Download - Necesar santier dolhesti.xlsx
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 1/42
Nivel Denumire incapere
1 PODEST INTRARE 11 6.602 HOL PRINCIPAL 17 15.40
3 SALA EXPOZITIE 1 23 32.50
4 SALA EXPOZITIE 2 23 32.50
5 HOL 9 3.80
6 CAMERA PRIMIRE OASPETI 16 15.20
7 BAIE DE SERVICIU 7 2.50
8 HOL ACCES 11 5.50
9 CAMERA TEHNICA 9 4.50
10 BIROU ADMINISTRATIV 9 4.40
11 VESTIBUL 7 2.55
12 PODEST INTRARE 0 7.80
13 TERASA 0 21.10
14 PODEST LATERAL 0 1.50
TOTAL 155.85
TOTAL PARTER (10% pierdere) 171.
14 BALCON 0 3.90
15 BALCON 0 3.90
16 DORMITOR 15 13.90
17 DORMITOR 15 13.90
18 DORMITOR 13 9.90
19 BAIE 9 4.92
20 S.A.S 10 4.70
21 ARDEROBA 10 4.10
22 HOL 10 5.80
23 BAIE 9 4.92
24 HOL PRINCIPAL!CS 14 6.30
25 BUCATARIE ! "#$ %& "'() *(+( 16 13.20
26 BUCATARIE ! "#$ %& "'() *(+( 16 13.20
TOTAL 10!."
TOTAL ETA# (10 % pierdere) 11!.$0
TOTAL ATER&ALE'cae*rii lucrari !8.+
,-*(# /"&) 20
,-*(# )# 20
/"&) $&,&+-) CT1
/"&) $&,&+-) CT1(%&- /,&+-& +-
(%&- /,&+-& +-
Nrcr
Perimeruincapere
L
,upra-aaPlaneu
P
PARTER
ETA #
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 2/42
31.90 6.60 6.6049.30 15.40 0.00
66.70 32.50 0.00
66.70 32.50 0.00
26.10 3.80 0.00
46.40 15.20 0.00
20.30 2.50 2.50
31.90 5.50 0.00
26.10 4.50 4.50
26.10 4.40 0.00
20.30 2.55 2.55
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
11.80 1!5.5 1".15
5!.$8 1+8.00 17.77
0.00 0.00 0.00
0.00 0.00 0.00
43.50 13.90 0.00
43.50 13.90 0.00
37.70 9.90 0.00
26.10 4.92 4.92
29.00 4.70 0.00
29.00 4.10 0.00
29.00 5.80 0.00
26.10 4.92 4.92
40.60 6.30 0.00
46.40 13.20 0.00
46.40 13.20 0.00
+$7.+0 $.8 $.8
+7.0+ 10.+! 10.8!
8$0.01 !!.+! !8.5$
/
/
6 20 /
7 20 / (-()( -)&,-#, ADEPLAST A I
(-()( -)&,-#, ADEPLAST A E
,/PRAATA DE&N&,AT PERET&
P
,/PRAATA DE&N&,AT TAAN
P
Pard*eala receP (PLA2& 2ERA&2E)
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 3/42
0.00 10.50 19.800.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 18.00 0.00
0.00 0.00 0.00
0.00 0.00 7.50
0.00 0.00 0.00
0.00 0.00 13.50
0.00 0.00 0.00
0.00 0.00 7.65
7.80 7.50 0.00
21.10 4.80 0.00
1.50 6.00 0.00
!8.$0 0.80 8.5
+1.7$ .88 5+.+0
3.90 0.00 0.00
3.90 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 14.76
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 14.76
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
7.80 0.00 29.52
8.58 0.00 32.47
0.+7 .88 85.77
22.61 %&%&*(
31.66 %&%&*(
25.99 %&%&*(
39.39 %&%&*(13.99 %&%&*(
18 46 %&%&*(
Pard*eala receP (PLA2& 2ERA&2E TRA&2)
TREPTEL
2*num ade3ivPlaci ceramice
ineri*r(4)
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 4/42
0.00 0.79 0.000.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.30 0.00
0.00 0.00 0.00
0.00 0.54 0.00
0.00 0.00 0.00
0.00 0.31 0.00
23.40 0.00 0.94
63.30 0.00 2.53
4.50 0.00
8".70 1.$ +.7
$5.+7 !.1+ +.81
11.70 0.00 0.47
11.70 0.00 0.47
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.59 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.59 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
23.40 1.18 0.$
25.74 1.+0 1.0+
1!1.11 +.+ .8
2*num ade3ivPlaci ceramice
ra6c(4)
2*num ade3ivADEPLA,T A&
,A2 !5(4)
2*num ade3ivADEPLA,T AE
,A2 !5(4)
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 5/42
0.00 0.00 0.0015.40 0.00 15.40
32.50 0.00 32.50
32.50 0.00 32.50
3.80 0.00 3.80
15.20 0.00 15.20
0.00 14.70 2.50
5.46 0.00 5.46
0.00 0.00 4.50
4.40 0.00 4.40
0.00 0.00 2.55
0.00 0.00 0.00
0.00 0.00 0.00
10$.!" 1.70 118.81
1!0.1$ 1".17 1+0."$
0.00 0.00 0.00
0.00 0.00 0.00
13.90 0.00 13.90
13.90 0.00 13.90
9.90 0.00 9.90
0.00 18.73 0.00
4.70 0.00 4.70
4.10 0.00 4.10
5.80 0.00 5.80
0.00 18.73 0.00
4.60 0.00 4.60
13.20 8.27 13.20
13.20 8.27 13.20
8+.+0 5.00 8+.+0
$1."+ 5$.0 $1."+
!11.8! 75.57 !!!.+!
