Calcul Facultate

Centralizator documente trimise catre HO
#REF! Livrat
Nr crt Nume document: (da/ nu) Observatii (daca este necesar)
1 Document de proprietate teren (contract vanzare-cumparare)
2 A Act dezmembrare teren (*daca este cazul)
3 c Act alipire teren (*daca este cazul)
4 t Document intabulare
e
5 Extras de carte funciara
6 t Plan de incadrare in zona
7 e Plan de amplasament
Ar
ec Autorizatie desfiintare constructii existente si proces verbal la
8 nt terminarea lucrarilor de demolare (sau proces verbal de aducere teren
e
la starea initiala)
9 p Certificat de urbanism
10 r Proiect DTAC - vizat spre neschimbare
11 o Autorizatia de construire
i
12 e Memoriu tehnic de arhitectura ____________Anuntul
vizat de proiectantuldede
incepere a lucrarilor
specialitate
13 c (arhitect) si vizat de verificatorul de proiect
14 t Randari fatade
15 Proiectul faza D.E
16 i Program de control al calitatii verbal
________________Procesul lucrarilor
de in faze determinante
admitere (sau Negatia vizat ISC
vizata
17 m ISC) a tuturor fazelor determinante avute
Procesele verbale intocmite pentru lucrarile de constructie si
18 o documentele suprafete
privind calitatea materialelor
Centralizator cu pretul estimat dedevanzare
constructie
(utilafolosite
si construita,
19 b
Documentatie atat pentru terase cat si pentru interiorul cladirii
i
20 l cu caracter Devizul general pt. realizarea investitiei
i cantitativ-
21
a financiar Graficul de executie
r
Legenda
Celulele cu gri se completeaza de Inginer si Evaluator.
Celululele cu roz din Planul de finantare se completeaza de Analist
1/
BILANT SUPRAFETE
S utila parti S utila balcoane -
Nivel Sc - mp S utila - mp
comune - mp mp
S 615.57 508.97 61.17 0.00
P 891.26 110.06 598.41 0.00
E1 1,099.44 57.21 631.56 164.77
E2 1,099.44 57.21 631.56 164.77
E3 1,099.44 57.21 631.56 164.77
E4 1,099.44 57.21 631.56 164.77
E5 1,099.44 57.21 631.56 164.77
E6 1,099.44 57.21 631.56 164.77
TOTAL 8,103.47 962.29 4,448.94 988.62
Nivel Sc Bloc C1 - mp Sc Bloc C2 - mp
S 448.85 166.72
P 445.64 445.62
E1 546.64 552.80
E2 546.64 552.80
E3 546.64 552.80
E4 546.64 552.80
E5 546.64 552.80
E6 546.64 552.80
TOTAL 4,174.33 3,929.14
APARTAMENTE
Tronson Nivel Nr. ap. Su - mp S balcoane - mp Su de calcul - mp
C1 E1 Apartament 11 33.76 9.12 37.408

C1 E1 Apartament 12 75.32 18.3 80.81
C1 E1 Apartament 13 49.1 14.18 53.354
C1 E1 Apartament 14 49.1 14.18 53.354
C1 E1 Apartament 15 52.7 14.88 57.164
C1 E1 Apartament 16 55.06 10.00 59.06
C1 E2 Apartament 17 33.76 9.12 37.408
C1 E2 Apartament 18 75.32 18.3 80.81
C1 E2 Apartament 19 49.1 14.18 53.354
C1 E2 Apartament 20 49.1 14.18 53.354
C1 E2 Apartament 21 52.7 14.88 57.164
C1 E2 Apartament 22 55.06 10 59.06
C1 E3 Apartament 23 33.76 9.12 37.408
C1 E3 Apartament 24 75.32 18.3 80.81
C1 E3 Apartament 25 49.1 14.18 53.354
C1 E3 Apartament 26 49.1 14.18 53.354
C1 E3 Apartament 27 52.7 14.88 57.164
C1 E3 Apartament 28 55.06 10 59.06
C1 E4 Apartament 29 33.76 9.12 37.408
C1 E4 Apartament 30 75.32 18.3 80.81
C1 E4 Apartament 31 49.1 14.18 53.354
C1 E4 Apartament 32 49.1 14.18 53.354
C1 E4 Apartament 33 52.7 14.88 57.164
C1 E4 Apartament 34 55.06 10.00 59.06
C1 E5 Apartament 35 33.76 9.12 37.408
C1 E5 Apartament 36 75.32 18.3 80.81
C1 E5 Apartament 37 49.1 14.18 53.354
C1 E5 Apartament 38 49.1 14.18 53.354
C1 E5 Apartament 39 52.7 14.88 57.164
C1 E5 Apartament 40 55.06 10.00 59.06
C1 E6 Apartament 41 33.76 9.12 37.408
C1 E6 Apartament 42 75.32 18.3 80.81
C1 E6 Apartament 43 49.1 14.18 53.354
C1 E6 Apartament 44 49.1 14.18 53.354
C1 E6 Apartament 45 52.7 14.88 57.164
C1 E6 Apartament 46 55.06 10.00 59.06
C2 P Apartament 1 42.14 0 42.14
C2 P Apartament 2 46.64 0 46.64
C2 P Apartament 3 58.13 0 58.13
C2 P Apartament 4 34.66 0 34.66
C2 P Apartament 5 69.9 0 69.9
C2 P Apartament 6 42.15 0 42.15
C2 E1 Apartament 11 34.29 12.1 37.92
C2 E1 Apartament 12 78.72 22.5 85.47
C2 E1 Apartament 13 49.44 7.13 52.292
C2 E1 Apartament 14 49.44 7.13 52.292
C2 E1 Apartament 15 78.72 22.5 85.47
C2 E1 Apartament 16 34.29 12.1 37.92
C2 E2 Apartament 17 34.29 12.1 37.92
C2 E2 Apartament 18 78.72 22.5 85.47
C2 E2 Apartament 19 49.44 7.13 52.292
C2 E2 Apartament 20 49.44 7.13 52.292
C2 E2 Apartament 21 78.72 22.5 85.47
C2 E2 Apartament 22 34.29 12.1 37.92
C2 E3 Apartament 23 34.29 12.1 37.92
C2 E3 Apartament 24 78.72 22.5 85.47
C2 E3 Apartament 25 49.44 7.13 52.292
C2 E3 Apartament 26 49.44 7.13 52.292
C2 E3 Apartament 27 78.72 22.5 85.47
C2 E3 Apartament 28 34.29 12.1 37.92
C2 E4 Apartament 29 34.29 12.1 37.92
C2 E4 Apartament 30 78.72 22.5 85.47
C2 E4 Apartament 31 49.44 7.13 52.292
C2 E4 Apartament 32 49.44 7.13 52.292
C2 E4 Apartament 33 78.72 22.5 85.47
C2 E4 Apartament 34 34.29 12.1 37.92
TOTAL 3483.46 817.8 3745.976
SPATII COMERCIALE
C1 P Spatiu comercial 84.79 0 84.79
0
0
0
0
0
0
0
0
TOTAL 305.08 0 305.08
TOTAL GENERAL 3788.54 817.8 4051.056
BOXE
Nivel Nr. Unit.mp Pret de vanzare eur
Pret/mp Pret total
Total 61.17 500 30585
TOTAL 61.17 30585
LOCURI DE PARCARE SUBTERANE
Nivel Nr. unit Pret de vanzare eur

Pret/buc Pret total
Subsol 1
Normale - -
Klauss - -
Subsol 2
Normale 21 € 5,000.00 105000
Klauss 0
TOTAL 21 105000
LOCURI DE PARCARE SUPRATERANE
Nivel Nr. unit Pret de vanzare eur

Pret/buc Pret total
Parter
Normale 90 € 3,000.00 € 270,000.00
Klauss - -
TOTAL 90 € 270,000.00
SINTEZA
Pret de vanzare Valoare la final

estimat de estimata de
Client - euro Banca - euro
fara TVA fara TVA
APARTAMENTE 3,309,287 € 0€
SPATII COMERCIALE 289,826 € 0€
BOXE 30585
LOCURI DE PARCARE SUBTERANE 105000 Nu se finanteaza
LOCURI DE PARCARE SUPRATERANE 270000
TOTAL 4,004,698 € 0€
APARTAMENTE
Tip valoare unitara EUR/mp Su calcul

Nr. Pret de vanzare Pret de vanzare Pret de vanzare Pret de vanzare
Su totala - mp estimat de Client - Client - euro/ mp estimat de Banca - Banca - euro/ mp
camere
euro fara TVA util euro fara TVA util
42.88 1 32,072 € 950 0€
93.62 3 71,554 € 950 0€
63.28 2 46,645 € 950 0€
63.28 2 46,645 € 950 0€
67.58 2 50,065 € 950 0€
65.06 2 52,307 € 950 0€
42.88 1 32,072 € 950 0€
93.62 3 71,554 € 950 0€
63.28 2 46,645 € 950 0€
63.28 2 46,645 € 950 0€
67.58 2 50,065 € 950 0€
65.06 2 52,307 € 950 0€
42.88 1 32,072 € 950 0€
93.62 3 71,554 € 950 0€
63.28 2 46,645 € 950 0€
63.28 2 46,645 € 950 0€
67.58 2 50,065 € 950 0€
65.06 2 52,307 € 950 0€
42.88 1 32,072 € 950 0€
93.62 3 71,554 € 950 0€
63.28 2 46,645 € 950 0€
63.28 2 46,645 € 950 0€
67.58 2 50,065 € 950 0€
65.06 2 52,307 € 950 0€
42.88 1 32,072 € 950 0€
93.62 3 71,554 € 950 0€
63.28 2 46,645 € 950 0€
63.28 2 46,645 € 950 0€
67.58 2 50,065 € 950 0€
65.06 2 52,307 € 950 0€
42.88 1 32,072 € 950 0€
93.62 3 71,554 € 950 0€
63.28 2 46,645 € 950 0€
63.28 2 46,645 € 950 0€
67.58 2 50,065 € 950 0€
65.06 2 52,307 € 950 0€
42.14 1 40,033 € 950 0€
46.64 2 44,308 € 950 0€
58.13 2 55,224 € 950 0€
34.66 1 32,927 € 950 0€
69.9 3 66,405 € 950 0€
42.15 1 40,043 € 950 0€
46.39 1 32,576 € 950 0€
101.22 3 74,784 € 950 0€
56.57 2 46,968 € 950 0€
56.57 2 46,968 € 950 0€
101.22 3 74,784 € 950 0€
46.39 1 32,576 € 950 0€
46.39 1 32,576 € 950 0€
101.22 3 74,784 € 950 0€
56.57 2 46,968 € 950 0€
56.57 2 46,968 € 950 0€
101.22 3 74,784 € 950 0€
46.39 1 32,576 € 950 0€
46.39 1 32,576 € 950 0€
101.22 3 74,784 € 950 0€
56.57 2 46,968 € 950 0€
56.57 2 46,968 € 950 0€
101.22 3 74,784 € 950 0€
46.39 1 32,576 € 950 0€
46.39 1 32,576 € 950 0€
101.22 3 74,784 € 950 0€
56.57 2 46,968 € 950 0€
56.57 2 46,968 € 950 0€
101.22 3 74,784 € 950 0€
46.39 1 32,576 € 950 0€
4301.26 3,309,287 € 0€
SPATII COMERCIALE
84.79 1 80,551 € 950 0€
55.31 1 52,545 € 950 0€
164.98 1 156,731 € 950 0€
0 #DIV/0! 0€
0 #DIV/0! 0€
0 #DIV/0! 0€
0 #DIV/0! 0€
0 #DIV/0! 0€
0 #DIV/0! 0€
0 #DIV/0! 0€
0 #DIV/0! 0€
305.08 289,826 € 0€
4606.34 3,599,113 € 0€
483.96
Grafic de executie fizic si valoric
Diferenta de valoare intre graficele de executie

Val. totala grafic de executie primit de la client 3,150,630.77 EUR
Nu s-au selectat corect fazele
START ->
A.C. nr: / ; Conformatie structura: C1- S+P+6E C2-

S+P+4E 2017 2018 2018 2018 2018 2018 2018 2018 2018
Grand Total %
Object Category of works Decembrie Februarie Martie Aprilie Mai Iunie Iulie August Septembrie
DEZVOLTATORUL
Soft Costs Proiectare 140,000.00 6% 25,000.00 30,000.00 35,000.00 20,000.00 30,000.00
Management de proiect 150,000.00 6% 6,818.18 6,818.18 6,818.18 6,818.18 6,818.18 6,818.18 6,818.18
Avize si Autorizatii si taxe legale 50,000.00 2%
Prelungire autorizatie de constructie 0.00 0%

E
l Marketing si publicitate 150,000.00 6%
i
g Taxe notariale 0.00 0%
i
b Dirigentie de santier 13,500.00 1%
i
l Urmarire executie 0.00 0%
e
……......*se completeaza de catre client 0.00 0%
Soft Costs Total ∑= 503,500.00 21% 0.00 0.00 31,818.18 36,818.18 41,818.18 26,818.18 36,818.18 6,818.18 6,818.18
Organizare de santier 73,440.00 3%
Amenajare teren (demolare hale existente) 77,000.00 3% 15,400.00 15,400.00 15,400.00 15,400.00 15,400.00
Instalare macara 0.00 0%
Serviciu Macara 0.00 0%
Organizare Santier ∑= 150,440.00 6% 0.00 0.00 15,400.00 15,400.00 15,400.00 15,400.00 15,400.00 0.00 0.00
Lucrari epuismente 0.00 0%

