Ofertaa1b1c1d1e1f1AfisareNu afisezNu afisezNu afisezNu afisezNu afisezNu afisezNu afisezExecutant:A1 -S.C. MARENT 99 SRL AfisezObiectiv:58 -ROMATSA - ALIMENTARE ENERGIE E AfisezObiect:01 -BRANSAMENT ELECTRIC AfisezCategorie:02 -LUCRARI INST ELECTRICE Afisez: - Nu afisez: - Nu afisez: - Nu afisezRecapitulatieAfisezMaterialManoperaUtilajTransportTotalAfisezMmUtTAfisezCheltuieli directe19,895.082,683.761,316.000.0023,894.84Afisez din care utilajeAfisez - Vut termice1,250.00Afisez - Vut electrice66.00Afisez - Vut altele0.00Afisez Material beneficiar0.000.00Nu afisez Mat. demontat-remont.1, x0.000.00Nu afisezFactor multiplicare1.00001.00001.00001.0000Nu afisezAlte cheltuieli directeAfisez Impozit manopera 0.000%0.000Nu afisez C.A.S. 15.800%424.03424.03Afisez C.A.S.S. 5.200%139.56139.56Afisez Aj.somaj 0.500%13.4213.42Afisez Acc. munca, boli profes.0.270%7.257.25Afisez Contr.Concedii Medicale 0.850%22.8122.81Afisez Comision ITM 0.000%0.000.00Nu afisez Fond garantare salarii 0.250%6.716.71Afisez Chelt.tr.aprov.,depozit.0.000%0.000.00Nu afisezMomoUotoToAfisezTOTAL CHELT. DIRECTE19,895.083,297.541,316.000.0024,508.62AfisezCheltuieli indirecte Io =7.000%x To1,715.60Afisez din careNu afiseza-Salarii maistri 0.000%x (mo-(CAS+CASS+Aj.somaj+Acc.munca+Fd.invat.))0.00Nu afisezb-Manopera indirecta 0.000%x (To-(CAS+CASS+Aj.somaj+Acc.munca+Fd.invat.))0.00Nu afisezc-C.A.S. 15.800%x (a+b)0.00Nu afisezd-C.A.S.S. 5.200%x (a+b)0.00Nu afiseze-Aj.somaj 0.500%x (a+b)0.00Nu afisezf-Acc. munca, boli profes.0.270%x (a+b)0.00Nu afisezg-Contr.Concedii Medicale 0.850%x (a+b)0.00Nu afisezh-Comision ITM 0.000%x (a+b)0.00Nu afisezi-Fond garantare salarii 0.250%x (a+b)0.00Nu afisezj-Alte cheltuieli indirecteIo-(a+b+c+d+e+f+g+h+i)1,715.60Nu afisezProfit Po =4.000%x (To+Io)1,048.97Afisez Material beneficiar1, x0.000.00Nu afisez Mat. demontat-remont.1, x 1, x0.000.00Nu afisezTOTAL GENERAL categorieVo =To+Io+Po27,273.19AfisezAfisezAfisezOfertant,AfisezAfisezAfisezAfisezAfisez

