0.15 0.15 C20/25 6.39 1,838.32 Plan etaj 3
Parapet 3rd +9,36 ÷ +12,46 aticel 10 cm 42.68 0.1 0.1 C20/25 8.54 Plan etaj 3
Page 140 of 157

1,838.32
[m] [m] [m] [mp] [buc] [mp] [mc] [mc]
Placa 3rd +9,36 ÷ +12,46 Placa +9,36 16 cm 0.16 632.8 C20/25 632.80 Plan etaj 3
Placa 3rd +9,36 ÷ +12,46 Placa +9,36 20 cm 0.2 51.2 -25.6 C20/25 25.60 Plan etaj 3
Scara 3rd +9,36 Scara 2-3 C20/25 20.00
Pereti 3rd +9,36 ÷ +12,46 Pereti 25 cm 20.65 0.25 2.94 C40/50 121.42 Plan etaj 3
Grinzi 2nd +6,26 ÷ +9,36 Grinzi 20/51 sub 20 cm 2.6 0.2 0.31 C20/25 1.61 Plan etaj 2
Grinzi 2nd +6,26 ÷ +9,36 Grinzi 15/27 peste 12 cm 21.3 0.15 0.15 C20/25 6.39 1,838.24 Plan etaj 2
Parapet 2nd +6,26 ÷ +9,36 aticel 10 cm 42.68 0.1 0.1 C20/25 8.54 Plan etaj 2
Placa 2nd +6,26 ÷ +9,36 Placa +6,26 16 cm 0.16 633.56 C20/25 633.56 Plan etaj 2
Placa 2nd +6,26 ÷ +9,36 Placa +6,26 20 cm 0.2 51.2 -25.6 C20/25 25.60 Plan etaj 2
Scara 2nd +6,26 Scara 1-2 C20/25 20.00
Pereti 2nd +6,26 ÷ +9,36 Pereti 25 cm 20.65 0.25 2.94 C40/50 121.42 Plan etaj 2
Grinzi 1st +3,16 ÷ +6,26 Grinzi 20/71 sub 20 cm 2.6 0.2 0.51 C20/25 2.65 Plan etaj 1
1,856.84
Grinzi 1st +3,16 ÷ +6,26 Grinzi 15/27 peste 12 cm 21.3 0.15 0.15 C20/25 6.39 Plan etaj 1
Parapet 1st +3,16 ÷ +6,26 aticel 10 cm 42.68 0.1 0.1 C20/25 8.54 Plan etaj 1
Placa 1st +3,16 ÷ +6,26 Placa +3,16 16 cm 0.16 632.8 C20/25 632.80 Plan etaj 1
Placa 1st +3,16 ÷ +6,26 Placa +3,16 20 cm 0.2 51.2 -25.6 C20/25 25.60 Plan etaj 1
Page 141 of 157

1,856.84
[m] [m] [m] [mp] [buc] [mp] [mc] [mc]
Scara 1st +3,16 Scara P-1 C20/25 20.00 Plan etaj 1
Pereti 1st +3,16 ÷ +6,26 Pereti 25 cm 20.65 0.25 2.94 C40/50 121.42 Plan etaj 1
Pereti Gfl -0,30 ÷ +3,16 Stalpi 40x40 0.4 0.4 3.3 4 21.12 Plan P
Pereti Gfl -0,14 ÷ +3,16 Pereti 25 cm 19.45 0.25 3.14 122.15 Plan P
Placa 0 -0,14 Placa sub parter 16 cm 0.16 610.7 -25.6 585.10
1,767.39
Plan P
Placa 0 -0,30 Placa sub parter 20 cm 0.2 126.47 0.00 Plan P
Grinzi Gfl -0,14 ÷ +3,16 Grinzi 20/60 sub 20 cm 50.2 0.2 0.4 40.16 Plan P
Grinzi Gfl -0,14 ÷ +3,16 Grinzi 20/36 sub 16 cm 12.75 0.2 0.2 5.10 Plan P
Parapet Gfl -0,14 ÷ +3,16 Parap 20/74 -0,14 ÷ +0,6 15.8 0.2 0.74 23.38 Plan P
Parapet Gfl -0,14 ÷ +3,16 Parap 25/154 -0,14 ÷ +1,40 2 0.25 1.54 6.16 Plan P
Pereti bsm -1,62 ÷ 0,14 Pereti 30 cm 149.5 0.3 1.32 394.68

