book1
Post on 07-Mar-2016
213 Views
Preview:
DESCRIPTION
TRANSCRIPT
-
NrDenumire Cant UM
Pret fara TVA TVAcrt Euro Euro Euro
1 HAL 1 ANSAMBLU 150000 36000.0 186000.0
2 1 SISTEM 20000 4800.0 24800.0
3 1 SISTEM 3000 720.0 3720.0
4 1 65000 15600.0 80600.0
5 1 BUC 2140 513.6 2653.6
7 1 BUC 2100 504.0 2604.0
8 BURGHIU 1 BUC 456.9 109.7 566.5
9 1 50000 12000.0 62000.0
10 1 BUC 1500 360.0 1860.0
11 6000 BUC 120000 28800.0 148800.0TOTAL 513604.1
Nr
Specificatie UM
Consum/ TVA
Valoare cu TVA
SISTEM DE
IRIGARE
SISTEM POMPARE
A APEI
TRACTOR&PLUG
ECHIPAMENTE
FREZ SOL CU
NIVELATOR
REMORC
ECHPAMENT
RECOLTAT
ECHIPAMENT
MA IN IMPRASTI
AT INGRASA
MINTEPUIE I DE
NUC
Cantitate la ha
Pret unitar (lei)
-
crt Specificatie UM Total fara TVA lei
1 60 t 1800 60 14.4
2 2 Sac 60 110 26.4
3 0.1 t 3 1600 384.0
4 50 g 1500 3.6 0.95 LDI E 100 BUC 3000 12 2.9
6 200 L 6000 3.42 0.8
7 - KW 30000 0.42 0.1
8 - - 10000 2400.0
1442 8.86 5000 44300.1
2.5 11.08 5500 60912.62.5 11.08 6000 66450.2
2 8.86 7000 62020.12.5 11.08 7000 77525.2
1329003 7163.3 1336166.31827379 7163.3 1834542.41993505 7163.3 2000667.81860604 7163.3 1867767.52325755 7163.3 2332918.6
Nr
Specificatie UM
Consum/
Cantitate la ha
GUNOI GRAJD
SUPERFOSFAT
SARE POTASIC
ZEAM BORDELE
Z
COMBUSTIBIL
ELECTRICITATE HAL
INTRETINERE
UTILAJEreparatii anuale
Cantitate la ha
Pret unitar (lei)
Valoare totala
-
crt Specificatie UM Total fara TVA
1 35 t 1050 65 68250
2 2 Sac 60 112 6720
3 0.1 t 3 1550 4650
4 50 g 1500 3.7 55505 LDI E 0 BUC 0 11 0
6 20 L 1050 3.5 3675
7 - KW 900 0.45 405
8 - - 6000 6000TOTAL 95250
111135 25087117845.9 26602
118110 26661136982.8 30922134951.7 30463133986.3 30245134688.8 30404
141510 31943
30648 111135 141783 32005.130648 117845.9 148493.9 33520.030648 118110 148758 33579.636912 136982.8 173894.8 39253.836912 134951.7 171863.7 38795.336912 133986.3 170898.3 38577.436912 134688.8 171600.8 38736.036912 141510 178422 40275.8
Cantitate la ha
fara TVA lei
GUNOI GRAJD
SUPERFOSFAT
SARE POTASIC
ZEAM BORDELE
Z
COMBUSTIBIL
ELECTRICITATE HAL
INTRETINERE
UTILAJEreparatii anuale
-
3000 2 6000 8.86 265803200 2 6400 8.86 283523500 2 7000 8.86 310104000 2 8000 8.86 354404500 2 9000 8.86 39870
804563.3 173894.8 630668.5 142362.8857723.3 171863.7 685859.6 154821.2937463.3 170898.3 766565 173039.11070363 171600.8 898762.5 202880.51203263 178422 1024841.3 231340.6
-
TVA Valoare cu TVALei Lei Lei 4.43001
664501.5 159480.4 823981.9
88600.2 21264.0 109864.2
13290.0 3189.6 16479.6
287950.7 69108.2 357058.8
9480.2 2275.3 11755.5
9303.0 2232.7 11535.7
2024.0 485.8 2509.8
221500.5 53160.1 274660.6
6645.0 1594.8 8239.8
531601.2 127584.3 659185.51834896.3 2275271.5
Valoare totala Valoare totala Valoare totala Valoare totala
Valoare fara TVA
-
fara TVA lei TVA lei TVA EURO
108000 25920.0 24379.2 5851.0
6600 1584.0 1489.8 357.6
4800 1152.0 1083.5 260.0
5400 1296.0 1219.0 292.636000 8640.0 8126.4 1950.3
20520 4924.8 4632.0 1111.7
12600 3024.0 2844.2 682.6
10000 2400.0 2257.3 541.8203920
1329003.0 53.9 1617 7163.31827379.1 53.9 1617 7163.31993504.5 53.9 1617 7163.31860604.2 53.9 1617 7163.32325755.3 53.9 1617 7163.3
53.9 1617 7163.353.9 1617 7163.353.9 1617 7163.3
Valoare totala
fara TVA EURO
-
TVA lei cu TVA lei
16380 84630.0
1612.8 8332.8
1116 5766.0
1332 6882.00 0.0
882 4557.0
97.2 502.2
1440 7440.0118110.0
1200 192 1392 2554 30648 369121000 162 11625400 864 6264
1000 160
7163.3 141783 -134619.7 -30388.137163.3 148493.9 -141330.6 -319037163.3 148758 -141594.7 -31962.61
1336166.3 173894.8 1162271.5 262363.21834542.4 171863.7 1662678.7 375321.72000667.8 170898.3 1829769.5 413039.61867767.5 171600.8 1696166.7 3828812332918.6 178422 2154496.6 486341.2
-
797400 7163.3 804563.3850560 7163.3 857723.3930300 7163.3 937463.3
1063200 7163.3 1070363.31196100 7163.3 1203263.3
-
664500 7163.3 671663.3
717660 7163.3 724823.3
770820 7163.3 777983.3
850560 7163.3 857723.3
930300 7163.3 937463.3
2500
8.86 22150 6645002700 8.86 23922 7176602900 8.86
25694 7708203200 8.86
28352 8505603500 8.86
31010 930300
2200 2 8.86 19492 5847602400 2 8.86 21264 6379202600 2 8.86 23036 6910802800 2 8.86 24808 7442403000 2 8.86 26580 797400
-
Sheet1
top related