.
in lei/euro la cursul lei/euro din 30.10.2015 1 euro = 4.4322 lei
VALOARE TVA
Nr. VALOARE (INCLUSIV TVA)
Denumirea capitolelor si subcapitolelor de cheltuieli (FARA TVA)
crt.
MII LEI MII euro MII LEI MII LEI MII euro
1 2 3 4 5 6 7
I - LUCRĂRI DE CONSTRUCŢII ŞI INSTALAŢII
1 Terasamente
2 Construcţii: rezistenţă (fundaţii, structură de rezistenţă) şi
arhitectură (închideri exterioare, compartimentări, finisaje) 0.000 0.000 0.000 0.000 0.000
TOTAL (TOTAL I + TOTAL II + TOTAL III ) 0.000 0.000 0.000 0.000 0.000
Intocmit,
ing. Corina Mereu
strada element de baza inel pentru camine inel aducere la cota con reductie capac piesa racord garnitura trepte
H = 1,0 H = 0,75 H = 0,50 H=0.25 H = 0.50 H = 0.75 H = 1.0 H = 0.05 H = 0.1 H= 0.6
lungimi POPA MARIN
60 N52 2.16 1 1 1 1 2 5 10
60 N53 2.1 1 1 1 1 2 5 10
2 N54' 1.7 1 1 1 1 2 3 8
9 N54 1.99 1 1 1 1 1 1 2 5 10
22 N55' 1.66 1 1 1 1 2 3 8
60 N55' 1.8 1 2 1 1 2 4 9
60 N56 1.91 1 1 1 1 1 2 4 9
20 N57 1.94 1 1 1 1 1 2 4 9
20 N58 2.08 1 1 1 1 2 3 10
60 N59 2.19 1 1 1 1 1 2 4 10
60 N64 2.05 1 1 2 1 1 2 5 10
60 N65 1.75 1 1 1 1 1 2 3 9
60 N66 1.9 1 1 1 1 1 2 4 10
60 N67 1.73 1 1 1 1 1 2 4 9
60 N68 1.88 1 1 1 1 1 2 4 10
30 N69 2.18 1 1 1 1 1 2 4 11
20 N70 2.18 1 1 1 1 1 2 4 11
30 N71 1.81 1 2 1 1 2 3 10
35 N72 1.92 1 1 1 1 1 2 4 10
16 N73 2.32 1 1 2 1 1 2 5 11
46 N74 2.32 1 1 2 1 1 2 5 11
60 N75 2.04 1 1 1 1 1 1 2 5 11
60 N76 1.88 1 1 1 1 1 2 4 10
60 N77 2.14 1 1 1 1 1 2 4 11
15 N78 2.26 1 1 1 1 1 1 2 5 11
30 N79 3.04 1 1 1 2 1 1 2 6 15
60 N80 2.84 1 1 1 1 1 2 4 14
30 N81 3.2 1 1 1 1 1 1 2 5 16
33 N82 3.17 1 1 1 1 1 1 2 5 16
62.14
TOTAL 29 0 0 11 11 0 4 16 21 29 29 58 123 309
70602 GREUTATE (KG) 37990 0 0 2475 5720 0 4080 384 987 17400 1566
1198
strada element de baza inel pentru camine inel aducere la cota con reductie capac piesa racord garnitura trepte
H = 1,0 H = 0,75 H = 0,50 H=0.25 H = 0.50 H = 0.75 H = 1.0 H = 0.05 H = 0.1 H= 0.6
SUSENI
20 N131 2.18 1 1 1 1 1 2 4 11
23 N183 2.5 1 1 1 1 1 1 2 5 12
40 N130 2.44 1 1 1 1 1 2 4 12
30 N129 2.35 1 1 1 1 2 3 12
20 N128 2.1 1 1 1 1 2 3 11
50 N127 2.01 1 1 1 1 1 1 2 5 10
30 N126 1.71 1 1 1 1 2 3 9
