Calculatia de pret la produsul

1,066 dovleac 145 gr

nr. articol calculatie u/m consum consum pret de valoare
crt. normat specific aprovizionare
buc. bax unitar
1 seminte dovleac kg 0.1600 170.56 34,107.54 5,817,382.02
2 sare kg 0.0062 6.61 3,529.40 23,326.51
3 faina kg 0.0038 4.05 12,000.00 48,609.60
total costuri materii prime 5,889,318.13
4 saci pe buc 0.0769 81.98 101.34 8,307.39
5 folie seminte kg 0.0077 8.21 148,941.90 1,222,544.90
total costuri materiele auxiliare 1,230,852.29
total cheltuieli materiale 7,120,170.42
6 manopera directa sal. 0.40 3,100,000.00 1,240,000.00
7 CAS % 22.00 1,240,000.00 272,800.00
8 somaj % 3.00 1,240,000.00 37,200.00
9 sanatate % 7.00 1,240,000.00 86,800.00
10 altele (1,145% fd.acc.+0,75% CM) % 1.90 1,240,000.00 23,498.00
total cheltuieli salarii directe 1,660,298.00
total cheltuieli directe 8,780,468.42
cheltuieli indirecte, din care: 0.00
11 energie, apa, gaze 0.00
12 amortizare 0.00
13 combustibil 0.00
14 salarii indirecte 0.00
15 alte cheltuieli 0.00
16 cheltuielile activitatii auxiliare 0.00
cost productie 0.00
cheltuieli generale ale societatii 0.00
COST COMPLET DE INTREPRINDERE 11,778,636.27