Obiectivul: Scoala Colibasi

Obiectul: Instalatii electrice

Devizul: Instalatii electrice - manopera

Formularul F3 - Lista cu cantitati de lucrari pe categorii de lucrari

03 Septembrie 2021

SECTIUNEA TEHNICA SECTIUNEA FINANCIARA

Nr Simbol Capitolul de lucrari UM Cantitatea Pretul unitar Pretul total (Lei)

(Lei)
1 EA01D# Tub de protectie din material plastic montat aparent pe dibluri din m 80,0000 15,2859 1 222,875
material plastic cu diametrul exterior peste la 25 mm inclusiv Material: 3,9179 313,435
Manopera: 10,8280 866,240
Utilaj: 0,5400 43,200
Transport: 0,0000 0,000
2 EA01C# Tub de protectie din material plastic montat aparent pe dibluri din m 100,0000 15,3193 1 531,930
material plastic cu diametrul exterior pana la 25 mm inclusiv Material: 3,9520 395,200
Manopera: 10,5573 1 055,730
Utilaj: 0,8100 81,000
Transport: 0,0000 0,000
3 EA01C# Tub de protectie din material plastic montat aparent pe dibluri din m 80,0000 15,3193 1 225,544
material plastic cu diametrul exterior pana la 25 mm inclusiv Material: 3,9520 316,160
Manopera: 10,5573 844,584
Utilaj: 0,8100 64,800
Transport: 0,0000 0,000
4 EA01C# Tub de protectie din material plastic montat aparent pe dibluri din m 42,0000 15,2560 640,752
material plastic cu diametrul exterior pana la 25 mm inclusiv Material: 3,8887 163,325
Manopera: 10,5573 443,407
Utilaj: 0,8100 34,020
Transport: 0,0000 0,000
5 EA01D# Tub de protectie din material plastic montat aparent pe dibluri din m 22,0000 15,2859 336,291
material plastic cu diametrul exterior peste la 25 mm inclusiv Material: 3,9179 86,195
Manopera: 10,8280 238,216
Utilaj: 0,5400 11,880
Transport: 0,0000 0,000
6 EA01D# Tub de protectie din material plastic montat aparent pe dibluri din m 1,0000 15,2859 15,286
material plastic cu diametrul exterior peste la 25 mm inclusiv Material: 3,9179 3,918
Manopera: 10,8280 10,828
Utilaj: 0,5400 0,540
Transport: 0,0000 0,000
7 EA16D1 DOZA 100X100X50 buc 84,0000 14,8822 1 250,105
Material: 8,3854 704,373
Manopera: 6,4968 545,731
Utilaj: 0,0000 0,000
Transport: 0,0000 0,000
8 ED08A1 PRIZA DUBLA +CAPAC PT buc 46,0000 21,0656 969,018
Material: 12,4032 570,547
Manopera: 8,6624 398,470
Utilaj: 0,0000 0,000
Transport: 0,0000 0,000
9 RpEE14C INTRERUPATOR DUBLU buc 28,0000 11,9410 334,348
% Material: 0,0302 0,846
Manopera: 11,9108 333,502
Utilaj: 0,0000 0,000
Transport: 0,0000 0,000
10 RpEE14A INTRERUPATOR SIMPLU buc 29,0000 8,1512 236,385
% Material: 0,0302 0,876
Manopera: 8,1210 235,509
Utilaj: 0,0000 0,000
Transport: 0,0000 0,000
11 ED01A1 INTRERUPATOR CAP SCARA buc 4,0000 8,9456 35,782