P(,)&, 134
E)( 98
Pard*eala caldaP (PAR2ET LA&NAT)
Placare pereiP (A&ANTA)
Placare avaneP (PLA2& &P,O,
2ARTON)
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 6/42
,upra-aa P
0.00 38.5 0.77 192.50.00 64.7 1.294 323.5
0.00 99.2 1.984 496
0.00 99.2 1.984 496
0.00 44.4 0.888 222
0.00 61.6 1.232 308
2.50 20.3 0.406 101.5
0.00 37.36 0.7472 186.8
0.00 30.6 0.612 153
0.00 30.5 0.61 152.5
0.00 22.85 0.457 114.25
0.00 7.8 0.156 39
0.00 21.1 0.422 105.5
!.50 578.11 11.5"!! !8$0.55
!.75 "+5.$!1 1!.718! +17$."05
0.00 0 0 0
0.00 0 0 0
0.00 57.4 1.148 287
0.00 57.4 1.148 287
0.00 47.6 0.952 238
4.92 31.02 0.6204 155.1
0.00 29 0.58 145
0.00 29 0.58 145
0.00 29 0.58 145
4.92 31.02 0.6204 155.1
0.00 45.2 0.904 226
0.00 59.6 1.192 298
0.00 59.6 1.192 298
$.8 $.8 $.51"8 !+7$.!
10.8! 5.+! 10."88 !"17.1!
1+.57 1180.!5 !+.18"$ 57$".7!5
Placare avaneP (PLA2& &P,O,
2ARTON &DRO/)2aniae m*rar
22imen
4
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 7/42
Tencuiala 10
2*num ,A2
7.7 38.5 1.54 847 0.030812.94 64.7 2.588 1423.4 0.05176
19.84 99.2 3.968 2182.4 0.07936
19.84 99.2 3.968 2182.4 0.07936
8.88 44.4 1.776 976.8 0.03552
12.32 61.6 2.464 1355.2 0.04928
4.06 20.3 0.812 446.6 0.01624
7.472 37.36 1.4944 821.92 0.029888
6.12 30.6 1.224 673.2 0.02448
6.1 30.5 1.22 671 0.0244
4.57 22.85 0.914 502.7 0.01828
1.56 7.8 0.312 171.6 0.00624
4.22 21.1 0.844 464.2 0.01688
115."!! 578.11 !+.1! 1!718.! 0."!88
1!7.18! "+5.$!1 !5.+"8 1+$$0.!"! 0.5087+"8
0 0 0 0 0
0 0 0 0 0
11.48 57.4 2.296 1262.8 0.04592
11.48 57.4 2.296 1262.8 0.04592
9.52 47.6 1.904 1047.2 0.03808
6.204 31.02 1.2408 682.44 0.024816
5.8 29 1.16 638 0.0232
5.8 29 1.16 638 0.0232
5.8 29 1.16 638 0.0232
6.204 31.02 1.2408 682.44 0.024816
9.04 45.2 1.808 994.4 0.03616
11.92 59.6 2.384 1311.2 0.04768
11.92 59.6 2.384 1311.2 0.04768
$5.1"8 75.8 1$.0++" 10"8.8 0.+80"7!
10."88 5!+.! !0.$+"$" 11515.+!8 0.187+$!
