SC Infolead SRL

Deviz lucrari
Pret unitar TVA Total cu TVA
Valoare lucrare 1,255,546 238,554 1,494,100 Lei
CALCUL MANOPERA - MATERIALE
Salariu muncitor 440.00
Salariu maistru 2126.00
Salariu muncitor/ora 2.62
Salar maistru /ora 12.65
Ore lucrate muncitor 2016.00
Numar muncitori 40.00
Ore maistru 2016.00
Numar maistri 1.00
Lucrari 1.00

CALCUL MANOPERA CALCUL MATERIALE

Manopera 236,712.00 Denumire UM Cantitate Pret Valoare
C.A.S. 19.50% 46,158.84 Materiale conform extras de materiale buc 1.00 686,723.50 686,723.50
Somaj 2.50% 5,917.80 0.00
Sanatate 6.00% 14,202.72 0.00
Comision DMPS 0.75% 1,775.34
Fd garantare 0.25% 591.78
Comision concedii 0.75% 1,775.34
Fond risc 1.00% 2,367.12
TOTAL SALARII CU TAXE 309,500.94
Cheltuieli indirecte 12.00% 37,140
TOTAL MANOPERA 346,641
TOTAL MANOPERA 346,641
Cheltuieli materiale 734,794 TOTAL CHELTUIELI MATERIALE 686,724
TOTAL II 1,081,435 Cheltuieli aprovizionare 7.00% 48,071
Cheltuieli transport 8.00% 86,515 TOTAL GENERAL 734,794
TOTAL III 1,167,950
Profit 7.50% 87,596
TOTAL IV 1,255,546
 Valoare finala 1,255,546
T.V.A. 19.00% 238,554
TOTAL GENERAL 1,494,100

Prestator Beneficiar
SC Infolead SRL