TOTALIZARE

Lucrari de modificare la instalatia de apa rece si calda,

lucrari de alimentare cu apa rece si calda

1 Etaj 3-4
2 Bucatarie
3 Alimentare cu apa parter
4 Hidranti
Total fara TVA
TVA 24%
TOTAL GENERAL

10,805.27
4,737.38
9,245.36
12,895.08
37,683.08
9,043.94
46,727.02

BL-ZS CONS SRL

Etaj 3-4
N crt

Demire
1 Teu PPR 40/32/40
2 Racord PPR 32-1"
3 Robinet sferic 1"
4 Teava PPR 32
5 Cot PPR 32
6 Mufa PPR 32
7 Teu PPR 32/25/32
8 Teu PPR 32/20/32
9 Reductie PPR 32/25
10 Reductie PPR 25/20
11 Teava PPR 25
12 Cot PPR 25
13 Mufa PPR 25
14 Teu PPR 25
15 Teu PPR 25/20/25
16 Teava PPR 20
17 Cot PPR 20
18 Mufa PPR 20
19 Racord PPR 25-3/4"
20 Racord PPR 20-1/2"
21 Cot perete 20-1/2"
22 Mufa rapida 3/4"
23 Mufa rapida 1/2"
24 Robinet sferic 3/4"
25 Robinet sferic 1/2"
26 Colier 32
27 Colier 25
28 Colier 20
29 Diblu,surub
30 Material marunt
Subtotal materiale
Manopera

UM
buc
buc
buc
m
buc
buc
buc
buc
buc
buc
m
buc
buc
buc
buc
m
buc
buc
buc
buc
buc
buc
buc
buc
buc
buc
buc
buc
pac
buc

Cant

PU Ron PT Ron
2
4.10
8.20
4
18.60
74.40
2
29.00
58.00
58
13.40
777.20
24
2.10
50.40
20
1.00
20.00
16
8.00
128.00
14
3.50
49.00
4
2.30
9.20
6
1.20
7.20
80
6.70
536.00
38
1.30
49.40
24
0.87
20.88
6
2.00
12.00
4
2.10
8.40
90
4.50
405.00
34
0.70
23.80
22
0.65
14.30
10
12.30
123.00
24
7.50
180.00
12
4.50
54.00
12
38.00
456.00
10
27.80
278.00
10
16.50
165.00
6
13.20
79.20
32
1.30
41.60
60
1.23
73.80
64
1.10
70.40
20
2.00
40.00
1
230.00
230.00
4,042.38
3,780.00
M

m
4,042.38

CAS
Taxa pt somaj
CASS
Fond risc/handicapati
Cheltuieli de aprovizionare

20.08%
1.25%
6.35%
0.70%
3%

T
3,780.00
759.02
47.25
240.03
26.46

7,822.38
759.02
47.25
240.03
26.46

121.27
Mo

TOTAL CHELTUIELI DIRECTE

4,163.65

Cheltuieli indirecte
Profit

12% *To
7% *(To+Ch indir)

Total fara TVA

TVA
Total general

24%

121.27
mo

To+Ch indir+Profit

Intocmit

To
4,852.76

9,016.42
1,081.97
706.89
10,805.27
2,593.27
13,398.54

Benko Laszlo

BL-ZS CONS SRL

Bucatarie
N crt

Demire
1 Teu 2 1/2"
2 Reductie PPR 25/20
3 Teava PPR 25
4 Cot PPR 25
5 Mufa PPR 25
6 Teu PPR 25
7 Teu PPR 25/20/25
8 Teava PPR 20
9 Cot PPR 20
10 Mufa PPR 20
11 Racord PPR 25-3/4"
12 Racord PPR 20-1/2"
13 Cot perete 20-1/2"
14 Racord pexal 16-1/2"
15 Mufa rapida 1/2"
16 Robinet sferic 3/4"
17 Robinet sferic 1/2"
18 Colier 25
19 Colier 20
20 Diblu,surub
21 Material marunt
Subtotal materiale
Manopera

UM
buc
buc
m
buc
buc
buc
buc
m
buc
buc
buc
buc
buc
buc
buc
buc
buc
buc
buc
pac
buc

