Schita pt.

deviz estimativ-preturi defalcate pe apartament si pret/mp

construit
Cantitati beton, cofraj si armatura
Beton-volum/1 nivel=0.13*18*30+0.5*0.25*{[2*(18-2*0.55-2*0.25)+4*(18-2*0.55-4.2)]+[2*(30-0.55*5)+
+2*(3.5+4+6)]}+{6*2*0.55*0.55*3+0.25*3*[(6+6*2+2*2+6*2+2.5*2)+(4*6)]}+18*30*0.6*1/6
-volum/1 apart.(71 mp)={0.13*18*30+0.5*0.25*{[2*(18-2*0.55-2*0.25)+4*(18-2*0.55-4.2)]+[2*(300.55*5)+2*(3.5+4+6)]}+{6*2*0.55*0.55*3+0.25*3*[(6+6*2+2*2+6*2+2.5*2)+(4*6)]}+
+{15*30*0.6+[(15+30)*2*2.85*0.25+15*30*0.15]}*1/6}*71/(18*30)=29.57 mc/apart(71 mp)
Beton simplu C8/10-(30*15*0.1+0.3*1.2*0.175*1/2*17)*71/(18*30)=5.98 mc/apart(71 mp)
Cofraj-cantitate/1 nivel={18*30+0.5*2*{[2*(18-2*0.55-2*0.25)+4*(18-2*0.55-4.2)]+[2*(300.55*5)+2*(3.5+4+6)]}+{6*2*0.55*4*3+2*3*[(6+6*2+2*2+6*2+2.5*2)+(4*6)]}+
+(15+30)*2*(2.85+1.4)}
-cantitate/1 apart.(71 mp)= {18*30+0.5*2*{[2*(18-2*0.55-2*0.25)+4*(18-2*0.55-4.2)]+[2*(300.55*5)+2*(3.5+4+6)]}+{6*2*0.55*4*3+2*3*[(6+6*2+2*2+6*2+2.5*2)+(4*6)]}+
+(15+30)*2*(2.85+1.4)}*71/(18*30)=203.11 mp/apart(71 mp)
Armatura
{{15*30*5*2*2*1.578+[(15+30)*2*2*2*5*0.617+15*30*2*2*8*0.617]}*1/6}*71/
(18*30)+71*2*2*8*0.617+(3+4)*1.578*{[2*(18-2*0.55-2*0.25)+4*(18-2*0.55-4.2)]+[2*(300.55*5)+2*(3.5+4+6)]}* *71/(18*30)+
{6*2*(12*3.853+8*1.578)+2*3*[(6+6*2+2*2+6*2+2.5*2)+(4*6)]*5*(0.888+1.208)}*
*71/(18*30)=2785.5 kg/apart(71 mp)

Beton, defalcat pe clase de betoane(inclusiv montare armatura):

-beton C16/20-20.77 mc
P1.apart=20.77mc*215RON/4.12+manopera 30E/mc*(203.11-50.29)mc=5668.47 E
-beton C20/25-8.8 mc
P1.apart =8,8mc*230RON/4.12+ manopera 30E/mc*50.29mc=1999.96 E
-beton simplu-5.98 mc
P1.apart =5.98mc*195RON/4.12+manopera 30E/mc*5.98mc =462.4 E
-Cofraj:
P1.apart=203.11*40RON/mp*1/4.12+manopera 30RON/4.12*203.11=3450.9 E
-Armatura:
P1.apart=2785.5*1.68 RON/mc* 1/4.12=1135.8 E
-Pereti BCA:
P1.apart=(24m*0.3+11.5m*0.15)*3m*235 RON/mc*1/4.12+

+manopera 20E/mp*(24m+11.5m)*3m=3657.2 E
-Polistiren:
P1.apart=(18+30)*2*3*(12.8+6)RON*1/4.12+manopera(18+30)*2*3*6E/mp=3042.2 E
-Mortar pt. zidarie:
P1.apart=5*(24m*0.3+11.5m*0.15)*3*156kg/mc*71/(18*30)*22RON/40kg*1/4.12=
=366.56 E
-Zugraveala-vopsea lavabila
P1.apart=((9+7)*2*3+((24m+11.5m)*3*2-8-5))*1.5RON/mp*1/4.12+
+manopera.((9+7)*2*3+((24m+11.5m)*3*2-8-5))*2E/mp=699.77 E
-Parchet stratificat:
P1.apart=10E/mp*45mp+manopera 4E/mp*45mp=630 E
-Gresie:
P1.apart=(5mp+8mp)*60E/mp+balcon.5mp*60E/mp +manopera(5mp+8mp+5mp)*6E/mp
=1188 E
-Faianta:
P1.apart=(5.06+1.8)* 60E/mp+manopera.(5.06+1.8)*6E/mp=452.76 E
-Mozaic(pt. partile comune):
P1.apart=(6*12+3*1)*4E/mp+manopera (6*12+3*1)*6.66E/mp=800 E
-Centrala termica(inclusiv calorifere):
P1.apart= manopera 1500E/6apart=250 E
-Grupuri sanitare(inclusiv manopera):
P1.apart=(120Ecada+15E.chiuveta+15.Ewc)=150 E
-Instalatie sanitara(inclusiv conducte apa-canal):
P1.apart=4.25E/mp*71mp+manopera 5.66E/mp*71mp=703.6 E
-Instalatie electrica:
P1.apart=11.3E/mp*71mp+manopera 9.9E/mp*71mp=1505 E
-Ferestre termopan:
P1.apart=(6mp+16mp/6)*500RON/mp*1/4.12+manopera(6mp+16mp/6)*15E/mp =1181.8 E
-Usa metalica (inclusiv manopera):
P1.apart=65 E
-Usi interioare (inclusiv manopera):
P1.apart=5*60E=300 E

-Sarpanta lemn:
P1.apart=0.1RON/mp*1/4.12*71mp*1/cos(19)+manopera.7E/mp*71mp*1/cos(19)=527.5E
-Tabla acoperis:
P1.apart =12E/mp*71mp*1/cos(19)*1/6nivele+manopera.3E/mp*71mp*1/cos(19)*1/6nivele=
=187.7E
-Paratraznet:
P1.apart =250E*1/6nivele*1/6apart/nivel+manopera.50E*1/6nivele*1/6apart/nivel=8.33 E
-Proiectare (structura de rezistenta, arhitectura, instalatii, verificari):
P1.apart=18E/mp*71=1278 E
-Lift (inclusiv manopera):
P1.apart=20000E*1/6apart*1/6nivele=555 E
Total1.apart=5668.47+1999.96+462.4+3450.9+1135.8+3657.2+3042.2+366.56+699.77+630+1188+
+452.76+800+250+150+703.6+1505+1181.8+65+300+527.5+187.7+8.33+1278+555=30266 E
Total/mp=30266/71mp=426.28 E/mp
Nota: preturile nu contin TVA si sunt calculate in Euro la cursul de 1 E=4.12 RON.

Preturile sunt discutabile si negociabile.