Professional Documents
Culture Documents
Beneficiar:
Executant:
Proiectant:
Obiectivul:
eDevize
LAZAR ELEONORA
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
92.00
3.03
279.15
material:
0.04
3.23
manopera:
2.96
272.69
utilaj:
0.04
3.23
transport:
0.00
0.00
92.92
12.89
1,197.98
2.00
3.03
6.07
5.1
buc
100 m
material:
0.04
0.07
manopera:
2.96
5.93
utilaj:
0.04
0.07
transport:
0.00
0.00
2.00
12.76
25.53
8.00
8.86
70.85
material:
5.98
47.81
manopera:
2.88
23.04
utilaj:
0.00
0.00
transport:
0.00
0.00
8.00
8.86
70.85
material:
5.98
47.81
manopera:
2.88
23.04
utilaj:
0.00
0.00
transport:
0.00
0.00
28.00
10.06
281.80
material:
7.88
220.76
manopera:
2.18
61.04
utilaj:
0.00
0.00
transport:
0.00
0.00
28.31
7.57
214.26
1.28
19.34
24.76
material:
0.34
0.44
manopera:
19.00
24.32
utilaj:
0.00
0.00
transport:
0.00
0.00
Pagina 1 din 6
Antet stanga
eDevize
SECTIUNEA TEHNICA
Nr.
Capitol de lucrari
8 TSC03C1 - Sapatura mecanica cu excavatorul de 0.400.70 mc,cu motor cu ardere interna si comanda
hidraulica,in : pamant cu umiditate naturala,descarcare in
depozit teren catg 3
12.1
13.1
SECTIUNEA FINANCIARA
U.M.
Cantitatea
Pretul unitar
(fara TVA)
- Lei -
TOTALUL
(fara TVA)
- Lei -
5=3x4
mc
100
mc
mc
mc
mc
buc
25.00
14.52
363.00
material:
0.00
0.00
manopera:
14.52
363.00
utilaj:
0.00
0.00
transport:
0.00
0.00
0.55
336.77
185.22
material:
0.00
0.00
manopera:
0.00
0.00
utilaj:
336.77
185.22
transport:
0.00
0.00
37.00
28.98
1,072.26
material:
25.62
948.12
manopera:
3.36
124.14
utilaj:
0.00
0.00
transport:
0.00
0.00
37.00
2.38
88.12
material:
0.00
0.00
manopera:
2.38
88.12
utilaj:
0.00
0.00
transport:
0.00
0.00
37.00
4.17
154.39
material:
0.02
0.66
manopera:
4.16
153.74
utilaj:
0.00
0.00
transport:
0.00
0.00
6.00
36.06
216.39
material:
27.18
163.11
manopera:
8.88
53.28
utilaj:
0.00
0.00
transport:
0.00
0.00
BUC
6.00
18.00
108.00
buc
4.00
38.19
152.77
material:
27.09
108.37
manopera:
11.10
44.40
utilaj:
0.00
0.00
transport:
0.00
0.00
BUC
4.00
12.00
48.00
buc
1.00
1,268.65
1,268.65
material:
1,032.43
1,032.43
manopera:
168.96
168.96
utilaj:
67.27
67.27
transport:
0.00
0.00
Pagina 2 din 6
Antet stanga
eDevize
SECTIUNEA TEHNICA
Nr.
Capitol de lucrari
14.1
14.2
SECTIUNEA FINANCIARA
U.M.
Cantitatea
Pretul unitar
(fara TVA)
- Lei -
TOTALUL
(fara TVA)
- Lei -
5=3x4
mc
3.21
181.64
583.05
mc
0.09
217.89
18.74
buc
1.00
1,434.14
1,434.14
material:
1,175.18
1,175.18
manopera:
191.70
191.70
utilaj:
67.27
67.27
transport:
0.00
0.00
mc
4.01
178.50
715.78
mc
0.10
217.89
21.14
buc
2.00
133.80
267.61
15.1
15.2
21.1
s 4631
f -pu -bz-
buc
buc
buc
buc
buc
material:
123.88
247.76
manopera:
9.92
19.84
utilaj:
0.00
0.00
transport:
0.00
0.00
4.00
6.64
26.57
material:
0.00
0.00
manopera:
6.64
26.57
utilaj:
0.00
0.00
transport:
0.00
0.00
4.00
44.74
178.95
material:
32.44
129.75
manopera:
12.30
49.20
utilaj:
0.00
0.00
transport:
0.00
0.00
4.00
4.31
17.24
material:
1.91
7.64
manopera:
2.40
9.60
utilaj:
0.00
0.00
transport:
0.00
0.00
1.00
42.49
42.49
material:
37.53
37.53
manopera:
4.96
4.96
utilaj:
0.00
0.00
transport:
0.00
0.00
2.00
1,634.69
3,269.38
material:
1,626.70
3,253.41
manopera:
7.99
15.97
utilaj:
0.00
0.00
transport:
0.00
0.00
2.00
1,622.06
3,244.12
Pagina 3 din 6
Antet stanga
eDevize
SECTIUNEA TEHNICA
Nr.
