PasajEVALUARE ESTIMATIVA - FAZA S.F."CONSTRUCTIE VIADUCT ,IN MUNICIPIUL CLUJ-NAPOCA"VARIANTA 2"CONSTRUCTIE PASAJ SUBTERAN CALEA SURII MICI - KOGALNICEANU, IN MUN. SIBIU"Aug-09Euro =4.2088leiNr.Denumirea lucrriiU.M.CantitatiPret unitarValoareValoareCantitaticrt.lei / UMleiEuroSF12345674OBIECT I - PASAJ SUBTERANA.TUNEL INCHIS - TRONSON IV - L=86 mlMontare echipamente forareech.1140,000.0140,00033,264Sapatura in teren foarte tare - mecanizaremc7,75065.0503,750119,6901,850Sapatura in teren foarte tare - manualmc43040.017,2004,087Captuseala exterioara din beton armat prefabricat L=6m- Beton C30/37mc1,140460.0524,400124,596- Armaturakg172,0004.5774,000183,900- Cofrajemp6,02035.0210,70050,0621,400- Montaj elemente prefabricate pentru captuseala exterioarabuc602150.090,30021,455Hidroizolatie performanta protectie tunelmp2,752375.01,032,000245,201Captuseala interioara din beton armat torcretat- Beton C35/45 - in torcretmc946650.0614,900146,099- Armaturakg137,6004.5619,200147,120- Umpluturamc1,55055.085,25020,255Injectari in teren cu mortar de cimentmc3,650290.01,058,500251,497Tavan protectie in tunelmp1,476685.01,011,060240,225Tuburi de aerisire - aer curatml490150.073,50017,463Tuburi de aerisire - aer contaminatml245150.036,7508,732Puncte de ventilatiebuc25,500.011,0002,614Iluminat tunelbuc501,250.062,50014,850Pompe de apa + Camine vizitare + Puturi de colectare apabuc213,700.027,4006,510Senzori de fumbuc43,200.012,8003,041Supraveghere videobuc46,500.026,0006,178TOTAL6,931,2101,646,838B.AMENAJARE CALE ( pasaj + tunel) L=392ml ; B=8,6mStrat de nisip - 15cmmc70065.045,50010,811Hidroizolatie performanta protectiemp4,550375.01,706,250405,401Strat de balast - 30 cmmc1,36555.075,07517,838Beton rutier BcR4,5 - 25 cmmc1,100700.0770,000182,950Armatura in beton rutierkg175,0004.5787,500187,108Rigola carosabila din beton armat cu capac metalicml540550.0297,00070,566Dren longitudinal sub rigolaml540340.0183,60043,623TOTAL3,864,925918,296C.RAMPE SI TUNEL IN SAPATURA DESCHISA - TRONSON II+III - L=302mlSapatura in teren foarte taremc16,20065.01,053,000250,190Sprijinirimp2,40050.0120,00028,512Piloti forati din b.a. - 1208 buc ; L=12ml/buc ; d=500mmml14,500380.05,510,0001,309,162Beton C25/30 - in piloti ; d=500mm - cu pompa de betonmc2,850550.01,567,500372,434Armatura - in pilotikg551,0004.52,479,500589,123Montare carcase de armatura in pilotikg551,0002.01,102,000261,832Beton C35/45 - in grinda ancoraj - 2 x 302x90x75mc408525.0214,20050,893Armatura - in grinda ancorajkg78,5004.5353,25083,931Cofraje - la grinda ancorajmp1,45035.050,75012,058Beton C35/45 - in cap pilot + zid protectiemc284525.0149,10035,426Armatura - in cap pilot+zid protectiekg45,5004.5204,75048,648Cofraje - la cap pilot+zid protectiemp1,31035.045,85010,894Ancoraje post-tensionate L=14mbuc2043,750.0765,000181,762Beton C35/45 - in banchete dale pe cap pilotimc384525.0201,60047,900Armatura - in banchete dalekg51,2004.5230,40054,742Cofraje - banchete dalemp83235.029,1206,919Dala din grinzi prefabricate cu suprabetonare- Grinzi cu corzi aderente L=10,0 m ; h=52cmbuc2604,250.01,105,000262,545- Beton C35/45 - in suprabetonaremc410525.0215,25051,143- Armatura - in suprabetonarekg73,0004.5328,50078,051- Cofraje - la suprabetonaremp23035.08,0501,913- Hidroizolatie performanta pe dale si verticalmp5,374375.02,015,250478,818- Beton C35/45 - protectie hidroizolatiemc190525.099,75023,700- Plasa sudata 10x10-100x100kg52,8004.5237,60056,453Camasuiala piloti- Beton C35/45 - in camasuiala pilotimc780525.0409,50097,296- Armatura - in camasuialakg104,0004.5468,000111,196- Cofraje - la camasuielimp2,60035.091,00021,621TOTAL19,053,9204,527,162D.RAMPE CU ZID SPRIJIN - TRONSON I - L=180mlSapatura in teren foarte taremc3,00065.0195,00046,331Sprijinirimp40050.020,0004,752Zid de sprijin din beton + parapet din beton0.0- Beton C35/45 - in zid sprijinmc216525.0113,40026,944- Beton C35/45 - in parapetmc55525.028,8756,861- Armatura - in zid sprijinkg62,0004.5279,00066,290- Cofraje - la zid sprijin si parapetmp1,16035.040,6009,646- Dren in spatele zidului de sprijinml180275.049,50011,761- Dren din anrocamentemc240170.040,8009,694- Umpluturamc1,00055.055,00013,068- Hidroizolatie performanta protectiemp380375.0142,50033,858TOTAL964,675229,204TOTAL OBIECT I - PASAJ SUBTERAN30,814,7307,321,500OBIECT II - AMENAJARE DRUM SI INTERSECTII IN ZONA PODULUIA.AMENAJARE INTERSECTIE STRADA CASTORULUI-STRADA TURNISORULUI-CALEA SURII MICICarosabilDesfacere borduriml1807.51,350321180Sapatura in teren taremc22320.04,4601,060223Frezare suprafata asfalticamp1,1804.55,3101,2621,180Decapare suprafata asfalticamp3204.51,440342320Taiere asfaltml1409.01,260299140Strat balastmc13055.07,1501,699130Strat piatra spartamc42200.08,4001,99642Curatare suprafatamp3,8751.55,8131,3813,875Amorsare suprafata cu emulsie bituminoasamp3,8751.24,6501,1053,875Strat de baza din AB2 - 6 cmto61300.018,3004,34861Strat de legatura din BAD25 - 6 cmto224330.073,92017,563224Strat de uzura din BA16 - 4 cmto156350.054,60012,973156Borduri mari 20x25cmml21045.09,4502,245210Beton C8/10 - fundatii bordurimc11300.03,30078411Aducere la cota caminebuc530.0150365Aducere la cota guri scurgerebuc1025.02505910Guri scurgere noibuc4675.02,7006424Racord guri scurgere la canalizare existentaml40500.020,0004,75240Marcaj rutier longitudinalkm0.302,500.07501780.30Marcaj rutier transversalmp6020.01,20028560Indicatoare de circulatiebuc14450.06,3001,49714Semnalizare rutiera pe durata lucrariipct21,250.02,5005942Trotuare0.0Sapatura in teren taremc5020.01,00023850Spargere betoanemc1098.098023310Decapare suprafata asfalticamp1604.5720171160Strat balastmc2555.01,37532725Strat de balast stabilizat cu cimentmc25180.04,5001,06925Curatare suprafatamp4741.5711169474Amorsare suprafata cu emulsie bituminoasamp4741.2569135474Preluare denivelari cu BA16 - 3cmto12350.04,20099812Strat de uzura din BA8 - 4 cmto30360.010,8002,56630Borduri mici - 10x15cmml20025.05,0001,188200Beton C8/10 - fundatii bordurimc6300.01,8004286Amenajare zona verde + inierbaremp24510.02,450582245Taluzare terenmp2452.5613146245TOTAL INTERSECTIE267,97063,669B.AMENAJARE INTERSECTIE STRADA MAGHERANULUI-CALEA SURII MICICarosabilDesfacere borduriml807.560014380Sapatura in teren taremc14520.02,900689145Frezare suprafata asfalticamp4754.52,138508475Decapare suprafata asfalticamp1404.5630150140Taiere asfaltml1009.0900214100Strat balastmc8655.04,7301,12486Strat piatra spartamc33200.06,6001,56833Curatare suprafatamp1,5451.52,3185511,545Amorsare suprafata cu emulsie bituminoasamp1,5451.21,8544411,545Strat de baza din AB2 - 6 cmto46300.013,8003,27946Strat de legatura din BAD25 - 6 cmto100330.033,0007,841100Strat de uzura din BA16 - 4 cmto52350.018,2004,32452Borduri mari 20x25cmml10045.04,5001,069100Beton C8/10 - fundatii bordurimc6300.01,8004286Aducere la cota caminebuc530.0150365Guri scurgere noibuc4675.02,7006424Racord guri scurgere la canalizare existentaml20500.010,0002,37620Marcaj rutier longitudinalkm0.302,500.07501780.30Marcaj rutier transversalmp6520.01,30030965Indicatoare de circulatiebuc17450.07,6501,81817Semnalizare rutiera pe durata lucrariipct21,250.02,5005942TrotuareSapatura in teren taremc1120.02205211Spargere betoanemc498.0392934Decapare suprafata asfalticamp204.5902120Strat balastmc555.0275655Strat de balast stabilizat cu cimentmc5180.09002145Curatare suprafatamp2501.537589250Amorsare suprafata cu emulsie bituminoasamp2501.230071250Preluare denivelari cu BA16 - 3cmto8350.02,8006658Strat de uzura din BA8 - 4 cmto14360.05,0401,19714Borduri mici - 10x15cmml10825.02,700642108Beton C8/10 - fundatii bordurimc3300.09002143Amenajare zona verde + inierbaremp11210.01,120266112Taluzare terenmp1122.528067112TOTAL INTERSECTIE134,41131,936C.AMENAJARE INTERSECTIE STRADA CARAMIDARIEI-CALEA SURII MICICarosabilDesfacere borduriml5157.53,859917343515Sapatura in teren taremc55020.011,0002,614334501Frezare