Deviz analitic final

VALORI

Nr.c
rt

SIMBOL
ARTICOL

Cap A

Cap B

a) UM
b) Cantitate
antemasurtoare

PU
material
b) manoper

c) Denumire articol de
d) c*

c) Utilaj
d) Transport

Cheltuieli directe
Alte cheltuieli directe
- cheltuieli de transport
G1 = G* lei/t* nr de km
centrele asigurrilor sociale
CAS = m1*20.8%
sntate
SAN = m1*5.2%
omaj
OM = m1*0.5%
- fonduri accidentale
ACC = m1*0.25%

Cap C

4
5
6
7

Cap D

Manoper

Utilaj

Transport

Total

3b x 4a

3b x 4b

3b x 4c

3b x 4d

5+6+7+8

10

14231

6629.8

20860.8

Total
3

Material

G
Greutate total a
materialelor de
construcie
3b x 3d

a)

14231
14321

Cheltuieli indirecte (% din total)

Ci = T2*10%
Profit
Pr = (T2+Ci)*14%

1378.9984

1378.9984

344.7496

344.7496

33.149

33.149

16.5745
8403.2715
8403.2715

0
0

16.5745
0 22634.2715
0 2263.42715

28383.3765
28383.3765
6812.01035
35195.3868

Total deviz fr TVA

TVA 24%
Total deviz cu TVA

Page 7

24897.69865
348567.7811
3485.677811

Page 7