SC Infolead SRL

Deviz lucrari
Valoare lucrare

Pret unitar

TVA

1,255,546

238,554

Total cu TVA

1,494,100

Lei

CALCUL MANOPERA - MATERIALE

Salariu muncitor
Salariu maistru
Salariu muncitor/ora
Salar maistru /ora
Ore lucrate muncitor
Numar muncitori
Ore maistru
Numar maistri
Lucrari

440.00
2126.00
2.62
12.65
2016.00
40.00
2016.00
1.00
1.00

CALCUL MANOPERA
Manopera
C.A.S.
Somaj
Sanatate
Comision DMPS
Fd garantare
Comision concedii
Fond risc
TOTAL SALARII CU TAXE
Cheltuieli indirecte
TOTAL MANOPERA
TOTAL MANOPERA
Cheltuieli materiale
TOTAL II
Cheltuieli transport
TOTAL III
Profit
TOTAL IV
Valoare finala

19.50%
2.50%
6.00%
0.75%
0.25%
0.75%
1.00%
12.00%

8.00%
7.50%

CALCUL MATERIALE
236,712.00
46,158.84
5,917.80
14,202.72
1,775.34
591.78
1,775.34
2,367.12
309,500.94
37,140
346,641
346,641
734,794
1,081,435
86,515
1,167,950
87,596
1,255,546
1,255,546

Denumire
Materiale conform extras de materiale

TOTAL CHELTUIELI MATERIALE

Cheltuieli aprovizionare
TOTAL GENERAL

UM
buc

Cantitate
Pret
1.00 686,723.50

7.00%

Valoare
686,723.50
0.00
0.00

686,724
48,071
734,794

T.V.A.

TOTAL GENERAL
Prestator
SC Infolead SRL

19.00%

238,554

1,494,100
Beneficiar