E
l
e Forare piloti+grinda de coronament 0.00 0%
a
m
ur
Structura de rezistenta - Beton armat (radier si

ct
e 135,619.82 6%
ru
elemente verticale)
st
n
f ra
t
In

e
s ……......*se completeaza de catre client 0.00 0%

t
r
u
c
t
u
r
a 10 / 21.11.2013
e Grafic de executie fizic si valoric
n
t
e
s
t
r Structura de rezistenta - Beton armat 395,809.76 17%
u
c Confectii metalice 0.00 0%
a
t
ur
ct
u ……......*se completeaza de catre client 0.00 0%
tru
r
as
pr
a
Su
l
e
Structura Total ∑= 531,429.58 22% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Zidarii si compartimentari 0.00 0%
Tencuieli 0.00 0%
a
ur
Finisare pardoseli (beton elicopterizat/ vopsea

ct
0.00 0%
ru
epoxidica, delimitare locuri parcare)

st
fra
In
Zugraveli si alte vopsitorii 0.00 0%
Montare sistem lift auto tip Klaus 0.00 0%
Zidarii si compartimentari 117,665.09 5%
Tencuieli pereti si tavane 72,682.74 3%
Sapa 26,295.08 1%
Finisaj interior 142,156.31 6%
Parchet 28,939.57 1%
Izolatii Termice fatada (montare polistiren,

dibluire, masa spaclu, amorsa, tencuiala 144,003.45 6%
decorativa)
a
ur
ct
tru
Tamplarie 104,830.94 4%
as
pr
Su
Invelitori 0.00 0%
Hidroizolatie terase 16,385.33 1%
Confectii metalice 0.00 0%
Montare balustrada/ parapet balcoane 0.00 0%
Lifturi 195,405.00 8%
Amenajari Peisagistica 100,000.00 4%

e
ar
rio
te
exi
ar
Sistem irigatii 0.00 0%

aj
en
Am
Arhitectura Total ∑= 948,363.51 40% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Apa potabila 0.00 0%
Canalizare 0.00 0%
Utilitati
Retea electrica 0.00 0%
Gaz 0.00 0%
Utilitati Total ∑= 0.00 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
11 / 21.11.2013
electrice 73,677.42 3%
sanitare 103,354.84 4%
Instalatii termice 42,580.65 2%
climatizare (AC) 0.00 0%
gaz 22,761.29 1%
Echipamente desfumare 0.00 0%
Instalatii Total ∑= 242,374.19 10% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Grand Total (in EUR) fara TVA 2,376,107.29 OK 0.00 0.00 47,218.18 52,218.18 57,218.18 42,218.18 52,218.18 6,818.18 6,818.18
Faza 0 Faza 0 Faza 1 Faza 2 Faza 2 Faza 2 Faza 3 Faza 3 Faza 3

Selecteaza FAZA
Dec 2017 Feb 2018 Mar 2018 Apr 2018 May 2018 Jun 2018 Jul 2018 Aug 2018 Sep 2018
Mod de calcul Faza 0 Conform deviz client
Organizare
FAZA Total (euro) fara TVA Soft Costs Structura Arhitectura Utilitati Instalatii Total General Data inceput Data finalizare
Santier
Faza 0 0.00 EUR Dec 2017 Feb 2018
0% 0% 0% 0% 0% 0% 0% OK
Faza 1 0.00 EUR Mar 2018 Mar 2018

6% 10% 0% 0% 0% 0% 2% OK
Faza 2 0.00 EUR 27% 41% 0% 0% 0% 0% 8% Apr 2018 Jun 2018 OK
Faza 3 0.00 EUR 37% 51% 0% 0% 0% 0% 11% Jul 2018 Sep 2018 OK
Faza 4 0.00 EUR 47% 51% 0% 0% 0% 0% 13% Oct 2018 Feb 2019 OK
Faza 5 0.00 EUR 47% 51% 0% 0% 0% 0% 13% OK
Faza 6 0.00 EUR 47% 51% 0% 0% 0% 0% 13% OK
Faza 7 0.00 EUR 47% 51% 0% 0% 0% 0% 13% OK
Faza 8 0.00 EUR 47% 51% 0% 0% 0% 0% 13% OK
Faza 9 0.00 EUR 47% 51% 0% 0% 0% 0% 13% OK
Faza 10 0.00 EUR 47% 51% 0% 0% 0% 0% 13% OK
Faza 11 0.00 EUR 47% 51% 0% 0% 0% 0% 13% OK
Faza 12 0.00 EUR 47% 51% 0% 0% 0% 0% 13% OK
Faza 13 0.00 EUR 47% 51% 0% 0% 0% 0% 13%
Faza 14 0.00 EUR 47% 51% 0% 0% 0% 0% 13%
Faza 15 0.00 EUR 47% 51% 0% 0% 0% 0% 13%
Faza 16 0.00 EUR 47% 51% 0% 0% 0% 0% 13%
Faza 17 0.00 EUR 47% 51% 0% 0% 0% 0% 13%
Faza 18 0.00 EUR 47% 51% 0% 0% 0% 0% 13%
Faza 19 0.00 EUR 47% 51% 0% 0% 0% 0% 13%
Faza 20 0.00 EUR 47% 51% 0% 0% 0% 0% 13%
Total 0.00 EUR 47% 51% 0% 0% 0% 0% 13% OK OK
12 / 21.11.2013
<- FINISH Procent

preconizat
Year / Month
de lucrari
cf
2018 2018 2018 2019 2019 2019 2019 2019 2019 2019 2019 2019 2019 2019 2019
graficului
de
executie
Octombrie Noiembrie Decembrie Ianuarie Februarie Martie Aprilie Mai Iunie Iulie August Septembrie Octombrie Noiembrie Decembrie Faza 0 Faza 1
DEZVOLTATORUL selecteaza anii si lunile conform fortei de munca si a productiei estimate.
0% 18%
6,818.18 6,818.18 6,818.18 6,818.18 6,818.18 6,818.18 6,818.18 6,818.18 6,818.18 6,818.18 6,818.18 6,818.18 6,818.18 6,818.18 6,818.18 0% 5%
15,000.00 20,000.00 15,000.00 0% 0%
25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 0% 0%
#DIV/0! #DIV/0!
1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 0% 0%
6,818.18 6,818.18 6,818.18 6,818.18 21,818.18 26,818.18 23,318.18 8,318.18 8,318.18 33,318.18 33,318.18 33,318.18 33,318.18 33,318.18 33,318.18 0% 6%
7,344.00 7,344.00 7,344.00 7,344.00 7,344.00 7,344.00 7,344.00 7,344.00 7,344.00 7,344.00 0% 0%
0.00 0.00 0.00 0.00 0.00 7,344.00 7,344.00 7,344.00 7,344.00 7,344.00 7,344.00 7,344.00 7,344.00 7,344.00 7,344.00 0% 10%
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
45,206.61 45,206.61 45,206.61 0% 0%
13 / 21.11.2013
79,161.95 79,161.95 79,161.95 79,161.95 79,161.95 0% 0%
#DIV/0! #DIV/0!
0.00 0.00 0.00 0.00 0.00 45,206.61 124,368.56 124,368.56 79,161.95 79,161.95 79,161.95 0.00 0.00 0.00 0.00 0% 0%
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
58,832.55 58,832.55 0% 0%
24,227.58 24,227.58 24,227.58 0% 0%
8,765.03 8,765.03 8,765.03 0% 0%
28,431.26 28,431.26 28,431.26 28,431.26 28,431.26 0% 0%
14,469.78 14,469.78 0% 0%
144,003.45 0% 0%
52,415.47 52,415.47 0% 0%
16,385.33 0% 0%
#DIV/0! #DIV/0!
195,405.00 0% 0%
16,666.67 16,666.67 16,666.67 16,666.67 16,666.67 16,666.67 0% 0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 58,832.55 91,825.15 78,090.54 288,979.24 128,368.51 45,097.93 240,502.93 16,666.67 0% 0%
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
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 #DIV/0! #DIV/0!
14 / 21.11.2013
12,279.57 12,279.57 12,279.57 12,279.57 12,279.57 12,279.57 0% 0%
25,838.71 25,838.71 25,838.71 25,838.71 0% 0%
42,580.65 0% 0%
#DIV/0! #DIV/0!
11,380.65 11,380.65 0% 0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 12,279.57 12,279.57 38,118.28 38,118.28 49,498.92 92,079.57 0% 0%
6,818.18 6,818.18 6,818.18 6,818.18 21,818.18 79,368.79 155,030.74 198,863.29 186,649.29 210,194.24 421,082.94 207,148.97 123,878.39 330,664.04 149,408.42 0% 2%
Faza 4 Faza 4 Faza 4 Faza 4 Faza 4
Oct 2018 Nov 2018 Dec 2018 Jan 2019 Feb 2019 Mar 2019 Apr 2019 May 2019 Jun 2019 Jul 2019 Aug 2019 Sep 2019 Oct 2019 Nov 2019 Dec 2019 Total:
Diferenta dintre valoarea preconizata si valoarea
15 / 21.11.2013
Valoarea Procent Valoarea

lucrarilor estimat de lucrarilor
preconizate cf lucrari estimate
graficului de dupa dupa
executie inspectie inspectie Explicatii
Martie F1 - 29.03.2017
F0
25,000.00 -
6,818.18 -
0.00 -
0.00 -
0.00 -
#DIV/0! -
0.00 -
0.00 -
0.00 -
0.00 -
0.00 -
0.00 -
31,818.18 0% -
0.00 -
0.00 -
0.00 -
0.00 -
0.00 -
0.00 -
0.00 -
0.00 -
15,400.00 0% -
#DIV/0! -
#DIV/0! -
0.00 -
0.00 -
0.00 -
16 / 21.11.2013
0.00 - 54%
#DIV/0! - 65%
0.00 -
0.00 -
0.00 -
0.00 0% -
0.00 -
0.00 -
0.00 -
#DIV/0! -
#DIV/0! -
0.00 -
0.00 -
0.00 -
0.00 -
0.00 -
0.00 -
0.00 -
0.00 -
0.00 -
0.00 -
#DIV/0! -
0.00 -
0.00 -
0.00 -
0.00 -
0.00 -
0.00 0% -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! #DIV/0! -
17 / 21.11.2013
0.00 -
0.00 -
0.00 10% 4,258.06
#DIV/0! -
0.00 -
0.00 -
0.00 2% 4,258.06
47,218.18 0% 4,258.06
#DIV/0! Total: 4,258.06

(in EUR) fara TVA (in EUR) fara TVA
dintre valoarea preconizata si valoarea estimata la inspectie
(in EUR) fara , adica dezvoltatorul a executat lucrari dpdv valoric mai mare decat cele
#DIV/0! TVA preconizate in graficul de executie
#DIV/0! (in EUR) fara TVA
, adica dezvoltatorul a executat lucrari in avans fata de cele preconizate in

avans graficul de executie, lucrari in cuantum de:
, adica dezvoltatorul a ramas in urma cu lucrari fata de cele preconizate in

urma graficul de executie, lucrari intarziate in cuantum de:
Check:
#DIV/0! 4,258.06
#DIV/0! OK
18 / 21.11.2013
Amenajari teren -Demolare hale existente
Nr. Crt. Denumire articol UM
1 Proiectare demolare buc

2 Supraveghe video buc
3 Studiu geotehnic buc
4 Spargere dale de beton buc
5 Demolare hale buc
Total
Organizare santier
Nr. Crt. Denumire articol UM
1 Apa,curent+internet buc
2 Chirie container buc
3 Grup sanitar buc
4 Paza-firmă specializată buc
5 Eliminare deseuri-firmă specializata buc
Total
-Demolare hale existente
Cantitate Pret/UM Pret total
1 € 12,000.00 € 12,000.00
1 € 3,000.00 € 3,000.00
1 € 2,000.00 € 2,000.00
1 € 10,000.00 € 10,000.00
1 € 50,000.00 € 50,000.00
€ 77,000.00
nizare santier
Cantitate Pret/UM Pret total
1
5 € 180.00 € 15,300.00
4 € 55.00 € 3,740.00 180
1 € 2,200.00 € 37,400.00
1 € 1,000.00 € 17,000.00
€ 73,440.00
Adresa:
Obiectul: BLOC C1, S+P+6E
Categoria de lucrari:INFRASTRUCTURA
DEVIZ
cu cantitățile de lucrari pe categorii de lucrari
SECTIUNE TEHNICA
1 2 3
Nr. Crt. Capitolul de lucrari U.M.
1 Trasare sapatura generala buc

2 Sapatura generala mecanizată mc
3 Srijiniri mp
4 Perna balast mc
5 Otel beton pentru fundatii kg
6 Cofraje pentru fundatii mp
INFRASTRUCTURA
7 Beton clasa C30/37 pentru fundatie radier mc

