Devizul analitic - FORMULARUL F3

Nr.

Simbol articol

Preuri unitare

Valori articole de deviz

Utilaj

a.U.M.
Cantitatea pe articol
b.Denumire articol

a.Materiale
b.Manoper
c.Utilaj

Materiale

Manoper

c. Greutatea unitar a materialelor principale

d.Transport

3a x 4a

3a x 4b

3a x 4c

100 mc

0.00

0.00

7.40

0.00

CAP A. Cheltuieli directe

1

TsC 18 B1

Sapatura mecanica cu buldozer pe tractor pe senile de 65-80 CP,

inclusiv impingerea pamantului pana la 10 m, in teren catg. 2

TRI1AA04F#

TRA01A01P

0.00

265.12

0.0000

0.00

tona

0.00

0.00

5.91

Transportul rutier al pamantului sau molozului cu

autobasculanta dist.=10 km
0,0000

1.09

tona

0.00

1,319.86

0.00

Transportul rutier al pamantului sau molozului cu

autobasculanta dist.= 1 km
0,0000

0.00

1,961.89

0.00
0.00
0.00

0.00
0.00
0.00
0.00

2.20
TOTAL CAP. A

0.00

0.00

1,961.89

CAP B. Alte cheltuieli directe

Transport auto (col. 10 total x 0 lei/ton km)

0.00

C.A.S.
(20,80% din (total cap. A manoper ))

0.00

0.00

0.00

C.A.S.S.
(5,20% din (total cap. A manoper))

0.00

0.00

0.00

Ajutor de somaj
(0,50% din (total cap. A manoper))

0.00

0.00

0.00

Page 1 of 6

Concedii si indemnizatii
(0,85% din (total cap. A manoper))

0.00

0.00

0.00

Fond de risc
(0,28% din (total cap. A manoper))

0.00

0.00

0.00

Fond de garantare
(0,27% din (total cap. A manoper))

0.00

0.00

0.00

TOTAL CAP. B

0.00

0.00

0.00

TOTAL CHELTUIELI DIRECTE

0.00

0.00

1,961.89

0.00

0.00

196.19

0.00

0.00

2,158.08

0.00

0.00

107.90

CAP C. Cheltuieli indirecte (10% din total Cheltuieli directe)

TOTAL 2 (TOTAL CHELTUIELI DIRECTE + CAP C.)
CAP D. Profit (5% din TOTAL 2)

TOTAL GENERAL (fara TVA):

TVA (24%):
TOTAL GENERAL (inclusiv TVA):

Page 2 of 6

Valori articole de deviz

Transport
Articole TRA

Total

Greutate
total material

3a x 4d

5+6+7+8+10

3a x 3c

10
0.00

1,961.89
0.00
0.00
0.00
0.00
0.00
2,903.69
2,903.69
2,903.69

4,865.58

0.00
0.00

0.00

0.00

0.00

0.00

0.00

Page 3 of 6

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

2,903.69

4,865.58

290.37

486.56

3,194.06

5,352.14

159.70

267.61

5,619.74
1,348.74
6,968.48

Page 4 of 6

Devizul oferta
U.M.
Nr.

Simbol articol

Denumire articol

Cantitate

TsC 18 B1

Sapatura mecanica cu buldozer pe tractor pe senile de 6580 CP, inclusiv impingerea pamantului pana la 10 m, in
teren catg. 2

7.40

100 mc

TRI1AA04F#

0.00

tona

TRA01A01P

Transportul rutier al pamantului sau molozului cu

autobasculanta dist.=10 km
Transportul rutier al pamantului sau molozului cu
autobasculanta dist.= 1 km

1,319.86

tona

TOTAL GENERAL (fara TVA):

TVA (24%):
TOTAL GENERAL (inclusiv TVA):

Page 5 of 6

Pret unitar

Valoare totala

306.21

2,265.98

9.99

0.00

2.54

3,353.76

5,619.74
1,348.74
6,968.48

Page 6 of 6