Documente Academic
Documente Profesional
Documente Cultură
Executant:
Proiectant:
Obiectivul:
Obiectul:
Stadiul fizic:
Formular F3
Lista cu cantitati de lucrari pe categorii de lucrari
SECTIUNEA TEHNICA
Nr.
Capitol de lucrari
SECTIUNEA FINANCIARA
U.M.
Cantitatea
Pretul unitar
(fara TVA)
- Lei -
TOTALUL
(fara TVA)
- Lei -
5=3x4
mc
12.00
material:
manopera:
utilaj:
transport:
19.97
0.00
19.97
0.00
0.00
239.63
0.00
239.63
0.00
0.00
tona
1.60
material:
manopera:
utilaj:
transport:
9.72
0.00
9.72
0.00
0.00
15.55
0.00
15.55
0.00
0.00
tona
21.60
material:
manopera:
utilaj:
transport:
4.29
0.00
0.00
0.00
4.29
92.77
0.00
0.00
0.00
92.77
mc
12.00
material:
manopera:
utilaj:
transport:
170.64
143.51
26.44
0.69
0.00
2,047.72
1,722.13
317.33
8.25
0.00
mc
12.10
142.35
1,721.89
mc
12.10
material:
manopera:
utilaj:
transport:
219.11
202.65
10.87
5.59
0.00
2,651.22
2,452.05
131.49
67.68
0.00
mp
35.00
material:
manopera:
utilaj:
transport:
11.85
3.21
8.65
0.00
0.00
414.82
112.20
302.61
0.00
0.00
4.1
Pagina 1 din 4
Nr.
Capitol de lucrari
U.M.
Cantitatea
Pretul unitar
(fara TVA)
- Lei -
TOTALUL
(fara TVA)
- Lei -
5=3x4
kg
45.00
material:
manopera:
utilaj:
transport:
2.30
2.11
0.19
0.00
0.00
103.68
95.02
8.66
0.00
0.00
kg
45.00
2.06
92.92
kg
203.00
material:
manopera:
utilaj:
transport:
2.40
2.21
0.19
0.00
0.00
486.97
447.90
39.08
0.00
0.00
kg
203.00
2.16
438.42
mc
4.40
material:
manopera:
utilaj:
transport:
170.64
143.51
26.44
0.69
0.00
750.83
631.45
116.35
3.03
0.00
mc
4.44
142.35
631.36
mc
4.40
material:
manopera:
utilaj:
transport:
219.11
202.65
10.87
5.59
0.00
964.08
891.66
47.81
24.61
0.00
mp
75.00
material:
manopera:
utilaj:
transport:
276.20
207.62
68.58
0.00
0.00
20,715.27
15,571.65
5,143.63
0.00
0.00
tona
1.00
material:
manopera:
utilaj:
transport:
201.84
130.55
71.28
0.00
0.00
201.84
130.55
71.28
0.00
0.00
tona
1.00
material:
manopera:
utilaj:
transport:
292.22
195.54
96.67
0.00
0.00
292.22
195.54
96.67
0.00
0.00
11.20
8.82
98.83
7.1
8.1
9.1
13.1
90-80
kg
mp
150.00
material:
manopera:
utilaj:
transport:
9.31
2.97
6.35
0.00
0.00
1,396.91
444.83
952.08
0.00
0.00
mp
150.00
material:
manopera:
utilaj:
transport:
6.54
1.17
5.37
0.00
0.00
980.58
174.98
805.60
0.00
0.00
12.00
6.02
72.22
15.1
90-80
kg
5=3x4
tona
1.90
material:
manopera:
utilaj:
transport:
7.62
0.00
0.00
0.00
7.62
14.48
0.00
0.00
0.00
14.48
tona
41.30
material:
manopera:
utilaj:
transport:
11.48
0.00
0.00
0.00
11.48
474.08
0.00
0.00
0.00
474.08
Ore Manopera
91.33
Recapitulatie
833.30
Valoare
Material
22,869.96
Material
Manopera
8,287.77
Manopera
Utilaj
103.57
Utilaj
Transport
581.33
Transport
TOTAL
31,842.64
TOTAL
0.00
0.00
0.00
0.00
0.00
0.00
22,869.96
1,309.47
431.33
41.80
41.44
21.05
70.78
10,203.64
0.00
0.00
0.00
0.00
0.00
0.00
103.57
0.00
0.00
0.00
0.00
0.00
0.00
581.33
1,309.47
431.33
41.80
41.44
21.05
70.78
33,758.51
Cheltuieli indirecte
Cheltuieli indirecte
T3 = T2 + Cheltuieli indirecte
10.00 %
2,287.00
25,156.96
1,020.36
11,224.01
10.36
113.93
58.13
639.46
3,375.85
37,134.36
5.00 %
1,257.85
26,414.81
561.20
11,785.21
5.70
119.62
31.97
671.43
1,856.72
38,991.07
Beneficiu
Profit
T4 = T3 + Beneficiu
38,991.07
TVA (24.00%)
TOTAL GENERAL (inclusiv TVA)
9,357.86
48,348.93
Proiectant
arh.Tiriplica Ion Daniel