Antet stanga eDevize

Beneficiar: Primaria Cerna, Jud. Tulcea

Executant: S.C. Docerom S.R.L.
Proiectant:
Obiectivul: Iluminat Festiv
Obiectul: 1 Iluminat Festiv
Stadiul fizic: 1 Iluminat Festiv

Formular F3
Lista cu cantitati de lucrari pe categorii de lucrari

SECTIUNEA TEHNICA SECTIUNEA FINANCIARA

Pretul unitar TOTALUL

Nr. Capitol de lucrari U.M. Cantitatea (fara TVA) (fara TVA)
- Lei - - Lei -
0 1 2 3 4 5=3x4
1 ATA02C# - Montarea figurine luminoase pe stalp buc 50.00 226.42 11,321.12
material: 222.92 11,145.88
manopera: 0.92 46.11
utilaj: 2.58 129.12
transport: 0.00 0.00
1.1 12012450 - Figurine luminoase buc 50.00 222.92 11,145.88
1.2 25456 - Platforma autoridicatoare ora 3.50 36.89 129.12
2 ATA02Ca# - Montarea figurine luminoase pe stalp - buc 18.00 3.23 58.10
material beneficiar
material: 0.00 0.00
manopera: 1.38 24.90
utilaj: 1.84 33.20
transport: 0.00 0.00
2.1 25456 - Platforma autoridicatoare ora 0.90 36.89 33.20
3 W3I33MA% - Montat instalatie luminoasa m 300.00 5.73 1,718.23
material: 4.99 1,496.88
manopera: 0.74 221.35
utilaj: 0.00 0.00
transport: 0.00 0.00
3.1 520309713 - Furtun luminos m 300.00 4.99 1,496.88
3.2 12015460 - Electrician ora 24.00 9.22 221.35
4 RLE1LO1C - Inlocuit bec LED buc 2.00 47.99 95.98
material: 47.04 94.07
manopera: 0.95 1.90
utilaj: 0.00 0.00
transport: 0.00 0.00
4.1 12012345 - Bec LED BUC 2.00 47.04 94.07
5 RLE1LO1K# - Reparat lampa stradala cu platforma PRB buc 9.00 6.19 55.67
material: 0.00 0.00
manopera: 1.57 14.16
utilaj: 4.61 41.50
transport: 0.00 0.00
6 ESRAPRB - Eliminare scurt reta aeriana cu platforma buc 2.00 16.02 32.05
autoridicatoare tip PRB 14m
material: 0.00 0.00
manopera: 11.41 22.82
utilaj: 4.61 9.22
transport: 0.00 0.00

Deviz "1" - Formular F3 Pagina 1 din 2

Antet stanga eDevize

SECTIUNEA TEHNICA SECTIUNEA FINANCIARA

Pretul unitar TOTALUL

Nr. Capitol de lucrari U.M. Cantitatea (fara TVA) (fara TVA)
- Lei - - Lei -
0 1 2 3 4 5=3x4
7 W2K11A1# - Refacut legaturi zona de ramificatie buc 4.00 15.68 62.72
material: 0.00 0.00
manopera: 1.84 7.38
utilaj: 9.22 36.89
transport: 4.61 18.45
8 W3I33A% - Montare instalatie luminoasa buc 6.00 212.40 1,274.42
material: 192.11 1,152.68
manopera: 1.84 11.07
utilaj: 18.45 110.67
transport: 0.00 0.00
8.1 5203097110 - Ghirlanda plasa buc 6.00 192.11 1,152.68
TOTAL 1 (Cheltuieli directe)
Greutate Materiale (tone) Ore Manopera Material Manopera Utilaj Transport TOTAL
0.00 38.10 13,889.52 349.70 360.62 18.45 14,618.28

Recapitulatie Valoare Material Manopera Utilaj Transport TOTAL

Alte cheltuieli directe

CAS 15.80 % 0.00 55.25 0.00 0.00 55.25
CASS 5.20 % 0.00 18.18 0.00 0.00 18.18
Somaj 0.50 % 0.00 1.75 0.00 0.00 1.75
Fond de risc 0.27 % 0.00 0.94 0.00 0.00 0.94
Fond de garantare 0.25 % 0.00 0.87 0.00 0.00 0.87
Concedii si indemnizatii 0.85 % 0.00 2.97 0.00 0.00 2.97
T2 = T1 + Alte cheltuieli directe 13,889.52 429.68 360.62 18.45 14,698.25

Cheltuieli indirecte
Cheltuieli indirecte 20.00 % 2,777.90 85.94 72.12 3.69 2,939.65
T3 = T2 + Cheltuieli indirecte 16,667.42 515.61 432.74 22.13 17,637.90

Beneficiu
Profit 5.00 % 833.37 25.78 21.64 1.11 881.90
T4 = T3 + Beneficiu 17,500.79 541.39 454.38 23.24 18,519.80

TOTAL GENERAL (fara TVA) 18,519.80

TVA (20.00%) 3,703.96
TOTAL GENERAL (inclusiv TVA) 22,223.76

Director Sef proiect Ofertant

Deviz "1" - Formular F3 Pagina 2 din 2