8 Prestari servicii cu buldoexcavatorul ore
9 Prestari servicii cu miniexcavatorul ore
10 Inchiriere maiuri compactoare de mana zile
11 Beton clasa C30/37 pentru placă mc
12 Cofraj pentru placă mp
13 Armătură pentru placă kg
14 Aplicare strat amorsa bituminoasa PLASTIMUL MAPEI - 30kg buc
15 Membrana bitumnoasa 4kg/mp mp

16 Polistiren extrudat d=2cm mc
17 Membrana pentru protectie hidroizolatie - ISOSTUD mp
18 Manopera hidroizolare fundatii mp
Total Infrastructură (lei fără TVA) :
Total Infrastructură (euro fără TVA) :
Adresa:
Categoria de lucrari:INFRASTRUCTURA
gorii de lucrari
SECTIUNE FINANCIARA
4 5 4x5 1
Cantitate Pret/U.M. Valoare Totala Nr. Crt.
(fara TVA)
1.00 6,000.00 6,000.00 1
2,244.34 12.50 28,054.22 2
454.00 34.28 15,563.12 3
224.43 80.00 17,954.70 4
38,796.83 2.82 109,407.06 5
54.90 40.00 2,196.00 6
INFRASTRUCTURA
273.86 235.00 64,357.10 7
20.00 100.00 2,000.00 8
20.00 100.00 2,000.00 9
5.00 100.00 500.00 10
87.67 235.00 20,602.45 11
557.70 40.00 22,308.00 12
10,349.00 2.82 29,184.18 13
4.00 170.10 680.40 14
363.20 8.74 3,174.37 15

1.82 490.11 890.04 16
448.85 7.47 3,353.17 17
448.85 8.00 3,590.80 18
331,815.61
71,358.20
OC C1, S+P+6E
RASTRUCTURA
DEVIZ
cu cantitățile de lucrari pe categorii de lucrari
SECTIUNE TEHNICA SECTIUNE FINANCIARA

2 3 4 5
Capitolul de lucrari U.M. Cantitate Pret/U.M.
Trasare sapatura generala buc 1.00 6,000.00

Sapatura generala mecanizată mc 2,221.69 12.50
Srijiniri mp 454.00 34.28
Perna balast mc 222.17 80.00
Otel beton pentru fundatii kg 37,400.00 2.82
Cofraje pentru fundatii mp 54.00 40.00
Beton clasa C30/37 pentru fundatie radier mc 264.00 235.00
Prestari servicii cu buldoexcavatorul ore 20.00 100.00
Prestari servicii cu miniexcavatorul ore 20.00 100.00
Inchiriere maiuri compactoare de mana zile 5.00 100.00
Beton clasa C30/37 pentru placă mc 60.90 235.00
Cofraj pentru placă mp 417.12 40.00
Armătură pentru placă kg 5,268.00 2.82
Aplicare strat amorsa bituminoasa PLASTIMUL MAPEI - 30kg buc 4.00 170.10
Membrana bitumnoasa 4kg/mp mp 363.20 8.74

Polistiren extrudat d=2cm mc 1.82 490.11
Membrana pentru protectie hidroizolatie - ISOSTUD mp 448.85 7.47
Manopera hidroizolare fundatii mp 448.85 8.00
Total Infrastructură (lei fără TVA) : 298,816.5
Total Infrastructură (euro fără TVA) : 64,261.6
ECTIUNE FINANCIARA
4x5
Valoare Totala
(fara TVA)
6,000.00
27,771.09
15,563.12
17,773.50
105,468.00
2,160.00
62,040.00
2,000.00
2,000.00
500.00
14,311.50
16,684.80
14,855.76
680.40
3,174.37
890.04
3,353.17
3,590.80
298,816.56
64,261.62
Obiectiv: CONSTRUIRE ANSAMBLU REZIDENTIAL
Adresa:
Categoria de lucrari: SUPRASTRUCTURA
DEVIZ
cu cantitatile de lucrari pe categorii de lucrari
SECTIUNE TEHNICA
1 2 3 4
Nr. Crt. Capitolul de lucrari U.M. Cantitate
1 Otel beton stalpi BST 500 kg 6,240.00

2 Otel beton grinzi kg 973.00
3 Cuie (3mm x 60mm) kg 10.00
4 Cuie (8mm x 100mm) kg 5.00
5 Cuie pentru beton buc 1,000.00
6 Cofraj din placa tego 2.5m x 0.6m x 0.02m mp 246.42
7 Beton Clasa C 30/37 pentru stalpi mc 33.46
8 Beton Clasa C 30/37 pentrugrinzi mc 6.03
9 Cuie (3mm x 60mm) kg 60.00
10 Cuie (8mm x 100mm) kg 20.00
11 Sarma d=3 mm kg 50.00
SUBSOL
12 Sarma d=1.18 mm kg 200.00

13 Cofraje din placa galbena refolosibile mp 423.90
14 Popi metalici buc 1,000.00
15 Furci metalice buc 400.00
16 Trepiezi metalici buc 400.00
17 Adeziv poliuretanic CT 84 pentru etansarea rosturilor buc 10.00

dintre placi
18 Distantieri din beton pentru grinzi buc 1,000.00
19 Distantieri din plastic pentru placa buc 2,500.00
20 Otel beton pentru planseu kg 13,777.00
21 Manopera confectionare armatura otel beton la planseu buc 1.00

peste demisol, turnare beton pentru planseu si decofrare
22 Beton Clasa C 30/37 pentru planseul peste subsol mc 88.18
2 Otel beton grinzi kg 5,147.00
3 Cuie (3mm x 60mm) kg 10.00
4 Cuie (8mm x 100mm) kg 5.00
8 Beton Clasa C 30/37 pentru grinzi mc 26.22
9 Cuie (3mm x 60mm) kg 60.00
10 Cuie (8mm x 100mm) kg 20.00
PARTER
12 Sarma d=1.18 mm kg 200.00


dintre placi

3 Cuie (3mm x 60mm) kg 10.00
4 Cuie (8mm x 100mm) kg 5.00
9 Cuie (3mm x 60mm) kg 60.00
10 Cuie (8mm x 100mm) kg 20.00
12 Sarma d=1.18 mm kg 200.00
ETAJ 1


dintre placi
3 Cuie (3mm x 60mm) kg 10.00
4 Cuie (8mm x 100mm) kg 5.00
9 Cuie (3mm x 60mm) kg 60.00
10 Cuie (8mm x 100mm) kg 20.00
12 Sarma d=1.18 mm kg 200.00
ETAJ 2


dintre placi

3 Cuie (3mm x 60mm) kg 10.00
4 Cuie (8mm x 100mm) kg 5.00
9 Cuie (3mm x 60mm) kg 60.00
10 Cuie (8mm x 100mm) kg 20.00
12 Sarma d=1.18 mm kg 200.00
ETAJ 3

ETAJ 3

dintre placi

3 Cuie (3mm x 60mm) kg 10.00
4 Cuie (8mm x 100mm) kg 5.00
9 Cuie (3mm x 60mm) kg 60.00
10 Cuie (8mm x 100mm) kg 20.00
12 Sarma d=1.18 mm kg 200.00
ETAJ 4


dintre placi

3 Cuie (3mm x 60mm) kg 10.00
4 Cuie (8mm x 100mm) kg 5.00
9 Cuie (3mm x 60mm) kg 60.00
10 Cuie (8mm x 100mm) kg 20.00
ETAJ 5
12 Sarma d=1.18 mm kg 200.00


dintre placi

3 Cuie (3mm x 60mm) kg 10.00
4 Cuie (8mm x 100mm) kg 5.00
9 Cuie (3mm x 60mm) kg 60.00
10 Cuie (8mm x 100mm) kg 20.00
12 Sarma d=1.18 mm kg 200.00
ETAJ 6


dintre placi

TOTAL (lei fara TVA):
TOTAL (euro fara TVA):
Obiectiv:
Adresa:
Obiectul:
Categoria de lucrari:
DE
rari cu cantitatile de lucra
SECTIUNE FINANCIARA SECTIUNE TEHNIC

5 4x5 1
Valoare Totala
Pret/U.M. Nr. Crt.
(fara TVA)
3.00 18,720.00 1
3.00 2,919.00 2
4.00 40.00 3
4.00 20.00 4
0.60 600.00 5
40.00 9,856.80 6
280.00 9,368.80 7
280.00 1,688.40 8
4.00 240.00 9
4.00 80.00 10
5.00 250.00 11
SUBSOL
5.00 1,000.00 12
40.00 16,956.00 13
3.00 3,000.00 14
9.00 3,600.00 15
4.60 1,840.00 16
24.00 240.00 17
0.30 300.00 18
0.20 500.00 19
3.00 41,331.00 20
250.00 250.00 21
280.00 24,690.40 22
3.00 18,720.00 1
3.00 15,441.00 2
4.00 40.00 3
4.00 20.00 4
0.60 600.00 5
40.00 14,492.80 6
280.00 8,374.80 7
280.00 7,341.60 8
4.00 240.00 9
4.00 80.00 10
5.00 250.00 11
PARTER
5.00 1,000.00 12
40.00 21,064.40 13
3.00 3,000.00 14
9.00 3,600.00 15
4.60 1,840.00 16
24.00 240.00 17
0.30 300.00 18
0.20 500.00 19
3.00 21,768.00 20
250.00 250.00 21
280.00 21,604.80 22
3.00 19,170.00 1
3.00 14,967.00 2
4.00 40.00 3
4.00 20.00 4
0.60 600.00 5
40.00 14,590.00 6
280.00 9,368.80 7
280.00 1,688.40 8
4.00 240.00 9
4.00 80.00 10
5.00 250.00 11
5.00 1,000.00 12
ETAJ 1
40.00 19,700.00 13
3.00 3,000.00 14
9.00 3,600.00 15
4.60 1,840.00 16
24.00 240.00 17
0.30 300.00 18
0.20 500.00 19
3.00 20,721.00 20
250.00 250.00 21
280.00 20,020.00 22
3.00 19,170.00 1
3.00 15,486.00 2
4.00 40.00 3
4.00 20.00 4
0.60 600.00 5
40.00 14,602.00 6
280.00 8,626.80 7
280.00 6,890.80 8
4.00 240.00 9
4.00 80.00 10
5.00 250.00 11
5.00 1,000.00 12
ETAJ 2
40.00 19,700.00 13
3.00 3,000.00 14
9.00 3,600.00 15
4.60 1,840.00 16
24.00 240.00 17
0.30 300.00 18
0.20 500.00 19
3.00 20,322.00 20
250.00 250.00 21
280.00 20,020.00 22
3.00 19,170.00 1
3.00 13,881.00 2
4.00 40.00 3
4.00 20.00 4
0.60 600.00 5
40.00 14,590.00 6
280.00 8,654.80 7
280.00 6,890.80 8
4.00 240.00 9
4.00 80.00 10
5.00 250.00 11
5.00 1,000.00 12
ETAJ 3
40.00 19,700.00 13
3.00 3,000.00 14
ETAJ 3
9.00 3,600.00 15
4.60 1,840.00 16
24.00 240.00 17
0.30 300.00 18
0.20 500.00 19
3.00 20,322.00 20
250.00 250.00 21
280.00 20,020.00 22
3.00 19,170.00 1
3.00 12,777.00 2
4.00 40.00 3
4.00 20.00 4
0.60 600.00 5
40.00 14,590.00 6
280.00 8,626.80 7
280.00 6,890.80 8
4.00 240.00 9
4.00 80.00 10
5.00 250.00 11
5.00 1,000.00 12
ETAJ 4
40.00 19,700.00 13
3.00 3,000.00 14
9.00 3,600.00 15
4.60 1,840.00 16
24.00 240.00 17
0.30 300.00 18
0.20 500.00 19
3.00 20,322.00 20
250.00 250.00 21
280.00 20,020.00 22
3.00 19,170.00
3.00 11,484.00
4.00 40.00
4.00 20.00
0.60 600.00
40.00 14,590.00
280.00 8,626.80
280.00 6,890.80
4.00 240.00
4.00 80.00
5.00 250.00
5.00 1,000.00
40.00 19,700.00
3.00 3,000.00
9.00 3,600.00
4.60 1,840.00
24.00 240.00
0.30 300.00
0.20 500.00
3.00 20,322.00
250.00 250.00
280.00 20,020.00
3.00 19,170.00
3.00 11,310.00
4.00 40.00
4.00 20.00
0.60 600.00
40.00 14,999.20
280.00 8,626.80
280.00 6,890.80
4.00 240.00
4.00 80.00
5.00 250.00
5.00 1,000.00
40.00 22,400.00
3.00 3,000.00
9.00 3,600.00
4.60 1,840.00
24.00 240.00
0.30 300.00
0.20 500.00
3.00 21,018.00
250.00 250.00
280.00 21,924.00
1,087,528.20
233,877.03
CONSTRUIRE ANSAMBLU REZIDENTIAL
BLOC C2, S+P+4E

