Documente Academic
Documente Profesional
Documente Cultură
20.L 2100969 Beton de ciment B 250 stas 3622 mc 26.78 291.54 7,807.44
21 CB58A1 Cofraje speciale curbe pentru cupola mp 200.00 436.79 87,358.35
superioara a react. nuclear,din placaj de 15 material: 79.79 15,958.35
mm, la h<50 m.
manopera: 357.00 71,400.00
utilaj: 0.00 0.00
transport: 0.00 0.00
22 ATD35XA Transport set schela metalica tubulara de 1 buc 1.00 5,059.25 5,059.25
tona material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 5,059.25 5,059.25
transport: 0.00 0.00
23 CB14A% Montare- demontare schela met tubulara pt mp 230.00 187.63 43,155.36
lucr pe supr vert pana la 30 m h cu imobiliz material: 0.13 30.36
schelei timp de peste 90 zile
manopera: 22.50 5,175.00
utilaj: 165.00 37,950.00
transport: 0.00 0.00
23.L 2904054 Dulap molid-brad cl A tiv. G = 28-58mmL = mc 0.07 1,217.89 84.03
4-6 mm lT = 7-15cm
23.L 2903505 Scindura rasin lunga tiv cls A gR = 18mm mc 0.02 1,167.27 26.85
L = 4,00m s 942
23.L 2904054 Dulap molid-brad cl A tiv. G = 28-58mmL = mc 0.07 1,217.89 84.03
4-6 mm lT = 7-15cm
23.L 5886801 Cuie cu cap conic tip A 2,24x 50 kg 0.69 6.00 4.14
s 2111
24 AUT1303 Ora pr schela met tub. exterioare s640mp ora 750.00 33.00 24,750.00
g=11-13,5 3sch. lei/mp material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 33.00 24,750.00
transport: 0.00 0.00
25 MDTC5505025 Transport utilaj...25 km 90100009 schela buc 1.00 661.65 661.65
metalica autoridicatoare cu 3 castele material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 661.65 661.65
transport: 0.00 0.00
26 TRA01A20 Transportul rutier tona 90.00 94.55 8,509.50
al...materialelor,semifabricatelor cu material: 0.00 0.00
autobasculanta pe dist.= 20 km.
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 94.55 8,509.50
procent material manopera utilaj transport total
Total Cheltuieli directe: 1,270,501.52 468,695.39 86,022.00 8,509.50 1,833,728.42
Pag 4
0 1 2 3 4 5=3x4
Recapitulatia: Recap 1 ianuarie 2019
Contributie 2.2500 % 0.00 10,545.65 0.00 0.00 10,545.65
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 1,270,501.52 479,241.04 86,022.00 8,509.50 1,844,274.07
Cheltuieli indirecte 6.0000 % 76,230.09 28,754.46 5,161.32 510.57 110,656.44
Total Inclusiv Cheltuieli indirecte: 1,346,731.61 507,995.50 91,183.32 9,020.07 1,954,930.51
Profit 5.0000 % 67,336.58 25,399.78 4,559.17 451.00 97,746.53
Total Inclusiv Beneficiu: 1,414,068.19 533,395.28 95,742.49 9,471.07 2,052,677.04
TOTAL GENERAL (fara TVA): 2,052,677.04
TVA: 19.00 % 390,008.64