!+1.8"$ 115$.+5 ".+7+8 !5505.5$ 0.$!77"
2imen,A2 !5 9
ar4
ar,A2 !5 4
Niip4
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 8/42
1.50
57.75 2.8997.05 4.85
148.80 7.44
148.80 7.44
66.60 3.33
92.40 4.62
30.45 1.52
56.04 2.80
45.90 2.30
45.75 2.29
34.28 1.71
11.70 0.59
31.65 1.58
8"7.17 +.+"
$5+.88 7."$
1.50
0.00 0.00
0.00 0.00
86.10 4.31
86.10 4.31
71.40 3.57
46.53 2.33
43.50 2.18
43.50 2.18
43.50 2.18
46.53 2.33
67.80 3.39
89.40 4.47
89.40 4.47
71+.7" +5."$
785.1 +$.!"
17+$.0! 8".$5
2*numR&ANO LET 9'mp
(R&ANO
LET) 42*num le 1
(R&ANO LET) ,A2 !0 4
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 9/42
&N&,A#E PERET& &NRER&OR&
0.90
34.65 1.7358.23 2.91
89.28 4.46
89.28 4.46
39.96 2.00
55.44 2.77
18.27 0.91
33.62 1.68
27.54 1.38
27.45 1.37
20.57 1.03
7.02 0.35
18.99 0.95
5!0.+0 !".01
57!.++ !8."!
0.90
0.00 0.00
0.00 0.00
86.10 4.31
86.10 4.31
71.40 3.57
46.53 2.33
43.50 2.18
43.50 2.18
43.50 2.18
46.53 2.33
67.80 3.39
89.40 4.47
89.40 4.47
71+.7" +5."$
785.1 +$.!"
1+57." "7.87
2*numR&ANO TOP 4'P
2*num le !(R&ANO TOP) 4
2*num le !(R&ANO TOP) ,A2 !0 4
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 10/42
6.00 2.00 3.8524.00 8.00 6.47
19.80 6.60 9.92
13.80 4.60 9.92
21.00 7.00 4.44
15.60 5.20 6.16
6.00 2.00 2.03
24.00 8.00 3.74
9.00 3.00 3.06
10.20 3.40 3.05
16.20 5.40 2.29
0.00 0.00 0.78
0.00 0.00 2.11
1"5."0 55.!0 57.81
18!.1" "0.7! "0.70
0.00 0.00 0.00
0.00 0.00 0.00
16.80 5.60 5.74
16.80 5.60 5.74
10.80 3.60 4.76
9.80 3.27 3.10
30.00 10.00 2.90
9.00 3.00 2.90
21.00 7.00 2.90
9.80 3.27 3.10
18.00 6.00 4.52
11.40 3.80 5.96
11.40 3.80 5.96
1".80 5.$+ 7.58
181.!8 "0.+ $.$"
+"+. 1!1.15 110.""
2OLTARE AL/&N&/ml
2OLTARE AL/&N&/:uc (+ml':uc)
2*num am*ra'mpL&TR&
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 11/42
9.63 9.63
1.5
16.18 16.18
24.80 24.80
24.80 24.80
11.10 11.10
15.40 15.40
5.08 5.08
9.34 9.34
7.65 7.65
7.63 7.63
5.71 5.71
1.95 1.95
5.28 5.28
1.5+ 1.5+
151.75 151.75
0.00 0.00
1.5
0.00 0.00
14.35 14.35
14.35 14.35
11.90 11.90
7.76 7.76
7.25 7.25
7.25 7.25
7.25 7.25
7.76 7.76
11.30 11.30
14.90 14.90
14.90 14.90
118.$" 118.$"
1!.$1 1!.$1
!7"."" !7".""
2*num var 1'mpL&TR&
2*num var !'mpL&TR&
2*num :andaim:inare P
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 12/42
0 0.00
0.25
23.1 1.16
48.75 2.44
48.75 2.44
5.7 0.29
22.8 1.14
3.75 0.19
8.19 0.41
6.75 0.34
6.6 0.33
3.825 0.19
0 0.00
0 0.00
178.!! 8.$1
1$".0 $.80
0 0.00
0.25
0 0.00
20.85 1.04
20.85 1.04
14.85 0.74
0 0.00
7.05 0.35
6.15 0.31
8.7 0.44
0 0.00
6.9 0.35
19.8 0.99
19.8 0.99
1!.$5 ".!5
1+7.5 ".87
+++.8 1"."7
2*num :andaim:inare L
2*num :anda im:inareROLE(150L'r*la)
2*num paa/EN/LER 4'P
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 13/42
0 0
0.3
3.85 0.154
8.125 0.325
8.125 0.325
0.95 0.038
3.8 0.152
0.625 0.025
1.365 0.0546
1.125 0.045
1.1 0.044
0.6375 0.0255
0 0
0 0
!$.70 1.1$
+!."7 1.+1
0.00 0.00
0.3
0.00 0.00
3.48 0.14
3.48 0.14
2.48 0.10
0.00 0.00
1.18 0.05
1.03 0.04
1.45 0.06
0.00 0.00
1.15 0.05
3.30 0.13
3.30 0.13
!0.8+ 0.8+
!!.$1 0.$!