suprafata asfalticamp1,7004.57,6501,8181,0851628Decapare suprafata asfalticamp4504.52,025481300450Taiere asfaltml5159.04,6311,100343515Strat balastmc27055.014,8503,528180270Strat piatra spartamc90200.018,0004,2775786Curatare suprafatamp6,2001.59,3002,2104,1306195Amorsare suprafata cu emulsie bituminoasamp6,2001.27,4401,7684,1306195Strat de baza din AB2 - 6 cmto70300.021,0004,9904466Strat de legatura din BAD25 - 6 cmto400330.0132,00031,363265398Strat de uzura din BA16 - 4 cmto255350.089,25021,206170255Borduri mari 20x25cmml67045.030,1507,164445668Beton C8/10 - fundatii bordurimc35300.010,3502,4592335Aducere la cota caminebuc1230.036086812Aducere la cota guri scurgerebuc325.0751823Guri scurgere noibuc9675.06,0751,44369Racord guri scurgere la canalizare existentaml45500.022,5005,3463045Marcaj rutier longitudinalkm0.452,500.01,1252670.300.5Marcaj rutier transversalmp3020.06001432030Indicatoare de circulatiebuc23450.010,1252,4061523Semnalizare rutiera pe durata lucrariipct21,250.02,50059423Trotuare0Umplutura de pamantmc9018.01,6203855583Spargere betoanemc15098.014,7003,49386129Decapare suprafata asfalticamp2104.5945225140210Strat balastmc2555.01,3753271421Strat de balast stabilizat cu cimentmc25180.04,5001,0691421Curatare suprafatamp2501.537589140210Amorsare suprafata cu emulsie bituminoasamp5701.2684163375563Preluare denivelari cu BA16 - 3cmto20350.07,0001,6631117Strat de uzura din BA8 - 4 cmto35360.012,4202,9512335Borduri mici - 10x15cmml19025.04,7501,129125188Beton C8/10 - fundatii bordurimc6300.01,80042846Amenajare zona verde + inierbaremp15010.01,500356100150Taluzare terenmp1502.537589100150TOTAL INTERSECTIE456,908108,560D.AMENAJARE INTERSECTIE STRADA DEMETRESCU TRAIAN-CALEA SURII MICICarosabilSapatura in teren taremc21520.04,3001,022215Strat balastmc16055.08,8002,091160Strat piatra spartamc50200.010,0002,37650Curatare suprafatamp6601.5990235660Amorsare suprafata cu emulsie bituminoasamp6601.2792188660Strat de legatura din BAD25 - 6 cmto48330.015,8403,76448Strat de uzura din BA16 - 4 cmto32350.011,2002,66132Borduri mari 20x25cmml14545.06,5251,550145Beton C8/10 - fundatii bordurimc8300.02,4005708Aducere la cota caminebuc130.03071Aducere la cota guri scurgerebuc225.050122Guri scurgere noibuc2675.01,3503212Racord guri scurgere la canalizare existentaml10500.05,0001,18810Marcaj rutier longitudinalkm0.202,500.05001190.20Marcaj rutier transversalmp3020.060014330Indicatoare de circulatiebuc7450.03,1507487Semnalizare rutiera pe durata lucrariipct21,250.02,5005942TrotuareSapatura in teren taremc4220.084020042Spargere betoanemc298.0196472Strat balastmc1855.099023518Strat de balast stabilizat cu cimentmc18180.03,24077018Curatare suprafatamp1201.518043120Amorsare suprafata cu emulsie bituminoasamp1201.214434120Strat de uzura din BA8 - 4 cmto12360.04,3201,02612Borduri mici - 10x15cmml7025.01,75041670Beton C8/10 - fundatii bordurimc2300.06001432TOTAL INTERSECTIE86,28720,502E.AMENAJARE DRUM DE ACCES INTRE STRADA MAGHERANULUI-STRADA DEMETRESCU TRAIANCarosabilSapatura in teren taremc36120.07,2201,715361Desfacere borduriml1507.51,125267150Taiere asfaltml1509.01,350321150Strat balastmc22855.012,5402,979228Strat piatra spartamc84200.016,8003,99284Curatare suprafatamp1,1101.51,6653961,110Amorsare suprafata cu emulsie bituminoasamp1,1101.21,3323161,110Strat de legatura din BAD25 - 6 cmto80330.026,4006,27380Strat de uzura din BA16 - 4 cmto54350.018,9004,49154Borduri mari 20x25cmml32045.014,4003,421320Beton C8/10 - fundatii bordurimc18300.05,4001,28318Guri scurgere noibuc4675.02,7006424Racord guri scurgere la canalizare existentaml20500.010,0002,37620Marcaj rutier longitudinalkm0.202,500.05001190.20Marcaj rutier transversalmp3020.060014330Indicatoare de circulatiebuc7450.03,1507487Semnalizare rutiera pe durata lucrariipct21,250.02,5005942TrotuareSapatura in teren taremc1420.02806714Spargere betoanemc898.07841868Decapare suprafata asfalticamp404.51804340Strat