Pagina 1 / 4
 Material: 0,2832 1,133
Manopera: 8,6624 34,650
Utilaj: 0,0000 0,000
Transport: 0,0000 0,000
12 ED01A1 INTRERUPATOR CAP CRUCE buc 2,0000 8,9456 17,891
Material: 0,2832 0,566
Manopera: 8,6624 17,325
Utilaj: 0,0000 0,000
Transport: 0,0000 0,000
13 ED08A1 PRIZA DUBLA +CAPAC PT buc 11,0000 21,0656 231,722
Material: 12,4032 136,435
Manopera: 8,6624 95,286
Utilaj: 0,0000 0,000
Transport: 0,0000 0,000
14 EE07XA LAMPA EXIT LED buc 26,0000 27,0700 703,820
ata Material: 0,0000 0,000
Manopera: 27,0700 703,820
Utilaj: 0,0000 0,000
Transport: 0,0000 0,000
15 EE07A01+ CORP IL 30X120 buc 20,0000 17,1067 342,134
Material: 7,2736 145,472
Manopera: 8,9331 178,662
Utilaj: 0,9000 18,000
Transport: 0,0000 0,000
16 EE07A01+ CORP IL 30X120 + KIT EMERGENTA buc 10,0000 17,1067 171,067
Material: 7,2736 72,736
Manopera: 8,9331 89,331
Utilaj: 0,9000 9,000
Transport: 0,0000 0,000
17 EE07A01+ CORP IL 60X60 buc 6,0000 17,1067 102,640
Material: 7,2736 43,642
Manopera: 8,9331 53,599
Utilaj: 0,9000 5,400
Transport: 0,0000 0,000
18 EE07A01+ CORP LED 36W buc 3,0000 17,1067 51,320
Material: 7,2736 21,821
Manopera: 8,9331 26,799
Utilaj: 0,9000 2,700
Transport: 0,0000 0,000
19 EE07A01+ CORP LED +KIT EMERGENTA 36W buc 3,0000 17,1067 51,320
Material: 7,2736 21,821
Manopera: 8,9331 26,799
Utilaj: 0,9000 2,700
Transport: 0,0000 0,000
20 EA16D1 DOZA 180X110X70 buc 18,0000 6,7602 121,683
Material: 0,2634 4,740
Manopera: 6,4968 116,942
Utilaj: 0,0000 0,000
Transport: 0,0000 0,000
21 EI01A# DIBLU 8X40 buc 126,0000 8,5605 1 078,623
Material: 0,0000 0,000
Manopera: 4,0605 511,623
Utilaj: 4,5000 567,000
Transport: 0,0000 0,000
22 RPR18399 SURUB PAL 5X45 buc 126,0000 1,3535 170,541
4 Material: 0,0000 0,000
Manopera: 1,3535 170,541
Utilaj: 0,0000 0,000
Transport: 0,0000 0,000
23 EE14A% LAMPA SUSPENDATA buc 10,0000 2,7070 27,070
Material: 0,0000 0,000

