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