Pereti bsm -1,62 ÷ -0,30 Pereti 30 cm 26.77 0.3 1.12 59.96
Pereti bsm -1,62 ÷ 0,14 Pereti 25 cm 130.17 0.25 1.32 343.65 849.32
Fundatii bsm Radier perimetral 143.7 0.9 129.33

Fundatii bsm Radier-canal tehnic 100 0.88 88.00
252.33
Fundatii bsm Radier- cam pompe 25 1.4 35.00
SUPRAFATA TOTALA COFRAJ 1 BLOC= 24,697.71 24,697.71
Estimare Beton Gard (talpa) 144 1 0.2 57.60

Estimare Beton Gard (perete) 144 0.2 2 576.00 633.60
Estimare egalizare Bton gard 144 1 0.05
ESTIMARE suprafata cofraj GARD 1 BLOC= 633.60 633.60
Page 142 of 157

data: 20.11.2017
-Cantitati BETON 1 bloc AFI City Laromet Project-
Bloc Nivel Cote Element Descriere Lungime Latime Inaltime Suprafata nr buc Goluri Clasa Volum Volum/nivel
[m] [m] [m] [mp] [buc] [mp] [mc] [mc] total beton
grinzi placi pereti sacri terasa
Grinzi Roof +37,26 G 20x44 Sec 1-1 17.4 0.2 0.44 C20/25 1.53 Plan terasa 93.47 117.68
Grinzi Roof +37,26 P 22x150 Sec 1-1 17.4 0.22 1.5 C20/25 5.74 Plan terasa 10.37 109.57 105.82 3.34 etaj 11
Grinzi Roof +37,26 P 22x150 Sec 1*-1* 35.9 0.22 1.5 C20/25 11.85 Plan terasa 10.26 109.69
Grinzi Roof +37,26 G 20x60 Sec 4-4 14 0.2 0.6 C20/25 1.68 Plan terasa
211.15
Grinzi Roof +37,26 G 20x44 Sec 5*-5* 1.95 0.2 0.44 C20/25 0.17 Plan terasa
Grinzi Roof +37,26 Grinzi 24x50 32.7 0.24 0.5 C20/25 3.92 Plan terasa
Grinzi Roof +37,26 Grinzi 20x50 6 0.2 0.5 C20/25 0.60 Plan terasa
Grinzi Roof +37,26 Det 1 20x30 23.4 0.2 0.3 C20/25 1.40 Plan terasa 147.15
Grinzi Roof +37,26 Det 1 capac 0.12 3.88 C20/25 0.47 Plan terasa
Placa Roof +37,26 Placa +37,26 16 cm 0.16 660 -10.36 C20/25 103.94 Plan terasa
Placa Roof +37,26 Placa +38.76 16 cm 0.16 13.26 C20/25 2.12 Plan terasa
Placa Roof +37,26 Placa +39,76 16 cm 0.16 72.6 C20/25 11.62 Plan terasa
Grinzi 11th +34,16 ÷ +37,26 Grinzi 15/27 peste 12 cm 21.3 0.15 0.15 C20/25 0.48 229.09 Plan et 11
Page 143 of 157

[m] [m] [m] [mp] [buc] [mp] [mc] 229.09
[mc] total beton
Scara 11th +34,16 Scara 10-11 C20/25 3.34 Plan et 11
Placa 10th +31,06 ÷ +34,16 Placa +30.52 12 cm 0.12 26.65 C20/25 3.20 Plan et 10
Scara 10th +31,06 Scara 9-10 C20/25 3.34
Scara 9th +27,96 Scara 8-9 C20/25 3.34
Grinzi 8th +24,86 ÷ +27,96 Grinzi 15/27 peste 12 cm 21.3 0.15 0.15 C20/25 0.48 229.10 Plan etaj 8
Page 144 of 157

229.10
Scara 8th +24,86 Scara 7-8 C20/25 3.34
Scara 7th +24,86 Scara 6-7 C20/25 3.34
Placa 6th +18,66 ÷ +21,76 Placa +18,66 20 cm 0.2 51.2 -25.6 C20/25 5.12 Plan etaj 6 109.6
Scara 6th +18,66 Scara 5-6 C20/25 3.34
Page 145 of 157