55.58 !.!!
2*num paa(/EN/LLER) 4
(/EN/LLER) ,A2 !5
4
2*numR&ANO LET'P
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 14/42
&N&,A#E TA
0 0
0.3
4.62 0.231
9.75 0.4875
9.75 0.4875
1.14 0.057
4.56 0.228
0.75 0.0375
1.638 0.0819
1.35 0.0675
1.32 0.066
0.765 0.03825
0 0
0 0
+5." 1.78
+$.!1 1.$"
0.00 0.00
0.3
0.00 0.00
4.17 0.21
4.17 0.21
2.97 0.15
0.00 0.00
1.41 0.07
1.23 0.06
1.74 0.09
0.00 0.00
1.38 0.07
3.96 0.20
3.96 0.20
!.$$ 1.!5
!7.$ 1.+7
"".70 +.++
(R&ANO LET)
4
(R&ANO LET) ,A2 !0
4
2*numR&ANO TOP'P
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 15/42
N
0 0 0 04.62 0.231 45.6 11.4
9.75 0.4875 85.5 21.375
9.75 0.4875 85.5 21.375
1.14 0.057 10.8 2.7
4.56 0.228 40 10
0.75 0.0375 7.25 1.8125
1.638 0.0819 16 4
1.35 0.0675 13.3 3.325
1.32 0.066 13.3 3.325
0.765 0.03825 6.8 1.7
0 0 0 0
0 0 0 0
+5." 1.78 +!.05 81.01
+$.!1 1.$" +5"." 8$.11
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
4.17 0.21 39.16 9.79
4.17 0.21 39.16 9.79
2.97 0.15 28.48 7.12
0.00 0.00 14.00 3.50
1.41 0.07 14.80 3.70
1.23 0.06 15.20 3.80
1.74 0.09 14.80 3.70
0.00 0.00 14.00 3.50
1.38 0.07 12.00 3.00
3.96 0.20 44.00 11.00
3.96 0.20 44.00 11.00
!.$$ 1.!5 !7$."0 "$.$0
!7.$ 1.+7 +07.5" 7".8$
"".70 +.++ "".0! 1"".00
2*num le !(R&ANO TOP) 4
(R&ANO TOP) ,A2
!0 4
Pr*6l 2; "0L
r*
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 16/42
0 0.00 0.00 0.005.4 1.80 48.00 96.00
12 4.00 90.00 180.00
12 4.00 90.00 180.00
3 1.00 12.00 24.00
8 2.67 40.00 80.00
3 1.00 15.00 30.00
3 1.00 15.00 30.00
5 1.67 21.00 42.00
5 1.67 21.00 42.00
3 1.00 12.00 24.00
0 0.00 0.00 0.00
0 0.00 0.00 0.00
5$.0 1$.80 +".00 7!8.00
"5.+ !1.78 00.0 800.80
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
8.00 2.67 44.00 88.00
8.00 2.67 44.00 88.00
5.50 1.83 32.00 64.00
5.00 1.67 14.00 28.00
2.60 0.87 16.00 32.00
5.50 1.83 24.00 48.00
3.00 1.00 16.00 32.00
5.00 1.67 14.00 28.00
5.40 1.80 16.00 32.00
8.00 2.67 44.00 88.00
8.00 2.67 44.00 88.00
".00 !1.++ +08.00 "1".00
70.0 !+.7 ++8.80 "77."0
1+5.7 5.!5 7+$.!0 178.0
Pr*6l /D +0L
r*<rida 2laica
$=1! cmDi:luri">"0mm
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 17/42
0.00 0.00 0.001.54 3.85 3.85
3.25 8.13 8.13
3.25 8.13 8.13
0.38 0.95 0.95
1.52 3.80 3.80
0.50 1.25 1.25
0.55 1.37 1.37
0.45 1.13 1.13
0.44 1.10 1.10
0.26 0.64 0.64
0.00 0.00 0.00
0.00 0.00 0.00
1!.1+ +0.++ +0.++
1!.7 +1.8 +1.8
0.00 0.00 0.00
0.00 0.00 0.00
1.39 3.48 3.48
1.39 3.48 3.48
0.99 2.48 2.48
0.49 1.23 1.23
0.47 1.18 1.18
0.41 1.03 1.03
0.58 1.45 1.45
0.49 1.23 1.23
0.46 1.15 1.15
1.32 3.30 3.30
1.32 3.30 3.30
$.+1 !+.!$ !+.!$
$.78 !.5 !.5
!!.5! 5".!$ 5".!$
2*num am*ra'mpL&TR&
2*num var 1'mpL&TR&
2*num var !'mpL&TR&