30 N125 1.75 1 1 1 1 1 2 3 9
40 N124 2.05 1 1 2 1 1 2 5 10
40 N123 2.09 1 1 1 1 1 2 4 10
30 N122 2.02 1 1 1 1 1 1 2 5 10
20 N121 2.14 1 1 1 1 1 2 4 11
50 N120 2.16 1 1 1 1 1 2 4 11
20 N119 2.23 1 1 1 1 1 2 4 10
20 N118 2.28 1 1 1 1 1 1 2 5 10
20 N117 2.31 1 1 2 1 1 2 5 11
30 N116 2.37 1 1 1 1 2 3 11
20 N115 2.47 1 1 1 1 1 2 4 12
46 N114 2.54 1 1 2 1 1 2 4 13
32 N113 2.68 1 1 1 1 1 2 4 13
26 N112 2.79 1 1 1 1 1 1 2 4 14
16 N104 2.71 1 1 1 1 1 2 4 14
16 N103 1.7 1 1 1 1 2 3 9
16 N102 1.9 1 1 1 1 1 2 4 9
36 N101 1.87 1 1 1 1 2 3 10
60 N100 1.81 1 2 1 1 2 4 10
20 N99 2.13 1 1 1 1 1 2 4 11
35 N98 1.93 1 1 1 1 1 2 4 10
35 N97 1.98 1 1 1 1 1 2 4 10
26 N96 1.95 1 1 1 1 1 2 4 10
40 N95 2.91 1 1 1 1 1 1 2 5 15
20 N94 2.94 1 1 2 1 1 2 5 15
20 N93 3.25 1 1 1 1 1 1 1 2 6 16
30 N92 3.29 1 1 1 2 1 1 1 2 7 16
30 N91 3.31 1 1 1 2 1 1 1 2 7 16
22 N90 3.49 1 1 1 1 1 1 1 2 6 17
60 N89 3.31 1 1 1 2 1 1 1 2 7 16
60 N88 3.22 1 1 1 1 1 1 2 5 16
11 N87 3.23 1 1 1 1 1 1 2 5 16
N86 3.05 1 1 1 2 1 1 2 6 15
N83 2.81 1 1 1 1 1 1 2 5 16
1190 99.96 38 3 0 9 18 7 14 24 32 41 41 82 183 499
112649 GREUTATE (KG) 49780 3060 0 2025 9360 5250 14280 576 1504 24600 2214
strada element de baza inel pentru camine inel aducere la cota con reductie capac piesa racord garnitura trepte
H = 1,0 H = 0,75 H = 0,50 H=0.25 H = 0.50 H = 0.75 H = 1.0 H = 0.05 H = 0.1 H= 0.6
60 CAMINULUI
35
35 N105 2.13 1 1 1 1 1 2 4 11
35 N106 1.86 1 1 1 1 2 3 10
25 N107 1.64 1 1 1 1 2 3 8
25 N108 1.62 1 1 1 2 2 8
25 N110 1.91 1 1 1 1 1 2 4 10
25 N184 1.98 1 1 1 1 1 2 4 10
25 N185 1.66 1 1 1 1 2 3 8
30 N186 1.82 1 2 1 1 2 3 11
30 N187 1.61 1 1 1 2 2 8
15 TOTAL 9 0 0 3 1 0 0 4 3 9 9 18 28 84
365
strada element de baza inel pentru camine inel aducere la cota con reductie capac piesa racord garnitura trepte
H = 1,0 H = 0,75 H = 0,50 H=0.25 H = 0.50 H = 0.75 H = 1.0 H = 0.05 H = 0.1 H= 0.6
DUZILOR
50 N182 1.61 1 1 1 2 2 8
60 N177 1.97 1 1 1 1 1 2 3 10
30 N178 1.44 1 1 1 1 2 3 7
55 N179 1.64 1 1 1 1 2 3 8
15 N180 1.7 1 1 1 1 2 3 9
8 N181 1.89 1 1 1 1 1 2 4 10
N109 2.02 1 1 1 1 1 1 2 5 10
218 TOTAL 5 2 0 2 1 0 0 3 4 7 7 14 23 62