229.09
Scara 5th +15,56 Scara 4-5 C20/25 3.34 Plan etaj 5
Scara 4th +12,46 Scara 3-4 C20/25 3.34
Grinzi 3rd +9,36 ÷ +12,46 Grinzi 15/27 peste 12 cm 21.3 0.15 0.15 C20/25 0.48 229.09 Plan etaj 3
Parapet 3rd +9,36 ÷ +12,46 aticel 10 cm 42.68 0.1 0.1 C20/25 0.43 Plan etaj 3
Placa 3rd +9,36 ÷ +12,46 Placa +9,36 20 cm 0.2 51.2 -25.6 C20/25 5.12 Plan etaj 3
Scara 3rd +9,36 Scara 2-3 C20/25 3.34
Grinzi 2nd +6,26 ÷ +9,36 Grinzi 15/27 peste 12 cm 21.3 0.15 0.15 C20/25 0.48 229.10 Plan etaj 2
Parapet 2nd +6,26 ÷ +9,36 aticel 10 cm 42.68 0.1 0.1 C20/25 0.43 Plan etaj 2
Placa 2nd +6,26 ÷ +9,36 Placa +6,26 20 cm 0.2 51.2 -25.6 C20/25 5.12 Plan etaj 2
Page 146 of 157

229.10
Scara 2nd +6,26 Scara 1-2 C20/25 3.34
230.99
Grinzi 1st +3,16 ÷ +6,26 Grinzi 15/27 peste 12 cm 21.3 0.15 0.15 C20/25 0.48 Plan etaj 1
Parapet 1st +3,16 ÷ +6,26 aticel 10 cm 42.68 0.1 0.1 C20/25 0.43 Plan etaj 1
Placa 1st +3,16 ÷ +6,26 Placa +3,16 20 cm 0.2 51.2 -25.6 C20/25 5.12 Plan etaj 1
Scara 1st +3,16 Scara P-1 C20/25 3.34 Plan etaj 1
Pereti Gfl -0,30 ÷ +3,16 Stalpi 40x40 0.4 0.4 3.3 4 C40/50 2.11 Plan P
Pereti Gfl -0,14 ÷ +3,16 Pereti 25 cm 19.45 0.25 3.14 C40/50 15.27 Plan P
Placa 0 -0,14 Placa sub parter 16 cm 0.16 610.7 -25.6 C20/25 93.62
240.54
Plan P 123.44
Placa 0 -0,30 Placa sub parter 20 cm 0.2 126.47 C20/25 25.29 Plan P
Grinzi Gfl -0,14 ÷ +3,16 Grinzi 20/60 sub 20 cm 50.2 0.2 0.4 C20/25 4.02 Plan P
Grinzi Gfl -0,14 ÷ +3,16 Grinzi 20/36 sub 16 cm 12.75 0.2 0.2 C20/25 0.51 Plan P
Parapet Gfl -0,14 ÷ +3,16 Parap 20/74 -0,14 ÷ +0,6 15.8 0.2 0.74 C40/50 2.34 Plan P
Parapet Gfl -0,14 ÷ +3,16 Parap 25/154 -0,14 ÷ +1,40 2 0.25 1.54 C40/50 0.77 Plan P
Pereti bsm -1,62 ÷ 0,14 Pereti 30 cm 149.5 0.3 1.32 C20/25 59.20
Pereti bsm -1,62 ÷ -0,30 Pereti 30 cm 26.77 0.3 1.12 C20/25 8.99
Pereti bsm -1,62 ÷ 0,14 Pereti 25 cm 130.17 0.25 1.32 C20/25 42.96 117.53
Fundatii bsm -3,92 ÷ -3,02 Radier 0.9 49.1 44.19

Fundatii bsm -3,40 ÷ -2,50 Radier 0.9 96.8 C20/25 87.12
Fundatii bsm -2,52 ÷ -1,62 Radier 0.9 784.9 C20/25 706.41
Fundatii bsm -2,50 ÷ -1,62 Saritura radier 89.5 0.4 C20/25 35.80
Fundatii bsm -3,02 ÷ -1,62 Saritura radier 29.3 2.24 C20/25 65.63 1,031.80
Egalizare Sub fundatii include +5% pentru pante 0.05 926.52 C8/10 46.33
Egalizare Sub fundatii include +5% pentru pante 0.05 926.52 C8/10 46.33
Page 147 of 157