SUPRASTRUCTURA
DEVIZ

2 3 4 5
Otel beton stalpi BST 500 kg 4,176.00 3.00

Otel beton grinzi kg 4,275.00 3.00
Cuie (3mm x 60mm) kg 10.00 4.00
Cuie (8mm x 100mm) kg 5.00 4.00
Cuie pentru beton buc 1,000.00 0.60
Cofraj din placa tego 2.5m x 0.6m x 0.02m mp 333.14 40.00
Beton Clasa C 30/37 pentru stalpi mc 23.96 280.00
Beton Clasa C 30/37 pentrugrinzi mc 23.40 280.00
Cuie (3mm x 60mm) kg 60.00 4.00
Cuie (8mm x 100mm) kg 20.00 4.00
Sarma d=3 mm kg 50.00 5.00
Sarma d=1.18 mm kg 200.00 5.00
Cofraje din placa galbena refolosibile mp 417.12 40.00
Popi metalici buc 1,000.00 3.00
Furci metalice buc 400.00 9.00
Trepiezi metalici buc 400.00 4.60
Adeziv poliuretanic CT 84 pentru etansarea rosturilor buc 10.00 24.00
dintre placi
Distantieri din beton pentru grinzi buc 1,000.00 0.30
Distantieri din plastic pentru placa buc 2,500.00 0.20
Otel beton pentru planseu kg 5,268.00 3.00
Manopera confectionare armatura otel beton la planseu buc 1.00 250.00

Beton Clasa C 30/37 pentru planseul peste subsol mc 60.90 280.00
Cuie (3mm x 60mm) kg 10.00 4.00
Cuie (8mm x 100mm) kg 5.00 4.00
Beton Clasa C 30/37 pentru grinzi mc 27.24 280.00
Cuie (3mm x 60mm) kg 60.00 4.00
Cuie (8mm x 100mm) kg 20.00 4.00
Sarma d=3 mm kg 50.00 5.00
Sarma d=1.18 mm kg 200.00 5.00
dintre placi

Cuie (3mm x 60mm) kg 10.00 4.00
Cuie (8mm x 100mm) kg 5.00 4.00
Cuie (3mm x 60mm) kg 60.00 4.00
Cuie (8mm x 100mm) kg 20.00 4.00
Sarma d=3 mm kg 50.00 5.00
Sarma d=1.18 mm kg 200.00 5.00
dintre placi
Cuie (3mm x 60mm) kg 10.00 4.00
Cuie (8mm x 100mm) kg 5.00 4.00
Cuie (3mm x 60mm) kg 60.00 4.00
Cuie (8mm x 100mm) kg 20.00 4.00
Sarma d=3 mm kg 50.00 5.00
Sarma d=1.18 mm kg 200.00 5.00
dintre placi

Cuie (3mm x 60mm) kg 10.00 4.00
Cuie (8mm x 100mm) kg 5.00 4.00
Cuie (3mm x 60mm) kg 60.00 4.00
Cuie (8mm x 100mm) kg 20.00 4.00
Sarma d=3 mm kg 50.00 5.00
Sarma d=1.18 mm kg 200.00 5.00
dintre placi

Cuie (3mm x 60mm) kg 10.00 4.00
Cuie (8mm x 100mm) kg 5.00 4.00
Cuie (3mm x 60mm) kg 60.00 4.00
Cuie (8mm x 100mm) kg 20.00 4.00
Sarma d=3 mm kg 50.00 5.00
Sarma d=1.18 mm kg 200.00 5.00
dintre placi

TOTAL (lei fara TVA): 752,987.20
TOTAL (euro fara TVA): 161,932.73
SECTIUNE FINANCIARA
4x5
Valoare Totala
(fara TVA)
12,528.00
12,825.00
40.00
20.00
600.00
13,325.60
6,708.80
6,552.00
240.00
80.00
250.00
1,000.00
16,684.80
3,000.00
3,600.00
1,840.00
240.00
300.00
500.00
15,804.00
250.00
17,052.00
12,528.00
16,185.00
40.00
20.00
600.00
13,626.00
5,997.60
7,627.20
240.00
80.00
250.00
1,000.00
22,440.00
3,000.00
3,600.00
1,840.00
240.00
300.00
500.00
22,317.00
250.00
21,982.80
13,248.00
14,220.00
40.00
20.00
600.00
14,146.40
6,694.80
7,084.00
240.00
80.00
250.00
1,000.00
19,472.00
3,000.00
3,600.00
1,840.00
240.00
300.00
500.00
20,112.00
250.00
19,824.00
13,248.00
13,194.00
40.00
20.00
600.00
14,146.40
6,694.80
7,084.00
240.00
80.00
250.00
1,000.00
19,472.00
3,000.00
3,600.00
1,840.00
240.00
300.00
500.00
20,112.00
250.00
19,824.00
13,248.00
11,745.00
40.00
20.00
600.00
14,146.40
6,694.80
7,084.00
240.00
80.00
250.00
1,000.00
19,472.00
3,000.00
3,600.00
1,840.00
240.00
300.00
500.00
20,112.00
250.00
19,824.00
12,528.00
11,904.00
40.00
20.00
600.00
13,626.00
5,997.60
7,627.20
240.00
80.00
250.00
1,000.00
21,208.00
3,000.00
3,600.00
1,840.00
240.00
300.00
500.00
22,530.00
250.00
20,720.00
752,987.20
161,932.73
Adresa:
Obiectul: BLOC C1 S+P+6E
Categoria de lucrari: ZIDARIE
DEVIZ
SECTIUNE TEHNICA
1
Nr. Crt.
1
2
3
4
6
SUBSOL
7
8
9
10
11
12
13
14
1
2
3
4
6
7
PARTER
8
9
10
11
P
12
13
14
15
1
2
3
4
6
7
8
ETAJ 1
9
10
11
12
13
14
15
16
17
1
2
3
4
6
7
8
ETAJ 2
9
10
11
12
13
14
15
16
ARIE
17
ZIDARIE 1
2
3
4
6
7
8
ETAJ 3
9
10
11
12
13
14
15
16
17
1
2
3
4
6
7
8
ETAJ 4
9
10
11
12
13
14
15
16
17
1
2
3
4
6
7
ETAJ 5 8
9
10
11
12
13
14
15
16
17
1
2
3
4
6
7
8
ETAJ 6
9
10
11
12
13
14
15
16
17
TOTAL ZIDARIE (lei fara TVA):

TOTAL ZIDARIE (euro fara TVA):
ANSAMBLU REZIDENTIAL
DEVIZ
SECTIUNE TEHNICA SECTIUNE FINANCIAR

2 3 4 5
BCA Ytong 600x250x200 mc 19.00 277.07
BCA Ytong de 15 cm 600x150x200 mc 3.32 268.43
Adeziv BCA Ytong sac 25 kg sac 23.00 24.34
Plasa sudata pentru armarea rosturilor orizontale buc 4.00 79.02
Otel beton fasonat pentru confectionarea carcaselor pentru
kg 150.00 4.00
stalpisori,centuri si diafragme
Scandura pentru cofraje mc 1.00 700.00
Rigle lemn cu sectiune patratica 8x8 cm pentru cofrare mc 1.00 700.00
Sarma d=1.8; 3mm kg 40.00 6.28
Cuie 3x60 mm kg 10.00 4.50
Cuie 8x100 mm kg 10.00 4.50
Beton Clasa C30/37 pentru stalpisor,centuri si diafragme mc 1.00 250.00

Buiandrugi prefabricati de 1.25 m buc 12.00 20.99
Manopera zidarie,cofrare,turnare,decofrare stalpisori,centuri si
diafragme mc 23.00 120.00
BCA Ytong 600x250x200 mc 75.00 277.07

kg 100.00 4.00
Sarma d=1.8; 3mm kg 40.00 6.28
Cuie 3x60 mm kg 5.00 4.50
Cuie 8x100 mm kg 5.00 4.50

BCA Ytong 600x250x200 mc 65.00 277.07

kg 100.00 4.00
Sarma d=1.8; 3mm kg 40.00 6.28
Cuie 3x60 mm kg 5.00 4.50
Cuie 8x100 mm kg 5.00 4.50

Buiandrugi prefabricati de 3 m buc 4.00 50.39
BCA Ytong 600x250x200 mc 65.00 277.07

kg 100.00 4.00
Sarma d=1.8; 3mm kg 40.00 6.28
Cuie 3x60 mm kg 5.00 4.50
Cuie 8x100 mm kg 5.00 4.50

BCA Ytong 600x250x200 mc 65.00 277.07

kg 100.00 4.00
Sarma d=1.8; 3mm kg 40.00 6.28
Cuie 3x60 mm kg 5.00 4.50
Cuie 8x100 mm kg 5.00 4.50

BCA Ytong 600x250x200 mc 65.00 277.07

kg 100.00 4.00
Sarma d=1.8; 3mm kg 40.00 6.28
Cuie 3x60 mm kg 5.00 4.50
Cuie 8x100 mm kg 5.00 4.50

BCA Ytong 600x250x200 mc 65.00 277.07

kg 100.00 4.00
Sarma d=1.8; 3mm kg 40.00 6.28
Cuie 3x60 mm kg 5.00 4.50
Cuie 8x100 mm kg 5.00 4.50
BCA Ytong 600x250x200 mc 65.00 277.07

kg 100.00 4.00
Sarma d=1.8; 3mm kg 40.00 6.28
Cuie 3x60 mm kg 5.00 4.50
Cuie 8x100 mm kg 5.00 4.50
TOTAL ZIDARIE (lei fara TVA): 318,

TOTAL ZIDARIE (euro fara TVA): 68,5
Obiectiv: CONSTRUIRE ANSAMBLU REZIDENTIA
Adresa:
Categoria de lucrari: ZIDARIE
D
cu cantitatile de lucr
SECTIUNE FINANCIARA
4x5 1
Valoare Totala Nr. Crt.
5,264.33 1
891.19 2
559.82 3
316.09 4
600.00 5
700.00 6
SUBSOL
700.00 7
251.20 8
45.00 9
45.00 10
250.00 11
251.88 12
1,008.00 13
2,760.00 14
20,780.25 1
993.19 2
1,922.86 3
316.09 4
400.00 5
350.00 6
350.00 7
PARTER
251.20 8
22.50 9
22.50 10
250.00 11
P
188.91 12
151.20 13
1,200.00 14
9,480.00 15
18,009.55 1
8,321.33 2
2,336.64 3
316.08 4
400.00 5
350.00 6
350.00 7
251.20 8
ETAJ 1
22.50 9
22.50 10
250.00 11
1,310.40 12
75.60 13
419.90 14
554.40 15
201.56 16
11,520.00 17
18,009.55 1
ZIDARIE
8,321.33 2
2,336.64 3
316.08 4
400.00 5
350.00 6
350.00 7
251.20 8
ETAJ 2
22.50 9
22.50 10
250.00 11
1,310.40 12
75.60 13
419.90 14
554.40 15
201.56 16
11,520.00 17
18,009.55 1
8,321.33 2
2,336.64 3
316.08 4
400.00 5
350.00 6
350.00 7
251.20 8
ETAJ 3
22.50 9
22.50 10
250.00 11
1,310.40 12
75.60 13
419.90 14
554.40 15
201.56 16
11,520.00 17
18,009.55 1
8,321.33 2
2,336.64 3
316.08 4
400.00 5
350.00 6
350.00 7
251.20 8
ETAJ 4
22.50 9
22.50 10
250.00 11
1,310.40 12
75.60 13
419.90 14
554.40 15
201.56 16
11,520.00 17
18,009.55 TOTAL ZIDARIE (le

8,321.33 TOTAL ZIDARIE (eu
2,336.64
316.08
400.00
350.00
350.00
251.20
22.50
22.50
250.00
1,310.40
75.60
419.90
554.40
201.56
11,520.00
18,009.55
8,321.33
2,336.64
316.08
400.00
350.00
350.00
251.20
22.50
22.50
250.00
1,310.40
75.60
419.90
554.40
201.56
11,520.00
318,591.18
68,514.23
ANSAMBLU REZIDENTIAL
DEVIZ
cantitatile de lucrari pe categorii de lucrari

2 3 4 5
BCA Ytong 600x250x200 mc 47.00 277.07
BCA Ytong de 15 cm 600x150x200 mc - 268.43
kg 200.00 4.00
Sarma d=1.8; 3mm kg 40.00 6.28
Cuie 3x60 mm kg 10.00 4.50
Cuie 8x100 mm kg 10.00 4.50

Manopera zidarie,cofrare,turnare,decofrare stalpisori,centuri
si diafragme mc 47.00 120.00
BCA Ytong 600x250x200 mc 83.00 277.07

kg 100.00 4.00
Sarma d=1.8; 3mm kg 40.00 6.28
Cuie 3x60 mm kg 5.00 4.50
Cuie 8x100 mm kg 5.00 4.50

si diafragme mc 114.00 120.00
BCA Ytong 600x250x200 mc 56.00 277.07

kg 100.00 4.00
Sarma d=1.8; 3mm kg 40.00 6.28
Cuie 3x60 mm kg 5.00 4.50
Cuie 8x100 mm kg 5.00 4.50

si diafragme buc 81.00 120.00
BCA Ytong 600x250x200 mc 56.00 277.07

kg 100.00 4.00
Sarma d=1.8; 3mm kg 40.00 6.28
Cuie 3x60 mm kg 5.00 4.50
Cuie 8x100 mm kg 5.00 4.50

BCA Ytong 600x250x200 mc 56.00 277.07

kg 100.00 4.00
Sarma d=1.8; 3mm kg 40.00 6.28
Cuie 3x60 mm kg 5.00 4.50
Cuie 8x100 mm kg 5.00 4.50