14398 GREUTATE (KG) 6550 2040 0 450 520 0 0 72 188 4200 378
N111 2.3
strada element de baza inel pentru camine inel aducere la cota con reductie capac piesa racord garnitura trepte
H = 1,0 H = 0,75 H = 0,50 H=0.25 H = 0.50 H = 0.75 H = 1.0 H = 0.05 H = 0.1 H= 0.6
ION PETRESCU
20 N132 1.71 1 1 1 1 2 3 9
30 N133 1.7 1 1 1 1 2 3 9
30 N134 1.72 1 1 1 1 2 3 9
30 N135 1.83 1 2 1 1 2 4 9
30 N136 1.95 1 1 1 1 1 2 4 10
30 N137 1.73 1 1 1 1 2 3 9
40 N138 1.73 1 1 1 1 2 3 9
40 N139 2.29 1 1 1 1 1 1 2 5 10
40 N140 2.33 1 1 2 1 1 2 5 12
20 N141 2.23 1 1 1 1 1 2 4 12
15 N142 1.96 1 1 1 1 1 2 4 10
40 N143 1.61 1 1 1 2 2 8
40 N144 1.71 1 1 1 1 2 3 9
40 N145 1.76 1 1 1 1 1 2 3 9
33 N146 1.88 1 1 1 1 1 2 4 10
35 N147 1.91 1 1 1 1 1 2 4 10
20 N148 1.81 1 2 1 1 2 3 11
23 N149 1.82 1 2 1 1 2 3 11
60 N28 2.51 1 1 1 1 1 2 4 13
40 N40 3.08 1 1 1 2 1 1 2 5 15
15 N33 3.78 1 2 1 1 1 1 2 6 19
15 N34 3.95 1 1 2 1 1 1 2 6 20
60 N35 3.95 1 1 2 1 1 1 2 6 20
60 N36 3.92 1 1 2 1 1 1 2 6 20
60 N37 3.04 1 1 1 2 1 1 2 6 15
60 N38 2.93 1 1 1 1 1 1 2 5 15
60 N39 3 1 1 1 1 1 1 1 2 6 15
56 N32 2.66 1 1 1 1 1 2 4 13
3 N197 2.72 1 1 1 1 1 2 4 14
1045 TOTAL 29 0 0 11 3 1 14 9 29 29 29 58 121 355
77600 GREUTATE (KG) 37990 0 0 2475 1560 750 14280 216 1363 17400 1566
strada element de baza inel pentru camine inel aducere la cota con reductie capac piesa racord garnitura trepte
H = 1,0 H = 0,75 H = 0,50 H=0.25 H = 0.50 H = 0.75 H = 1.0 H = 0.05 H = 0.1 H= 0.6
MORII
25 N202 1.45 1 1 1 2 7
20 N201 1.86 1 1 1 1 1 2 4 10
30 N200 2.11 1 1 1 1 2 3 11
52 N199 3 1 1 1 1 1 1 1 2 6 15
60 N85 2.4 1 1 1 1 1 1 2 5 12
60 N84 2.89 1 1 1 1 1 1 2 5 14
22 N203 3.43 1 1 1 1 1 1 2 5 17
269
TOTAL 7 0 0 4 2 1 3 5 1 7 7 14 28 86
19665 GREUTATE (KG) 9170 0 0 900 1040 750 3060 120 47 4200 378
strada element de baza inel pentru camine inel aducere la cota con reductie capac piesa racord garnitura trepte
H = 1,0 H = 0,75 H = 0,50 H=0.25 H = 0.50 H = 0.75 H = 1.0 H = 0.05 H = 0.1 H= 0.6
SALCAMI
30 N111 2.41 1 1 1 1 1 2 4 12
40 N165 2.46 1 1 1 1 1 2 4 12
20 N166 2.47 1 1 1 1 1 2 4 12
30 N172 2.48 1 1 1 1 1 2 4 12
30 N173 2.38 1 1 1 1 2 3 12
