“EXECIITANT: SERCOP ADN SRL NR. 1199 / 21.08.2022 OFERTA ESTIMATIVA CONFECTIONARE Si MONTARE CADRU METALIC PENTRU CORECTIE UNGHI MONTAJ PANOURI FOTOVOLTAICE PUTERE INSTALATA 50 KW UNGHI FINAL = 32 GRADE MANOPERA ACTUALIZATA CONFORM HG. 1186 / 09.12. Valabilitate oferta : 60 ZILE Data : 21.08.2023 LISTA CU MATERIALELE Wr Denumire material ‘UM_[_CANT. PU Valoare 1_|BANDA JGHEAB SCM x 10M ‘BUC. 7,00 | 32,86 229,98 2_[DILUANT L 7,00 | 16,43 115,03, '3_|DISC POLIZARE BUC. 5,00 | 12,48 62,38 ‘4 [DISC TAIERE BUC | 16,00] 11,35 781.61 5 _|ELECTROD 325 KG. 12,00 | 26,45, 317,40 ‘6 _[GRUND L 15,00 | 19,39) 290,84 "7_[PIULITA HEXAGONALA MB. ‘BUG | 240,00] 0.16 44.16 _|SAIBA PLATA MB X24 X 1,5 NMI BUC | 480,00] 0,30 143,52, ‘9 _|SURUB AUTOFORANT 42 x 19 MN BUC | 360,00] 0.12 41,40. 10_|SURUB AUTOFORANT 46X35, BUG | 7,000,00] 0.23 730,00 71_|SURUB AUTOFORANT HEXAGONAL 6,3 x 160 ‘Buc | 200,00] 1,68 335,80. 12_|SURUB M8 x 100, Buc | 240,00] 2.12 507,84 13__[TABLA CUTATA 0,6 WM ‘P| 128,00 | 60,89 7.794,24 14_|TEAVA 50x30x2 - PANE ORIZONTALE. ML_| 580,00] 18,31 70.618,64 15 [TEAVA 50x30x2 - PANE VERTICALE ML [206,00 | 18,31 ‘3.771,45 16 [TEAVA DREPTUNGHIULARA 40x20;2 -SCHELET SUPORT [mq | g70.00] 14,09 Pe IPANOURI 77_[TiocoL Tus. 300 | 60,93 16278 TOTAL CHELTUIELI MATERIALE 38.531,96 LISTA CU MANOPERA Wr Denumire anticol UM_[_ Cant. PU, Pret total |CONFECTIONARE SI MONTARE CADRU METALIC PENTRU |CORECTIE UNGHI MONTAJ PANOUR! FOTOVOLTAICE |PUTERE INSTALATA 0 KW , INCLUSIV GRUNDUIRE 4_|STRUCTURA METALICA IN DOUA STRATURI ANS 4,00 31.200,00| _31.200,00 Total manopera: '34.200,00 [Combate asiguratorie pentru munca = 2.25% 702,00 [TOTAL CHELTUIELI MANOPERA 37,902,00 LISTA CU UTILAJE Ne Denumire articol UM_|_ Gant. PU, Prat total 7 INCLUDE DEPLASAREA NACELEI) ORE 7,00 | 150,00 | 1.050,00 2 |MONTARE - DEMONTARE SCHELA METALIGA TUBULARA | _MP | 30,00 950 285,00 Total utilaje 7.335,00 FfOTAL CHELTUIELL: MAN*MAT#UTILAJE 77.768,96 [CHELTUIELI INDIRECTE 5% 75.357,41 [PROFIT 5% 70.125,28 [TOTAL LUCRARE (lei fara TVA) 79.125,28 [TVA 19% 15.033,80 [TOTAL LUCRARE (lei inclusiv TVA) 94.159,08,Executant : SERCOP ADN S.R.L Nr. 1200 / 21.08.2023 OFERTA ESTIMATIVA MONTARE PANOURI FOTOVOLTAICE - PUTERE INSTALATA 50KWp: TRIFAZAT, INCLUSIV SERVICII DE CONSULTANTA / MANAGEMENT DE PROIECT SERVICII DE PROIECTARE 4.EXECUTIE / MONTARE PANOURI FOTOVOLTAICE - PUTERE INSTALATA 50KWp- TRIFAZAT LISTA CU MATERIALELE Nr Denumire material