Formularul F3 Obiectivul: 0025 45000000 Obiectul: 0001 45000000 PISCINA Lista cu cantitatile de lucrari Deviz oferta VICTOR LUCRARI DE CONSTRUCTIE Categoria de lucrari: 0001 Preturile sunt exprimate in RON ================================================================= = NR. SIMBOL ART. CANTITATE UM PU MAT VAL MAT = = D E N U M I R E PU MAN VAL MAN = = A R T I C O L PU UTI VAL UTI = = PU TRA VAL TRA = = SPOR MAT MAN UTI GR./UA GR.TOT. T O T A L = ================================================================= 001 TSC02B1 100 MC. 2.950 0.00 0.00 SAPATURA CU EXCAVAT.PE PNEURI 0,21-0,39 0.00 0.00 MC PAMINT UMIDIT.NATUR DESC.DEP.TER.CAT. 658.50 1942.58 2 0.00 0.00 0.000 0 Total= 1942.58 002 TSA05E1 M.C. 128.500 0.00 0.00 SAP.MAN.IN SPATII LIMIT.PESTE 1M CU 25.52 3279.32 TALUZ INCL.IN PAM.CU UMID.NAT.ADINC.2,01 0.00 0.00 -4M,T.MIJLOCIU 0.00 0.00 0.000 0 Total= 3279.32 003 CA01D1 M.C. 37.500 0.50 18.75 TURNARE BETON SIMPLU IN STRATURI DE 3- 29.36 1101.00 20CM GROSIMELA CONSTRUCTII CU H<35M 5.00 187.50 0.00 0.00 0.000 0 Total= 1307.25 003 2000040 M.C. 37.800 240.00 9072.00 BETON CLASA C8/10 0.00 0.00 0.00 0.00 0.00 0.00 2.400 91 Total= 9072.00 004 IZF04B1 MP. 290.000 0.79 229.10 STRAT HIDROIZOLANT CALD CU CARTON BIT 0.64 185.60 LIP MAST BITTIP...PE SUPRAF ORIZ SAU 0.04 12.32 INCLINATE PINA LA 40% 0.00 0.00 0.002 1 Total= 427.02 004 2000072 MP. 319.000 18.00 5742.00 MEMBRANA HIDROIZOLANTA BITUMINOASA 0.00 0.00 0.00 0.00 0.00 0.00 0.000 0 Total= 5742.00 004 2600036 KG 435.000 4.50 1957.50 BITUM PENTRU MATERIALE LA LUCRARI DE 0.00 0.00 HIDROIZOLATII TIP H 68/75 S7064 0.00 0.00 0.00 0.00 0.001 0 Total= 1957.50

VICTOR pag 2 ================================================================= 005 CB01A1 MP. 51.000 6.44 328.24 COFRAJE IN CUZINETI FUND PAHAR,FUND 8.56 436.56 UTILAJE,DIN PAN REF,DIN SCINDURI RAS SC 0.00 0.00 SI SUBSC INCL SPIJIN 0.00 0.00 0.003 0 Total= 764.80 006 CC01C1 KG 4770.000 0.05 252.81 MONTARE ARMATURI DIN OTEL BETON IN 0.16 763.20 FUNDATII CONTI NUE,PLACI DE RADIERE,CU 0.00 0.00 DIST DIN MASE PLASTICE 0.00 0.00 0.000 0 Total= 1016.01 007 CC01A1 KG 137.000 0.05 7.26 MONTARE ARMATURI DIN OTEL BETON D<18MM 0.26 36.17 IN FUNDATIIIZOLATE CU DISTANTIERI DIN 0.00 0.00 MASE PLASTICE 0.00 0.00 0.000 0 Total= 43.43 008 CB02B1 MP. 1085.000 9.13 9903.29 COFRAJE PT.BETON IN ELEVATIE DIN PANOURI 7.92 