balastmc655.0330786Strat de balast stabilizat cu cimentmc6180.01,0802576Curatare suprafatamp4401.5660157440Amorsare suprafata cu emulsie bituminoasamp4401.2528125440Preluarecu BA16 - 4 cmto54350.018,9004,49154Strat de uzura din BA8 - 4 cmto23360.08,2801,96723Borduri mici - 10x15cmml16525.04,125980165Beton C8/10 - fundatii bordurimc5300.01,5003565Frezare suprafata asfalticamp7504.53,375802750Curatare suprafatamp7501.51,125267750Amorsare suprafata cu emulsie bituminoasamp7501.2900214750Strat de legatura din BAD25 - 6 cmto54330.017,8204,23454Strat de uzura din BA16 - 4 cmto36350.012,6002,99436Sapatura in teren taremc4820.096022848Strat balastmc2055.01,10026120Strat de balast stabilizat cu cimentmc20180.03,60085520Curatare suprafatamp2701.540596270Amorsare suprafata cu emulsie bituminoasamp2701.232477270Strat de uzura din BA16 - 4 cmto13350.04,5501,08113Strat de uzura din BA8 - 4 cmto13360.04,6801,11213Borduri mici - 10x15cmml13325.03,325790133Beton C8/10 - fundatii bordurimc6300.01,8004286TOTAL DRUM ACCES219,79352,222F.AMENAJARE DRUM DE ACCES INTRE STRADA CASTORULUI-STRADA MAGHERANULUICarosabilSapatura in teren taremc33220.06,6401,578332Desfacere borduriml757.556313475Taiere asfaltml759.067516075Strat balastmc21055.011,5502,744210Strat piatra spartamc77200.015,4003,65977Curatare suprafatamp1,0201.51,5303641,020Amorsare suprafata cu emulsie bituminoasamp1,0201.21,2242911,020Strat de legatura din BAD25 - 6 cmto74330.024,4205,80274Strat de uzura din BA16 - 4 cmto49350.017,1504,07549Borduri mari 20x25cmml29245.013,1403,122292Beton C8/10 - fundatii bordurimc16300.04,8001,14016Guri scurgere noibuc4675.02,7006424Racord guri scurgere la canalizare existentaml20500.010,0002,37620Marcaj rutier longitudinalkm0.202,500.05001190.20Marcaj rutier transversalmp3020.060014330Semnalizare rutiera pe durata lucrariipct21,250.02,5005942TrotuareSapatura in teren taremc1120.02205211Spargere betoanemc898.07841868Decapare suprafata asfalticamp404.51804340Strat balastmc555.0275655Strat de balast stabilizat cu cimentmc5180.09002145Curatare suprafatamp4601.5690164460Amorsare suprafata cu emulsie bituminoasamp4601.2552131460Preluarecu BA16 - 4 cmto16350.05,6001,33116Strat de uzura din BA8 - 4 cmto24360.08,6402,05324Borduri mici - 10x15cmml14625.03,650867146Beton C8/10 - fundatii bordurimc4300.01,2002854TOTAL DRUM ACCES136,08332,333TOTAL OBIECT II - DRUM+INTERSECTII ZONA PASAJ1,301,452309,222OBIECT III - AMENAJARE DRUM DE ACCES + PLATFORME DE LUCRUUmplutura piatra sparta - platforme+drum acces peste linii CFmc580200.0116,00027,561580Dale prefabricate din beton 1,4x2,5x0,2m (G=1,75t/buc)buc50400.020,0004,75250Grinzi de lemn (traverse)mc40450.018,0004,27740TOTAL OBIECT III - DRUM ACCES+PLATFORME154,00036,590OBIECT IV - UTILITATILUCRARI LA CALEA FERATA (mutare cabluri,semafoare,etc.)lei110,00026,136LUCRARI LA ECHIPAMENTE DE C.F. afectate de investitielei95,00022,572MUTARE CONDUCTA GAZml520150.078,00018,533520LUCRARI DE ILUMINAT PUBLIC (stalpi)buc422,500.0105,00024,94842LUCRARI DE CANALIZARE PLUVIALAml510500.0255,00060,587510LUCRARI DE DEVIERE CANALIZARE EXISTENTAml392750.0294,00069,854REFACERE ACCESE - spre proprietati afectatebuc235,000.070,00016,632MUTARE STALPI ELECTRICIbuc175,000.085,00020,19617TOTAL OBIECT IV - UTILITATI1,092,000259,456TOTAL DEVIZ FARA T.V.A. (lei)33,362,1827,926,768Intocmit,Verificat,Ing.Ing.EVALUARE ESTIMATIVA - FAZA S.F."CONSTRUCTIE VIADUCT ,IN MUNICIPIUL CLUJ-NAPOCA"VARIANTA 1Aug-09Euro =4.2088leiNr.Denumirea lucrriiU.M.CantitatiPret unitarValoareValoarecrt.lei / UMleiEuro1234567OBIECT I - PASAJ NOUA.INFRASTRUCTURASapatura in teren foarte taremc1,85020.037,0008,791Sprijinirimp20025.05,0001,188Umplutura de pamantmc1,40018.025,2005,987Piloti tip Benotto D=1080mm , L=15m/buc - 66bucml9902,500.02,475,000588,054Beton C25/30 - in pila, culeimc570425.0242,25057,558Beton C30/37 - in elevatiimc760460.0349,60083,064Beton C8/10 - egalizaremc100300.030,0007,128Armatura