30 N174 2.43 1 1 1 1 1 2 4 12
60 N175 2.38 1 1 1 1 2 3 12
16 N176 1.88 1 1 1 1 2 3 9
256
TOTAL 8 0 0 1 0 7 0 2 3 8 8 16 29 93
21376 GREUTATE (KG) 10480 0 0 225 0 5250 0 48 141 4800 432
strada element de baza inel pentru camine inel aducere la cota con reductie capac piesa racord garnitura trepte
H = 1,0 H = 0,75 H = 0,50 H=0.25 H = 0.50 H = 0.75 H = 1.0 H = 0.05 H = 0.1 H= 0.6
30 EROILOR
26 N158 1.61 1 1 1 2 2 8
56 N157 1.82 1 2 1 1 2 3 11
TOTAL 2 0 0 0 0 0 0 0 2 2 2 4 5 19
4022 GREUTATE (KG) 2620 0 0 0 0 0 0 0 94 1200 108
strada element de baza inel pentru camine inel aducere la cota con reductie capac piesa racord garnitura trepte
H = 1,0 H = 0,75 H = 0,50 H=0.25 H = 0.50 H = 0.75 H = 1.0 H = 0.05 H = 0.1 H= 0.6
10 CERCHEZ
30 N159 2.28 1 1 1 1 1 1 2 5 10
30 N160 1.77 1 1 1 1 1 2 3 9
50 N161 1.81 1 2 1 1 2 3 11
120 N163 1.61 1 1 1 2 2 8
TOTAL 4 0 0 0 1 0 0 2 4 4 4 8 13 38
8612 GREUTATE (KG) 5240 0 0 0 520 0 0 48 188 2400 216
strada element de baza inel pentru camine inel aducere la cota con reductie capac piesa racord garnitura trepte
H = 1,0 H = 0,75 H = 0,50 H=0.25 H = 0.50 H = 0.75 H = 1.0 H = 0.05 H = 0.1 H= 0.6
30 CONSTANTIN PATRU
40 N150 2.66 1 1 1 1 1 2 4 13
60 N151 2.29 1 1 1 1 1 1 2 5 10
30 N153 1.89 1 1 1 1 2 3 9
30 N154 1.64 1 1 1 1 2 3 8
40 N155 1.62 1 1 1 1 2 3 8
230 N156 1.61 1 1 1 2 2 8
TOTAL 6 0 0 1 1 0 1 4 1 6 6 12 20 56
13692 GREUTATE (KG) 7860 0 0 225 520 0 1020 96 47 3600 324
strada element de baza inel pentru camine inel aducere la cota con reductie capac piesa racord garnitura trepte
H = 1,0 H = 0,75 H = 0,50 H=0.25 H = 0.50 H = 0.75 H = 1.0 H = 0.05 H = 0.1 H= 0.6
10 ALEEA SINAIA
60 N198 1.61 1 1 1 2 2 8
60 N31 2.41 1 1 1 1 1 2 4 12
60 N51 2.55 1 1 2 1 1 2 4 13
60 N50 2.65 1 1 1 1 1 2 4 13
60 N498 2.65 1 1 1 1 1 2 4 13
60 N48 2.58 1 1 2 1 1 2 5 13
60 N47 2.58 1 1 2 1 1 2 5 13
60 N46 2.44 1 1 1 1 1 2 4 12
60 N45 2.53 1 1 1 1 1 1 2 5 13
60 N44 2.07 1 1 1 1 1 2 5 11
60 N42 2.51 1 1 1 1 1 2 4 13
60 N208 2.33 1 1 2 1 1 2 5 12
60 N207 2.39 1 1 1 1 1 2 4 12
60 N206 2.57 1 1 2 1 1 2 5 13
60 N205 2.29 1 1 1 1 1 1 2 5 10
60 N204 2.65 1 1 1 1 1 2 4 13
