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
mp
61.70
material:
manopera:
utilaj:
transport:
3.85
0.00
3.85
0.00
0.00
237.45
0.00
237.45
0.00
0.00
mp
61.70
material:
manopera:
utilaj:
transport:
1.98
0.00
1.98
0.00
0.00
122.42
0.00
122.42
0.00
0.00
mp
61.70
material:
manopera:
utilaj:
transport:
4.83
0.00
4.83
0.00
0.00
297.97
0.00
297.97
0.00
0.00
mp
51.90
material:
manopera:
utilaj:
transport:
3.71
0.00
3.71
0.00
0.00
192.61
0.00
192.61
0.00
0.00
mp
1.00
material:
manopera:
utilaj:
transport:
4.81
0.00
4.81
0.00
0.00
4.81
0.00
4.81
0.00
0.00
mp
27.80
material:
manopera:
utilaj:
transport:
7.36
0.00
7.36
0.00
0.00
204.48
0.00
204.48
0.00
0.00
mp
53.50
material:
manopera:
utilaj:
transport:
5.30
0.00
5.30
0.00
0.00
283.81
0.00
283.81
0.00
0.00
Pagina 1 din 3
Nr.
Capitol de lucrari
U.M.
Cantitatea
Pretul unitar
(fara TVA)
- Lei -
TOTALUL
(fara TVA)
- Lei -
5=3x4
mc
3.00
material:
manopera:
utilaj:
transport:
242.04
0.00
242.04
0.00
0.00
726.13
0.00
726.13
0.00
0.00
mc
16.90
material:
manopera:
utilaj:
transport:
33.12
0.00
33.12
0.00
0.00
559.68
0.00
559.68
0.00
0.00
mp
5.40
material:
manopera:
utilaj:
transport:
5.30
0.00
5.30
0.00
0.00
28.65
0.00
28.65
0.00
0.00
mc
80.00
material:
manopera:
utilaj:
transport:
17.22
0.59
3.26
13.38
0.00
1,377.97
46.91
260.79
1,070.27
0.00
tona
12.00
material:
manopera:
utilaj:
transport:
9.72
0.00
9.72
0.00
0.00
116.61
0.00
116.61
0.00
0.00
tona
132.80
material:
manopera:
utilaj:
transport:
2.97
0.00
2.97
0.00
0.00
394.77
0.00
394.77
0.00
0.00
tona
132.80
material:
manopera:
utilaj:
transport:
6.09
0.00
0.00
0.00
6.09
808.96
0.00
0.00
0.00
808.96
mp
84.00
material:
manopera:
utilaj:
transport:
0.37
0.03
0.34
0.00
0.00
31.04
2.79
28.26
0.00
0.00
mc
80.00
material:
manopera:
utilaj:
transport:
8.16
0.02
8.14
0.00
0.00
652.80
1.67
651.13
0.00
0.00
5=3x4
tona
144.00
material:
manopera:
utilaj:
transport:
4.29
0.00
0.00
0.00
4.29
618.48
0.00
0.01
0.00
618.47
mc
16.00
material:
manopera:
utilaj:
transport:
3.49
0.00
3.49
0.00
0.00
55.85
0.00
55.85
0.00
0.00
tona
29.00
material:
manopera:
utilaj:
transport:
4.29
0.00
0.00
0.00
4.29
124.55
0.00
0.00
0.00
124.55
Ore Manopera
12.04
Recapitulatie
416.64
Valoare
Material
51.37
Material
Manopera
4,165.40
Manopera
Utilaj
1,070.27
Utilaj
Transport
1,551.98
Transport
TOTAL
6,839.02
TOTAL
0.00
0.00
0.00
0.00
0.00
0.00
51.37
658.13
216.78
21.01
20.83
10.58
35.57
5,128.31
0.00
0.00
0.00
0.00
0.00
0.00
1,070.27
0.00
0.00
0.00
0.00
0.00
0.00
1,551.98
658.13
216.78
21.01
20.83
10.58
35.57
7,801.93
Cheltuieli indirecte
Cheltuieli indirecte
T3 = T2 + Cheltuieli indirecte
10.00 %
5.14
56.50
512.83
5,641.14
107.03
1,177.30
155.20
1,707.18
780.19
8,582.13
5.00 %
2.83
59.33
282.06
5,923.20
58.86
1,236.16
85.36
1,792.54
429.11
9,011.23
Beneficiu
Profit
T4 = T3 + Beneficiu
TOTAL GENERAL (fara TVA)
TVA (24.00%)
TOTAL GENERAL (inclusiv TVA)
Proiectant
arh.Tiriplica Ion Daniel
9,011.23
2,162.70
11,173.93