Nr crt Tipul lucrarii U.M. Cantitatea Pret unitar(farPret total(fara T.V.A.

)
1 2 3 4 5 6
1 Zona camping 182442.6
1.1 Balast mc 219.15 60 13149
1.2 Nisip mc 54.79 90 4931.1
1.3 Pavele trafic greu mp 1095.75 150 164362.5
2 Loc de joaca pentru copii 16733.5
2.1 Nisip mc 108.15 90 9733.5
2.2 Borduri ml 100 70 7000
3 Alei carosabile 109007.55
3.1 Balast mc 130.94 60 7856.4
3.2 Nisip mc 32.735 90 2946.15

3.3 Pavele trafic greu mp 654.7 150 98205

4 Foisoare 102439.32
4.1 Balast mc 957.3 60 57438
4.2 Turnare beton mc 92.4 400 36960
4.3 Armare kg 1340.22 6 8041.32
Teren
5 multifunctional 281904
5.1 Balast mc 184.8 60 11088
5.2 Turnare beton mc 92.4 400 36960
5.3 Armare kg 12936 6 77616
5.4 Gazon sintetic mp 924 140 129360
5.5 Gard ml 128 210 26880
6 Plaja artificiala 83772.4
6.1 Nisip mc 736.36 90 66272.4
6.2 Borduri ml 250 70 17500
7 Platforma pubele 1632
7.1 Balast mc 2.4 60 144
7.2 Turnare beton mc 1.2 400 480
7.3 Armare kg 168 6 1008
8 Toalete ecologice 1360
8.1 Balast mc 2 60 120
8.2 Beton mc 1 400 400
8.3 Armare kg 140 6 840
9 Liziera mp 2064 30 61920
10 Zona verde mp 2684.18 20 53683.6
11 Parcari auto 174122.5
11.1 Balast mc 361.5 55 19882.5
11.2 NIsip mc 120.5 80 9640
11.3 Pavele trafic greu mp 1205 120 144600
TOTAL GENERAL 1069017.47
Nr crt Tipul lucrarii U.M. Cantitatea Pret unitar(fara T.V.A) Pret total(fara T.V.A.)
1 2 3 4 5 6
1 Alei 111889.25
1.1 Balast mc 133.40 65.00 8671.00
1.2 Nisip mc 33.35 95.00 3168.25
1.3 Pavele mp 667.00 150.00 100050.00
2 Zona fitness 28726.00
2.1 Balast mc 60.00 65.00 3900.00
2.2 Turnare beton mc 30.00 400.00 12000.00
2.3 Armare kg 1832.29 7.00 12826.00
3 Toalete ecologice 1370.00
3.1 Balast mc 2.00 65.00 130.00
3.2 Turnare beton mc 1.00 400.00 400.00
3.3 Armare kg 140.00 6.00 840.00
4 Zone verzi 172800.00

Semanare
gazon ,plantare
tei, salcam si
4.1 flori mp 3456.00 50.00 172800.00
5 Parcari auto 15074.25
5.1 Balast mc 27.00 65.00 1755.00
5.2 NIsip mc 9.00 95.00 855.00
Pavele trafic
5.3 greu mp 90.00 138.49 12464.25
TOTAL
GENERAL 329859.50
12319.46
14368.95
5817.6
5656.9
6753.38
2319
3027.38
28406.09
45801.84
18217.82
6362.15
6054.76
1443.82
16342.14
5342.62