BCA Ytong 600x250x200 mc 56.00 277.07

kg 100.00 4.00
Sarma d=1.8; 3mm kg 40.00 6.28
Cuie 3x60 mm kg 5.00 4.50
Cuie 8x100 mm kg 5.00 4.50

TOTAL ZIDARIE (lei fara TVA): 228,551.51

TOTAL ZIDARIE (euro fara TVA): 49,150.86
SECTIUNE FINANCIARA
4x5
Valoare Totala
13,022.29
-
1,143.98
316.08
800.00
700.00
700.00
251.20
45.00
45.00
250.00
251.88
1,008.00
5,640.00
22,996.81
8,321.33
2,774.76
316.08
400.00
350.00
350.00
251.20
22.50
22.50
250.00
226.80
226.80
419.90
13,680.00
15,515.92
6,710.75
1,971.54
316.08
400.00
350.00
350.00
251.20
22.50
22.50
250.00
1,310.40
75.60
419.90
554.40
201.56
9,720.00
15,515.92
6,710.75
1,971.54
316.08
400.00
350.00
350.00
251.20
22.50
22.50
250.00
1,310.40
75.60
419.90
554.40
201.56
9,720.00
15,515.92
6,710.75
1,971.54
316.08
400.00
350.00
350.00
251.20
22.50
22.50
250.00
1,310.40
75.60
419.90
554.40
201.56
9,720.00
15,515.92
6,710.75
1,971.54
316.08
400.00
350.00
350.00
251.20
22.50
22.50
250.00
1,310.40
75.60
419.90
554.40
201.56
9,720.00
228,551.51
49,150.86
Adresa:
Categoria de lucrari: TENCUIELI
DEVIZ
SECTIUNE TEHNICA
1 2
Nr. Crt. Capitolul de lucrari
1 Amorsa Betonkontakt pentru suprafele dn beton
2 Tencuiala pe baza de ipsos Ratio Glatt
SUBSOL
3 Tencuiala pe baza de ciment MPI 25

4 Profil tip coltar
5 Profil tip fasa pentru pontaj
6 Manopera tencuiala mecanizata cu pompa
Hol si casa

scarii

4 Profil tip coltar
5 Profil tip fasa pentru pontaj
1 Amorsa Betonkontakt pentru suprafele din beton
Parter

4 Profil tencuiala mecanizata
5 Profil pontaj pentru tencuiala rapida
Hol si casa

scarii

Ap. 11 Etaj 1

Ap. 11 Et
Ap. 12 Etaj 1
Ap. 13 Etaj 1

Ap. 14 Etaj 1

Ap. 15 Etaj 1

Ap. 16 Etaj 1

Hol si casa

scarii

Ap. 17 Etaj 2

Ap. 18 Etaj 2
Ap. 19 Etaj 2

Ap. 20 Etaj 2

Ap. 21 Etaj 2

Ap. 22 Etaj 2

Hol si casa

scarii

Ap. 23 Etaj 3

p. 24 Etaj 3
Ap. 24 Etaj 3
Ap. 25 Etaj 3

Ap. 26 Etaj 3

Ap. 27 Etaj 3

TENCUIELI

Ap. 28 Etaj 3

Hol si casa

scarii

Ap. 29 Etaj 4

Ap. 30 Etaj 4

Ap. 30 Etaj 4
Ap. 31 Etaj 4

Ap. 32 Etaj 4

Ap. 33 Etaj 4

Ap. 34 Etaj 4

Hol si casa

scarii

Ap. 36 Etaj 5

Ap. 37 Etaj 5

Ap. 37 Etaj 5
Ap. 38 Etaj 5 1 Amorsa Betonkontakt pentru suprafele dn beton
Ap. 39 Etaj 5

Ap. 39 Etaj 5

Ap. 40 Etaj 5

Hol si casa

scarii

Ap. 41 Etaj 6

Ap. 42 Etaj 6

Ap. 42 Etaj 6
Ap. 43 Etaj 6 1 Amorsa Betonkontakt pentru suprafele dn beton
Ap. 44 Etaj 6

Ap. 45 Etaj 6

Ap. 46 Etaj 6

Hol si casa

scarii

Total tencuieli (lei)
Total tencuieli (lei)
VIZ
i pe categorii de lucrari
CA SECTIUNE FINANCIARA
3 4 5 4x5 MP
TENCUIALA
U.M. Cantitate Pret/U.M. Valoare Totala
galeata (20kg) 13 123.12 1,635.03
sac (30kg) 22 18.01 398.54 664
sac (40 kg) 232 16.18 3,760.23 664
buc (3m) 30 8.00 240.00 664
buc (3m) 25 5.00 125.00
mp 664.00 12.00 7,968.00
galeata (20kg) 1 123.12 140.36 57
sac (30kg) 2 18.01 34.21 57
sac (40 kg) 20 16.18 322.79 57
buc (3m) 30 8.00 240.00
buc (3m) 25 5.00 125.00
mp 57.00 12.00 684.00
galeata (20 kg) 7 123.12 837.22 340
sac (30kg) 11 18.01 204.07 340
sac (40 kg) 119 16.18 1,925.42 340
buc (3m) 30 8.00 240.00
buc (3m) 25 5.00 125.00
mp 340 12.00 4,080.00
galeata (20 kg) 2 123.12 226.54 92
sac (30kg) 3 18.01 55.22 92
sac (40 kg) 32 16.18 521.00 92
buc (3m) 30 8.00 240.00
buc (3m) 25 5.00 125.00
mp 92.00 12.00 1,104.00
galeata (20 kg) 2 123.12 270.86 110
sac (30kg) 4 18.01 66.02 110
sac (40 kg) 39 16.18 622.93 110
buc (3m) 30 8.00 240.00
buc (3m) 25 5.00 125.00
mp 110.00 12.00 1,320.00
galeata (20 kg) 5 123.12 635.30 258
sac (30kg) 9 18.01 154.85 258
sac (40 kg) 90 16.18 1,461.05 258
buc (3m) 30 8.00 240.00
buc (3m) 25 5.00 125.00
mp 258.00 12.00 3,096.00
galeata (20 kg) 4 123.12 462.93 188
sac (30kg) 6 18.01 112.84 188
sac (40 kg) 66 16.18 1,064.64 188
buc (3m) 30 8.00 240.00
buc (3m) 25 5.00 125.00
mp 188.00 12.00 2,256.00
galeata (20 kg) 3 123.12 408.76 166
sac (30kg) 6 18.01 99.63 166
sac (40 kg) 58 16.18 940.06 166
buc (3m) 30 8.00 240.00
buc (3m) 25 5.00 125.00
mp 166.00 12.00 1,992.00
galeata (20 kg) 3 123.12 428.46 174
sac (30kg) 6 18.01 104.44 174
sac (40 kg) 61 16.18 985.36 174
buc (3m) 30 8.00 240.00
buc (3m) 25 5.00 125.00
mp 174.00 12.00 2,088.00
galeata (20 kg) 4 123.12 430.92 175
sac (30kg) 6 18.01 105.04 175
sac (40 kg) 61 16.18 991.03 175
buc (3m) 30 8.00 240.00
buc (3m) 25 5.00 125.00
mp 175.00 12.00 2,100.00
galeata (20 kg) 2 123.12 297.95 121
sac (30kg) 4 18.01 72.63 121
sac (40 kg) 42 16.18 685.22 121
buc (3m) 30 8.00 240.00
buc (3m) 25 5.00 125.00
mp 121.00 12.00 1,452.00
galeata (20 kg) 2 123.12 270.86 110
sac (30kg) 4 18.01 66.02 110
sac (40 kg) 39 16.18 622.93 110
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 110.00 12.00 1,320.00
galeata (20 kg) 5 123.12 635.30 258
sac (30kg) 9 18.01 154.85 258
sac (40 kg) 90 16.18 1,461.05 258
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 258.00 12.00 3,096.00
galeata (20 kg) 4 123.12 462.93 188
sac (30kg) 6 18.01 112.84 188
sac (40 kg) 66 16.18 1,064.64 188
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 188.00 12.00 2,256.00
galeata (20 kg) 3 123.12 408.76 166
sac (30kg) 6 18.01 99.63 166
sac (40 kg) 58 16.18 940.06 166
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 166.00 12.00 1,992.00
galeata (20 kg) 3 123.12 428.46 174
sac (30kg) 6 18.01 104.44 174
sac (40 kg) 61 16.18 985.36 174
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 174.00 12.00 2,088.00
galeata (20 kg) 4 123.12 430.92 175
sac (30kg) 6 18.01 105.04 175
sac (40 kg) 61 16.18 991.03 175
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 175.00 12.00 2,100.00
galeata (20 kg) 2 123.12 297.95 121
sac (30kg) 4 18.01 72.63 121
sac (40 kg) 42 16.18 685.22 121
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 121.00 12.00 1,452.00
galeata (20 kg) 2 123.12 270.86 110
sac (30kg) 4 18.01 66.02 110
sac (40 kg) 39 16.18 622.93 110
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 110.00 12.00 1,320.00
galeata (20 kg) 5 123.12 635.30 258
sac (30kg) 9 18.01 154.85 258
sac (40 kg) 90 16.18 1,461.05 258
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 258.00 12.00 3,096.00
galeata (20 kg) 4 123.12 462.93 188
sac (30kg) 6 18.01 112.84 188
sac (40 kg) 66 16.18 1,064.64 188
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 188.00 12.00 2,256.00
galeata (20 kg) 3 123.12 408.76 166
sac (30kg) 6 18.01 99.63 166
sac (40 kg) 58 16.18 940.06 166
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 166.00 12.00 1,992.00
galeata (20 kg) 3 123.12 428.46 174
sac (30kg) 6 18.01 104.44 174
sac (40 kg) 61 16.18 985.36 174
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 174.00 12.00 2,088.00
galeata (20 kg) 4 123.12 430.92 175
sac (30kg) 6 18.01 105.04 175
sac (40 kg) 61 16.18 991.03 175
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 175.00 12.00 2,100.00
galeata (20 kg) 2 123.12 297.95 121
sac (30kg) 4 18.01 72.63 121
sac (40 kg) 42 16.18 685.22 121
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 121.00 12.00 1,452.00
galeata (20 kg) 2 123.12 270.86 110
sac (30kg) 4 18.01 66.02 110
sac (40 kg) 39 16.18 622.93 110
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 110.00 12.00 1,320.00
galeata (20 kg) 5 123.12 635.30 258
sac (30kg) 9 18.01 154.85 258
sac (40 kg) 90 16.18 1,461.05 258
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 258.00 12.00 3,096.00
galeata (20 kg) 4 123.12 462.93 188
sac (30kg) 6 18.01 112.84 188
sac (40 kg) 66 16.18 1,064.64 188
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 188.00 12.00 2,256.00
galeata (20 kg) 3 123.12 408.76 166
sac (30kg) 6 18.01 99.63 166
sac (40 kg) 58 16.18 940.06 166
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 166.00 12.00 1,992.00
galeata (20 kg) 3 123.12 428.46 174
sac (30kg) 6 18.01 104.44 174
sac (40 kg) 61 16.18 985.36 174
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 174.00 12.00 2,088.00
galeata (20 kg) 4 123.12 430.92 175
sac (30kg) 6 18.01 105.04 175
sac (40 kg) 61 16.18 991.03 175
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 175.00 12.00 2,100.00
galeata (20 kg) 2 123.12 297.95 121
sac (30kg) 4 18.01 72.63 121
sac (40 kg) 42 16.18 685.22 121
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 121.00 12.00 1,452.00
galeata (20 kg) 2 123.12 270.86 110
sac (30kg) 4 18.01 66.02 110
sac (40 kg) 39 16.18 622.93 110
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 110.00 12.00 1,320.00
galeata (20 kg) 5 123.12 635.30 258
sac (30kg) 9 18.01 154.85 258
sac (40 kg) 90 16.18 1,461.05 258
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 258.00 12.00 3,096.00
galeata (20 kg) 4 123.12 462.93 188
sac (30kg) 6 18.01 112.84 188
sac (40 kg) 66 16.18 1,064.64 188
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 188.00 12.00 2,256.00
galeata (20 kg) 3 123.12 408.76 166
sac (30kg) 6 18.01 99.63 166
sac (40 kg) 58 16.18 940.06 166
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 166.00 12.00 1,992.00
galeata (20 kg) 3 123.12 428.46 174
sac (30kg) 6 18.01 104.44 174
sac (40 kg) 61 16.18 985.36 174
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 174.00 12.00 2,088.00
galeata (20 kg) 4 123.12 430.92 175
sac (30kg) 6 18.01 105.04 175