VOLUM TOTAL BETON 1 BLOC= 4,122.96 4,122.96
Beton C8/10 92.65
Beton C20/25 2749.21 corectate in 17.11.2017
Beton C30/37 423.27
Beton C40/50 857.83 corectate in 17.11.2017
Estimare Beton Gard (talpa) 144 1 0.2 28.80

Estimare Beton Gard (perete) 144 0.2 2 57.60 93.60
Estimare egalizare Bton gard 144 1 0.05 7.20
ESTIMARE volum beton GARD 1 BLOC= 93.60 93.60
Clasa beton :
ETAJ 0-3: C40/50
Pereti :
ETAJ 0-12: C20/25
Placi si grinzi :
ETAJ 4-7: C40/50
ETAJ 8-12: C30/37
Page 148 of 157

Pret Unitar
Material
[EUR, fara TVA]
12. Confectii Metalice
1 Scara acces camera pompe (subsol) Tip CM1 buc 1.00 € 106.80
Ansamblu metalic grup sanitar casa scarii (parter) Tip
2 buc 1.00
CM2 € 85.00
3 Copertina metalica acces principal Tip CM3 buc 1.00 € 1,033.00
4 Scara acces mentenanta (roof) Tip CM4 buc 2.00 € 120.00
5 Scara acces mentenanta (roof) Tip CM5 buc 1.00 € 117.00
6 Confectie inchidere ancadrament (roof) Tip CM6 buc 3.00 € 80.00
7 Confectie inchidere ancadrament (roof) Tip CM7 buc 1.00 € 160.00
8 Balustrada ancadrament Tip CM8 ml 17.00 € 480.00
9 Balustrada ancadrament Tip CM9 ml 5.02 € 160.00
10 Balustrada ancadrament Tip CM9a ml 6.00 € 170.00
11 Balustrada otel galvanizat rampa acces ml 13.50 € 64.00
12 Mana curenta otel galvanizat rampa acces ml 13.50 € 17.00
11. Balustrade
Balustrada de sticla (balustrada de siguranta) si mana
1 curenta de inox satinat. - TF-2_11a, TF-7_11a, buc 10.00 € 1,464.32
etajele 2,4,6,8,10 - Tip BS1a

2 curenta de inox satinat. - TF-2_11b, TF-7_11b, buc 12.00 € 1,658.80
etajele 1,3,5,7,9,11 - Tip BS1b

3 curenta de inox satinat. - TF-8_11a, etajele buc 5.00 € 1,464.32
2,4,6,8,10 - Tip BS1'a

4 curenta de inox satinat. - TF-8_11b, etajele buc 6.00 € 1,658.80
1,3,5,7,9,11 - Tip BS1'b

5 curenta de inox satinat. - TF-5_08a, TF-4_08a, buc 12.00 € 1,281.28
etajele 1,3,5,7,9,11 - Tip BS2a

6 curenta de inox satinat. - TF-5_08b, TF-4_08b, buc 10.00 € 1,490.06
etajele 2,4,6,8,10 - Tip BS2b

7 curenta de inox satinat. - TF-6_08a, etajele buc 6.00 € 1,281.28
1,3,5,7,9,11 - Tip BS2'a

8 curenta de inox satinat. - TF-6_08b, etajele buc 5.00 € 1,490.06
2,4,6,8,10 - Tip BS2'b

curenta de inox satinat. - TF-3_08a, etajele buc 6.00 € 1,595.88
1,3,5,7,9,11 - Tip BS3a
curenta de inox satinat. - TF-3_08b, etajele buc 5.00 € 1,798.94
2,4,6,8,10 - Tip BS3b

curenta de inox satinat. - TF-1_11a, etajele buc 5.00 € 1,015.30
2,4,6,8,10 - Tip BS4a

curenta de inox satinat. - TF-1_11b, etajele buc 6.00 € 1,204.06
1,3,5,7,9,11 - Tip BS4b
Pret Unitar
Pret Unitar Total Pret Total
Manopera
[EUR, fara TVA] [EUR, fara TVA]
[EUR, fara TVA] METALPROD
€ 24,294.60 Pret unitar Zincare + Vopsire CE
€ 70.00 € 176.80 € 176.80 € 106.80 € 70.00
€ 58.00 € 143.00 € 143.00 € 85.00 € 58.00