60 N203' 2.37 1 1 1 1 2 3 11
60 N202' 2.29 1 1 1 1 1 1 2 5 10
60 N188 2.6 1 1 2 1 1 2 3 14
60 N190 2.6 1 1 1 1 2 3 14
60 N191 2.3 1 1 2 1 1 2 5 11
60 N192 2.39 1 1 1 1 1 2 4 12
60 N193 2.44 1 1 1 1 1 2 4 12
60 N194 2.51 1 1 1 1 1 2 4 13
60 N195 2.37 1 1 1 1 2 3 11
1510 N196 2.44 1 1 1 1 1 2 4 12
N189 2.5 1 1 1 1 1 1 2 5 12
TOTAL 27 0 0 1 6 14 5 11 23 27 27 54 112 326
73318 GREUTATE (KG) 35370 0 0 225 3120 10500 5100 264 1081 16200 1458
POPA MARIN IMPRASTIERE
POPA MARIN sapatura gropi (mc)
H CAMIN = 1.5 H CAMIN 1,5 - 3 H CAMIN 3,01-4.5 <1.5 <3 <4.5 total sapatura - conducta
1.5 0.66 133 56 1
1.5 0.6
1.5 0.2
1.5 0.49
1.5 0.16 sapatura conducta (mc)
1.5 0.3 <2.0 <4.0
1.5 0.41 2,156
1.5 0.44 327 144
1.5 0.58 123 149
1.5 0.69
1.5 0.55 2,156 293
1.5 0.25 450
1.5 0.4
1.5 0.23 2,449
1.5 0.38
1.5 0.68
1.5 0.68
1.5 0.31
1.5 0.42
1.5 0.82
1.5 0.82
1.5 0.54
1.5 0.38
1.5 0.64
1.5 0.76
1.5 1.5 0.04
1.5 1.34
1.5 1.7
1.5 1.5 0.17 2.142759
10.5 6.51
sapatura conducta (mc)
<2.0 <4.0
461
EROILOR 0
H CAMIN = 1.5 H CAMIN 1,5 - 3 H CAMIN 3,01-4.5 0 0
1.5 0.11 240 132
1.5 0.32 461 132
3 0.43
CERCHEZ
H CAMIN = 1.5 H CAMIN 1,5 - 3 H CAMIN 3,01-4.5 EROILOR
sapatura gropi (mc)
1.5 0.78 <1.5 <3 <4.5
1.5 0.27 9 0 0
1.5 0.31
1.5 0.11
6 1.47
sapatura conducta (mc)
<2.0 <4.0
101
C-TIN PATRU 0
H CAMIN = 1.5 H CAMIN 1,5 - 3 H CAMIN 3,01-4.5 0 0
1.5 1.16 0
1.5 0.79 101 0
1.5 0.39
1.5 0.14
1.5 0.12
1.5 0.11
9 2.71 CERCHEZ
sapatura gropi (mc)
<1.5 <3 <4.5
28 8 0
SINAIA
H CAMIN = 1.5 H CAMIN 1,5 - 3 H CAMIN 3,01-4.5
1.5 0.11
1.5 0.91 sapatura conducta (mc)
1.5 1.05 <2.0 <4.0
1.5 1.15 216
1.5 1.15 0
1.5 1.08 0
1.5 1.08 0 0
1.5 0.94 216 0
1.5 1.03
1.5 0.57
1.5 1.01
1.5 0.83
1.5 0.89
1.5 1.07 CONSTANTIN PATRU
1.5 0.79 sapatura gropi (mc)
1.5 1.15 <1.5 <3 <4.5
1.5 0.87 28 8 0
1.5 0.79
1.5 1.1
1.5 1.1
1.5 0.8 sapatura conducta (mc)
1.5 0.89 <2.0 <4.0
1.5 0.94 414
1.5 1.01 0
1.5 0.87 0
1.5 0.94 70 46
1.5 1 414 46
40.5 25.12
ALEEA SINAIA
sapatura gropi (mc)
<1.5 <3 <4.5
124 77 0
1.TSC03H1
sapatura mecanica cu excavat de 0,41 - 0,7 mc in pamant cu
umiditate naturala, desca. Auto. Teren cat.4
latime sant adancime lungime tronson