culei+elevatii+pilekg210,0004.5945,000224,530Cofraje culei+elevatii+pilemp1,56517.026,6056,321Hidroizolatie din bitum filerizatmp1507.01,050249Dren in spatele culeilormc58115.06,6701,585Barbacane din tub PVC d=110mmml1017.017040Geotextil in drenmp1509.01,350321Sistem de protectie din ziduri la infrastructuri pasaj- Sapatura in teren foarte taremc20020.04,000950- Beton C25/30 - in pila, culeimc50425.021,2505,049- Armaturakg7,5004.533,7508,019- Cofrajemp20017.03,400808Taiere copaci existenti si replantare copacibuc3035.01,050249Gard nouml20040.08,0001,901Ridicare portibuc575.037589TOTAL INFRASTRUCTURA4,216,7201,001,882B.SUPRASTRUCTURAConfectii metalice OL52 - grinzi HEB100, L=22-24m/8 buckg375,0007.52,812,500668,243Confectii metalice OL52 - grinzi cu zabrele, L=60,3mkg625,0007.54,687,5001,113,738Vopsitorii confectii metalicekg1,000,0001.51,500,000356,396Beton C35/45 in placa+grinda parapetmc812480.0389,76092,606Armaturakg136,0004.5612,000145,410Cofrajemp2,76017.046,92011,148Conectori 22x175buc16,55010.0165,50039,322Hidroizolatie performanta+Protectie hidroizolatiemp2,615275.0719,125170,862Sapa de protectie hidroiz.din mortar asfaltic - 3cmmp2,61530.078,45018,640Strat de uzura din BAmP16 - pe pod - 4+4cmto355350.0124,25029,521Strat de uzura din BA8-etans pe trotuare - 3cmto40360.014,4003,421Aparate de reazem din neopren - mobile - 310x350x70buc681,050.071,40016,964Aparate de reazem tip oalabuc42,750.011,0002,614Dispozitiv acoperire rost de dilatatie - 100mmml254,250.0106,25025,245Dispozitiv acoperire rost de dilatatie - 50mmml902,250.0202,50048,113Umplutura din celochitml25097.024,2505,762Umplutura in trotuar din beton C12/15mc75325.024,3755,791Tuburi PVC d=110mm - la trotuarml2,50017.042,50010,098Guri de scurgerebuc20375.07,5001,782Tuburi de evacuare apaml50025.012,5002,970Parapet pietonal metalicml172550.094,60022,477Parapet directional metalic (92kg/ml)ml200450.090,00021,384Parapet prefabricat tip "L" din beton (0,8t/buc)buc330950.0313,50074,487Mana curenta pe parapet betonml330150.049,50011,761Borduri mari 20x25cmml20045.09,0002,138Beton C8/10 - fundatii bordurimc11300.03,300784Plasa protectie pe pod la CFmp30065.019,5004,633Panouri antifonice transparenteml500175.087,50020,790Marcaj rutier longitudinalkm0.502,500.01,250297Esafodaje pt. sustinere suprastructura metalica- Beton C8/10 in fundatii esafodajemc51300.015,3003,635- Confectii metalice (popi metalici de inventar + mat.met.inventar)kg85,0003.0255,00060,587Semnalizarea lucrarii pe durata executieipct.21,250.02,500594TOTAL SUPRASTRUCTURA12,593,6302,992,214C.RAMPE CAROSABILE DE ACCES ( L = 72 m + 82 m )Sapatura in teren taremc1,40020.028,0006,653Umplutura de balastmc1,90055.0104,50024,829Cofrajemp88017.014,9603,554Beton C12/15 - in fundatiemc300330.099,00023,522Beton C16/20 - in fundatiemc340350.0119,00028,274Beton C25/30 - in elevatiemc50425.021,2505,049Elem.pref.din bet.C30/37- 1,0x0,5x0,6m - pt.ancorare geogrilebuc1,310140.0183,40043,575Geogrile unidirectionale (40kN)mp4,60045.0207,00049,183Parapet prefabricat tip "L" din beton (0,8t/buc)buc308960.0295,68070,253Mana curenta pe parapet betonml400150.060,00014,256Sistem rutier pe rampa carosabila de acces- Sapatura in teren taremc32520.06,5001,544- Decapare suprafata asfalticamp1,8454.58,3031,973- Taiere asfaltml509.0450107- Strat balastmc38055.020,9004,966- Strat de piatra spartamc220200.044,00010,454- Curatare suprafatamp3,3001.54,9501,176- Amorsare suprafata cu emulsie bituminoasamp3,3001.23,960941- Strat de baza din AB2 - 10 cmto270300.081,00019,245- Strat de legatura din BAD25 - 6 cmto160330.052,80012,545- Strat de uzura din BA16 - 4 cmto110350.038,5009,148- Guri de scurgere noi tip A1buc8675.05,4001,283- Racord guri scurgere la canalizarea pluvialaml40250.010,0002,376TOTAL RAMPE CAROSABILE DE ACCES1,409,553334,906D.RAMPE DE ACCES CICLISTI SI PIETONALInfrastructuraSapatura in teren foarte taremc80020.016,0003,802Sprijinirimp25025.06,2501,485Umplutura