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 18/42
NE2E,AR &N&,A#E &NTER&OARE
D&'*-,& M()&,-(" UM P,&)UM RON
1 P"($- $&,(*-$& * 22.0 18.0 396.00
2 P"($- $&,(*-$& ),($ * 56.0 18.0 1008.00
3 A%&- &),' "($- $&,(*-$& -)&,-#, ADEPLAST A:I +($ 4.0 14.0 55.96
4 A%&- &),' "($- $&,(*-$& ),($ ADEPLAST A:E +($ 8.0 18.5 147.68
5 P(,$;&) "(*-() * 215.0 20.0 4300.00
6 (-()( * 65.0 19.0 1235.00
7 P"($- -+#+ $(,)# <B $#"- 75.0 19.8 1485.75
8 P"($- -+#+ $(,)# ()-'*&&("( <BI $#"- 5.0 28.3 141.35
9 P(+)( -*=-(,& "($- -+#+ $(,)# >UENULLER? +($ 3.0 55.0 165.00
10 "&) 1 >RIMANO LET? +($ 44.0 22.6 994.84
11 "&) 2 >RIMANO TOP? +($ 44.0 31.7 1393.04
12 B(%( -*=-(,& -+#+ $(,)# ,#"& 17.0 2.3 38.93
13 C#")(,& ("'*--' >,#" %& $#")? ='$ 125.0 3.2 393.75
14 D-="' $' +','= ,(-% ='$ 1550.0 0.1 93.00
15 S','= (')#&,#,() ='$ 1000.0 0.0 20.00
16 S','= (')#"&)() ='$ 2000.0 0.0 80.00
17 A*#,+( DECOMIX "-),- 110.0 3.1 341.00
18 V(, 1 DECOMIX "-),- 270.0 3.1 823.50
19 V(, 2 DECOMIX "-),- 270.0 3.1 823.50
PRET TOTAL (RON) 1+?$+".+0PRET TOTAL (E/R) +?1+1.75
1 P,#" CD60 ='$ 170.0 14.4 2448.00
2 P,#" UD30 ='$ 47.0 7.6 357.20
3 B,-%( $"(+-$( ='$ 770.0 0.6 477.40
N,$,)
C()-)()&
PRET TOTALRON
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 19/42
4 C-*&) +($ 180.0 19.0 3420.00
5 V(, +($ 36.0 13.0 468.00
6 N-+- *$ 30.0 79.0 2370.00
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 20/42
URNIZOR
126*$')-& DEDEMAN IASI
$')-& DEDEMAN IASI
+($ 25 < DEDEMAN IASI
+($ 25 < DEDEMAN IASI
($;&) DEDEMAN IASI
$')-& DEDEMAN IASI
("&)60 $#"- ARABES@UE
("&)60 $#"- ARABES@UE
+($ 25< ARABES@UE
+($ 20 / >44 +($-("&)? ARABES@UE
+($ 20 / >44 +($-("&)? ARABES@UE
20*",#"( ARABES@UE
3*",#" ARABES@UE
660** :
3995 :
3535 :
15 L ARABES@UE
15L ARABES@UE
15L ARABES@UE
4 *" ARABES@UE
3 *" ARABES@UE
912 ** ARABES@UE
M#% (*=("(,& +&$-$()--*()&,-("&
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 21/42
+($ 25 <
+($ 25 <
)#(
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 22/42
NE2E,AR ELEENTE &NEL&TOA
D&'*-,& M()&,-(" UM C()-)()&
1 T(="( "-%(= ='$ 260 24 6240
2 /;&(= ='$ 36 49.6 1785.6
3 E"&*&) -*=-(,& /;&(= ='$ 20 10.56 211.2
4 C#")(, &)&,-#, ='$ 12 55.89 670.685 C(,"-/& /;&(= ='$ 154 10.59 1630.86
6 C(($& /;&(= ='$ 8 8.18 65.44
7 B',"(& ='$ 15 38.48 577.2
8 B',"(& ='$ 4 76.96 307.84
9 C#"-&, =',"( ='$ 22 11.33 249.26
10 R($#,% /;&(=:=',"( ='$ 18 18.22 327.96
11 C#)',- 60 ='$ 36 24.5 882
12 P,&"'/-)#, -)&,*&%-(, ='$ 18 25.85 465.3
13 C#(*( *(,& %,&()( ='$ 32 28.51 912.32
14 C#)',- &($'(,& 60 ='$ 19 21.89 415.91
15 B#,%',( ,#)# ='$ 1 30.99 30.99
16 S','= (')##,() $') 3 47.74 143.22
17 S','= (')##,() $') 2 47.74 95.48
18 #"-& ()-$#%&+ ,#"( 4 95 380PRET TOTAL (RON) 15+$1.!"