8593.20 REFOL.DIN SCINDURI LA ZIDURI DREPTE 0.00 0.00 INCL.SPRIJINIRILE.3 0.00 0.00 0.003 3 Total= 18496.49 009 CC01C1 KG 10141.000 0.05 537.47 MONTARE ARMATURI DIN OTEL BETON IN 0.16 1622.56 FUNDATII CONTI NUE,PLACI DE RADIERE,CU 0.00 0.00 DIST DIN MASE PLASTICE 0.00 0.00 0.000 0 Total= 2160.03 010 CZ0301K1 KG 14911.000 3.04 45404.00 CONFECT.ARMAT.FASONARE BARE PT.FUNDATII 0.23 3459.35 IZOL.CONTINUI SI RADIERE IN ATEL.SANT.PC 0.00 0.00 52 D=10- 16 MM 0.00 0.00 0.001 15 Total= 48863.35 011 CA02C1 M.C. 255.000 0.25 63.75 TURNARE BETON ARMAT IN FUNDATII 29.28 7466.40 CONTINUE,RADIERE SI PERETI SUB COTA ZERO 9.38 2390.62 A CONSTR CU GROS <30CM 0.00 0.00 0.000 0 Total= 9920.77 011 2000037 M.C. 257.040 280.00 71971.17 BETON CLASA C20/25 0.00 0.00 0.00 0.00 0.00 0.00 2.400 617 Total= 71971.17 012 CB04A1 [ 1] MP. 320.000 43.87 14039.04 COFRAJE PIERDUT DIN PANOURI REFOLOSIBILE 6.56 2099.17 DIN SCINDURI CU GRINZI SI POPI DIN LEMN 0.00 0.00 0.00 0.00 0.034 11 Total= 16138.21

VICTOR pag 3 ================================================================= 013 CC02C1 KG 7380.000 0.07 487.08 MONTARE ARMAT LA CONSTR H<35M DIN BARE 0.26 1948.32 IN GRINZI SI STILPI D<18MM PLACI D<10MM 0.00 0.00 CU DIST DIN PLAS 0.00 0.00 0.000 0 Total= 2435.40 014 CZ0301G1 KG 7380.000 3.04 22472.10 CONFECT.ARMAT.FASONARE BARE PT.FUNDATII 0.31 2302.56 IZOL.CONTINUI SI RADIERE IN ATEL.SANT.OB 0.00 0.00 37 D=6-8 MM 0.00 0.00 0.001 7 Total= 24774.66 015 CA02J1 M.C. 55.350 0.75 41.51 TURNARE BETON ARMAT LA CONSTRUCTII CU H 24.48 1354.97 <35M,IN PLANSEE(GRINZI,STILPI,PLACI)CU 6.25 345.94 GROS.PLACII>10CM 0.00 0.00 0.000 0 Total= 1742.42 015 2000037 M.C. 55.793 280.00 15622.03 BETON CLASA C20/25 0.00 0.00 0.00 0.00 0.00 0.00 2.400 134 Total= 15622.03 016 IZF04G1 MP. 125.000 0.92 114.62 STRAT HIDROIZ CALD CU CARTON BIT LIP CU 0.80 100.00 MASTIC BITSAU BIT CU ADAOS CAUCIUC TIP.. 0.04 5.31 SUPR INCL>40% VE 0.00 0.00 0.002 0 Total= 219.94 016 2000072 MP. 137.500 18.00 2475.00 MEMBRANA HIDROIZOLANTA BITUMINOASA 0.00 0.00 0.00 0.00 0.00 0.00 0.000 0 Total= 2475.00 017 IZF10C1 MP. 125.000 8.29 1036.75 STRAT TERMOIZOLANT LA TERASE ACOPER 1.28 160.00 PLANSEE CU PLACI...SUPR VERT SAU INCL > 0.03 3.12 40% LIPIT MAST BITUM 0.00 0.00 0.004 0 Total= 1199.88 017 2000084 MP. 126.250 16.00 2020.00 POLISTIREN EXPANDAT 50 MM 0.00 0.00 0.00 0.00 0.00 0.00 0.000 0 Total= 2020.00 018 CF01C1 [ 1] MP. 385.000 0.01 5.78 TENCUIELI INTERIOARE,DRISCUITE,LA 8.08 3110.80 STILPI,PERETI EXECUTATE MANUAL PE BETON, 0.31 121.14 CU MORTAR M10-T,DE 2CM 0.00 0.00 0.000 0 Total= 3237.72