OFERTANT

Plataa1b1c1d1e1f1AfisareNu afisezNu afisezNu afisezNu afisezNu afisezNu afisezNu afisezExecutant:A1 -S.C. MARENT 99 SRL AfisezObiectiv:58 -ROMATSA - ALIMENTARE ENERGIE E AfisezObiect:01 -BRANSAMENT ELECTRIC AfisezCategorie:02 -LUCRARI INST ELECTRICE Afisez: - Nu afisez: - Nu afisez: - Nu afisezRecapitulatieAfisezMaterialManoperaUtilajTransportTotalAfisezMmUtTAfisezCheltuieli directe19,895.082,683.761,316.000.0023,894.84Afisez din care utilajeAfisez - Vut termice1,250.00Afisez - Vut electrice66.00Afisez - Vut altele0.00Afisez Material beneficiar0.000.00Nu afisez Mat. demontat-remont.1, x0.000.00Nu afisezFactor multiplicare1.00001.00001.00001.0000Nu afisezAlte cheltuieli directeAfisez Impozit manopera 0.000%0.000Nu afisez C.A.S. 15.800%424.03424Afisez C.A.S.S. 5.200%139.56140Afisez Aj.somaj 0.500%13.4213Afisez Acc. munca, boli profes.0.270%7.257Afisez Contr.Concedii Medicale 0.850%22.8123Afisez Comision ITM 0.000%0.000.00Nu afisez Fond garantare salarii 0.250%6.716.71Afisez Chelt.tr.aprov.,depozit.0.000%0.000.00Nu afisezMomoUotoToAfisezTOTAL CHELT. DIRECTE19,895.083,297.541,316.000.0024,508.62AfisezCheltuieli indirecte Io =7.000%x To1,715.60Afisez din careNu afiseza-Salarii maistri 0.000%x (mo-(CAS+CASS+Aj.somaj+Acc.munca+Fd.invat.))0.00Nu afisezb-Manopera indirecta 0.000%x (To-(CAS+CASS+Aj.somaj+Acc.munca+Fd.invat.))0.00Nu afisezc-C.A.S. 15.800%x (a+b)0.00Nu afisezd-C.A.S.S. 5.200%x (a+b)0.00Nu afiseze-Aj.somaj 0.500%x (a+b)0.00Nu afisezf-Acc. munca, boli profes.0.270%x (a+b)0.00Nu afisezg-Contr.Concedii Medicale 0.850%x (a+b)0.00Nu afisezh-Comision ITM 0.000%x (a+b)0.00Nu afisezi-Fond garantare salarii 0.250%x (a+b)0.00Nu afisezj-Alte cheltuieli indirecteIo-(a+b+c+d+e+f+g+h+i)1,715.60Nu afisezProfit Po =4.000%x (To+Io)1,048.97Afisez Material beneficiar1, x0.000.00Nu afisez Mat. demontat-remont.1, x 1, x0.000.00Nu afisezValoare (in preturi oferta)Vo =To+Io+Po27,273.19AfisezValoare (actualizata)V =1, x Vo27,273.19AfisezOrganizare de santier OS =0.000%x V0.00AfisezTotal fara TVA27,273.19AfisezT.V.A. TVA=24.000%x (V+OS)6,545.57AfisezTOTAL GENERAL situatie lucrari33,818.76AfisezAfisezAfisezBeneficiar,Constructor,AfisezAfisezAfisezAfisezAfisez

OFERTANT

DateExplicatiiValoareExplicatiiValoareAcc. munca, boli profes.0.00270Material pret oferta19,895.08lin/pag54C.A.S.S. 0.05200Manopera pret oferta2,683.76proiectantNImpozit manopera 0.00000Utilaj pret oferta1,316.00Coef.maj. pret material 1.00000Transport AUTO pret oferta0.00Chelt.tr.aprov.,depozit.0.00000Transport CF pret oferta0.00Coef.maj. pret tr. auto 1.00000Alte transporturi pret oferta0.00Coef.maj. pret tr. C.F. 1.00000Material beneficiar pret oferta0.00Transport lei/tona 0.00000Material demontat-remontat pret oferta0.00Coef.maj. pret manopera 1.00000Material pret plata19,895.08Coef.maj. pret utilaj 1.00000Manopera pret plata2,683.76Coef.actualiz.inflatie 0.00000Utilaj pret plata1,316.00Salarii maistri 0.00000Transport AUTO pret plata0.00C.A.S. 0.15800Transport CF pret plata0.00Cheltuieli indirecte 0.07000Alte transporturi pret plata0.00Manopera indirecta 0.00000Material beneficiar pret plata0.00Aj.somaj 0.00500Material demontat-remontat pret plata0.00 0.00000Greutate (T)4.322Profit 0.04000Ore manopera273.0000T.V.A. 0.24000Utilaje termice1,250.00Coef.neacop.manopera 0.00000Utilaje electrice66.00 0.00000ExecutantA1 Organizare de santier 0.00000Denumire ExecutantS.C. MARENT 99 SRL Coef.mat.demontat-remont1.00000Obiectiv58 Comision ITM 0.00000Denumire ObiectivROMATSA - ALIMENTARE ENERGIE E Fond garantare salarii 0.00250Obiect01 Pondere man.in chelt.uti0.20000Denumire ObiectBRANSAMENT ELECTRIC Pondere man.in chelt.tr.0.20000Categorie02 Contr.Concedii Medicale 0.00850Denumire CategorieLUCRARI INST ELECTRICE Diverse si neprevazute 0.00000 Proiectare 0.00000Denumire lnOri1 Ordin de marime:(lei,mii,milioane)1.00Denumire Curs1.0000 MonedaDenumire Mat.ben se scade din total A/General [A/G]GExplicitez cheltuielile generale ? [D/N] NSeparator zecimal,Coeficient actualizare plata1AntetN OFERTANT OFERTANT

&"Lucida Handwriting"&08Sistem informatic proiectat de SofteH Plus srl. Tel:323.78.37&"Lucida Handwriting"&08Data listarii:&D &BPag.&P