a1 b1 c1 d1 e1 f1

Executant: 140 -HALA METALICA 15X80M

Obiectiv: 1401 -HALA METALICA 15X80M
Obiect: 140B -HALA METALICA 15X80 M
Categorie: 140C -ARHITECTURA
Recapitulatie
Material Manopera Utilaj Transport Total
M m U t T
Cheltuieli directe 119,187.00 27,917 13,319.78 509.24 160,933.22
din care utilaje
- Vut termice 11,496.68
- Vut electrice 510.36
- Vut altele 1,312.74
Alte cheltuieli directe
Concedii indemnizatii 0.850% 237.30 237.30
C.A.S. ### 5,443.85 5,443.85
Ajutor somaj 1.000% 279.17 279.17
Acc. munca, boli profes. 0.610% 170.29 170.29
Fond asigurari sanatate 5.500% 1,535.45 1,535.45
Mo mo Uo to To
TOTAL CHELT. DIRECTE 119,187.00 35,583.27 13,319.78 509.24 168,599.29
Cheltuieli indirecte Io = ### x To 16,859.93
Profit Po = 5.000% x (To+Io) 9,272.96
TOTAL GENERAL categorie Vo = To+Io+Po 194,732

Ofertant,
a1 b1 c1 d1 e1 f1
Executant: 140 -HALA METALICA 15X80M
Obiectiv: 1401 -HALA METALICA 15X80M
Obiect: 140B -HALA METALICA 15X80 M
Categorie: 140C -ARHITECTURA
Recapitulatie
Material Manopera Utilaj Transport Total
M m U t T
Cheltuieli directe 260,050.46 27,917.20 13,319.78 509.24 301,796.68
din care utilaje
- Vut termice 11,496.68
- Vut electrice 510.36
- Vut altele 1,312.74
Alte cheltuieli directe
Concedii indemnizatii 0.850% 237.30 237
C.A.S. ### 5,443.85 5,444
Ajutor somaj 1.000% 279.17 279
Acc. munca, boli profes. 0.610% 170.29 170
Fond asigurari sanatate 5.500% 1,535.45 1,535
Mo mo Uo to To
TOTAL CHELT. DIRECTE 260,050.46 35,583.27 13,319.78 509.24 309,462.75
Cheltuieli indirecte Io = ### x To 30,946.27
Profit Po = 5.000% x (To+Io) 17,020.45
Material beneficiar 1x -83,308.50 -83,308.50
Valoare (in preturi oferta) Vo = To+Io+Po 274,120.97
Valoare (actualizata) V= 1 x Vo 274,120.97
Organizare de santier OS = 0.000% x V 0.00
Total fara TVA 274,120.97
T.V.A. TVA= ### x (V+OS) 65,789.03
TOTAL GENERAL situatie lucrari 339,910.01

Beneficiar, Constructor,
Explicatii Valoare Explicatii
Acc. munca, boli profes. 0.00610 Material pret oferta
C.A.S. 0.19500 Manopera pret oferta
Impozit manopera 0.00000 Utilaj pret oferta
Coef.maj. pret material 1.00000 Transport AUTO pret oferta
Chelt.tr.aprov.,depozit. 0.00000 Transport CF pret oferta
Coef.maj. pret tr. auto 1.00000 Alte transporturi pret oferta
Coef.maj. pret tr. C.F. 1.00000 Material beneficiar pret oferta
Transport lei/tona 0.00000 Material demontat-remontat pret oferta
Coef.maj. pret manopera 1.00000 Material pret plata
Coef.maj. pret utilaj 1.00000 Manopera pret plata
Coef.actualiz.inflatie 0.00000 Utilaj pret plata
Salarii maistri 0.00000 Transport AUTO pret plata
Concedii indemnizatii 0.00850 Transport CF pret plata
Cheltuieli indirecte 0.10000 Alte transporturi pret plata
Manopera indirecta 0.00000 Material beneficiar pret plata
Ajutor somaj 0.01000 Material demontat-remontat pret plata
Fond garantare 0.00250 Greutate (T)
Profit 0.05000 Ore manopera
T.V.A. 0.24000 Utilaje termice
Coef.neacop.manopera 0.00000 Utilaje electrice
0.00000 Executant
Organizare de santier 0.00000 Denumire Executant
Coef.mat.demontat-remont 1.00000 Obiectiv
0.00000 Denumire Obiectiv
0.00000 Obiect
Pondere man.in chelt.uti 0.20000 Denumire Obiect
Pondere man.in chelt.tr. 0.20000 Categorie
Fond asigurari sanatate 0.05500 Denumire Categorie
Diverse si neprevazute 0.00000
Proiectare 0.03000 Denumire
lnOri 1
Ordin de marime:(lei,mii,milioane) 1.00 Denumire
Curs 1.0000
Moneda Denumire
Mat.ben se scade din total A/General [A/G] G
Explicitez cheltuielile generale ? [D/N] N
Separator zecimal . Coeficient actualizare plata
Antet N

PROIECTANT PROIECTANT

SC OVIRELANCE BENEFICIAR BENEFICIA

ing.Pascariu Marius

Sistem informatic proiectat de SofteH Plus srl. Tel:323.78.37 Data listarii:11/02/2023 Pag.3
 Valoare
260,050.46 lin/pag 54
27,917.20 proiectant N
13,319.78
509.24
0.00
0.00
83,308.50
0.00
260,050.46
27,917.20
13,319.78
509.24
0.00
0.00
83,308.50
0.00
13.840
5,078.0000
11,496.68
510.36
140
HALA METALICA 15X80M
1401
HALA METALICA 15X80M
140B
HALA METALICA 15X80 M
140C
ARHITECTURA

BENEFICIAR

Sistem informatic proiectat de SofteH Plus srl. Tel:323.78.37 Data listarii:11/02/2023 Pag.4