Cant
2
4
60
42
30
4
6
44
35
28
10
12
6
12
10
2
12
60
44
10
1

PU Ron PT Ron
28.00
56.00
1.20
4.80
6.70
402.00
1.30
54.60
0.87
26.10
2.00
8.00
2.10
12.60
4.50
198.00
0.70
24.50
0.65
18.20
12.30
123.00
7.50
90.00
4.50
27.00
38.00
456.00
27.80
278.00
16.50
33.00
13.20
158.40
1.23
73.80
1.10
48.40
2.00
20.00
180.00
180.00
2,292.40
1,240.00
M

m
2,292.40

CAS
Taxa pt somaj
CASS
Fond risc/handicapati
Cheltuieli de aprovizionare

20.08%
1.25%
6.35%
0.70%
3%

T
1,240.00
248.99
15.50
78.74
8.68

3,532.40
248.99
15.50
78.74
8.68

68.77
Mo

TOTAL CHELTUIELI DIRECTE

68.77
mo

2,361.17

Cheltuieli indirecte
Profit

12% *To
7% *(To+Ch indir)

Total fara TVA

TVA
Total general

24%

To+Ch indir+Profit

Intocmit
Benko Laszlo

To
1,591.91

3,953.08
474.37
309.92
4,737.38
1,136.97
5,874.35

BL-ZS CONS SRL

Alimentare cu apa rece/calda Parter
N crt

Demire
UM
Cant
1 Racord Gebo 2 1/2"
buc
2 Robinet sferic 2 1/2"
buc
3 Teu PPR 63/32/63 verde
buc
4 Tub PPR 32 verde
m
5 Cot PPR 32 verde
buc
6 Racord Cu 32-3/4"
buc
7 Robinet sferic 3/4"
buc
8 Contor apa rece 3/4"
buc
9 Contor apa calda 3/4"
buc
10 Colier 32
buc
11 Diblu,surub
pac
12 Materiale auxiliare, mat. marunt buc
Subtotal materiale
Manopera, include si demontarea tevilor vechi

2
2
2
16
12
4
4
1
1
12
2
1

PU Ron PT Ron
253.00
506.00
278.00
556.00
34.00
68.00
19.80
316.80
4.30
51.60
6.70
26.80
16.50
66.00
234.00
234.00
422.00
422.00
1.10
13.20
2.00
4.00
680.00
680.00
2,944.40
3,647.00
M

m
2,944.40

CAS
Taxa pt somaj
CASS
Fond risc/handicapati
Cheltuieli de aprovizionare

20.08%
1.25%
6.35%
0.70%
3%

T
3,647.00
732.32
45.59
231.58
25.53

6,591.40
732.32
45.59
231.58
25.53

88.33
Mo

TOTAL CHELTUIELI DIRECTE

88.33
mo

3,032.73

Cheltuieli indirecte
Profit

12% *To
7% *(To+Ch indir)

Total fara TVA

TVA
Total general

24%

To+Ch indir+Profit

Intocmit
Benko Laszlo

To
4,682.02

7,714.75
925.77
604.84
9,245.36
2,218.89
11,464.24

BL-ZS CONS SRL

Hidranti
N crt

Demire
UM
Cant
1 Cutie Hidrant complet echipat
buc
2 Teava zn 2"
buc
3 Cot zn 2"
buc
4 Mufa zn 2"
buc
5 Nilpu zn 2"
buc
12 Materiale auxiliare, mat. marunt buc
Subtotal materiale
Manopera, include si demontarea tevilor vechi

4
84
28
22
12
1

PU Ron PT Ron
698.00
2,792.00
41.00
3,444.00
9.80
274.40
6.87
151.14
4.30
51.60
680.00
680.00
7,393.14
2,450.00
M

m
7,393.14

CAS
Taxa pt somaj
CASS
Fond risc/handicapati
Cheltuieli de aprovizionare

20.08%
1.25%
6.35%
0.70%
3%

221.79
Mo

TOTAL CHELTUIELI DIRECTE

mo
7,614.93

Cheltuieli indirecte
Profit

12% *To
7% *(To+Ch indir)

Total fara TVA

TVA
Total general

24%

T
2,450.00
491.96
30.63
155.58
17.15

To+Ch indir+Profit

Intocmit
Benko Laszlo

9,843.14
491.96
30.63
155.58
17.15

221.79
To
3,145.31 10,760.24
1,291.23
843.60
12,895.08
3,094.82
15,989.90