de pamantmc80018.014,4003,421Beton C20/25 - in fundatiimc190380.072,20017,155Beton C30/37 - in elevatii pile+culeimc150460.069,00016,394Armatura culei+elevatii+pilekg30,0004.5135,00032,076Cofraje culei+elevatii+pilemp35517.06,0351,434Hidroizolatie din bitum filerizatmp267.018243Dren in spatele culeilormc5115.0575137Barbacane din tub PVC d=110mmml517.08520Geotextil in drenmp259.022553SuprastructuraConfectii metalice OL37 - grinzi HE1000Bkg205,0007.51,537,500365,306Vopsitorii confectii metalicekg205,0001.5307,50073,061Beton C30/37mc190460.087,40020,766Armaturakg17,0004.576,50018,176Cofrajemp1,12017.019,0404,524Hidroizolatie performanta+Protectie hidroizolatiemp680275.0187,00044,431Sapa de protectie hidroiz.din mortar asfaltic - 3cmmp68030.020,4004,847Strat de uzura din BA8-etans- pe cale - 3cmto40360.014,4003,421Aparate de reazem din neopren -mobile - 200x350x52buc24900.021,6005,132Dispozitiv acoperire rost de dilatatie - 50mmml202,250.045,00010,692Parapet directional metalic (50kg/ml)ml540325.0175,50041,698Scari de accesSapatura in teren foarte taremc30020.06,0001,426Sprijinirimp7525.01,875445Umplutura de pamantmc30018.05,4001,283Beton C20/25 - in fundatiimc170380.064,60015,349Beton C30/37mc470460.0216,20051,369Armaturakg100,0004.5450,000106,919Cofrajemp1,20017.020,4004,847Parapet directional metalic (50kg/ml)ml200325.065,00015,444Esafodaje pt. sustinere suprastructura metalica- Beton C8/10 in fundatii esafodajemc8300.02,400570- Confectii metalice (popi metalici de inventar + mat.met.inventar)kg13,0003.039,0009,266TOTAL RAMPE CICLISTI SI PIETONAL3,682,667874,992TOTAL OBIECT I - PASAJ NOU21,902,5705,203,994OBIECT II - AMENAJARE DRUM SI INTERSECTII IN ZONA PODULUIA.AMENAJARE INTERSECTIE STRADA CASTORULUI-STRADA TURNISORULUI-CALEA SURII MICICarosabilDesfacere borduriml1807.51,350321Sapatura in teren taremc22320.04,4601,060Frezare suprafata asfalticamp1,1804.55,3101,262Decapare suprafata asfalticamp3204.51,440342Taiere asfaltml1409.01,260299Strat balastmc13055.07,1501,699Strat piatra spartamc42200.08,4001,996Curatare suprafatamp3,8751.55,8131,381Amorsare suprafata cu emulsie bituminoasamp3,8751.24,6501,105Strat de baza din AB2 - 6 cmto61300.018,3004,348Strat de legatura din BAD25 - 6 cmto224330.073,92017,563Strat de uzura din BA16 - 4 cmto156350.054,60012,973Borduri mari 20x25cmml21045.09,4502,245Beton C8/10 - fundatii bordurimc11300.03,300784Aducere la cota caminebuc530.015036Aducere la cota guri scurgerebuc1025.025059Guri scurgere noibuc4675.02,700642Racord guri scurgere la canalizare existentaml40500.020,0004,752Marcaj rutier longitudinalkm0.302,500.0750178Marcaj rutier transversalmp6020.01,200285Indicatoare de circulatiebuc14450.06,3001,497Semnalizare rutiera pe durata lucrariipct21,250.02,500594Trotuare0.0Sapatura in teren taremc5020.01,000238Spargere betoanemc1098.0980233Decapare suprafata asfalticamp1604.5720171Strat balastmc2555.01,375327Strat de balast stabilizat cu cimentmc25180.04,5001,069Curatare suprafatamp4741.5711169Amorsare suprafata cu emulsie bituminoasamp4741.2569135Preluare denivelari cu BA16 - 3cmto12350.04,200998Strat de uzura din BA8 - 4 cmto30360.010,8002,566Borduri mici - 10x15cmml20025.05,0001,188Beton C8/10 - fundatii bordurimc6300.01,800428Amenajare zona verde + inierbaremp24510.02,450582Taluzare terenmp2452.5613146TOTAL INTERSECTIE267,97063,669B.AMENAJARE INTERSECTIE STRADA MAGHERANULUI-CALEA SURII MICICarosabilDesfacere borduriml807.5600143Sapatura in teren taremc14520.02,900689Frezare suprafata asfalticamp4754.52,138508Decapare suprafata asfalticamp1404.5630150Taiere asfaltml1009.0900214Strat balastmc8655.04,7301,124Strat piatra spartamc33200.06,6001,568Curatare suprafatamp1,5451.52,318551Amorsare suprafata cu emulsie bituminoasamp1,5451.21,854441Strat de baza din AB2 - 6 cmto46300.013,8003,279Strat de legatura din BAD25 - 6 cmto100330.033,0007,841Strat de uzura din BA16 - 4 cmto52350.018,2004,324Borduri