Documente Academic
Documente Profesional
Documente Cultură
Executant:
Proiectant:
Obiectivul:
Obiectul:
Stadiul fizic:
RK Arhiva
Obj Lucrari
1 RK Arhiva
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
mp
mp
4.42
36.30
160.45
material:
0.00
0.00
manopera:
36.30
160.45
utilaj:
0.00
0.00
transport:
0.00
0.00
102.00
2.53
258.06
material:
0.00
0.00
manopera:
2.53
258.06
utilaj:
0.00
0.00
transport:
0.00
0.00
27.00
13.08
353.13
material:
5.38
145.23
manopera:
7.70
207.90
utilaj:
0.00
0.00
transport:
0.00
0.00
77.00
13.40
1,032.15
material:
4.49
346.08
manopera:
8.91
686.07
utilaj:
0.00
0.00
transport:
0.00
0.00
27.00
0.98
26.46
mp
24.00
14.61
350.75
mp
mp
material:
4.49
107.87
manopera:
10.12
242.88
utilaj:
0.00
0.00
transport:
0.00
0.00
102.00
6.23
635.83
material:
2.27
231.91
manopera:
3.96
403.92
utilaj:
0.00
0.00
transport:
0.00
0.00
24.00
13.32
319.64
material:
7.93
190.28
manopera:
5.39
129.36
utilaj:
0.00
0.00
transport:
0.00
0.00
Pagina 1 din 3
SECTIUNEA TEHNICA
Nr.
SECTIUNEA FINANCIARA
Capitol de lucrari
U.M.
Cantitatea
Pretul unitar
(fara TVA)
- Lei -
TOTALUL
(fara TVA)
- Lei -
5=3x4
mp
mp
material:
2.95
70.80
manopera:
12.10
290.40
utilaj:
0.00
0.00
transport:
0.00
0.00
24.72
20.50
506.76
28.00
4.50
126.14
material:
0.66
18.34
manopera:
3.85
107.80
utilaj:
0.00
0.00
0.00
0.00
2.80
20.50
57.40
mp
20.00
5.22
104.40
material:
0.60
12.00
manopera:
4.62
92.40
utilaj:
0.00
0.00
transport:
0.00
0.00
80.00
2.25
180.00
100
mc
tona
361.20
transport:
tona
15.05
mp
ora
24.00
tona
material:
0.00
0.00
manopera:
0.00
0.00
utilaj:
2.25
180.00
transport:
0.00
0.00
8.00
7.81
62.48
material:
0.00
0.00
manopera:
7.81
62.48
utilaj:
0.00
0.00
transport:
0.00
0.00
0.05
574.40
28.72
material:
0.00
0.00
manopera:
0.00
0.00
utilaj:
574.40
28.72
transport:
0.00
0.00
8.00
7.00
56.00
material:
0.00
0.00
manopera:
0.00
0.00
utilaj:
0.00
0.00
transport:
7.00
56.00
4.55
8.00
36.40
material:
0.00
0.00
manopera:
0.00
0.00
utilaj:
0.00
0.00
transport:
8.00
36.40
3.61
Deviz "1" - Formular F3
Ore Manopera
240.16
Material
1,713.13
Manopera
2,641.72
Utilaj
208.72
Transport
TOTAL
92.40
4,655.97
Pagina 2 din 3
Recapitulatie
Valoare
Material
Manopera
Utilaj
Transport
TOTAL
15.80 %
0.00
417.39
0.00
0.00
417.39
CASS
5.20 %
0.00
137.37
0.00
0.00
137.37
Somaj
0.50 %
0.00
13.21
0.00
0.00
13.21
Fond de risc
0.27 %
0.00
7.13
0.00
0.00
7.13
Fond de garantare
0.25 %
0.00
6.60
0.00
0.00
6.60
Concedii si indemnizatii
0.85 %
0.00
22.45
0.00
0.00
22.45
1,713.13
3,245.88
208.72
92.40
5,260.13
137.05
259.67
16.70
7.39
420.81
1,850.18
3,505.55
225.42
99.79
5,680.94
74.01
140.22
9.02
3.99
227.24
1,924.19
3,645.77
234.43
103.78
5,908.18
Cheltuieli indirecte
Cheltuieli indirecte
8.00 %
T3 = T2 + Cheltuieli indirecte
Beneficiu
Profit
4.00 %
T4 = T3 + Beneficiu
TOTAL GENERAL (fara TVA)
5,908.18
TVA
1,417.96
(24.00%)
7,326.14
Ofertant
Pagina 3 din 3