€ 462.00 € 1,495.00 € 1,495.00 € 1,033.00 € 462.00
€ 90.00 € 210.00 € 420.00 € 120.00 € 90.00
€ 90.00 € 207.00 € 207.00 € 117.00 € 90.00
€ 66.00 € 146.00 € 438.00 € 80.00 € 66.00
€ 130.00 € 290.00 € 290.00 € 160.00 € 130.00
€ 430.00 € 910.00 € 15,470.00 € 480.00 € 430.00
€ 180.00 € 340.00 € 1,706.80 € 160.00 € 180.00
€ 191.00 € 361.00 € 2,166.00 € 170.00 € 191.00
€ 36.00 € 100.00 € 1,350.00 € 64.00 € 36.00
€ 15.00 € 32.00 € 432.00 € 17.00 € 15.00
€ 128,107.98
€ - € 1,464.32 € 14,643.20 € 286.00

€ 1,464.32
€ - € 1,658.80 € 19,905.60 € 286.00

€ 1,658.80
€ - € 1,464.32 € 7,321.60 € 286.00

€ 1,464.32
€ - € 1,658.80 € 9,952.80 € 286.00

€ 1,658.80
€ - € 1,281.28 € 15,375.36 € 286.00

€ 1,281.28
€ - € 1,490.06 € 14,900.60 € 286.00

€ 1,490.06
€ - € 1,281.28 € 7,687.68 € 286.00

€ 1,281.28
€ - € 1,490.06 € 7,450.30 € 286.00

€ 1,490.06
€ - € 1,595.88 € 9,575.28 € 286.00

€ 1,595.88
€ - € 1,798.94 € 8,994.70 € 286.00
€ 1,798.94
€ - € 1,015.30 € 5,076.50 € 286.00

€ 1,015.30
€ - € 1,204.06 € 7,224.36 € 286.00

€ 1,204.06
Aplast
119250
€ 1,363.07
€ 1,544.10
€ 1,363.07
€ 1,544.10
€ 1,192.69
€ 1,387.03
€ 1,192.69
€ 1,387.03
€ 1,485.53
€ 1,674.55
€ 945.10
€ 1,120.81
per ml aplast= 266.2246333132

De confirmat daca montajul confectiilor metalice este
inclus in pret
ml buc total ml
curenta de inox satinat. - TF-2_11a, TF-7_11a,
etajele 2,4,6,8,10 - Tip BS1a 5.12 10.00 51.2
curenta de inox satinat. - TF-2_11b, TF-7_11b,
etajele 1,3,5,7,9,11 - Tip BS1b 5.8 12.00 69.6
curenta de inox satinat. - TF-8_11a, etajele
2,4,6,8,10 - Tip BS1'a 5.12 5.00 25.6
curenta de inox satinat. - TF-8_11b, etajele
1,3,5,7,9,11 - Tip BS1'b 5.8 6.00 34.8
curenta de inox satinat. - TF-5_08a, TF-4_08a,
etajele 1,3,5,7,9,11 - Tip BS2a 4.48 12.00 53.76
curenta de inox satinat. - TF-5_08b, TF-4_08b,
etajele 2,4,6,8,10 - Tip BS2b 5.21 10.00 52.1
1,3,5,7,9,11 - Tip BS2'a 4.48 6.00 26.88
2,4,6,8,10 - Tip BS2'b 5.21 5.00 26.05
1,3,5,7,9,11 - Tip BS3a 5.58 6.00 33.48
2,4,6,8,10 - Tip BS3b 6.29 5.00 31.45
2,4,6,8,10 - Tip BS4a 3.55 5.00 17.75
1,3,5,7,9,11 - Tip BS4b 4.21 6.00 25.26
zincare vopsire
32 38
28 30
354 108
45 45
45 45
25 41
50 80
240 190
80 100
86 105
26 10
10 5

Cofraje

Încărcat de

Informații document

Titlu original

Drepturi de autor

Formate disponibile

Partajați acest document

Partajați sau inserați document

Opțiuni de partajare

Vi se pare util acest document?