mari 20x25cmml10045.04,5001,069Beton C8/10 - fundatii bordurimc6300.01,800428Aducere la cota caminebuc530.015036Guri scurgere noibuc4675.02,700642Racord guri scurgere la canalizare existentaml20500.010,0002,376Marcaj rutier longitudinalkm0.302,500.0750178Marcaj rutier transversalmp6520.01,300309Indicatoare de circulatiebuc17450.07,6501,818Semnalizare rutiera pe durata lucrariipct21,250.02,500594TrotuareSapatura in teren taremc1120.022052Spargere betoanemc498.039293Decapare suprafata asfalticamp204.59021Strat balastmc555.027565Strat de balast stabilizat cu cimentmc5180.0900214Curatare suprafatamp2501.537589Amorsare suprafata cu emulsie bituminoasamp2501.230071Preluare denivelari cu BA16 - 3cmto8350.02,800665Strat de uzura din BA8 - 4 cmto14360.05,0401,197Borduri mici - 10x15cmml10825.02,700642Beton C8/10 - fundatii bordurimc3300.0900214Amenajare zona verde + inierbaremp11210.01,120266Taluzare terenmp1122.528067TOTAL INTERSECTIE134,41131,936C.AMENAJARE INTERSECTIE STRADA CARAMIDARIEI-CALEA SURII MICICarosabilDesfacere borduriml3437.52,573611Sapatura in teren taremc33420.06,6801,587Frezare suprafata asfalticamp1,0854.54,8831,160Decapare suprafata asfalticamp3004.51,350321Taiere asfaltml3439.03,087733Strat balastmc18055.09,9002,352Strat piatra spartamc57200.011,4002,709Curatare suprafatamp4,1301.56,1951,472Amorsare suprafata cu emulsie bituminoasamp4,1301.24,9561,178Strat de baza din AB2 - 6 cmto44300.013,2003,136Strat de legatura din BAD25 - 6 cmto265330.087,45020,778Strat de uzura din BA16 - 4 cmto170350.059,50014,137Borduri mari 20x25cmml44545.020,0254,758Beton C8/10 - fundatii bordurimc23300.06,9001,639Aducere la cota caminebuc830.024057Aducere la cota guri scurgerebuc225.05012Guri scurgere noibuc6675.04,050962Racord guri scurgere la canalizare existentaml30500.015,0003,564Marcaj rutier longitudinalkm0.302,500.0750178Marcaj rutier transversalmp2020.040095Indicatoare de circulatiebuc15450.06,7501,604Semnalizare rutiera pe durata lucrariipct21,250.02,500594TrotuareUmplutura de pamantmc5518.0990235Spargere betoanemc8698.08,4282,002Decapare suprafata asfalticamp1404.5630150Strat balastmc1455.0770183Strat de balast stabilizat cu cimentmc14180.02,520599Curatare suprafatamp1401.521050Amorsare suprafata cu emulsie bituminoasamp3751.2450107Preluare denivelari cu BA16 - 3cmto11350.03,850915Strat de uzura din BA8 - 4 cmto23360.08,2801,967Borduri mici - 10x15cmml12525.03,125742Beton C8/10 - fundatii bordurimc4300.01,200285Amenajare zona verde + inierbaremp10010.01,000238Taluzare terenmp1002.525059TOTAL INTERSECTIE299,54171,170D.AMENAJARE INTERSECTIE STRADA DEMETRESCU TRAIAN-CALEA SURII MICICarosabilSapatura in teren taremc21520.04,3001,022Strat balastmc16055.08,8002,091Strat piatra spartamc50200.010,0002,376Curatare suprafatamp6601.5990235Amorsare suprafata cu emulsie bituminoasamp6601.2792188Strat de legatura din BAD25 - 6 cmto48330.015,8403,764Strat de uzura din BA16 - 4 cmto32350.011,2002,661Borduri mari 20x25cmml14545.06,5251,550Beton C8/10 - fundatii bordurimc8300.02,400570Aducere la cota caminebuc130.0307Aducere la cota guri scurgerebuc225.05012Guri scurgere noibuc2675.01,350321Racord guri scurgere la canalizare existentaml10500.05,0001,188Marcaj rutier longitudinalkm0.202,500.0500119Marcaj rutier transversalmp3020.0600143Indicatoare de circulatiebuc7450.03,150748Semnalizare rutiera pe durata lucrariipct21,250.02,500594TrotuareSapatura in teren taremc4220.0840200Spargere betoanemc298.019647Strat balastmc1855.0990235Strat de balast stabilizat cu cimentmc18180.03,240770Curatare suprafatamp1201.518043Amorsare suprafata cu emulsie bituminoasamp1201.214434Strat de uzura din BA8 - 4 cmto12360.04,3201,026Borduri mici - 10x15cmml7025.01,750416Beton C8/10 - fundatii bordurimc2300.0600143TOTAL INTERSECTIE86,28720,502E.AMENAJARE DRUM DE ACCES INTRE STRADA MAGHERANULUI-STRADA DEMETRESCU TRAIANCarosabilSapatura in teren taremc36120.07,2201,715Desfacere