Formular F3

Lista cu cantitati de lucrari pe categorii de lucrari

SECTIUNEA TEHNICA SECTIUNEA FINANCIARA

Pretul unitar
Nr. Capitol de lucrari U.M. Cantitatea (fara TVA)
- Lei -

0 1 2 3 4
1 03 - Deplasare in teren cu autoturismul ora 0.500 51.21
material: 0.00
manopera: 17.75
utilaj: 0.00
transport: 33.46
2 04 - Verificare in teren instalatii, aplicare sigiliu, ore 0.300 11.15
intocmire "nota de constatare" /"proces verbal de material: 0.00
sigilare"
manopera: 11.15
utilaj: 0.00
transport: 0.00
TOTAL 1 (Cheltuieli directe)
Greutate Materiale (tone) Ore Manopera Material Manopera Utilaj Transport

0.00 0.81 0.00 12.22 0.00 16.73

Alte cheltuieli directe
CAS 15.80 % 0.00 1.93 0.00 0.00
CASS 5.20 % 0.00 0.64 0.00 0.00
Somaj 0.50 % 0.00 0.06 0.00 0.00
Fond de risc 0.27 % 0.00 0.03 0.00 0.00
Fond de garantare 0.25 % 0.00 0.03 0.00 0.00
Concedii si indemnizatii 0.85 % 0.00 0.10 0.00 0.00
T2 = T1 + Alte cheltuieli directe 0.00 15.01 0.00 16.73
Cheltuieli indirecte
Cheltuieli indirecte 10.00 % 0.00 1.50 0.00 1.67
T3 = T2 + Cheltuieli indirecte 0.00 16.52 0.00 18.41
Beneficiu
Profit 5.00 % 0.00 0.83 0.00 0.92
T4 = T3 + Beneficiu 0.00 17.34 0.00 19.33
TOTAL GENERAL (fara TVA) 36.67
TVA (20.00%) 7.33
TOTAL GENERAL (inclusiv TVA) 44.00
rari

SECTIUNEA FINANCIARA

TOTALUL
(fara TVA)
- Lei -

5=3x4
25.61
0.00
8.87
0.00
16.73
3.35
0.00
3.35
0.00
0.00

TOTAL

28.95

1.93
0.64
0.06
0.03
0.03
0.10
31.75

3.17
34.92

1.75
36.67
36.67
7.33
44.00