Este necorespunzător acest conținut?

Drepturi de autor:

Formate disponibile

Cofraje

Încărcat de

Drepturi de autor:

Formate disponibile

days months sap/nivel 40.00 280.

105.00 Pret mediu 3.85 Author:

Secventa de folosire a cofrajelor este de 2 zile cherestea - CHERESTEA 3,173.61 euro

1 Sapatura mecanica executata cu excavatorul m3

2 Compactare sapatura/Compactation sqm

3 Umplutura cu balast/Backfilling with ballast m3

Strat de geogrila / geogril layer mp

Umplutura cu pamant/backfilling with earth-ext. around

5 Umplutura cu pamant/backfilling with earth-inside basment m3

Beton clasa C8/10 in egalizare 5 cm

9 Membrana bituminoasa aditivata cu SBS 2*4mm sub radier m2

10 Strat de separatie din geotextil, tip Sika Sfelt A300 m2

Beton clasa C8/10 - 5 cm, protectie hidroizolatie

· hidroizolatie bi-componenta, elastomerica,

· hidroizolatie bi-componenta, elastomerica,

Etansare rosturi de turnare cu banda de rost Sika Waterbar PVC-P

. Polistiren extrudat XPS, 5cm grosime, imbinare nut si feder,

Polistiren extrudat XPS, 10cm grosime, imbinare nut si feder,

Polistire extrudat de 5 cm sub placa 0.00/ Extrudated polistirene 5 mp

Beton armat clasa C20/25 turnat in infrastructura: radier

Beton armat clasa C20/25 turnat in infrastructura: pereti,

Beton armat clasa C20/25 turnat in infrastructura: grinzi

Beton armat clasa C20/25 turnat in infrastructura: placi

25 Cofraj radier, canale mp

Cofraje pentru beton in infrastructura, in pereti, diafragme si stalpi

Cofraje pentru beton in infrastructura, grinzi

Cofraje pentru beton in infrastructura, placi

Cofraje pentru beton in infrastructura, rampe si scari

Armaturi din otel beton montate in infrastructura: radier

Armaturi din otel beton PC52 montate in infrastructura: pereti,

Armaturi din otel beton PC52 montate in infrastructura: grinzi

Armaturi din otel beton PC52 montate in infrastructura: placi

Armaturi din otel beton PC52 montate in infrastructura: rampe si

Beton armat clasa C20/25 turnat in suprastructura: placi

Beton armat clasa C20/25 turnat in suprastructura: grinzi m3

Beton armat clasa C40/50 turnat in suprastructura: pereti,

Beton armat clasa C30/37 turnat in suprastructura: pereti,

Beton armat clasa C20/25 turnat in suprastructura: scari

Cofraje pentru beton pentru suprastructura, pereti, diafragme si

Cofraje pentru beton in suprastructura, in placi,

Cofraje pentru suprastructura: grinzi, executate cu panouri

Cofraje pentru suprastructura:scari, executate cu panouri

Armaturi din otel beton montate in suprastructura: : pereti,

Armaturi din otel beton montate in suprastructura: plansee , scari

Armaturi din otel beton montate in suprastructura: scari

Gard gradini private

1 Pamant nivelat/ compactat

2 Strat mixtura balast optimala

6 Beton armat C20/25

De adaugat suduri suprapuneri bare mai mari

1,253.00 #REF! #REF! #REF! #REF!

1,128.00 #REF! #REF! #REF! #REF!

1,128.00 #REF! #REF! #REF!

415.20 #REF! #REF! #REF! #REF!

530.08 #REF! #REF! #REF! #REF!

326.20 #REF! #REF! #REF! #REF!

175.50 #REF! #REF! #REF! #REF!

877.78 #REF! #REF! #REF! #REF!

67.50 #REF! #REF! #REF! #REF!

68.50 #REF! #REF! #REF! #REF!

1,245.14 #REF! #REF! #REF! #REF!

114.70 #REF! #REF! #REF! #REF!

5.55 #REF! #REF! #REF! #REF!