PRET TOTAL (E/R) +58.71
157000
N,$,)
P,&) -#,*()-UM RON
PRET TOTALRON
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 23/42
RE
M#% (*=("(,& +&$-$()-- *()&,-("& URNIZOR
16117 * DEDEMAN
125$* 4 * DEDEMAN
DEDEMAN
DEDEMAN,&(')& & &$(,& $(,-#, %- 60 - 60 DEDEMAN
DEDEMAN
3*%80 70*" DEDEMAN
6*%80 DEDEMAN
DEDEMAN
DEDEMAN
DEDEMAN
DEDEMAN
2* DEDEMAN
DEDEMAN
2* ARABES@UE
4835 >250 ='$$')? ARABES@UE
48X20 >250 ='$$') ARABES@UE
1550*>75 *,#"(? ARABES@UE
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 24/42
RINDUIALA SI SARPANTA PESTE ETA
D&'*-,& &"&*&) N, E"&*&)& D-*&+-'- MC&"&*&)
1 ,-%( ,(% -&,-#, 19 6141140 0.10 1.82 1
2 ,-%( ,(% +'&,-#, 18 6141020 0.09 1.54 2
3 ,-%( +'+)-&,& #- 3 14161140 0.26 0.77 3
4 C(,-#, 1 8 8141021 0.01 0.09 4
5 C(,-#, 2 8 8141621 0.02 0.15
6 C(,-#, 3 8 8142221 0.02 0.20
7 C(,-#, 4 8 8142821 0.03 0.25
8 C(,-#, 5 8 8143421 0.04 0.31
9 C(,-#, 6 8 8144021 0.05 0.36
10 C(,-#, 7 28 814352 0.04 1.10 1
11 C(,-#, 1F 8 8141501 0.02 0.13
12 C(,-#, 2F 8 8142101 0.02 0.19
13 C(,-#, 3F 8 814277 0.03 0.25
14 C(,-#, 4F 2 8142641 0.03 0.06
15 C"&+)- 16 814200 0.02 0.36
16 P(( %& $#(*( 4 1416840 0.19 0.75
17 C#(*( 1 1416155 0.03 0.03
18 C#(*( -)&,*&%-(,( 4 1416655 0.15 0.59
19 C#+#,#(=( 4 12121140 0.16 0.6620 P# 1 10 1414100 0.02 0.20
21 P# 2 2 1414210 0.04 0.08
TOTAL R&ND/&ALA ,& ,ARPANTA PE,TE ETA# $.88
SARPANTA SECUNDARA ATADA PRINCIPALA
D&'*-,& &"&*&) N, E"&*&)& D-*&+-'- MC&"&*&)
1 P# 1 5 1414280 0.05 0.27
N,$,)
N&$&+(,%'"( "&*
MC
N,$,)
N,$,)
N,$,)
N&$&+(,%'"( "&*
MC
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 25/42
2 P# 2 2 141450 0.01 0.02
3 C(,-#, 1 4 81481 0.01 0.04
4 C(,-#, 2 4 814141 0.02 0.06
5 C(,-#, 3 1 814195 0.02 0.02
6 C(,-#, 4 6 814205 0.02 0.14
7 ,-%( $#)', 2 1414280 0.05 0.11
8 ,-%( $#)', 1 1 1414315 0.06 0.06
TOTAL ,ARPANTA ,E2/NDARA ATADA PR&N2&PALA 0.7!
