Beneficiar:

Executant:
Proiectant:
Obiectivul:
Obiectul:
Stadiul fizic:

Biserica Pucioasa
SC AlbMax Construct SRL
Acoperis biserica capela
1 Lucrari refacere
OFERTA-lucrari Acoperis fusta - int

Formular F3
Lista cu cantitati de lucrari pe categorii de lucrari

SECTIUNEA TEHNICA

Nr.

SECTIUNEA FINANCIARA

Capitol de lucrari

1 RPCH01XA - Sarpanta simpla din lemn rasin.rezem.pe

zid,din capriori,pane inv.consol. popi

Cantitatea

Pretul unitar
(fara TVA)
- Lei -

TOTALUL
(fara TVA)
- Lei -

5=3x4

mp

2 RPCH10B1 - Astereala invelitorii din scinduri de rasinoase,

de 24 mm grosime, executate cu scinduri brute, la cupole
si turle

3 CE19B1 - Pazii si stresini pazii la streasina sau frontoane

din scinduri geluite profilat

4 CN13XC - Vopsitorii lemnariei cu solutii speciale trat.

exec.man.vops.sadolin,aplic.pe lemn,pal,pfl

U.M.

mp

mp

24.00

5.93

142.42

material:

0.00

0.00

manopera:

5.93

142.42

utilaj:

0.00

0.00

transport:

0.00

0.00

24.00

2.02

48.36

material:

0.00

0.00

manopera:

2.02

48.36

utilaj:

0.00

0.00

transport:

0.00

0.00

24.00

30.82

739.77

material:

0.00

0.00

manopera:

30.82

739.77

utilaj:

0.00

0.00

transport:

0.00

0.00

14.50

25.00

362.50

material:

0.00

0.00

manopera:

25.00

362.50

utilaj:

0.00

0.00

transport:

0.00

0.00

TOTAL 1 (Cheltuieli directe)

Greutate Materiale (tone)

Ore Manopera

0.00
Recapitulatie

131.86
Valoare

Material

0.00
Material

Manopera

Utilaj

1,293.05
Manopera

Transport

0.00
Utilaj

TOTAL

0.00
Transport

1,293.05
TOTAL

Alte cheltuieli directe

CAS

20.80 %

0.00

268.95

0.00

0.00

268.95

CASS

5.20 %

0.00

67.24

0.00

0.00

67.24

Somaj

0.50 %

0.00

6.47

0.00

0.00

6.47

Fond de risc

0.28 %

0.00

3.62

0.00

0.00

3.62

Fond de garantare

0.25 %

0.00

3.23

0.00

0.00

3.23

Concedii si indemnizatii

0.85 %

0.00

10.99

0.00

0.00

10.99

0.00

1,653.55

0.00

0.00

1,653.55

0.00

165.35

0.00

0.00

165.35

T2 = T1 + Alte cheltuieli directe

Cheltuieli indirecte
Cheltuieli indirecte

Deviz "OFERTA-lucrari" - Formular F3

10.00 %

Pagina 1 din 2

Recapitulatie

Valoare

T3 = T2 + Cheltuieli indirecte

Material

Manopera

Utilaj

Transport

TOTAL

0.00

1,818.90

0.00

0.00

1,818.90

0.00

90.95

0.00

0.00

90.95

0.00

1,909.85

0.00

0.00

1,909.85

Beneficiu
Profit

5.00 %

T4 = T3 + Beneficiu
TOTAL GENERAL (fara TVA)
TVA

1,909.85

(24.00%)

458.36

TOTAL GENERAL (inclusiv TVA)

2,368.21

OFERTANT,

Deviz "OFERTA-lucrari" - Formular F3

Pagina 2 din 2