sac (40 kg) 61 16.18 991.03 175
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 175.00 12.00 2,100.00
galeata (20 kg) 2 123.12 297.95 121
sac (30kg) 4 18.01 72.63 121
sac (40 kg) 42 16.18 685.22 121
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 121.00 12.00 1,452.00
galeata (20 kg) 2 123.12 270.86 110
sac (30kg) 4 18.01 66.02 110
sac (40 kg) 39 16.18 622.93 110
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 110.00 12.00 1,320.00
galeata (20 kg) 5 123.12 635.30 258
sac (30kg) 9 18.01 154.85 258
sac (40 kg) 90 16.18 1,461.05 258
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 258.00 12.00 3,096.00
galeata (20 kg) 4 123.12 462.93 188
sac (30kg) 6 18.01 112.84 188
sac (40 kg) 66 16.18 1,064.64 188
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 188.00 12.00 2,256.00
galeata (20 kg) 3 123.12 408.76 166
sac (30kg) 6 18.01 99.63 166
sac (40 kg) 58 16.18 940.06 166
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 166.00 12.00 1,992.00
galeata (20 kg) 3 123.12 428.46 174
sac (30kg) 6 18.01 104.44 174
sac (40 kg) 61 16.18 985.36 174
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 174.00 12.00 2,088.00
galeata (20 kg) 4 123.12 430.92 175
sac (30kg) 6 18.01 105.04 175
sac (40 kg) 61 16.18 991.03 175
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 175.00 12.00 2,100.00
galeata (20 kg) 2 123.12 297.95 121
sac (30kg) 4 18.01 72.63 121
sac (40 kg) 42 16.18 685.22 121
buc (3m) 30.00 8.00 240.00
buc (3m) 25.00 5.00 125.00
mp 121.00 12.00 1,452.00
) 188,916.19
) 40,627.14
Obiectiv:
Adresa:
Obiectul:
CONSUM
CONSUM PE
APROXIMATIV PE APARTAMENT Total/apartamente
MP (KG)
0.4 265.6
SUBSOL
1 664
14 9296 14126.80504
0.4 22.8
Hol si casa
1 57
scarii
14 798
0.4 136
Ap. 1 Parter
1 340
14 4760
7411.7074
0.4 36.8
Ap. 2 Parter
1 92
14 1288
2271.75612
0.4 44
Ap. 3 Parter
1 110
14 1540
2644.8171
Ap. 3 Par
2644.8171
0.4 103.2
Ap. 4 Parter
1 258
14 3612
5712.20738
0.4 75.2
Ap. 5 Parter
1 188
14 2632
4261.41468
0.4 66.4
Ap. 6 Parter
1 166
14 2324
3805.45126
0.4 69.6
Hol si casa
1 174
scarii
14 2436
3971.25614
0.4 70
Ap. 11 Etaj 1
1 175
14 2450
3991.98175
0.4 48.4
Ap. 12 Etaj 1
1 121
14 1694
2872.79881
0.4 44
Ap. 13 Etaj 1
1 110
14 1540
2644.8171
0.4 103.2
Ap. 14 Etaj 1
1 258
14 3612
5712.20738
0.4 75.2
Ap. 15 Etaj 1
1 188
14 2632
4261.41468
0.4 66.4
Ap. 16 Etaj 1
1 166
14 2324
3805.45126
0.4 69.6
Hol si casa
1 174
scarii
14 2436
3971.25614
0.4 70
Ap. 17 Etaj 2
1 175
14 2450
3991.98175
0.4 48.4
Ap. 18 Etaj 2
1 121
14 1694
2872.79881
0.4 44
Ap. 19 Etaj 2
TENCUIELI
1 110
14 1540
2644.8171
0.4 103.2
p. 20 Etaj 2
5712.20738
TE
Ap. 20 Etaj 2
1 258
14 3612
5712.20738
0.4 75.2
Ap. 21 Etaj 2
1 188
14 2632
4261.41468
0.4 66.4
Ap. 22 Etaj 2
1 166
14 2324
3805.45126
0.4 69.6
Hol si casa
1 174
scarii
14 2436
3971.25614
0.4 70
Ap. 23 Etaj 3
1 175
14 2450
3991.98175
0.4 48.4
Ap. 24 Etaj 3
1 121
14 1694
2872.79881
0.4 44
Ap. 25 Etaj 3
1 110
14 1540
2644.8171
0.4 103.2
Ap. 26 Etaj 3
1 258
5712.20738
Ap. 26 Etaj 3
14 3612
5712.20738
0.4 75.2
Ap. 27 Etaj 3
1 188
14 2632
4261.41468
0.4 66.4
Ap. 28 Etaj 3
1 166
14 2324
3805.45126
0.4 69.6
Hol si casa
1 174
scarii
14 2436
3971.25614
0.4 70
Ap. 29 Etaj 4
1 175
14 2450
3991.98175
0.4 48.4
Ap. 30 Etaj 4
1 121
14 1694
2872.79881
0.4 44
Ap. 31 Etaj 4
1 110
14 1540
2644.8171
0.4 103.2
Ap. 32 Etaj 4
1 258
14 3612
5712.20738
Ap. 32 Etaj 4
5712.20738
0.4 75.2
Ap. 33 Etaj 4
1 188
14 2632
4261.41468
0.4 66.4
Ap. 34 Etaj 4
1 166
14 2324
3805.45126
0.4 69.6
Hol si casa
1 174
scarii
14 2436
3971.25614
0.4 70
1 175
14 2450 3991.98175
0.4 48.4
1 121
14 1694
2872.79881
0.4 44
1 110
14 1540
2644.8171
0.4 103.2
1 258
14 3612
5712.20738
5712.20738
0.4 75.2
1 188
14 2632
4261.41468
0.4 66.4
1 166
14 2324
3805.45126
0.4 69.6
1 174
14 2436
3971.25614
0.4 70
1 175
14 2450
3991.98175
0.4 48.4
1 121
14 1694
2872.79881
BLOC C2 S+P+4E
TENCUIELI
DEVIZ
SECTIUNE TEHNICA
1 2 3 4
1 Amorsa Betonkontakt pentru suprafele dn beton galeata (20kg) 6
2 Tencuiala pe baza de ipsos Ratio Glatt sac (30kg) 10
3 Tencuiala pe baza de ciment MPI 25 sac (40 kg) 106
4 Profil tip coltar buc (3m) 30
5 Profil tip fasa pentru pontaj buc (3m) 25
6 Manopera tencuiala mecanizata cu pompa mp 303.00
1 Amorsa Betonkontakt pentru suprafele dn beton galeata (20kg) 2
4 Profil tip coltar buc (3m) 30
5 Profil tip fasa pentru pontaj buc (3m) 25
1 Amorsa Betonkontakt pentru suprafele din beton galeata (20 kg) 3
4 Profil tencuiala mecanizata buc (3m) 30
5 Profil pontaj pentru tencuiala rapida buc (3m) 25
6 Manopera tencuiala mecanizata cu pompa mp 158
1 Amorsa Betonkontakt pentru suprafele dn beton galeata (20 kg) 3
4 Profil tencuiala mecanizata buc (3m) -
5 Profil pontaj pentru tencuiala rapida buc (3m) -
4 Profil tencuiala mecanizata buc (3m) 30.00
5 Profil pontaj pentru tencuiala rapida buc (3m) 25.00
Total tencuieli (lei fără TVA)
Total tencuieli (euro fără TVA)
rari
SECTIUNE FINANCIARA
5 4x5 CONSUM
MP CONSUM PE
APROXIMATIV PE
TENCUIALA APARTAMENT
Pret/U.M. Valoare Totala MP (KG)
123.12 746.11
18.01 181.86 303 0.4 121.2
16.18 1,715.89 303 1 303
8.00 240.00 303 14 4242
5.00 125.00
12.00 3,636.00
123.12 194.53 79 0.4 31.6
18.01 47.42 79 1 79
16.18 447.38 79 14 1106
8.00 240.00
5.00 125.00
12.00 948.00
123.12 389.06 158 0.4 63.2
18.01 94.83 158 1 158
16.18 894.75 158 14 2212
8.00 240.00
5.00 125.00
12.00 1,896.00
123.12 421.07 171 0.4 68.4
18.01 102.64 171 1 171
16.18 968.37 171 14 2394
8.00 240.00
5.00 125.00
12.00 2,052.00
123.12 475.24 193 0.4 77.2
18.01 115.84 193 1 193
16.18 1,092.96 193 14 2702
8.00 240.00
5.00 125.00
12.00 2,316.00
123.12 288.10 117 0.4 46.8
18.01 70.22 117 1 117
16.18 662.57 117 14 1638
8.00 240.00
5.00 125.00
12.00 1,404.00 ,
123.12 576.20 234 0.4 93.6
18.01 140.45 234 1 234
16.18 1,325.14 234 14 3276
8.00 240.00
5.00 125.00
12.00 2,808.00
123.12 384.13 156 0.4 62.4
18.01 93.63 156 1 156
16.18 883.43 156 14 2184
8.00 240.00
5.00 125.00
12.00 1,872.00
123.12 578.66 235 0.4 94
18.01 141.05 235 1 235
16.18 1,330.81 235 14 3290
8.00 240.00
5.00 125.00
12.00 2,820.00
123.12 285.64 116 0.4 46.4
18.01 69.62 116 1 116
16.18 656.91 116 14 1624
8.00 240.00
5.00 125.00
12.00 1,392.00
123.12 664.85 270 0.4 108
18.01 162.06 270 1 270
16.18 1,529.01 270 14 3780
8.00 240.00
5.00 125.00
12.00 3,240.00
123.12 435.84 177 0.4 70.8
18.01 106.24 177 1 177
16.18 1,002.35 177 14 2478
8.00 240.00
5.00 125.00
12.00 2,124.00
123.12 458.01 186 0.4 74.4
18.01 111.64 186 1 186
16.18 1,053.32 186 14 2604
8.00 -
5.00 -
12.00 2,232.00
123.12 657.46 267 0.4 106.8
18.01 160.26 267 1 267
16.18 1,512.02 267 14 3738
8.00 240.00
5.00 125.00
12.00 3,204.00
123.12 258.55 105 0.4 42
18.01 63.02 105 1 105
16.18 594.62 105 14 1470
8.00 240.00
5.00 125.00
12.00 1,260.00
123.12 263.48 107 0.4 42.8
18.01 64.22 107 1 107
16.18 605.94 107 14 1498
8.00 240.00
5.00 125.00
12.00 1,284.00
123.12 285.64 116 0.4 46.4
18.01 69.62 116 1 116
16.18 656.91 116 14 1624
8.00 240.00
5.00 125.00
12.00 1,392.00
123.12 664.85 270 0.4 108
18.01 162.06 270 1 270
16.18 1,529.01 270 14 3780
8.00 240.00
5.00 125.00
12.00 3,240.00
123.12 435.84 177 0.4 70.8
18.01 106.24 177 1 177
16.18 1,002.35 177 14 2478
8.00 240.00
5.00 125.00
12.00 2,124.00
123.12 458.01 186 0.4 74.4
18.01 111.64 186 1 186
16.18 1,053.32 186 14 2604
8.00 240.00
5.00 125.00
12.00 2,232.00
123.12 657.46 267 0.4 106.8
18.01 160.26 267 1 267
16.18 1,512.02 267 14 3738
8.00 240.00
5.00 125.00
12.00 3,204.00
123.12 258.55 105 0.4 42
18.01 63.02 105 1 105
16.18 594.62 105 14 1470
8.00 240.00
5.00 125.00
12.00 1,260.00
123.12 263.48 107 0.4 42.8
18.01 64.22 107 1 107
16.18 605.94 107 14 1498
8.00 240.00
5.00 125.00
12.00 1,284.00
123.12 285.64 116 0.4 46.4
18.01 69.62 116 1 116
16.18 656.91 116 14 1624
8.00 240.00
5.00 125.00
12.00 1,392.00
123.12 664.85 270 0.4 108
18.01 162.06 270 1 270
16.18 1,529.01 270 14 3780
8.00 240.00
5.00 125.00
12.00 3,240.00
123.12 435.84 177 0.4 70.8
18.01 106.24 177 1 177
16.18 1,002.35 177 14 2478
8.00 240.00
5.00 125.00
12.00 2,124.00
123.12 458.01 186 0.4 74.4
18.01 111.64 186 1 186
16.18 1,053.32 186 14 2604
8.00 240.00
5.00 125.00
12.00 2,232.00
123.12 657.46 267 0.4 106.8
18.01 160.26 267 1 267
16.18 1,512.02 267 14 3738
8.00 240.00
5.00 125.00
12.00 3,204.00
123.12 258.55 105 0.4 42
18.01 63.02 105 1 105
16.18 594.62 105 14 1470
8.00 240.00
5.00 125.00
12.00 1,260.00
123.12 263.48 107 0.4 42.8
18.01 64.22 107 1 107
16.18 605.94 107 14 1498
8.00 240.00
5.00 125.00
12.00 1,284.00
123.12 285.64 116 0.4 46.4
18.01 69.62 116 1 116
16.18 656.91 116 14 1624
8.00 240.00
5.00 125.00
12.00 1,392.00
123.12 664.85 270 0.4 108
18.01 162.06 270 1 270
16.18 1,529.01 270 14 3780
8.00 240.00
5.00 125.00
12.00 3,240.00
123.12 435.84 177 0.4 70.8
18.01 106.24 177 1 177
16.18 1,002.35 177 14 2478
8.00 240.00
5.00 125.00
12.00 2,124.00
123.12 458.01 186 0.4 74.4
18.01 111.64 186 1 186
16.18 1,053.32 186 14 2604
8.00 240.00
5.00 125.00
12.00 2,232.00
123.12 657.46 267 0.4 106.8
18.01 160.26 267 1 267
16.18 1,512.02 267 14 3738
8.00 240.00
5.00 125.00
12.00 3,204.00
123.12 258.55 105 0.4 42
18.01 63.02 105 1 105
16.18 594.62 105 14 1470
8.00 240.00
5.00 125.00
12.00 1,260.00
123.12 263.48 107 0.4 42.8
18.01 64.22 107 1 107
16.18 605.94 107 14 1498
8.00 240.00
5.00 125.00
12.00 1,284.00
149,058.55
32,055.60
Total/apartamente
6644.85983
2002.32319
3639.64638
3909.07931
4365.04273
4365.04273
2789.89637
5214.79274
3598.19516
5235.51835
2769.17076
5960.9147
4033.43297
3854.96346
5898.73787
2541.18905
2582.64027
2769.17076
5960.9147
4033.43297
4219.96346
4219.96346
5898.73787
2541.18905
2582.64027
2769.17076
5960.9147
4033.43297
4219.96346
4219.96346
5898.73787
2541.18905
2582.64027
2769.17076
5960.9147
4033.43297
4219.96346
4219.96346
5898.73787
2541.18905
2582.64027
Adresa:
Categoria de lucrari: SAPE
DEVIZ
SECTIUNE TEHNICA
1 2 3
1 Ciment Portland 42.5 R sac(40 kg)