SARPANTA SECUNDARA ATADA LATERALA STANA
D&'*-,& &"&*&) N, E"&*&)& D-*&+-'- MC&"&*&)
1 C#+#,#(=( 2 1212170 0.02 0.05
2 C#+#,#(=( 1 1212615 0.09 0.09
3 P(( &,&)& 1 1214320 0.05 0.05
4 P(( %& $#(*( 2 1216360 0.07 0.14
5 C(,-#, 1 4 814120 0.01 0.05
6 C(,-#, 2 4 814180 0.02 0.08
7 C(,-#, 3 2 814215 0.02 0.05
8 C(,-#, 4 2 814235 0.03 0.05
9 C(,-#, 5 6 814250 0.03 0.17
TOTAL ,ARPANTA ,E2/NDARA ATADA LATERALA ,TANA 0.7+
SARPANTA SECUNDARA ATADA POSTERIOARA
D&'*-,& &"&*&) N, E"&*&)& D-*&+-'- MC&"&*&)
1 P# 1 5 141460 0.01 0.06
2 P# 2 6 1414250 0.05 0.29
3 C#+#,#(=( 2 1212180 0.03 0.05
4 P(( &,&)& 1 1 1214660 0.11 0.11
5 P(( &,&)& 2 1 1214420 0.07 0.07
6 P(( %& $#(*( 2 1214420 0.07 0.14
7 ,-%( $#)', 1 1 1214900 0.15 0.15
N,$,)
N&$&+(,
%'"( "&*MC
N,
$,)
N&$&+(,%'"( "&*
MC
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 26/42
8 ,-%( $#)', 2 1 1214665 0.11 0.11
9 C(,-#, 1 2 814100 0.01 0.02
10 C(,-#, 2 2 814160 0.02 0.04
11 C(,-#, 3 10 814220 0.02 0.25
12 C(,-#, 4 14 814290 0.03 0.45
13 C(,-#, 5 2 814120 0.01 0.03
14 C(,-#, 6 2 814170 0.02 0.04
TOTAL ,ARPANTA ,E2/NDARA ATADA PO,TER&OARA 1.81
SARPANTA SECUNDARA ATADA LATERALA DREAPTA
D&'*-,& &"&*&) N, E"&*&)& D-*&+-'- MC&"&*&)
1 P# 1 2 1414250 0.05 0.10
2 P# 2 3 141460 0.01 0.04
3 ,-%( $#)', 2 1414200 0.04 0.08
4 C#+#,#(=( 1 1 1414560 0.11 0.11
5 C#+#,#(=( 2 1 1414170 0.03 0.03
6 P(( &,&)& 1 1214530 0.09 0.09
7 P(( %& $#(*( 2 1214350 0.06 0.12
8 C(,-#, 1 2 814125 0.01 0.03
9 C(,-#, 2 2 814185 0.02 0.04
10 C(,-#, 3 12 814250 0.03 0.34
11 C(,-#, 4 2 814110 0.01 0.02
12 C(,-#, 5 2 814170 0.02 0.04
TOTAL ,ARPANTA ,E2/NDARA ATADA LATERALA DREAPTA 1.0+
A,TER&ALA
ASTERIALA SARPANTA PESTE ETA
N, E"&*&)& D-*&+-'- MC&"&*&)
1 C;&,&+)&( 200 2520400 0.02 160 4.00
ASTERIALA SARPANTE SECUNDARE
N,
$,)
N&$&+(,
%'"( "&*MC
N,$,)
D&'*-,&&"&*&)
',( ( ((+)&,-("( &)(
N&$&+(,$;&,&+)&(
>MC?
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 27/42
N, E"&*&)& D-*&+-'- MC&"&*&)
1 C;&,&+)&( 125 2520400 0.02 100.00 2.00
TOTAL A,TER&ALA (2) ".00
1*$ 40*G 40
65*$ 260*G
125
3360
N,$,)
D&'*-,&&"&*&)
(+)&,-("( &+)& $;&,&+)&(
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 28/42
LISTA NECESAR LEMN
D&'*-,& &"&*&) D-'*&+-'- N, E"&*&)& S',(()( N&$&+(, $;
D'"( 614400 155 : 5.2 0
D'"( 714400 92 : 3.6 0
D'"( 814400 121 : 5.4 0
C;&,&+)&( 2520400 325 260 0.0 6
T*al lemn (2) 1.! "
LISTA NECESAR TERMOIZOLATIE INTERIOR >V()( %& +)-$"(?
D&'*-,& &"&*&) P,) RONSUL
V()( %& +)-$"( 759000600 74 1036 75.6 1
PRET TOTAL (RON) 10+".00
PRET TOTAL (E/R) !+!.81
N&$&+(, %'"( "&*MC
D-'*&+-'-L'/-*&L()-*& >MM?