C1 C2 1.1 x 1.5 x 15.00 = 24.75 mc
C2 C3 1.1 x 1.5 x 33.00 = 54.45 mc
C3 C4 1.1 x 1.5 x 50.00 = 82.5 mc
C4 C5 1.1 x 1.5 x 50.00 = 82.5 mc
C5 C6 1.1 x 1.5 x 50.00 = 82.5 mc
C6 C7 1.1 x 1.5 x 50.00 = 82.5 mc
C7 C8 1.1 x 1.5 x 50.00 = 82.5 mc
C8 C9 1.1 x 1.5 x 50.00 = 82.5 mc
C9 C10 1.1 x 1.5 x 50.00 = 82.5 mc
C10 C11 1.1 x 1.5 x 50.00 = 82.5 mc
C11 C12 1.1 x 1.5 x 50.00 = 82.5 mc
C12 C13 1.1 x 1.5 x 36.00 = 59.4 mc
C13 C14 1.1 x 1.5 x 50.00 = 82.5 mc
C14 C15 1.1 x 1.5 x 50.00 = 82.5 mc
C15 C16 1.1 x 1.5 x 50.00 = 82.5 mc
C16 C17 1.1 x 1.5 x 50.00 = 82.5 mc
C17 C18 1.1 x 1.5 x 50.00 = 82.5 mc
C18 C19 1.1 x 1.5 x 50.00 = 82.5 mc
C19 C20 ex 1.1 x 1.5 x 60.00 = 99 mc
14.751 sute mc
2.TSA07D1
sapatura manuala in spatii limitate peste 1m, cu sprijiniri si evac manuala in pamant cu
umiditate naturala, adancimea 2,01 - 4,0 m. t.f.t.
adinc.0,0-1,5m,t.f.tare
1.5 m x 1.5 m x 1.5 m x 19 = 64.13 mc
4.TSA12G1
adinc.1,51 - 3,0m,t.f.tare
1.5 m x 1.5 m x 2.85 m = 6.41 mc
5.TSA12H1
6.TSF05A1
7. ACE06A1
224.00 ml
8.W2H02C1
8.94 sute ml
9. ACE16A1
447.00 ml
Transportul rutier al pamantului sau molozului cu autobasculanta de distanta...
10.TRA01A…
cu sfaramare de bulgari
307.39 mc - ( 10.69 + 6.43 + 685.72 ) -395.45 mc
12.TSD06A1
-3.95 sute mc
13.ACE08A1
38,954.00 kg 38.95 to
15……
19.00 buc
- element de baza H = 1,0 m 16.00 buc
- element de baza H = 0,75 m 3.00 buc
- element de baza H = 0,5 m 0.00 buc
- inel drept pentru camine H = 0,25 m 2.00 buc
- inel drept pentru camine H = 0,50 m 3.00 buc
inel drept pentru camine H = 0,75 m 0.00 buc
- inel drept pentru camine H = 1,0 m 0.00 buc
- inel aducere la cota H = 0,05 m 9.00 buc
- inel aducere la cota H = 0,1 m 6.00 buc
- con reductie H = 0,6 m 19.00 buc
- garnitura etansare pentru camine 77.00 buc
- trepte otel pentru camine 110.00 buc
- piesa racord Dn 315 mm 38.00 buc
- capac si rama circular, din fonta, carosabil 19.00 buc
17. TSE01D1
11.16 sute mp
18. TSE04C1
teren categ.3 si 4
-378.33 mc : 0.1 = -3783.33 -37.83 sute mp
19. TSE02D1
11.16 sute mp
894.00 ml
procurare
894.00 ml
21. $............
894.00 ml
894.00
diametru 315
`