VICTOR pag 4 ================================================================= 018 2000126 M.C. 9.625 475.00 4571.88 MORTAR CU ADAOS DE ADITIV IMPERMEBILIZAN 0.00 0.00 T PENTRU TENCUIREA PISCINELOR 0.00 0.00 0.00 0.00 0.000 0 Total= 4571.88 019 CN01A1 [ 2] MP. 385.000 67.88 26133.49 APLICAREA CU BIDINEAUA STRAT HIDROIZOLAN 0.40 154.00 T FLEXIBIL PENTRU HIDROIZOLARE PISCINE 0.00 0.00 0.00 0.00 0.000 0 Total= 26287.49 020 CI07A1 [ 1] MP. 176.000 0.00 0.00 PLACAJ DIN GRESIE LA STILPI SI PERETI 20.24 3562.24 INCL.PLAC.GLAF.CU PLACI DE ACEIASI 0.81 141.68 CULOARE SI FORMA 0.00 0.00 0.000 0 Total= 3703.92 020 2000130 MP. 184.798 131.00 24208.50 GRESIE PORTELANATA PENTRU PISCINE 0.00 0.00 0.00 0.00 0.00 0.00 0.000 0 Total= 24208.50 021 CG11A1 [ 1] MP. 265.000 0.00 0.00 PARDOSELI DIN PLACI DE GRESIE CERAMICA 8.80 2332.00 PATRATE SAU DREPTUNGHIULARE DE ACEIAS 0.70 185.50 CULOARE ASEZATE SIM 0.00 0.00 0.000 0 Total= 2517.50 021 2000130 MP. 272.950 131.00 35756.40 GRESIE PORTELANATA PENTRU PISCINE 0.00 0.00 0.00 0.00 0.00 0.00 0.000 0 Total= 35756.40 022 2000120 KG 1323.000 6.20 8202.34 ADEZIV ELASTIC PENTRU PLACI CERAMICE 0.00 0.00 PENTRU BAZINE, PISCINE 0.00 0.00 0.00 0.00 0.000 0 Total= 8202.34 023 2000123 KG 221.000 33.37 7374.75 CHIT EPOXIDIC PENTRU PLACI CERAMICE 0.00 0.00 PENTRU BAZINE, PISCINE 0.00 0.00 0.00 0.00 0.000 0 Total= 7374.75 024 2000124 ML. 65.000 55.00 3574.99 PROFIL ETANSARE ROSTURI DIN CAUCIUC 0.00 0.00 EXPANDABIL PISCINE 0.00 0.00 0.00 0.00 0.000 0 Total= 3574.99

VICTOR pag 5 ================================================================= 025 2000125 L 1.630 240.00 391.20 ADEZIV PENTRU LIPIREA PROFILELOR DE 0.00 0.00 ETANSARE A ROSTURILOR DIN CAUCIUC PENTRU 0.00 0.00 PISCINE 0.00 0.00 0.000 0 Total= 391.20 026 TSD02B1 100 MC. 2.600 0.00 0.00 IMPRAST.PAMINT AFINAT PROVENIT DIN TER. 0.00 0.00 CAT.1 SAU 2 CU BULD.DE 65-80CP IN STRAT. 