Documente Academic
Documente Profesional
Documente Cultură
- lei -
F3cp - LISTA cu cantitati de lucrari pe categorii de lucrari
Pretul unitar
Manopera
Transport
Material
Utilaj TOTALUL
(exclusiv
Nr. Capitolul de lucrari U.M. Cantitatea (excl TVA)
(exclusiv TVA)
TVA)
- lei - - lei -
- lei -
0 1 2 3 4 7 5
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
1 DB01B1 Curatirea mecanica in vederea aplicarii mp 2,136.00 0.2510 536.14
imbracamintilor sau tratamentelor material: 0.0250 53.40
bituminoase a straturilor suport
manopera: 0.0000 0.00
alcatuite din : macadam sau pavaj de
piatra, nebitumat, executata cu perie utilaj: 0.2260 482.74
mecanica; transport: 0.0000 0.00
2 DB02D1 Amorsarea suprafetelor straturilor de 100 21.36 295.7645 6,317.53
baza sau a imbracamintilor existente in mp material: 230.8645 4,931.27
vvederea aplicarii unui strat de uzura
manopera: 49.0000 1,046.64
din mixtura asfaltica, executata cu:
emulsie cationica cu rupere rapida utilaj: 15.9000 339.62
transport: 0.0000 0.00
3 TRA05A50 Transport emulsie tona 1.20 45.0000 54.00
material: 0.0000 0.00
manopera: 0.0000 0.00
utilaj: 0.0000 0.00
transport: 45.0000 54.00
6 DB16H1 Imbracaminte de beton asfaltic cu mp 2,136.00 22.1590 47,331.62
agregate marunte executata la cald, in material: 15.0550 32,157.48
grosime de : 5,0 cm cu asternere
manopera: 1.2740 2,721.26
mecanica
utilaj: 5.8300 12,452.88
transport: 0.0000 0.00
6.L 20018327 Mixtura asfaltica tip BAPC16 tona 253.12 500.0000 126,558.00
7 TRA01A50 Transport uzura tona 253.12 45.0000 11,390.40
material: 0.0000 0.00
manopera: 0.0000 0.00
utilaj: 0.0000 0.00
transport: 45.0000 11,390.40
procent material manopera utilaj transport total
Cheltuieli directe: 163,700.15 3,767.90 13,275.24 11,444.40 192,187.69
Recapitulatia: Recap 2020: CAM 2,25 10-10
Alte cheltuieli directe:
Contributie 2.2500 % 0.00 84.78 0.00 0.00 84.78
asiguratorie pentru
munca (CAM)
Total inclusiv Cheltuieli 163,700.15 3,852.68 13,275.24 11,444.40 192,272.47
directe:
Cheltuieli indirecte 10.0000 % 16,370.01 385.27 1,327.52 1,144.44 19,227.25
Total inclusiv Cheltuieli 180,070.16 4,237.95 14,602.76 12,588.84 211,499.71
indirecte:
Profit 10.0000 % 18,007.02 423.80 1,460.28 1,258.88 21,149.97
Total inclusiv Beneficiu: 198,077.18 4,661.75 16,063.04 13,847.72 232,649.69
TOTAL GENERAL (fara TVA): 232,649.69
TVA: 19.00% 44,203.44
TOTAL GENERAL: 276,853.13
Pag 2
STADIUL FIZIC: Constructii si instalatii
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
Executant,