2 Nisip de rau spalat mc
Parter
3 Banda perimetrala pentru crearea rosturilor de dilatatie ml

4 Polistiren extrudat 2cm, 3cm bax
5 Manopera turnare sapa mecanizata cu pompa mp
Ap. 14 Etaj 1 Ap. 13 Etaj 1 Ap. 12 Etaj 1 Ap. 11 Etaj 1 Hol si casa

scarii

Hol si casa Ap. 16 Etaj 1 Ap. 15 Etaj 1 Ap. 14 Etaj 1
scarii

Ap. 21 Etaj 2 Ap. 20 Etaj 2 Ap. 19 Etaj 2 Ap. 18 Etaj 2 Ap. 17 Etaj 2

1
Hol si casa Ap. 28 Etaj 3 Ap. 27 Etaj 3 Ap. 26 Etaj 3 Ap. 25 Etaj 3 Ap. 24 Etaj 3 Ap. 23 Etaj 3 Hol si casa Ap. 22 Etaj 2
Ciment Portland 42.5 R sac(40 kg)
scarii

scarii

Ap. 36 Etaj 5 Ap. 35 Etaj 5 Hol si casa Ap. 34 Etaj 4 Ap. 33 Etaj 4 Ap. 32 Etaj 4 Ap. 31 Etaj 4 Ap. 30 Etaj 4 Ap. 29 Etaj 4 Hol si casa
scarii
scarii

Ap. 43 Etaj 6 Ap. 42 Etaj 6 Ap. 41 Etaj 6 Hol si casa

scarii

Hol si casa Ap. 46 Etaj 6 Ap. 45 Etaj 6 Ap. 44 Etaj 6 Ap. 43 Etaj 6
scarii

TOTAL SAPE (lei fara TVA):
TOTAL SAPE (EURO fara TVA):
Obiectiv: CONSTRUIRE ANSAMBLU REZIDE
Adresa:
Categoria de lucrari: SAPE
de lucrari cu cantitati
SECTIUNE FINANCIARA
4 5 4x5 1
Cantitate Valoare
Pret/U.M. Nr. Crt.
majorata Totala
60 18.75 1,122.19 1
Ap. 6 Parter Ap. 5 Parter Ap. 4 Parter Ap. 3 Parter Ap. 2 Parter Ap. 1 Parter
12.8 80.00 1,026.00 2
171 0.50 85.50 3
1 110.00 110.00 4
171 15.00 2,565.00 5
11 18.75 210.53 1
2.4 80.00 192.48 2
27 0.50 13.50 3
1 110.00 110.00 4
32.08 15.00 481.20 5
12 18.75 219.25 1
2.5 80.00 200.46 2
40.39 0.50 20.20 3
1 110.00 110.00 4
33.41 15.00 501.15 5
27 18.75 513.19 1
5.9 80.00 469.20 2
95.57 0.50 47.79 3
1 110.00 110.00 4
78.2 15.00 1,173.00 5
17 18.75 322.22 1
3.7 80.00 294.60 2
70.7 0.50 35.35 3
1 110.00 110.00 4
49.1 15.00 736.50 5
17 18.75 310.60 1
3.5 80.00 283.98 2
60.24 0.50 30.12 3
Ap. 6 Parter
1 110.00 110.00 4
47.33 15.00 709.95 5
18 18.75 345.52 1
Hol si casa
3.9 80.00 315.90 2
scarii
63.35 0.50 31.68 3
1 110.00 110.00 4
52.65 15.00 789.75 5
19 18.75 361.40 1
Ap. 16 Etaj 1 Ap. 15 Etaj 1 Ap. 14 Etaj 1 Ap. 13 Etaj 1 Ap. 12 Etaj 1 Ap. 11 Etaj 1
4.1 80.00 330.42 2
62.26 0.50 31.13 3
1 110.00 110.00 4
55.07 15.00 826.05 5
11 18.75 203.11 1
2.3 80.00 185.70 2
43.2 0.50 21.60 3
1 110.00 110.00 4
30.68 15.00 460.20 5
12 18.75 219.25 1
2.5 80.00 200.46 2
40.39 0.50 20.20 3
1 110.00 110.00 4
33.41 15.00 501.15 5
27 18.75 513.19 1
5.9 80.00 469.20 2
95.57 0.50 47.79 3
1 110.00 110.00 4
78.2 15.00 1,173.00 5
17 18.75 322.22 1
3.7 80.00 294.60 2
70.7 0.50 35.35 3
1 110.00 110.00 4
49.1 15.00 736.50 5
17 18.75 310.60 1
3.5 80.00 283.98 2
60.24 0.50 30.12 3
1 110.00 110.00 4
47.33 15.00 709.95 5
18 18.75 345.52 1
Hol si casa
3.9 80.00 315.90 2

scarii
63.35 0.50 31.68 3

1 110.00 110.00 4
52.65 15.00 789.75 5
19 18.75 361.40 1
Ap. 22 Etaj 2 Ap. 21 Etaj 2 Ap. 20 Etaj 2 Ap. 19 Etaj 2 Ap. 18 Etaj 2 Ap. 17 Etaj 2
4.1 80.00 330.42 2
62.26 0.50 31.13 3
1 110.00 110.00 4
55.07 15.00 826.05 5
11 18.75 203.11 1
2.3 80.00 185.70 2
43.2 0.50 21.60 3
1 110.00 110.00 4
30.68 15.00 460.20 5
12 18.75 219.25 1
2.5 80.00 200.46 2
40.39 0.50 20.20 3
1 110.00 110.00 4
33.41 15.00 501.15 5
27 18.75 513.19 1
5.9 80.00 469.20 2
95.57 0.50 47.79 3
1 110.00 110.00 4
78.2 15.00 1,173.00 5
17 18.75 322.22 1
3.7 80.00 294.60 2
70.7 0.50 35.35 3
1 110.00 110.00 4
49.1 15.00 736.50 5
17 18.75 310.60 1
3.5 80.00 283.98 2
60.24 0.50 30.12 3
1 110.00 110.00 4
47.33 15.00 709.95 5
18 18.75 345.52 1
Hol si casa
3.9 80.00 315.90 2

scarii
63.35 0.50 31.68 3

1 110.00 110.00 4
52.65 15.00 789.75 5
19 18.75 361.40 1
Ap. 24 Etaj 3 Ap. 23 Etaj 3
4.1 80.00 330.42 2

62.26 0.50 31.13 3
1 110.00 110.00 4
55.07 15.00 826.05 5
11 18.75 203.11 1
2.3 80.00 185.70 2
43.2 0.50 21.60 3
1 110.00 110.00 4
30.68 15.00 460.20 5
12 18.75 219.25 1
2.5 80.00 200.46 2
40.39 0.50 20.20 3
1 110.00 110.00 4
33.41 15.00 501.15 5
27 18.75 513.19 1
5.9 80.00 469.20 2
95.57 0.50 47.79 3
1 110.00 110.00 4
78.2 15.00 1,173.00 5
17 18.75 322.22 1
3.7 80.00 294.60 2
70.7 0.50 35.35 3
1 110.00 110.00 4
49.1 15.00 736.50 5
17 18.75 310.60 1
3.5 80.00 283.98 2
60.24 0.50 30.12 3
1 110.00 110.00 4
47.33 15.00 709.95 5
18 18.75 345.52 1
3.9 80.00 315.90
Hol si casa 2
scarii
63.35 0.50 31.68 3
1 110.00 110.00 4
52.65 15.00 789.75 5
19 18.75 361.40 1
Ap. 32 Etaj 4 Ap. 31 Etaj 4 Ap. 30 Etaj 4 Ap. 29 Etaj 4
4.1 80.00 330.42 2

62.26 0.50 31.13 3
1 110.00 110.00 4
55.07 15.00 826.05 5
11 18.75 203.11 1
2.3 80.00 185.70 2
43.2 0.50 21.60 3
1 110.00 110.00 4
30.68 15.00 460.20 5
12 18.75 219.25 1
2.5 80.00 200.46 2
40.39 0.50 20.20 3
1 110.00 110.00 4
33.41 15.00 501.15 5
27 18.75 513.19 1
Ap. 34 Etaj 4 Ap. 33 Etaj 4 Ap. 32 Etaj 4
5.9 80.00 469.20 2
95.57 0.50 47.79 3
1 110.00 110.00 4
78.2 15.00 1,173.00 5
17 18.75 322.22 1
3.7 80.00 294.60 2
70.7 0.50 35.35 3
1 110.00 110.00 4
49.1 15.00 736.50 5
17 18.75 310.60 1
3.5 80.00 283.98 2
60.24 0.50 30.12 3
1 110.00 110.00 4
47.33 15.00 709.95 5
18 18.75 345.52 1
Hol si casa
3.9 80.00 315.90 2
scarii
63.35 0.50 31.68 3
1 110.00 110.00 4
52.65 15.00 789.75 5
19 18.75 361.40
4.1 80.00 330.42
62.26 0.50 31.13
1 110.00 110.00
55.07 15.00 826.05
11 18.75 203.11
2.3 80.00 185.70
43.2 0.50 21.60
1 110.00 110.00
30.68 15.00 460.20
12 18.75 219.25
2.5 80.00 200.46
40.39 0.50 20.20
1 110.00 110.00
33.41 15.00 501.15
27 18.75 513.19
5.9 80.00 469.20
95.57 0.50 47.79
1 110.00 110.00
78.2 15.00 1,173.00
17 18.75 322.22
3.7 80.00 294.60
70.7 0.50 35.35
1 110.00 110.00
49.1 15.00 736.50
17 18.75 310.60
3.5 80.00 283.98
60.24 0.50 30.12
1 110.00 110.00
47.33 15.00 709.95
18 18.75 345.52
3.9 80.00 315.90
63.35 0.50 31.68
1 110.00 110.00
52.65 15.00 789.75
19 18.75 361.40
4.1 80.00 330.42
62.26 0.50 31.13
1 110.00 110.00
55.07 15.00 826.05
11 18.75 203.11
2.3 80.00 185.70
43.2 0.50 21.60
1 110.00 110.00
30.68 15.00 460.20
SAPE (lei fara TVA): 69,156.39
PE (EURO fara TVA): 14,872.34
BLOC C2, S+P+4E
DEVIZ

2 3 4 5
Cantitate
Capitolul de lucrari U.M. Pret/U.M.
majorata
Ciment Portland 42.5 R sac(40 kg) 15 18.75
Nisip de rau spalat mc 3.2 80.00
Banda perimetrala pentru crearea rosturilor de dilatatie ml 56.33 0.50
Polistiren extrudat 2cm, 3cm bax 1 110.00
Manopera turnare sapa mecanizata cu pompa mp 42.62 15.00

TOTAL SAPE (lei fara TVA): 53,115.74
TOTAL SAPE (EURO fara TVA): 11,422.74
SECTIUNE FINANCIARA
4x5
Valoare Totala
279.69
255.72
28.17
110.00
639.30
304.83
278.70
31.52
110.00
696.75
380.17
347.58
34.65
110.00
868.95
226.21
206.82
19.74
110.00
517.05
458.72
419.40
41.31
110.00
1,191.90
276.94
253.20
278.38
110.00
633.00
175.28
160.26
19.32
110.00
400.65
222.73
203.64
20.62
110.00
509.10
521.46
476.76
49.70
110.00
1,180.65
322.94
295.26
31.93
110.00
738.15
324.52
296.70
33.89
110.00
741.75
516.53
472.26
48.59
110.00
1,180.65
222.53
203.46
18.57
110.00
508.65
201.34
184.08
18.75
110.00
460.20
221.55
202.56
21.78
110.00
506.40
517.98
473.58
47.39
110.00
1,183.95
324.19
296.40
33.23
110.00
741.00
338.82
309.78
32.98
110.00
774.45
348.99
319.08
31.23
110.00
797.70
363.30
332.16
32.15
110.00
830.40
201.34
184.08
18.75
110.00
460.20
221.55
202.56
21.78
110.00
506.40
517.98
473.58
47.39
110.00
1,183.95
324.19
296.40
33.23
110.00
741.00
338.82
309.78
32.98
110.00
774.45
348.99
319.08
31.23
110.00
797.70
363.30
332.16
32.15
110.00
830.40
201.34
184.08
18.75
110.00
460.20
221.55
202.56
21.78
110.00
506.40
517.98
473.58
47.39
110.00
1,183.95
324.19
296.40
33.23
110.00
741.00
338.82
309.78
32.98
110.00
774.45
348.99
319.08
31.23
110.00
797.70
363.30
332.16
32.15
110.00
830.40
201.34
184.08
18.75
110.00
460.20
53,115.74
11,422.74
Adresa:
Obiectul: BLOC C1 , S+P+6E
Categoria de lucrari: FINISAJ INTERIOR
DEVIZ
SECTIUNE TEHNICA
1 2
1 Amorsa Ceresit CT 17 Grund de profunzime (10 l)