126.00 327.60 CU GROS.DE 21-30C 0.00 0.00 0.000 0 Total= 327.60 027 TSD05B1 100 MC. 2.600 0.00 0.00 COMPACTARE CU MAI.MEC.DE 150-200KG A 70.56 183.46 UMPL.IN STRAT.DE 20-30CM EXCLUSIV UDARE 117.88 306.48 STRAT DIN PAM.COEZI 0.00 0.00 0.000 0 Total= 489.93 028 DA12C1 M.C. 36.000 45.84 1650.41 STAT FUND REPROF P SPARTA PT DRUM CU 2.40 86.40 ASTERNERE MECANICA EXEC FARA IMPANARE SI 39.12 1408.50 FARA INNOROIRE 0.00 0.00 0.000 0 Total= 3145.31 029 DA06B2 M.C. 36.000 71.37 2569.46 STRAT AGREG NAT CILINDRATE CU FUNC 2.95 106.19 REZIST FILTRANTIZOLAT AERISIRE SI 30.73 1106.10 ANTICAP CU ASTER MEC NISIP 0.00 0.00 0.000 0 Total= 3781.76 030 IZF12M1 MP. 176.000 9.05 1592.45 IZOL TERM IN CAMERE FRIG LA TAVANE CU 4.32 760.81 PLACI POLISTIREN CELULAR TIP I IN UN 0.03 4.40 STRAT 0.00 0.00 0.004 1 Total= 2357.66 030 3270027 MP. 177.760 21.90 3892.94 POLISTIREN EXTRUDAT 50 0.00 0.00 0.00 0.00 0.00 0.00 0.000 0 Total= 3892.94 031 H1B16G [ 1] MP. 176.000 1.07 188.32 PROTEJAREA SUPRAFETEI BETOANELOR PE 1.20 211.20 DURATA INTARIRII PRIN ACOPERIRE CU FOLII 0.00 0.00 DE POLIETILENA 0.00 0.00 0.001 0 Total= 399.52 032 CC02P1 KG 930.000 0.09 82.58 MONTARE ARMAT LA CONSTR H<80 M DIN PLASE 0.20 186.00 IN PLACI CU DISTANTIERI DIN PLASTIC 0.00 0.00 0.00 0.00 0.000 0 Total= 268.58

VICTOR pag 6 ================================================================= 032 2000129 KG 930.000 3.00 2790.00 PLASE SUDATE 8/15/15 CM STRIATE 0.00 0.00 0.00 0.00 0.00 0.00 0.006 5 Total= 2790.00 033 CA02J1 M.C. 17.600 0.75 13.20 TURNARE BETON ARMAT LA CONSTRUCTII CU H 24.48 430.85 <35M,IN PLANSEE(GRINZI,STILPI,PLACI)CU 6.25 110.00 GROS.PLACII>10CM 0.00 0.00 0.000 0 Total= 554.05 033 2000040 M.C. 17.741 240.00 4257.84 BETON CLASA C8/10 0.00 0.00 0.00 0.00 0.00 0.00 2.400 43 Total= 4257.84 034 CA09A1 M.C. 28.000 0.75 21.00 TURNARE BETON SIMPLU CU AGREGATE USOARE 30.08 842.24 LA CONSTRUCTII CU H<35M IN STRATURI DE 3 0.00 0.00 -20 CM 0.00 0.00 0.000 0 Total= 863.24 034 2000040 M.C. 28.224 240.00 6773.76 BETON CLASA C8/10 0.00 0.00 0.00 0.00 0.00 0.00 2.400 68 Total= 6773.76 035 IZF04B1 MP. 545.000 0.79 430.55 STRAT HIDROIZOLANT CALD CU CARTON BIT 0.64 348.80 LIP MAST BITTIP...PE SUPRAF ORIZ SAU 0.04 23.16 INCLINATE PINA LA 40% 0.00 0.00 0.002 1 Total= 802.51 035 2000072 MP. 599.500 18.00 10791.00 MEMBRANA HIDROIZOLANTA BITUMINOASA 0.00 0.00 0.00 0.00 0.00 0.00 0.000 0 Total= 10791.00 035 2600036 KG 817.500 4.50 3678.75 BITUM PENTRU MATERIALE LA LUCRARI DE 0.00 0.00 HIDROIZOLATII TIP H 68/75 S7064 0.00 0.00 0.00 0.00 0.001 1 Total= 3678.75 036 CG01E1 MP. 545.000 0.00 0.00 STRAT SUPORT PENTRU PARDOSELI EXECUTAT 2.80 1526.00 DIN MORTAR CIMENT M100-T DE 2CM GROS.CU 0.35 190.75 SUPRAF.FIN DRISCU 0.00 0.00 0.000 0 Total= 1716.75

