Pag 1

OBIECTIV: R004 CAMIN CULTURAL NICULESTI Proiect: __________________ nr: ___

OBIECTUL: 0001 Modern.Camin Cult-Eligibil Plansa: __________________ nr: ___

STADIUL FIZIC: NIC105 Arhitectura Faza: __________________
Beneficiar: COMUNA NICULESTI
Proiectant: ______________________________________
Executant: __
METTCOS ENGINEERING CONSTRUCT
S.R.L
F3sp - Situatie de plata

la data de 13/12/2022
SECTIUNEA TEHNICA SECTIUNEA FINANCIARA
Pretul unitar
TOTALUL
U. (exclusiv
Nr. Capitolul de lucrari Cantitatea (exclusiv TVA)
M. TVA)
- lei -
- lei -
0 1 2 3 4 5=3x4
1 CD06A1 Zidarie din blocuri de beton cu m 60.00 294.82 17,689.02
agregate usoare 290x240x188mm la cu material: 197.16 11,829.42
constr.h<35m, beton marca 50 b manopera: 97.66 5,859.60
utilaj: 0.00 0.00
transport: 0.00 0.00
1.L 2101171 Mortar de zidarie m 50 s m 6.00 164.73 988.38
1030 cub
procent material manopera utilaj transport total
Cheltuieli directe: 12,817.80 5,859.60 0.00 0.00 18,677.40
Recapitulatia: Clona Recap 2019: CAM 2,25 6-3
Alte cheltuieli directe:
Contributie 2.2500 0.00 131.84 0.00 0.00 131.84
asiguratorie pentru %
munca (CAM)
Total inclusiv Cheltuieli 12,817.80 5,991.44 0.00 0.00 18,809.24
directe:
Cheltuieli indirecte 6.0000 769.07 359.49 0.00 0.00 1,128.55
Total inclusiv Cheltuieli % 13,586.86 6,350.93 0.00 0.00 19,937.79
indirecte:
Profit 3.0000 407.61 190.53 0.00 0.00 598.13
Total inclusiv Beneficiu: % 13,994.47 6,541.46 0.00 0.00 20,535.92

Ajustare 8,390.66
TOTAL GENERAL (fara 28,926.58
TVA):
TVA: 19.00% 5,496.05
TOTAL GENERAL: 34,422.63
STADIUL FIZIC: NIC105 Arhitectura
0 1 2 3 4 5=3x4
1 euro = 4.96 lei , curs la data de 25/05/2023
Executant,

Director General,

Raport generat cu ISDP , www.devize.ro, e-mail: office@intersoft.ro, tel.: 0236.477.007