a1

b1

c1

d1

e1

f1

Executant: Obiectiv: Obiect: Categorie:

05 01 1 1

-EXPERT DESIGN CONSULTING SRL -ACORD CADRU -LUCRARI DE DRUMURI -PIETRUIRE DRUM PAMANT

Recapitulatie
Material
M Cheltuieli directe din care utilaje - Vut termice - Vut electrice - Vut altele Alte cheltuieli directe C.A.S. C.A.S.S. Aj.somaj Acc. munca, boli profes. Contr.Concedii Medicale Fond garantare salarii TOTAL CHELT. DIRECTE Cheltuieli indirecte Profit TOTAL GENERAL categorie 18.44

Manopera
m 7.56

Utilaj
U 9.84 9.84 0.00 0.00

Transport
t 27.68

Total
T 63.51

###### 5.200% 0.500% 0.279% 0.850% 0.250% Mo 18.44 Io = 5.000% x To Po = 8.000% x (To+Io) Vo = To+Io+Po mo

1.57 0.39 0.04 0.02 0.06 0.02 Uo 9.67 9.84 to 27.68 To

1.57 0.39 0.04 0.02 0.06 0.02 65.62 3.28 5.51 74.41

Ofertant,

a1

b1

c1

d1

e1

f1

Executant: Obiectiv: Obiect: Categorie:

05 01 1 1

-EXPERT DESIGN CONSULTING SRL -ACORD CADRU -LUCRARI DE DRUMURI -PIETRUIRE DRUM PAMANT

Recapitulatie
Material
M Cheltuieli directe din care utilaje - Vut termice - Vut electrice - Vut altele Alte cheltuieli directe C.A.S. C.A.S.S. Aj.somaj Acc. munca, boli profes. Contr.Concedii Medicale Fond garantare salarii TOTAL CHELT. DIRECTE Cheltuieli indirecte Io = Profit Po = Valoare (in preturi oferta) Vo = Valoare (actualizata) V= Organizare de santier OS = Total fara TVA T.V.A. TVA= TOTAL GENERAL situatie lucrari 18.44

Manopera
m 7.56

Utilaj
U 9.84 9.84 0.00 0.00

Transport
t 27.68

Total
T 63.51

###### 5.200% 0.500% 0.279% 0.850% 0.250% Mo 18.44 5.000% x To 8.000% x (To+Io) To+Io+Po 1. x Vo 0.000% x V ###### x (V+OS) mo

1.57 0.39 0.04 0.02 0.06 0.02 Uo 9.67 9.84 to 27.68 To

2 0 0 0 0 0.02 65.62 3.28 5.51 74.41 74.41 0.00 74.41 17.86 92.27

Beneficiar,

Constructor,

Explicatii
Acc. munca, boli profes. C.A.S.S. Impozit manopera Coef.maj. pret material Chelt.tr.aprov.,depozit. Coef.maj. pret tr. auto Coef.maj. pret tr. C.F. Transport lei/tona Coef.maj. pret manopera Coef.maj. pret utilaj Coef.actualiz.inflatie Salarii maistri C.A.S. Cheltuieli indirecte Manopera indirecta Aj.somaj Profit T.V.A. Coef.neacop.manopera Organizare de santier Coef.mat.demontat-remont Comision ITM Fond garantare salarii Pondere man.in chelt.uti Pondere man.in chelt.tr. Contr.Concedii Medicale Diverse si neprevazute Proiectare lnOri Ordin de marime:(lei,mii,milioane) Curs Moneda Mat.ben se scade din total A/General [A/G] Explicitez cheltuielile generale ? [D/N] Separator zecimal Antet PROIECTANT PROIECTANT

Valoare Explicatii
0.00279 0.05200 0.00000 1.00000 0.00000 1.00000 1.00000 0.00000 1.00000 1.00000 0.00000 0.00000 0.20800 0.05000 0.00000 0.00500 0.00000 0.08000 0.24000 0.00000 0.00000 0.00000 1.00000 0.00000 0.00250 0.20000 0.20000 0.00850 0.00000 0.00000

Material pret oferta Manopera pret oferta Utilaj pret oferta Transport AUTO pret oferta Transport CF pret oferta Alte transporturi pret oferta Material beneficiar pret oferta Material demontat-remontat pret oferta Material pret plata Manopera pret plata Utilaj pret plata Transport AUTO pret plata Transport CF pret plata Alte transporturi pret plata Material beneficiar pret plata Material demontat-remontat pret plata Greutate (T) Ore manopera Utilaje termice Utilaje electrice Executant Denumire Executant Obiectiv Denumire Obiectiv Obiect Denumire Obiect Categorie Denumire Categorie

Denumire 1 1.00 Denumire Denumire G N . Coeficient actualizare plata N

1.0000

Sistem informatic proiectat de SofteH Plus srl. Tel:323.78.37

Data listarii:11/22/2013 Pag.3

Valoare
18.44 lin/pag 7.56 proiectant 9.84 27.68 0.00 0.00 0.00 0.00 18.44 7.56 9.84 27.68 0.00 0.00 0.00 0.00 0.812 0.0000 9.84 0.00 54 N

05 EXPERT DESIGN CONSULTING SRL 01 ACORD CADRU 1 LUCRARI DE DRUMURI 1 PIETRUIRE DRUM PAMANT

Sistem informatic proiectat de SofteH Plus srl. Tel:323.78.37

Data listarii:11/22/2013 Pag.4