Capitol de lucrari
SECTIUNEA FINANCIARA
U.M.
Cantitatea
Pretul unitar
(fara TVA)
- Lei -
TOTALUL
(fara TVA)
- Lei -
5=3x4
buc
tona
2.00
6.64
13.29
material:
0.00
0.00
manopera:
6.64
13.29
utilaj:
0.00
0.00
transport:
0.00
0.00
4.00
4.86
19.46
material:
0.00
0.00
manopera:
0.00
0.00
utilaj:
0.00
0.00
transport:
4.86
19.46
42.00
4.42
185.83
material:
1.79
75.11
manopera:
2.60
109.24
utilaj:
0.04
1.47
transport:
0.00
0.00
24.1
buc
7.14
6.99
49.90
24.2
buc
7.14
3.44
24.56
mc
17.00
14.52
246.84
material:
0.00
0.00
manopera:
14.52
246.84
26 TSC03C1 - Sapatura mecanica cu excavatorul de 0.400.70 mc,cu motor cu ardere interna si comanda
hidraulica,in : pamant cu umiditate naturala,descarcare in
depozit teren catg 3
100
mc
mc
mc
mc
utilaj:
0.00
0.00
transport:
0.00
0.00
0.38
336.77
127.97
material:
0.00
0.00
manopera:
0.00
0.00
utilaj:
336.77
127.97
transport:
0.00
0.00
22.00
28.98
637.56
material:
25.62
563.75
manopera:
3.36
73.81
utilaj:
0.00
0.00
transport:
0.00
0.00
32.00
2.38
76.21
material:
0.00
0.00
manopera:
2.38
76.21
utilaj:
0.00
0.00
transport:
0.00
0.00
32.00
4.17
133.53
material:
0.02
0.57
manopera:
4.16
132.96
utilaj:
0.00
0.00
transport:
0.00
0.00
Pagina 4 din 6
Antet stanga
eDevize
SECTIUNEA TEHNICA
Nr.
Capitol de lucrari
SECTIUNEA FINANCIARA
U.M.
Cantitatea
buc
mc
Pretul unitar
(fara TVA)
- Lei -
TOTALUL
(fara TVA)
- Lei -
5=3x4
2.00
1,434.14
2,868.29
material:
1,175.18
2,350.36
manopera:
191.70
383.39
utilaj:
67.27
134.53
transport:
0.00
0.00
8.02
178.50
1,431.57
30.1
30.2
mc
0.19
217.89
42.27
buc
2.00
133.80
267.61
material:
123.88
247.76
manopera:
9.92
19.84
tona
utilaj:
0.00
0.00
transport:
0.00
0.00
50.00
4.86
243.25
material:
0.00
0.00
manopera:
0.00
0.00
utilaj:
0.00
0.00
transport:
4.86
243.25
5.00
36.31
181.53
material:
32.89
164.43
manopera:
3.42
17.10
utilaj:
0.00
0.00
transport:
0.00
0.00
5.00
36.31
181.53
material:
32.89
164.43
manopera:
3.42
17.10
utilaj:
0.00
0.00
transport:
0.00
0.00
Ore Manopera
144.58
Recapitulatie
400.40
Valoare
Material
12,214.01
Material
Manopera
2,813.30
Manopera
Utilaj
Transport
587.03
Utilaj
TOTAL
262.71
Transport
15,877.05
TOTAL
20.80 %
0.00
585.17
0.00
0.00
585.17
CASS
5.20 %
0.00
146.29
0.00
0.00
146.29
Somaj
0.50 %
0.00
14.07
0.00
0.00
14.07
Fond de risc
0.28 %
0.00
7.88
0.00
0.00
7.88
Fond de garantare
0.25 %
0.00
7.03
0.00
0.00
7.03
Concedii si indemnizatii
0.85 %
0.00
23.91
0.00
0.00
23.91
12,214.01
3,597.65
587.03
262.71
16,661.40
1,221.40
359.77
58.70
26.27
1,666.14
13,435.41
3,957.42
645.74
288.98
18,327.54
10.00 %
Beneficiu
Deviz "031" - Formular F3
Pagina 5 din 6
Antet stanga
eDevize
Recapitulatie
Valoare
Profit
5.00 %
T4 = T3 + Beneficiu
Material
Manopera
Utilaj
Transport
TOTAL
671.77
197.87
32.29
14.45
916.38
14,107.18
4,155.29
678.03
303.43
19,243.92
19,243.92
(24.00%)
4,618.54
Director
23,862.46
Sef proiect
Ofertant
Pagina 6 din 6