Pagina 2 / 4
 Manopera: 2,7070 27,070
Utilaj: 0,0000 0,000
Transport: 0,0000 0,000
24 W2E01A# SIG 2P 16A buc 24,0000 11,9884 287,722
Material: 1,1604 27,850
Manopera: 10,8280 259,872
Utilaj: 0,0000 0,000
Transport: 0,0000 0,000
25 W2E01A# SIG 2P 6A buc 6,0000 11,9884 71,930
Material: 1,1604 6,962
Manopera: 10,8280 64,968
Utilaj: 0,0000 0,000
Transport: 0,0000 0,000
26 W2E01A# SIG 2P 610A buc 7,0000 11,9884 83,919
Material: 1,1604 8,123
Manopera: 10,8280 75,796
Utilaj: 0,0000 0,000
Transport: 0,0000 0,000
27 W2E01A# SIG 2P 25A buc 1,0000 11,9884 11,988
Material: 1,1604 1,160
Manopera: 10,8280 10,828
Utilaj: 0,0000 0,000
Transport: 0,0000 0,000
28 W2E01A# SIG 2P 20A buc 2,0000 11,9884 23,977
Material: 1,1604 2,321
Manopera: 10,8280 21,656
Utilaj: 0,0000 0,000
Transport: 0,0000 0,000
29 W2E01A# SIG 2P 32A buc 1,0000 11,9884 11,988
Material: 1,1604 1,160
Manopera: 10,8280 10,828
Utilaj: 0,0000 0,000
Transport: 0,0000 0,000
30 W2E01A# SIG 4P 25A buc 1,0000 11,9884 11,988
Material: 1,1604 1,160
Manopera: 10,8280 10,828
Utilaj: 0,0000 0,000
Transport: 0,0000 0,000
31 W2E01A# SIG 4P 63A buc 1,0000 11,9884 11,988
Material: 1,1604 1,160
Manopera: 10,8280 10,828
Utilaj: 0,0000 0,000
Transport: 0,0000 0,000
32 W2E01A# SIG 4P 40A buc 2,0000 11,9884 23,977
Material: 1,1604 2,321
Manopera: 10,8280 21,656
Utilaj: 0,0000 0,000
Transport: 0,0000 0,000
33 W1E12A1 Bara capsulata 6-10kv cu ecranare comuna din tabla ol. montare tona 1,0000 7 149,9367 7 149,937
Material: 209,2407 209,241
Manopera: 6 208,3960 6 208,396
Utilaj: 732,3000 732,300
Transport: 0,0000 0,000
34 W1SE06C BUS-BAR BIPOLAR - PIN 63A kg 2,0000 28,1337 56,267
% Material: 1,0637 2,127
Manopera: 27,0700 54,140
Utilaj: 0,0000 0,000
Transport: 0,0000 0,000
35 EE07A01+ CORP IL 40W buc 10,0000 17,1067 171,067
Material: 7,2736 72,736
Manopera: 8,9331 89,331
Utilaj: 0,9000 9,000

Pagina 3 / 4
 Transport: 0,0000 0,000
36 EE07A01+ CORP IL 24W/6400K buc 14,0000 17,1067 239,494
Material: 7,2736 101,831
Manopera: 8,9331 125,063
Utilaj: 0,9000 12,600
Transport: 0,0000 0,000
37 EC02B% CABLU MYYM 3X1.5 m 100,0000 46,4787 4 647,869
Material: 31,8644 3 186,439
Manopera: 13,2643 1 326,430
Utilaj: 1,3500 135,000
Transport: 0,0000 0,000
38 RLE2RC12 TABLOU DISTR PT IP 40 36L COMTEC buc 3,0000 129,9360 389,808
312 Material: 0,0000 0,000
Manopera: 129,9360 389,808
Utilaj: 0,0000 0,000
Transport: 0,0000 0,000
39 EC02B# CABLU CYY F 3X2.5 m 975,0000 46,4787 45 316,721
Material: 31,8644 31 067,778
Manopera: 13,2643 12 932,693
Utilaj: 1,3500 1 316,250
Transport: 0,0000 0,000
40 EC02B# CABLU CYY F 3X1.5 m 1 450,0000 46,4787 67 394,098
Material: 31,8644 46 203,363
Manopera: 13,2643 19 233,235
Utilaj: 1,3500 1 957,500
Transport: 0,0000 0,000

Total manopera (ore) 1 768,4160

Total greutate materiale (tone) 3,5361

Material Manopera Utilaj Transport Total

Cheltuieli directe 83 898,975 47 871,022 5 002,890 0,000 136 772,886

Alte cheltuieli directe

Coeficient Valoare Material Manopera Utilaj Transport Total
Contributia asiguratorie pentru 2,2500% 0,000 1 077,220 0,000 0,000 1 077,220
munca

Material Manopera Utilaj Transport Total

Total Cheltuieli Directe 83 898,975 48 948,241 5 002,890 0,000 137 850,106
Cheltuieli indirecte 10,0000% 13 787,506
Profit 5,0000% 7 583,128

Total General fara TVA 159 220,740

TVA (19%) 30 251,941
TOTAL GENERAL (Lei) 189 472,681

Cursul de referință: 4.7789 Lei/Euro, din data de 2020-01-06

Raport generat cu programul Devizonline, creat de Softmagazin; www.devizonline.ro;

Pagina 4 / 4