P,) T#)("RON
N&$&+(, ()( %& +)-$"(MP
N&$&+(, S
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 29/42
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 30/42
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 31/42
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 32/42
&,&+)&( MC
.0
.0
.0
.0
.0
.0
)( %& +)-$"(UL
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 33/42
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 34/42
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 35/42
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 36/42
NE2E,AR &N&,A#E E@TER&OARE
&" N, $,) D&'*-,& M()&,-(" SUPRAATA MANOPERA UM C()-)()&
1 P,#" %& +#$"' 60 60 : ='$ 30 19.41 582.
2 P#"-+)-,& &(%() 170 180 : =( 72 68 489
3 P#"-+)-,& &),'%() XPS 5 30 : =( 5 126 63
4 P#"-+)-,& &),'%() XPS2 16.5 : =( 1 117 11
5 A%&- #"-+)-,& 180 2.5 +($ 18 19 34
6 D-="',- 180 6 ='$ 1080 0.3 32
7 P"(+( %- =,( %& +)-$"( 180 1.1 ,#"( 4 150 598 A%&- "(+( 180 3.5 +($ 50 19 957.
9 P,#" %& $#") %- PVC 94 : ='$ 38 3.5 131.
9 P#"-+)-,& &(%() 130 140 : =( 56 68 380
10 P#"-+)-,& &),'%() XPS2 14.4 : =( 1 117 11
11 A%&- #"-+)-,& 140 2.5 +($ 14 19 26
12 D-="',- 140 6 ='$ 840 0.3 25
13 P"(+( %- =,( %& +)-$"( 140 1.1 ,#"( 3 150 46
14 A%&- "(+( 140 3.5 +($ 39 19 744.
15 P,#" %& $#") %- PVC 60 : ='$ 24 3.5 8
PRET TOTAL (RON) 1+08.+0
PRET TOTAL (E/R) +!15.+5
L&,TA NE2E,AR &N&,A#E E@TER&OARE
N, $,) D&'*-,& M()&,-(" UM C()-)()&
1 P,#" %& +#$"' 60 ='$ 30 ,#" %-
2 P#"-+)-,& &(%() 320 =( 128
3 P#"-+)-,& &),'%() XPS10 30 =( 5
4 P#"-+)-,& &),'%() XPS2 16.5 =( 1
5 A%&- #"-+)-,& 320 +($ 122
6 D-="',- 320 ='$ 1920
7 P"(+( %- =,( %& +)-$"( 320 ,#"( 7
8 P,#" %& $#") %- PVC 154 ='$ 62
S',(()(>MPML?
C#+'**
P,) -#,*()-UM RON
PRET TOTALRON
R
T
S',(()(>MPML?
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 37/42
L&,TA NE2E,AR AENA#AR& E@TER&OARE
1 TROTUAR ML 40
2 SUIT ML 50
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 38/42
M#% (*=("(,& +&$-$()-- *()&,-("& URNIZOR
#" %- ("'*--' &),' "($- %& 14 $* >25*"='$? DEDEMAN
25*=( >5 "($-=(? M(/(- O"-& 67.9975 128.8
6 *=( >8 "($-=(? M(/(- O"-&
15 *=( >20 "($-=(? M(/(- O"-& 117
(%&- P#"-+)-,#" >+($ %& 25 /? DEDEMAN
%-="',- =()')& $' $'-& %- "(+)-$ DEDEMAN 0.243
50*",#"( DEDEMAN(%&- P#"-+)-,#" >+($ %& 25 /? DEDEMAN
,#" %- "(+)-$ PVC >25*"='$? DEDEMAN
25*=( >5 "($-=(? M(/(- O"-& 169.8
15 *=( >20 "($-=(? M(/(- O"-& 117
(%&- P#"-+)-,#" >+($ %& 25 /? DEDEMAN
%-="',- =()')& $' $'-& %- "(+)-$ DEDEMAN
50*",#"( DEDEMAN
(%&- P#"-+)-,#" >+($ %& 25 /? DEDEMAN
DEDEMAN
(*=("(,& +&$-$()-- *()&,-("&
-' &),' "($- %& 14 $* >25*"='$?
5*=( >5 "($-=(?
*=( >8 "($-=(?
*=( >20 "($-=(?
P#"-+)-,#" >+($ %& 25 /?
- =()')& $' $'-& %- "(+)-$
50*",#"(
%- "(+)-$ PVC >25*"='$?
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 39/42
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 40/42
Denumire mp/ml
1 Glet pereti 890
2 Tavan rigips 245
3 Glet tavan 2454 Sapa 245
5 Placare Gresie 70
6 Placare aianta 75
7 Parc!et 175
8 "ar 1135
9 Placare trepte 40
10 Tr#tuare 40
11 $%#lare e&teri#ara 300
12 inisare s#'it 90
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 41/42
pret unitar t#tal lei
12 10680
18 4410
4 98012 2940
22 1540
22 1650
11 1925
6 6810
22 880
40 1600
35 10500
35 3150
47065
7/23/2019 Necesar santier dolhesti.xlsx
http://slidepdf.com/reader/full/necesar-santier-dolhestixlsx 42/42
t#tal eur#
2400(000
991(011 6600
220(225660(674 32.04971
346(067
370(787
432(584
1530(337
197(753
359(551
2359(551
707(865
10576(404