9428.08
8792
2516
2095.88

32432.7

15814.08 168709.07 6954476.43

10339.64 1365775.23 515168.57
27832.08 5588701.2
7871.18 199179.18
30720.88 147280.32
21093.8 7469645
2678.06 12416647.36
30273.75 4947002.36
32602.5 209453.16
231303.36 4737549.2
25141.6
9428.13
2030.2
44246.25
3237.01
2269.04
1458.22
3287.26
69862.5
6287.63
9805.25
48903.75
869984.7
Nr crt Tipul lucrarii U.M. Cantitatea Pret unitar(fara T.V.A)
1 2 3 4 5
1 Infrastructura
1.1 Sapatura mc 265.70 35.00
1.2 Cofrare mp 797.10 30.00
1.3 Armare kg 13826.28 6.00
1.4 Turnare beton mc 265.70 450.00
2 Suprastructura
2.1 Cofrare mp 396.00 30.00
2.2 Armare kg 7472.52 6.00
2.3 Turnare beton mc 39.60 450.00
2.4 Cofrare mp 113.00 30.00
2.5 Armare kg 6997.72 6.00
2.6 Turnare beton mc 56.00 450.00
2.8 Armare kg 9332.40 6.00
2.9 Turnare beton mc 66.66 450.00
2.10 Scara mp 30.50 400.00
2.11 Cupola metalica kg 18000.00 34.00
3 Arhitectura
3.1 Zidarie mc 196.00 760.00
3.2 Tamplarie mp 241.67 550.00
3.3 Pardoseala gresie mp 597.90 130.00
3.4 Finisaje interioare mp 635.90 100.00
3.5 Fatada mp 225.00 130.00
3.6 Invelitoare mp 510.00 120.00
3.7 Acoperis terasa mp 437.50 700.00
3.8 Rampa mp 25.00 300.00
4 Instalatii
5 Alei
5.1 Nisip mc 16.33 70.00
5.2 Balast mc 65.34 45.00
5.3 Turnare beton mc 78.40 400.00
5.4 Armare kg 6206.74 6.00
5.5 Pavele mp 326.68 180.00
5.6 Coloane buc 40.00 900.00
Loc de joaca pentru
6 copii
6.1 Balast mc 266.00 45.00
6.2 Turnare beton mc 133.00 400.00
6.3 Armare kg 9310.00 6.00
6.4 Pavele cauciuc mp 1330.00 165.00
7 Imprejmuire ml 183.00 180.00
 Parcari auto si cale
8 de acces mp
8.1 Balast mc 221.35 45.00
8.2 NIsip mc 73.78 70.00
8.3 Pavele trafic greu mp 737.83 120.34
Spatiu verde
9 amenajat mp 1271.89 29.98
TOTAL GENERAL
Pret total(fara T.V.A.)
6
235735.18
9299.50
23913.00
82957.68
119565.00
855302.84
11880.00
44835.12
17820.00
3390.00
41986.32 2008433.52
25200.00 1028983.52 1543.63
55994.40
29997.00
12200.00
612000.00
827395.50
148960.00
132918.50
77727.00
63590.00
29250.00
61200.00
306250.00 359350.25
7500.00
90000.00
167485.26
1143.10
2940.12
31359.20
37240.44
58802.40
36000.00

340480.00 3666.40
11970.00
53200.00
55860.00
219450.00
32940.00 682956.92
 103915.95 186.274525
9960.75
5164.60
88790.60

38135.71
2691390.44
Nr crt Tipul lucrarii U.M. Cantitatea Pret unitar(fara T.V.A) Pret total(fara T.V.A.)
1 2 3 4 5 6
1 Infrastructura 129812.11
1.1 Sapatura mc 185.99 15.00 2789.85
1.2 Cofrare mp 557.97 20.00 11159.40
1.3 Armare kg 8678.40 5.70 49466.86
1.4 Turnare beton mc 165.99 400.00 66396.00
2 Suprastructura 249164.51
2.1 Cofrare mp 185.99 20.00 3719.80
2.2 Armare kg 2059.69 5.70 11740.25
2.3 Turnare beton mc 23.25 400.00 9300.00
2.4 Cofrare mp 243.93 20.00 4878.60
2.5 Armare kg 3863.42 5.70 22021.49
2.6 Turnare beton mc 24.40 400.00 9758.00
2.7 Cofrare mp 394.78 20.00 7895.52
2.8 Armare kg 4260.64 5.70 24285.65
2.9 Turnare beton mc 59.45 400.00 23780.00
2.10 Scara mp 12.59 280.00 3525.20
2.11 Acoperis terasa mp 220.00 583.00 128260.00
3 Arhitectura 254990.63
3.1 Zidarie mc 130.08 650.00 84552.00
3.2 Tamplarie mp 58.49 400.00 23396.00

3.4 Pardoseala gresie mp 249.12 95.00 23666.40

3.5 Finisaje interioare mp 795.31 95.00 75553.98

3.6 Fatada mp 336.00 105.00 35280.00
3.8 Terasa parter mp 71.67 175.00 12542.25
4 Instalatii 80000.00
5 Trotuar 7395.30
5.1 Balast mc 23.76 30.00 712.80
5.2 Turnare beton mc 17.82 375.00 6682.50
6 Alei carosabile 68233.75
6.1 Balast mc 165.75 30.00 4972.50
6.2 Nisip mc 55.25 45.00 2486.25

