Académique Documents
Professionnel Documents
Culture Documents
Beneficiar:
Executant:
Proiectant:
Obiectivul:
Obiectul:
Stadiul fizic:
Oferta
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
mp
388.000
material:
manopera:
utilaj:
transport:
42.174
23.903
18.271
0.000
0.000
16,363.555
9,274.407
7,089.148
0.000
0.000
mp
426.800
59.599
25,436.999
mp
107.000
material:
manopera:
utilaj:
transport:
42.174
23.903
18.271
0.000
0.000
4,512.630
2,557.633
1,954.997
0.000
0.000
mp
117.700
53.326
6,276.438
mp
166.000
material:
manopera:
utilaj:
transport:
19.839
10.885
8.954
0.000
0.000
3,293.306
1,806.942
1,486.364
0.000
0.000
mp
182.600
59.599
10,882.840
455.000
material:
manopera:
utilaj:
transport:
10.941
4.891
6.050
0.000
0.000
4,978.325
2,225.575
2,752.750
0.000
0.000
18.000
material:
manopera:
utilaj:
transport:
16.835
12.479
4.356
0.000
0.000
303.026
224.618
78.408
0.000
0.000
18.000
31.368
564.625
buc
27.000
3.660
98.809
buc
2.000
20.912
41.824
Pagina 1 din 5
Exenne Technologies
Oferta
Nr.
Capitol de lucrari
U.M.
Cantitatea
Pretul unitar
(fara TVA)
- Lei -
TOTALUL
(fara TVA)
- Lei -
5=3x4
27.000
material:
manopera:
utilaj:
transport:
16.896
8.547
8.349
0.000
0.000
456.204
230.781
225.423
0.000
0.000
27.000
26.140
705.782
buc
18.000
0.680
12.234
buc
12.000
12.547
150.567
buc
3.000
11.502
34.505
mp
26.690
material:
manopera:
utilaj:
transport:
7.623
2.057
5.566
0.000
0.000
203.451
54.894
148.557
0.000
0.000
mc
2.700
141.156
381.122
mp
79.000
material:
manopera:
utilaj:
transport:
98.555
5.501
92.928
0.126
0.000
7,785.828
434.545
7,341.312
9.971
0.000
mp
48.000
468.430
22,484.636
mp
31.000
468.430
14,521.328
mp
47.550
material:
manopera:
utilaj:
transport:
96.981
43.131
53.724
0.126
0.000
4,611.462
2,050.884
2,554.576
6.002
0.000
mp
47.550
575.081
27,345.119
41.000
material:
manopera:
utilaj:
transport:
13.260
6.968
6.292
0.000
0.000
543.641
285.669
257.972
0.000
0.000
41.000
12.547
514.436
mp
139.000
material:
manopera:
utilaj:
transport:
97.837
56.385
21.252
20.200
0.000
13,599.321
7,837.527
2,953.994
2,807.800
0.000
mp
97.600
material:
manopera:
utilaj:
transport:
98.229
56.777
21.252
20.200
0.000
9,587.145
5,541.454
2,074.171
1,971.520
0.000
METALICA
Exenne Technologies
0
Oferta
1
5=3x4
mp
97.600
7.842
765.381
mp
429.000
material:
manopera:
utilaj:
transport:
5.529
0.910
4.598
0.021
0.000
2,372.108
390.541
1,972.542
9.024
0.000
mp
429.000
material:
manopera:
utilaj:
transport:
3.772
0.021
3.751
0.000
0.000
1,618.247
9.068
1,609.179
0.000
0.000
171.600
15.684
2,691.381
kg
43.000
3.137
134.883
mp
13.000
material:
manopera:
utilaj:
transport:
40.017
6.727
32.912
0.379
0.000
520.226
87.447
427.856
4.922
0.000
mp
13.650
19.866
271.177
kg
78.000
1.412
110.102
kg
6.500
1.046
6.796
mp
153.100
4.182
640.327
mp
190.100
material:
manopera:
utilaj:
transport:
23.006
9.276
13.310
0.421
0.000
4,373.532
1,763.322
2,530.231
79.979
0.000
mp
195.700
10.456
2,046.244
kg
1,235.000
1.046
1,291.319
kg
85.000
1.046
88.876
213.700
material:
manopera:
utilaj:
transport:
5.232
0.892
4.235
0.105
0.000
1,118.080
190.584
905.020
22.477
0.000
217.970
3.785
825.034
kg
138.000
1.046
144.293
kg
10.500
1.046
10.979
mp
144.000
material:
manopera:
utilaj:
transport:
17.336
10.802
6.534
0.000
0.000
2,496.431
1,555.535
940.896
0.000
0.000
Exenne Technologies
Oferta
mp
176.000
material:
manopera:
utilaj:
transport:
27.546
23.432
4.114
0.000
0.000
4,848.088
4,124.024
724.064
0.000
0.000
mp
176.000
material:
manopera:
utilaj:
transport:
15.249
12.651
2.178
0.421
0.000
2,683.869
2,226.494
383.328
74.047
0.000
mp
193.600
12.547
2,429.144
kg
768.000
material:
manopera:
utilaj:
transport:
1.095
0.006
1.089
0.000
0.000
841.170
4.818
836.352
0.000
0.000
96.000
10.038
963.627
mp
180.000
material:
manopera:
utilaj:
transport:
6.229
0.421
5.808
0.000
0.000
1,121.288
75.848
1,045.440
0.000
0.000
mp
32.000
material:
manopera:
utilaj:
transport:
97.738
56.286
21.252
20.200
0.000
3,127.612
1,801.156
680.056
646.400
0.000
mp
-33.280
7.842
-260.982
mp
33.280
5.939
197.651
55.188
Recapitulatie
Ore Manopera
3,397.894
Valoare
Material
166,561.263
Material
Manopera
40,972.635
Manopera
Utilaj
5,632.142
Utilaj
Transport
0.000
Transport
TOTAL
213,166.040
TOTAL
%
%
%
%
%
%
0.000
0.000
0.000
0.000
0.000
0.000
166,561.263
8,522.308
2,130.577
204.863
114.723
102.432
348.267
52,395.806
0.000
0.000
0.000
0.000
0.000
0.000
5,632.142
0.000
0.000
0.000
0.000
0.000
0.000
0.000
8,522.308
2,130.577
204.863
114.723
102.432
348.267
224,589.210
10.000 %
16,656.126
5,239.581
563.214
0.000
22,458.921
Exenne Technologies
Recapitulatie
Oferta
Valoare
T3 = T2 + Cheltuieli indirecte
Beneficiu
Profit
T4 = T3 + Beneficiu
5.000 %
Material
Manopera
Utilaj
Transport
TOTAL
183,217.389
57,635.386
6,195.356
0.000
247,048.131
9,160.869
192,378.258
2,881.769
60,517.155
309.768
6,505.124
0.000
0.000
12,352.407
259,400.538
259,400.538
TVA (24.000%)
TOTAL GENERAL (inclusiv TVA)
62,256.129
321,656.667
Director
Sef proiect
Ofertant