Upload
emil-eremia
View
217
Download
1
Embed Size (px)
DESCRIPTION
sdvb c
Citation preview
Exenne Technologies Oferta
Beneficiar: S.C. BENEFICIAR SRLExecutant: S.C. EXECUTANT SRLProiectant: S.C. PROIECTANT SRLObiectivul: SERVICE AUTOObiectul: OB.3 INSTALATIE TERMICA SOLARAStadiul fizic: BAL308 MONTAJ INSTALATII SOLARE
Formular F3Lista cu cantitati de lucrari pe categorii de lucrari
SECTIUNEA TEHNICA SECTIUNEA FINANCIARA
Nr. Capitol de lucrari U.M. CantitateaPretul unitar
(fara TVA)- Lei -
TOTALUL(fara TVA)
- Lei -
0 1 2 3 4 5 = 3 x 4
1 IA29C1 - MONTAT SISTEM PANOU SOLAR CU 2 PANOURI buc 1.000 176.172 176.172material: 67.272 67.272
manopera: 108.900 108.900utilaj: 0.000 0.000
transport: 0.000 0.000
2 IA22B1 - Boiler orizontal cu serpentina,capacitate de: 250l buc 1.000 111.365 111.365material: 51.822 51.822
manopera: 59.532 59.532utilaj: 0.011 0.011
transport: 0.000 0.000
3 M1B08A1 - Pompa centrifuga, monoetajata de uz general (tip cris,cerna,lotru,similare) 50 mm.
buc 1.000 69.174 69.174material: 30.452 30.452
manopera: 38.721 38.721utilaj: 0.000 0.000
transport: 0.000 0.000
4 IC03B1 - Teava otel instalatie sud. Long. Ng+filet+mufa incalz. Centr. Constructii ind. Insurub. Distributie d=1/2 toli
m 30.000 4.760 142.809material: 0.404 12.129
manopera: 4.356 130.680utilaj: 0.000 0.000
transport: 0.000 0.000
4 3270532 - TEAVA CUPRU D=15 MM m 30.000 15.684 470.521
5 IA35A1 - Vas de expansiune montat pe postament cilindric,paralelipipedic cu capacit. : 500 l.
buc 1.000 115.895 115.895material: 57.484 57.484
manopera: 56.507 56.507utilaj: 1.904 1.904
transport: 0.000 0.000
6 IC37A1 - Suporti conducte, tuburi diverse, colectoare-distrib aparate recipienti div .pina la 2kg. incl. /buc
kg 100.000 2.662 266.200material: 0.000 0.000
manopera: 2.662 266.200utilaj: 0.000 0.000
transport: 0.000 0.000
6 3270918 - SUPORTI FIXARE AIR TEM- ACCESORII PANOURI SOLARE
buc 1.000 0.335 0.335
6 3270919 - AGENT TERMIC CONCENTRAT PENTRU SISTEME SOLARE 5LITRI
buc 1.000 209.120 209.120
Deviz "BAL308" - Formular F3 Pagina 1 din 2
Exenne Technologies Oferta
TOTAL 1 (Cheltuieli directe)
Greutate Materiale (tone) Ore Manopera Material Manopera Utilaj Transport TOTAL
0.021 54.590 899.135 660.540 1.915 0.000 1,561.590
Recapitulatie Valoare Material Manopera Utilaj Transport TOTAL
Alte cheltuieli directeCAS 20.800 % 0.000 137.392 0.000 0.000 137.392CASS 5.200 % 0.000 34.348 0.000 0.000 34.348Somaj 0.500 % 0.000 3.303 0.000 0.000 3.303Fond de risc 0.280 % 0.000 1.850 0.000 0.000 1.850Fond de garantare 0.250 % 0.000 1.651 0.000 0.000 1.651Concedii si indemnizatii 0.850 % 0.000 5.615 0.000 0.000 5.615T2 = T1 + Alte cheltuieli directe 899.135 844.699 1.915 0.000 1,745.749
Cheltuieli indirecteCheltuieli indirecte 10.000 % 89.913 84.470 0.191 0.000 174.575T3 = T2 + Cheltuieli indirecte 989.048 929.169 2.106 0.000 1,920.324
BeneficiuProfit 5.000 % 49.452 46.458 0.105 0.000 96.016T4 = T3 + Beneficiu 1,038.501 975.627 2.212 0.000 2,016.340
TOTAL GENERAL (fara TVA) 2,016.340
TVA (24.000%) 483.922TOTAL GENERAL (inclusiv TVA) 2,500.261
Director Sef proiect Ofertant
Deviz "BAL308" - Formular F3 Pagina 2 din 2