uM_|_CANT. PU Valoare 1__[BOBINE DE TRANSMORMARE TK30 1004/54 BUC 3.00 | 630,60 4.591,79 2_|CLEMA DE CAPAT UNIVERSALA 30.424 Buc | 144,00 12,89 4.856,45 3_|CLEMA DE MiJJLOC 30-42MM Buc | 288,00 12.54 3,602.02 “4 |COFRET APAR KAEDRA SRX 16M IP65 BUC 4,00 | 523,70 523,70 [CONDUCTOR CUPRU FLEXIBIL SOLAR NEGRU 5_[ixemme mt_| 240,00 5.82 4,325.28 CONDUCTOR CUPRU FLEXIBIL SOLAR ROSU 6_|1xemmP. m_| 240,00 5.52 4.32528 7_|CONECTOR PFV MG4( SET 2 BUC F-M) set | 32,00 572 183,04 8 _|DESCARCATOR PVF M2 1100/20Y BUC 400] 337.40 1.349,61 @_JINTRERUPATOR GVS 25KA 2508/2008 4P/40 BUC. 4,00 | 1.282,11 1.282,11 10_|INVERTOR HUAWEI SUN 2000-30KT ‘BUC 2,00 | 16.361,35 32,722,609, "11_|PANOU FOTOVOLTAIC MONOGRISTALIN 420KW. ‘BUC _| 12000 [767,33 92.070,24 |SEPARATOR PENTRU SIGURANTE FUZIBILE 12_|PANOURI FOTOVOLTAICE EFH 10 DC 1P suc_| 28.00 15.46 432.74 13 SET CONECTARE SINA SINGLERAIL 36 set | 7200 31,09 2,303.14 |CHELTUIELI NEPREVAZUTE - MATRIALE DIVERSE | cablu RV-, capac cu zavor jgheab, contrapenou Imetalic,cutie metalica etansa, jgheab metalic, copex 20, |copex 32, etc. ) ANS 4,00 | _1.200,00 4.200,00 |SIGURANTA FUZIBILA PANOU FOTOVOLTAIC CH 14_|10x38 GPV 168, suc_| 28.00 47.47 489,10 15_|SINA ALIMINIU SINGLERALL 3644 m tigla Buc | 58,00] 194.85 77,301.53 IMODUL DE COMUNIGARE - SMART METER 46_|TRIFAZAT HUAWEI BUC 4,00] 1.100,00 00,00 [BUC] 788,00} TOTAL CHELTUIELI MATERIALE 164.108,25 LISTA CU MANOPERA Denumire articol ‘uM | Cant. PU, Pret total 1_|PREGATIRE LUCRARE, ANS 1,00 = 2_|MONTARE PANOURI FOTOVOLTAICE ‘ANS 1,00 | 28.500,00 28.500,00 3_|INTOCMIRE DOSAR PROSUMATOR. ANS 4,00 ~ 4 |PREDARE LUGRARE ‘ANS. 4,00 = [Total manopera 28.500,00, [Contributia asiguratorie pentru munca = 2.25% 641,25 TOTAL CHELTUIELI MANOPERA 28.141,25 TOTAL CHELTUIELL: MATERIALE+MANOPERA 490.249,50, [CHELTUIELI INDIRECTE 5% 190.761,98 [PROFIT 5% 208.750,08 [TOTAL LUGRARE 1. (lei fara TVA) 209.750,082. SERVICII DE CONSULTANTA / MANAGEMENT DE PROIECT, INCLUSIV SERVICII DE PROIECTARE Denumire articol PU Pret total SERVICII DE CONSULTANTA / MANAGEMENT DE PROIECT: SERVICII DE PROIECTARE. ,00 | 15:500,00 45.500.00, TOTAL LUCRARE 2. (lei fara TVA) 1.500,00 TOTAL LUCRARE: EXECUTIE + PROIECTARE (lei fara TVA) 225.250,08 ITVA 19% 42.797,51 [TOTAL LUCRARE 1 + 2 (lei inclusiv TVA) 268.047,59 Obs. : Oferta nu contine elementele prizei de pamant. ( aproximativ 3000 lei inclusic TVA) Valabilitate oferta : 60 zile Data: 21.08.2023 SERCOP ADN S.R.L.