6.3 Pavele trafic greu mp 552.50 110.00 60775.00

7 Imprejmuire ml 266.00 140.00 37240.00
8 Parcari auto mp 170183.00
8.1 Balast mc 413.40 30.00 12402.00
8.2 NIsip mc 137.80 45.00 6201.00

8.3 Pavele trafic greu mp 1378.00 110.00 151580.00

 Spatiu verde
9 amenajat mp 1934.50 17.95 34727.95
TOTAL GENERAL 1031747.24

1031747.244
-1.179869286716E-06
4000000

3500000

3000000

2500000

2000000

U.M.
1500000 Cantitatea
Pret unitar(fara T.V.A)
Pret total(fara T.V.A.)
1000000

500000

TOTAL GENERAL
Cofrare

Cofrare

Armare

Cofrare

Zidarie

Finisaje interioare

Pavele

Armare

Imprejmuire
Pardoseala parchet

Invelitoare

Balast

Balast
Turnare beton
Turnare beton

Turnare beton

Turnare beton

Nisip

Pavele trafic greu

Infrastructura

Sarpanta

Instalatii

1 1 1.11.21.31.4 2 2.12.22.32.42.52.62.72.82.92.10
2.113 3.13.23.33.43.53.63.73.8 4 5 5.15.25.35.45.5 6 6.16.26.36.4 7 8 8.18.28.3 9
Nr crt Tipul lucrarii U.M. Cantitatea Pret unitar(fara T.V.A) Pret total(fara T.V.A.)
1 2 3 4 5 6
1 Infrastructura 238928.70
1.1 Sapatura mc 265.70 27.00 7173.90
1.2 Cofrare mp 797.10 37.00 29492.70
1.3 Armare kg 12826.28 7.50 96197.10
1.4 Turnare beton mc 235.70 450.00 106065.00
2 Suprastructura 346848.10
2.1 Cofrare mp 265.70 37.00 9830.90
2.2 Armare kg 4906.06 7.50 36795.45
2.3 Turnare beton mc 33.21 450.00 14945.40
2.4 Cofrare mp 348.48 35.00 12196.80
2.5 Armare kg 6376.32 7.50 47822.40
2.6 Turnare beton mc 34.85 450.00 15682.50
2.7 Cofrare mp 849.68 35.00 29738.80
2.8 Armare kg 6943.78 7.50 52078.35
2.9 Turnare beton mc 84.97 450.00 38235.60
2.10 Scara mp 30.50 300.00 9150.00
2.11 Sarpanta mp 604.30 133.00 80371.90
3 Arhitectura 1554224.30
3.1 Zidarie mc 880.56 890.00 783698.40
3.2 Tamplarie mp 264.15 600.00 158490.00

Pardoseala
3.3 parchet mp 529.85 135.00 71529.75
Pardoseala
3.4 gresie mp 403.38 160.00 64540.80
Finisaje
3.5 interioare mp 1919.75 145.00 278363.75
3.6 Fatada mp 537.24 190.00 102075.60
3.7 Invelitoare mp 630.90 140.00 88326.00
3.8 Rampa mp 16.00 450.00 7200.00
4 Instalatii 170000.00
5 Alei 884593.15
5.1 Nisip mc 162.50 65.00 10562.50
5.2 Balast mc 651.95 50.00 32597.50

5.3 Turnare beton mc 270.81 430.00 116448.30

5.4 Armare kg 20105.00 7.00 140735.00
5.5 Pavele mp 2655.68 220.00 584249.85

6 Teren de sport 60378.00

6.1 Balast mc 113.62 50.00 5681.00
6.2 Turnare beton mc 43.70 430.00 18791.00
6.3 Armare kg 4118.00 7.00 28826.00
6.4 Beton colorat mc 14.16 500.00 7080.00
7 Imprejmuire ml 301.00 230.00 69230.00
8 Parcari auto mp 0.00
8.1 Balast mc 97.50 50.00 4875.00
8.2 NIsip mc 32.50 65.00 2112.50
Pavele trafic
8.3 greu mp 250.00 140.00 35000.00
Spatiu verde
9 amenajat mp 1411.62 47.15 66558.89
TOTAL
GENERAL 3390761.14