You are on page 1of 7

Executant 1 immeuble sociale ss+rc+4étages

Obiectiv 1 immeuble sociale


Obiect 1 terrassement
Categorie 1 terrassement

Recapitulatie [Mii ron ]


Material Manopera Utilaj Transport TOTAL
M m U t T
Cheltuieli directe 0.00 16.20 43.29 18.50 77.99
Alte cheltuieli directe
Contrib. asig. munca 2.250% 0.36 0.36
Mo mo Uo to To
TOTAL CHELT. DIRECTE 0.00 16.57 43.29 18.50 78.35
Cheltuieli indirecte Io = 10.000% x To 7.84
Profit Po = 5.000% x (To+Io) 4.31
TOTAL GENERAL pe categorie Vo = To+Io+Po 90.50

OFERTANT

Sistem informatic proiectat de SofteH Plus srl. Tel:323.78.37 Data 04.05.2021 Pag. 1
Executant 1 immeuble sociale ss+rc+4étages
Obiectiv 1 immeuble sociale
Obiect 2 infrastructure
Categorie 1 fondations

Recapitulatie [Mii ron ]


Material Manopera Utilaj Transport TOTAL
M m U t T
Cheltuieli directe 47.71 11.85 2.37 18.65 80.58
Alte cheltuieli directe
Contrib. asig. munca 2.250% 0.27 0.27
Mo mo Uo to To
TOTAL CHELT. DIRECTE 47.71 12.12 2.37 18.65 80.85
Cheltuieli indirecte Io = 10.000% x To 8.08
Profit Po = 5.000% x (To+Io) 4.45
TOTAL GENERAL pe categorie Vo = To+Io+Po 93.38

OFERTANT

Sistem informatic proiectat de SofteH Plus srl. Tel:323.78.37 Data 04.05.2021 Pag. 1
Executant 1 immeuble sociale ss+rc+4étages
Obiectiv 1 immeuble sociale
Obiect 2 infrastructure
Categorie 2 structures sous-sol

Recapitulatie [Mii ron ]


Material Manopera Utilaj Transport TOTAL
M m U t T
Cheltuieli directe 115.75 50.85 3.61 16.89 187.10
Alte cheltuieli directe
Contrib. asig. munca 2.250% 1.14 1.14
Mo mo Uo to To
TOTAL CHELT. DIRECTE 115.75 52.00 3.61 16.89 188.25
Cheltuieli indirecte Io = 10.000% x To 18.82
Profit Po = 5.000% x (To+Io) 10.35
TOTAL GENERAL pe categorie Vo = To+Io+Po 217.42

OFERTANT

Sistem informatic proiectat de SofteH Plus srl. Tel:323.78.37 Data 04.05.2021 Pag. 1
Executant 1 immeuble sociale ss+rc+4étages
Obiectiv 1 immeuble sociale
Obiect 3 superstructure
Categorie 1 superstructure

Recapitulatie [Mii ron ]


Material Manopera Utilaj Transport TOTAL
M m U t T
Cheltuieli directe 804.51 219.22 148.66 33.28 1205.66
Alte cheltuieli directe
Contrib. asig. munca 2.250% 4.93 4.93
Mo mo Uo to To
TOTAL CHELT. DIRECTE 804.51 224.15 148.66 33.28 1210.60
Cheltuieli indirecte Io = 10.000% x To 121.06
Profit Po = 5.000% x (To+Io) 66.58
TOTAL GENERAL pe categorie Vo = To+Io+Po 1398.24

OFERTANT

Sistem informatic proiectat de SofteH Plus srl. Tel:323.78.37 Data 04.05.2021 Pag. 1
Executant 1 immeuble sociale ss+rc+4étages
Obiectiv 1 immeuble sociale
Obiect 4 architecture
Categorie 1 fermetures

Recapitulatie [Mii ron ]


Material Manopera Utilaj Transport TOTAL
M m U t T
Cheltuieli directe 255.40 39.92 0.00 11.03 306.35
Alte cheltuieli directe
Contrib. asig. munca 2.250% 0.90 0.90
Mo mo Uo to To
TOTAL CHELT. DIRECTE 255.40 40.82 0.00 11.03 307.25
Cheltuieli indirecte Io = 10.000% x To 30.73
Profit Po = 5.000% x (To+Io) 16.90
TOTAL GENERAL pe categorie Vo = To+Io+Po 354.87

OFERTANT

Sistem informatic proiectat de SofteH Plus srl. Tel:323.78.37 Data 04.05.2021 Pag. 1
Executant 1 immeuble sociale ss+rc+4étages
Obiectiv 1 immeuble sociale
Obiect 4 architecture
Categorie 2 compartiments

Recapitulatie [Mii ron ]


Material Manopera Utilaj Transport TOTAL
M m U t T
Cheltuieli directe 158.44 28.06 0.29 7.86 194.66
Alte cheltuieli directe
Contrib. asig. munca 2.250% 0.63 0.63
Mo mo Uo to To
TOTAL CHELT. DIRECTE 158.44 28.69 0.29 7.86 195.29
Cheltuieli indirecte Io = 10.000% x To 19.53
Profit Po = 5.000% x (To+Io) 10.74
TOTAL GENERAL pe categorie Vo = To+Io+Po 225.56

OFERTANT

Sistem informatic proiectat de SofteH Plus srl. Tel:323.78.37 Data 04.05.2021 Pag. 1
Executant 1 immeuble sociale ss+rc+4étages
Obiectiv 1 immeuble sociale
Obiect 4 architecture
Categorie 3 finitions

Recapitulatie [Mii ron ]


Material Manopera Utilaj Transport TOTAL
M m U t T
Cheltuieli directe 629.36 272.31 62.63 27.45 991.74
Alte cheltuieli directe
Contrib. asig. munca 2.250% 6.13 6.13
Mo mo Uo to To
TOTAL CHELT. DIRECTE 629.36 278.43 62.63 27.45 997.87
Cheltuieli indirecte Io = 10.000% x To 99.79
Profit Po = 5.000% x (To+Io) 54.88
TOTAL GENERAL pe categorie Vo = To+Io+Po 1152.54

OFERTANT

Sistem informatic proiectat de SofteH Plus srl. Tel:323.78.37 Data 04.05.2021 Pag. 1

You might also like