a1

b1

Executant: A1
Obiectiv: 58
Obiect: 01
Categorie: 02

c1

d1

e1

f1

-S.C. MARENT 99 SRL

-ROMATSA - ALIMENTARE ENERGIE E
-BRANSAMENT ELECTRIC
-LUCRARI INST ELECTRICE

Recapitulatie
Material
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

M
19,895.08

Manopera

Utilaj

Transport

Total

2,683.76

1,316.00

0.00

23,894.84

1,250.00
66.00
0.00
15.800%
5.200%
0.500%
0.270%
0.850%
0.250%

424.03
139.56
13.42
7.25
22.81
6.71
Mo
19,895.08

mo

Uo
3,297.54

Io = 7.000% x To
Po = 4.000% x (To+Io)
Vo = To+Io+Po

Ofertant,

424.03
139.56
13.42
7.25
22.81
6.71
to
1,316.00

0.00

To
24,508.62
1,715.60
1,048.97
27,273.19

a1

b1

Executant: A1
Obiectiv: 58
Obiect: 01
Categorie: 02

c1

d1

e1

f1

-S.C. MARENT 99 SRL

-ROMATSA - ALIMENTARE ENERGIE E
-BRANSAMENT ELECTRIC
-LUCRARI INST ELECTRICE

Recapitulatie
Material
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

M
19,895.08

Manopera

Utilaj

Transport

Total

2,683.76

1,316.00

0.00

23,894.84

1,250.00
66.00
0.00
15.800%
5.200%
0.500%
0.270%
0.850%
0.250%

Mo
TOTAL CHELT. DIRECTE
19,895.08
Cheltuieli indirecte
Io = 7.000% x To
Profit
Po = 4.000% x (To+Io)
Valoare (in preturi oferta)
Vo = To+Io+Po
Valoare (actualizata)
V = 1, x Vo
Organizare de santier
OS = 0.000% x V
Total fara TVA
T.V.A.
TVA= 24.000% x (V+OS)
TOTAL GENERAL situatie lucrari

Beneficiar,

424.03
139.56
13.42
7.25
22.81
6.71
mo

424
140
13
7
23
6.71
Uo

3,297.54

to
1,316.00

0.00

Constructor,

To
24,508.62
1,715.60
1,048.97
27,273.19
27,273.19
0.00
27,273.19
6,545.57
33,818.76

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

Valoare Explicatii
0.00270 Material pret oferta
0.05200 Manopera pret oferta
0.00000 Utilaj pret oferta
1.00000 Transport AUTO pret oferta
0.00000 Transport CF pret oferta
1.00000 Alte transporturi pret oferta
1.00000 Material beneficiar pret oferta
0.00000 Material demontat-remontat pret oferta
1.00000 Material pret plata
1.00000 Manopera pret plata
0.00000 Utilaj pret plata
0.00000 Transport AUTO pret plata
0.15800 Transport CF pret plata
0.07000 Alte transporturi pret plata
0.00000 Material beneficiar pret plata
0.00500 Material demontat-remontat pret plata
0.00000 Greutate (T)
0.04000 Ore manopera
0.24000 Utilaje termice
0.00000 Utilaje electrice
0.00000 Executant
0.00000 Denumire Executant
1.00000 Obiectiv
0.00000 Denumire Obiectiv
0.00250 Obiect
0.20000 Denumire Obiect
0.20000 Categorie
0.00850 Denumire Categorie
0.00000
0.00000 Denumire

1
1.00 Denumire
1.0000

Denumire
G
N
, Coeficient actualizare plata
N
OFERTANT

Sistem informatic proiectat de SofteH Plus srl. Tel:323.78.37

OFERTA

Data listarii:06/24/2015 Pag.3

Valoare
19,895.08 lin/pag
2,683.76 proiectant
1,316.00
0.00
0.00
0.00
0.00
0.00
19,895.08
2,683.76
1,316.00
0.00
0.00
0.00
0.00
0.00
4.322
273.0000
1,250.00
66.00

54
N

A1
S.C. MARENT 99 SRL
58
ROMATSA - ALIMENTARE ENERGIE E
01
BRANSAMENT ELECTRIC
02
LUCRARI INST ELECTRICE

OFERTANT

Sistem informatic proiectat de SofteH Plus srl. Tel:323.78.37

Data listarii:06/24/2015 Pag.4