1 01 reparatii cabine f3 lista cantitati
DESCRIPTION
LISTA CANTITATITRANSCRIPT
SECTIUNEA TEHNICA SECTIUNEA FINANCIARA
Nr. Capitol de lucrari U.M. Cantitatea
0 1 2 3 4
1 mp 60.00 33.01
material: 23.47
manopera: 9.35
utilaj: 0.19
transport: 0.00
1.1 ora 0.24 48.00
1.2 kg 324.00 4.10
2 MP 65.00 72.94
material: 62.49
manopera: 10.45
utilaj: 0.00
transport: 0.00
2.1 MP 68.25 0.00
2.2 BUCATA 84.50 2.25
2.3 mp 68.25 3.64
2.4 mp 66.95 12.05
3 mp 65.00 2.18
material: 0.00
manopera: 2.18
utilaj: 0.00
transport: 0.00
4 mc 2.42 258.32
material: 232.41
manopera: 12.43
utilaj: 13.48
transport: 0.00
5 tona 4.91 9.75
material: 0.00
manopera: 0.00
utilaj: 0.00
transport: 9.75
6 tona 2.00 12.75
material: 0.00
manopera: 0.00
utilaj: 0.00
transport: 12.75
TOTAL 1 (Cheltuieli directe)
Greutate Materiale (tone) Ore Manopera Material Manopera Utilaj Transport
Formular F3Lista cu cantitati de lucrari pe categorii de lucrari
Pretul unitar(fara TVA)
- Lei -
CF07B# - Tencuieli interioare,subtiri (1CM), tinci, exec manual
3817 - Malaxor pt.mortar,actionat electric,200 L
500007171 - Tinci pe baza de var-ciment
NLTS02A - Tavane suspendate,OSB,1X12.5MM, mont.pe schelet metalic de sustinere suspend.elem.tip nonius
7801675 - Placa osb
8658134 - Element sup.de suspendare+ancora cd-nonius
7800027 - Plasa din fibra de sticla
2602345 - Placa polistiren extrudat at-N5 2 MM.gros.
CA02B01v1 - Beton simplu turnat in egalizari, pante, sape la inaltimi pana la 35 M inaltime beton turnat in straturi mai mic de 3-5 CM transportat cu roaba pe distanta de 30 M
CZ0105B1 - Beton marca B 150, cu agregate grele, sortate cu granulatia pana la 16 MM (pentru beton simplu sau armat in placi, grinzi, diafragme, scari, elemente cu sectiuni mici la constructii cu 2?3 nivele si deschideri sub 5 M), preparat cu ciment M 30 in instalatii necentralizate ;
TRA01A15 - Transportul rutier al materialelor,semifabricatelor cu autobasculanta pe dist.= 15 km. $
TRA02A15 - Transportul rutier al materialelor,semifabricatelor cu autocamionul pe dist.= 15 km. $
7.65 128.39 6,031.96 1,412.25 44.12 73.37
Alte cheltuieli directe
CAS 15.80 % 0.00 223.14 0.00 0.00
CASS 5.20 % 0.00 73.44 0.00 0.00
Somaj 0.50 % 0.00 7.06 0.00 0.00
Fond de risc 0.28 % 0.00 3.95 0.00 0.00
Fond de garantare 0.25 % 0.00 3.53 0.00 0.00
Concedii si indemnizatii 0.85 % 0.00 12.00 0.00 0.00
T2 = T1 + Alte cheltuieli directe 6,031.96 1,735.37 44.12 73.37
Cheltuieli indirecte
Cheltuieli indirecte 7.50 % 452.40 130.15 3.31 5.50
T3 = T2 + Cheltuieli indirecte 6,484.36 1,865.52 47.43 78.88
Beneficiu
Profit 5.00 % 324.22 93.28 2.37 3.94
T4 = T3 + Beneficiu 6,808.58 1,958.80 49.81 82.82
TOTAL GENERAL (fara TVA) 8,900.00
SECTIUNEA FINANCIARA
5 = 3 x 4
1,980.44
1,407.92
561.00
11.52
0.00
11.52
1,328.40
4,741.05
4,061.80
679.25
0.00
0.00
0.00
190.12
248.22
806.44
141.93
0.00
141.93
0.00
0.00
624.92
562.25
30.07
32.60
0.00
47.87
0.00
0.00
0.00
47.87
25.50
0.00
0.00
0.00
25.50
TOTAL
Lista cu cantitati de lucrari pe categorii de lucrari
TOTALUL(fara TVA)
- Lei -
7,561.71
223.14
73.44
7.06
3.95
3.53
12.00
7,884.83
591.36
8,476.19
423.81
8,900.00
8,900.00