VICTOR pag 7 ================================================================= 036 2000058 M.C. 10.900 260.00 2834.00 MORTAR PENTRU TENCUIALA M100-T 0.00 0.00 0.00 0.00 0.00 0.00 0.000 0 Total= 2834.00 037 CG02B1 [ 1] MP. 545.000 270.00 147150.00 PARDOSELI DIN PARCHET DE EXTERIOR,PE 8.56 4665.20 SUPORT EXISTENT 0.17 95.38 0.00 0.00 0.000 0 Total= 151910.58 038 TRA01A05P TONA 295.000 0.00 0.00 TRANSPORTUL RUTIER AL PAMINTULUI SAU 0.00 0.00 MOLOZULUI CU AUTOBASCULANTA DIST.= 5 KM 0.00 0.00 3.50 1032.50 0.000 0 Total= 1032.50 039 TRA06A15 TONA 883.000 0.00 0.00 TRANSPORTUL RUTIER AL BETONULUI- 0.00 0.00 MORTARULUI CU AUTOBETONIERA DE 5,5MC 0.00 0.00 DIST. =15KM 15.00 13245.00 0.000 0 Total= 13245.00 040 TRA01A15 TONA 23.300 0.00 0.00 TRANSPORTUL RUTIER AL MATERIALELOR, 0.00 0.00 SEMIFABRICATELOR CU AUTOBASCULANTA PE 0.00 0.00 DIST.= 15 KM. 9.50 221.35 0.000 0 Total= 221.35 Cheltuieli directe din articole: GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL 998.562 502731.06 53414.57 8908.08 14498.85 579552.56 Din care: Valoare aferenta utilaje termice = 0.00 Valoare aferenta utilaje electrice = 8908.08 Detaliere transporturi: -Articole TRA 14 498.85 Alte cheltuieli directe: -CAS: ( 53414.57 + 8908.08 * 0.000 + 14498.85 * 0.000) * 0.20800 = 11 110.23 -SOMAJ: ( 53414.57 + 8908.08 * 0.000 + 14498.85 * 0.000) * 0.00500 = 267.07 -FOND DE RISC ( 53414.57 + 8908.08 * 0.000 + 14498.85 * 0.000) * 0.00300 = 160.24 -CASS ( 53414.57 + 8908.08 * 0.000 + 14498.85 * 0.000) * 0.05200 = 2 777.56 -ACCIDENTE MUNCA, BOLI PROFESIONALE ( 53414.57 + 8908.08 * 0.000 + 14498.85 * 0.000) * 0.00250 = 133.54

VICTOR pag 8 ================================================================= -COTA CONCEDII SI INDEMNIZATII ( 53414.57 + 8908.08 * 0.000 + 14498.85 * 0.000) * 0.00850 = 454.02 Total cheltuieli directe: GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL 998.562 502731.06 68317.24 8908.08 14498.85 594455.23 Cheltuieli indirecte: 594455.23 * 0.1000 = 59 445.52 Profit: 653900.75 * 0.0500 = 32 695.04 TOTAL GENERAL DEVIZ: 686 595.79 TVA 686595.79 * 24.0% = 164 782.99 TOTAL cu TVA 851 378.78 PROIECTANT CONTRACTANT (OFERTANT) DEVIZIER SISTEM INFORMATIC PROIECTAT DE FIRMA I N F S E R V (Tel:2109807)