borduriml1507.51,125267Taiere asfaltml1509.01,350321Strat balastmc22855.012,5402,979Strat piatra spartamc84200.016,8003,992Curatare suprafatamp1,1101.51,665396Amorsare suprafata cu emulsie bituminoasamp1,1101.21,332316Strat de legatura din BAD25 - 6 cmto80330.026,4006,273Strat de uzura din BA16 - 4 cmto54350.018,9004,491Borduri mari 20x25cmml32045.014,4003,421Beton C8/10 - fundatii bordurimc18300.05,4001,283Guri scurgere noibuc4675.02,700642Racord guri scurgere la canalizare existentaml20500.010,0002,376Marcaj rutier longitudinalkm0.202,500.0500119Marcaj rutier transversalmp3020.0600143Indicatoare de circulatiebuc7450.03,150748Semnalizare rutiera pe durata lucrariipct21,250.02,500594TrotuareSapatura in teren taremc1420.028067Spargere betoanemc898.0784186Decapare suprafata asfalticamp404.518043Strat balastmc655.033078Strat de balast stabilizat cu cimentmc6180.01,080257Curatare suprafatamp4401.5660157Amorsare suprafata cu emulsie bituminoasamp4401.2528125Preluarecu BA16 - 4 cmto54350.018,9004,491Strat de uzura din BA8 - 4 cmto23360.08,2801,967Borduri mici - 10x15cmml16525.04,125980Beton C8/10 - fundatii bordurimc5300.01,500356ParcariFrezare suprafata asfalticamp7504.53,375802Curatare suprafatamp7501.51,125267Amorsare suprafata cu emulsie bituminoasamp7501.2900214Strat de legatura din BAD25 - 6 cmto54330.017,8204,234Strat de uzura din BA16 - 4 cmto36350.012,6002,994Pista de ciclistiSapatura in teren taremc4820.0960228Strat balastmc2055.01,100261Strat de balast stabilizat cu cimentmc20180.03,600855Curatare suprafatamp2701.540596Amorsare suprafata cu emulsie bituminoasamp2701.232477Strat de uzura din BA16 - 4 cmto13350.04,5501,081Strat de uzura din BA8 - 4 cmto13360.04,6801,112Borduri mici - 10x15cmml13325.03,325790Beton C8/10 - fundatii bordurimc6300.01,800428TOTAL DRUM ACCES219,79352,222F.AMENAJARE DRUM DE ACCES INTRE STRADA CASTORULUI-STRADA MAGHERANULUICarosabilSapatura in teren taremc33220.06,6401,578Desfacere borduriml757.5563134Taiere asfaltml759.0675160Strat balastmc21055.011,5502,744Strat piatra spartamc77200.015,4003,659Curatare suprafatamp1,0201.51,530364Amorsare suprafata cu emulsie bituminoasamp1,0201.21,224291Strat de legatura din BAD25 - 6 cmto74330.024,4205,802Strat de uzura din BA16 - 4 cmto49350.017,1504,075Borduri mari 20x25cmml29245.013,1403,122Beton C8/10 - fundatii bordurimc16300.04,8001,140Guri scurgere noibuc4675.02,700642Racord guri scurgere la canalizare existentaml20500.010,0002,376Marcaj rutier longitudinalkm0.202,500.0500119Marcaj rutier transversalmp3020.0600143Semnalizare rutiera pe durata lucrariipct21,250.02,500594TrotuareSapatura in teren taremc1120.022052Spargere betoanemc898.0784186Decapare suprafata asfalticamp404.518043Strat balastmc555.027565Strat de balast stabilizat cu cimentmc5180.0900214Curatare suprafatamp4601.5690164Amorsare suprafata cu emulsie bituminoasamp4601.2552131Preluarecu BA16 - 4 cmto16350.05,6001,331Strat de uzura din BA8 - 4 cmto24360.08,6402,053Borduri mici - 10x15cmml14625.03,650867Beton C8/10 - fundatii bordurimc4300.01,200285TOTAL DRUM ACCES136,08332,333TOTAL OBIECT II - DRUM+INTERSECTII ZONA POD1,144,084271,831OBIECT III - AMENAJARE DRUM DE ACCES + PLATFORME DE LUCRUUmplutura piatra sparta - platforme+drum acces peste linii CFmc580200.0116,00027,561Dale prefabricate din beton 1,4x2,5x0,2m (G=1,75t/buc)buc50400.020,0004,752Grinzi de lemn (traverse)mc40450.018,0004,277TOTAL OBIECT III - DRUM ACCES+PLATFORME154,00036,590OBIECT IV - UTILITATILUCRARI LA CALEA FERATA (mutare cabluri,semafoare,etc.)lei110,00026,136MUTARE CONDUCTA GAZml520150.078,00018,533LUCRARI DE ILUMINAT PUBLIC (stalpi)buc422,500.0105,00024,948LUCRARI DE CANALIZARE PLUVIALAml510500.0255,00060,587MUTARE STALPI ELECTRICIbuc175,000.085,00020,196TOTAL OBIECT IV - UTILITATI633,000150,399TOTAL DEVIZ FARA T.V.A. (lei)23,833,6545,662,815TOTAL DEVIZ FARA T.V.A. (Euro)5,662,8155,662,815EURO =4.2088leiIntocmit,Verificat,Ing.Ing.

sheet2

sheet3