2 Adeziv Sika Tilebond flexibil 25 KG
3 Gresie GRESMALT ITALIA
4 Chit CE 30 Chit Chocolate 58 5 kg
5 Distantieri gresie 2 mm - 500 buc
Placare cu gresie
6 Plinta perimetrala din gresie GRESMALT ITALIA
7 Profil colt AL cu picurator - 2m
8
Apartament 11
Sikaflex 11FC+BROWN V7/4 300ml

9 Sikaflex 11FC+GRI V7/4 300ml
ETAJ 1
10 Manopera placare gresie

11 GLET FINO GRANDE (20kg)
12 Satengips KNAUF (20kg) - ekogips
13 Folie STRECH (500x0,023mm) - 2.2 KG
14 Smirghel pe suport de panza - Carbochim 120 - 10ml
15 Banda mascare - 48mm
Glet + var
16 Amorsa KRAFT WHITE PRIMER 15LT
17 Profil colt aluminiu 2,0m
18 Var culoare (15l)
19 Var alb (15l)
20 Manopera glet+var
Placare cu gresie
ment 12
AJ 1
Placare cu gresie

8
Apartament 12
ETAJ 1
Glet + var
19 Var alb (15l)
Placare cu gresie
8
Apartament 13

ETAJ 1

Glet + var
19 Var alb (15l)
Placare cu gresie
8
Apartament 14

ETAJ 1
Apartament 14
ETAJ 1
Glet + var
19 Var alb (15l)
Placare cu gresie
8
Apartament 15

ETAJ 1

Glet + var
19 Var alb (15l)
Placare cu gresie
8
Apartament 16

ETAJ 1

Glet + var
Apartamen
ETAJ 1
Glet + var
19 Var alb (15l)
Placare cu gresie
8
Apartament 17

ETAJ 2

Glet + var
19 Var alb (15l)
Placare cu gresie
8
Apartament 18

ETAJ 2

Glet + var
Ap
Glet + var
19 Var alb (15l)
Placare cu gresie
8
Apartament 19

ETAJ 2

Glet + var
19 Var alb (15l)
Placare cu gresie
8
Apartament 20

ETAJ 2

Glet + var
Glet + var
19 Var alb (15l)

Placare cu gresie
8
Apartament 21

ETAJ 2

Glet + var
19 Var alb (15l)
Placare cu gresie
8
Apartament 22

ETAJ 2

Glet + var
19 Var alb (15l)
Placare cu gresie
8
Apartament 23

ETAJ 3

Glet + var
19 Var alb (15l)
Placare cu gresie
8
Apartament 24

ETAJ 3

Glet + var
19 Var alb (15l)
Placare cu gresie
5
Placare cu gresie
8
Apartament 25

ETAJ 3

Glet + var
19 Var alb (15l)
Placare cu gresie
8
Apartament 26

ETAJ 3

Glet + var
19 Var alb (15l)
Placare cu gresie
ament 27
TAJ 3
Placare cu gresie
8
Apartament 27 Sikaflex 11FC+BROWN V7/4 300ml
ETAJ 3 9 Sikaflex 11FC+GRI V7/4 300ml
Glet + var
19 Var alb (15l)
Placare cu gresie
8
Apartament 28

ETAJ 3

Glet + var
19 Var alb (15l)
Placare cu gresie
8
Apartament 29

ETAJ 4

Apartament 29
ETAJ 4
Glet + var
19 Var alb (15l)
Placare cu gresie
8
Apartament 30

ETAJ 4

Glet + var
19 Var alb (15l)
Placare cu gresie
8 Sikaflex 11FC+BROWN V7/4 300ml
Apartament 31

ETAJ 4

Glet + var
Apartam
ETA
Glet + var
19 Var alb (15l)
Placare cu gresie
Apartament 32

ETAJ 4

Glet + var
19 Var alb (15l)
Placare cu gresie
Apartament 33

ETAJ 4

Glet + var
Glet + var

19 Var alb (15l)
Placare cu gresie
8
Apartament 34

ETAJ 4

Glet + var
19 Var alb (15l)
Placare cu gresie
8
Apartament 35

ETAJ 5

Glet + var
19 Var alb (15l)
Placare cu gresie
8
Apartament 36

ETAJ 5

Glet + var
19 Var alb (15l)
Placare cu gresie
Apartament 37

ETAJ 5

Glet + var
19 Var alb (15l)
Placare cu gresie
Placare cu gresie
Apartament 38

ETAJ 5

Glet + var
19 Var alb (15l)
Placare cu gresie
Apartament 39

ETAJ 5

Glet + var
19 Var alb (15l)
Placare cu gresie
ament 30
TAJ 5
Placare cu gresie

Apartament 30
ETAJ 5
Glet + var
19 Var alb (15l)
5 Placare cu gresie Distantieri gresie 2 mm - 500 buc
Apartament 41

ETAJ 6

Glet + var
19 Var alb (15l)
Placare cu gresie
Apartament 42

ETAJ 6

Apartament 42
ETAJ 6
Glet + var
19 Var alb (15l)
Placare cu gresie
Apartament 43

ETAJ 6

Glet + var
19 Var alb (15l)
Placare cu gresie
Apartament 44

ETAJ 6

Glet + var
Apart
E
Glet + var
19 Var alb (15l)
Placare cu gresie
Apartament 45

ETAJ 6

Glet + var
19 Var alb (15l)
Placare cu gresie
Apartament 46

ETAJ 6

Glet + var
Glet + var
19 Var alb (15l)

TOTAL FINISAJ INTERIOR (lei fara TVA):
TOTAL FINISAJ INTERIOR (euro fara TVA):
Obiectiv:
Adresa:
Obiectul:
orii de lucrari
SECTIUNE FINANCIARA
3 4 5 4x5 1
U.M. Cantitate Pret/U.M. Valoare Totala Nr. Crt.
buc 1.00 57.77 57.77 1

sac 5.00 24.25 121.25 2
mp 38.00 34.9 1,326.20 3
buc 4.00 39.82 159.28 4
buc 2.00 6.47 12.94 5
mp 37.00 36.22 1,340.14 6
buc 3.00 15.24 45.72 7
buc 1.00 26.67 26.67 Apartament 1 8
buc 1.00 30.29 30.29 PARTER 9
mp 31.00 30 930.00 10
buc 4.00 18.84 75.36 11
buc 4.00 23.4 93.60 12
buc 1.00 13.78 13.78 13
buc 1.00 59.51 59.51 14
buc 6.00 7.66 45.96 15
buc 1.00 146.6 146.60 16
buc 45.00 1.8 81.00 17
buc 1.00 105 105.00 18
buc 1.00 105 105.00 19
mp 78.00 35 2,730.00 20
buc 1.00 57.77 57.77 1
sac 8.00 24.25 194.00 2
mp 50.00 34.9 1,745.00 3
buc 7.00 39.82 278.74 4
buc 2.00 6.47 45.96 5
mp 50.00 36.22 1,811.00 6
ment 2
RTER
buc 5.00 15.24 76.20 7
buc 1.00 26.67 26.67 8
Apartament 2
buc 1.00 30.29 30.29 9
PARTER
mp 50.00 30 1,500.00 10
buc 11.00 18.84 207.24 11
buc 11.00 23.4 257.40 12
buc 1.00 13.78 13.78 13
buc 1.00 59.51 59.51 14
buc 6.00 7.66 45.96 15
buc 1.00 146.6 146.60 16
buc 45.00 1.8 81.00 17
buc 1.00 105 105.00 18
buc 1.00 105 105.00 19
mp 223.00 35 7,805.00 20
buc 1.00 57.77 57.77 1
sac 5.00 24.25 121.25 2
mp 32.00 34.9 1,116.80 3
buc 4.00 39.82 159.28 4
buc 2.00 6.47 12.94 5
mp 30.00 36.22 1,086.60 6
buc 3.00 15.24 45.72 7
buc 1.00 26.67 26.67 8
Apartament 3
buc 1.00 30.29 30.29 9
PARTER
mp 32.00 30 960.00 10
buc 8.00 18.84 150.72 11
buc 8.00 23.4 187.20 12
buc 1.00 13.78 13.78 13
buc 1.00 59.51 59.51 14
buc 6.00 7.66 45.96 15
buc 1.00 146.6 146.60 16
buc 45.00 1.8 - 17
buc 1.00 105 105.00 18
buc 1.00 105 105.00 19
mp 168.00 35 5,880.00 20
buc 1.00 57.77 57.77 1
sac 5.00 24.25 121.25 2
mp 34.00 34.9 1,186.60 3
buc 4.00 39.82 159.28 4
buc 2.00 6.47 12.94 5
mp 30.00 36.22 1,086.60 6
buc 3.00 15.24 45.72 7
buc 1.00 26.67 26.67 8
Apartament 4
buc 1.00 30.29 30.29 9

PARTER
Apartament 4
PARTER
mp 32.00 30 960.00 10
buc 7.00 18.84 131.88 11
buc 7.00 23.4 163.80 12
buc 1.00 13.78 13.78 13
buc 1.00 59.51 59.51 14
buc 6.00 7.66 45.96 15
buc 1.00 146.6 146.60 16
buc 45.00 1.8 81.00 17
buc 1.00 105 105.00 18
buc 1.00 105 105.00 19
mp 145.00 35 5,075.00 20
buc 1.00 57.77 57.77 1
sac 5.00 24.25 121.25 2
mp 38.00 34.9 1,326.20 3
buc 4.00 39.82 159.28 4
buc 2.00 6.47 12.94 5
mp 33.00 36.22 1,195.26 6
buc 3.00 15.24 45.72 7
buc 1.00 26.67 26.67 8
Apartament 5
buc 1.00 30.29 30.29 9
PARTER
mp 30.00 30 900.00 10
buc 6.00 18.84 113.04 11
buc 6.00 23.4 140.40 12
buc 1.00 13.78 13.78 13
buc 1.00 59.51 59.51 14
buc 6.00 7.66 45.96 15
buc 1.00 146.6 146.60 16
buc 45.00 1.8 81.00 17
buc 1.00 105 105.00 18
buc 1.00 105 105.00 19
mp 114.00 35 3,990.00 20
buc 1.00 57.77 57.77 1
sac 5.00 24.25 121.25 2
mp 40.00 34.9 1,396.00 3
buc 5.00 39.82 199.10 4
buc 2.00 6.47 12.94 5
mp 36.00 36.22 1,303.92 6
buc 3.00 15.24 45.72 7
buc 1.00 26.67 26.67 8
Apartament 6
buc 1.00 30.29 30.29 9

PARTER
mp 33.00 30 990.00 10
buc 6.00 18.84 113.04 11
buc 6.00 23.4 140.40 12
Apartame
PARTE
buc 1.00 13.78 13.78 13
buc 1.00 59.51 59.51 14
buc 6.00 7.66 45.96 15
buc 1.00 146.6 146.60 16
buc 45.00 1.8 81.00 17
buc 1.00 105 105.00 18
buc 1.00 105 105.00 19
mp 112.00 35 3,920.00 20
buc 1.00 57.77 57.77 1
sac 5.00 24.25 121.25 2
mp 38.00 34.9 1,326.20 3
buc 4.00 39.82 159.28 4
buc 2.00 6.47 12.94 5
mp 37.00 36.22 1,340.14 6
buc 3.00 15.24 45.72 7
8
Apartament 11
buc 1.00 26.67 26.67
buc 1.00 30.29 30.29 9
ETAJ 1
mp 31.00 30 930.00 10
buc 4.00 18.84 75.36 11
buc 4.00 23.4 93.60 12
buc 1.00 13.78 13.78 13
buc 1.00 59.51 59.51 14
buc 6.00 7.66 45.96 15
buc 1.00 146.6 146.60 16
buc 45.00 1.8 81.00 17
buc 1.00 105 105.00 18
buc 1.00 105 105.00 19
mp 78.00 35 2,730.00 20
buc 1.00 57.77 57.77 1
sac 8.00 24.25 194.00 2
mp 50.00 34.9 1,745.00 3
buc 7.00 39.82 278.74 4
buc 2.00 6.47 45.96 5
mp 50.00 36.22 1,811.00 6
buc 5.00 15.24 76.20 7
8
Apartament 12
buc 1.00 26.67 26.67

buc 1.00 30.29 30.29 9
ETAJ 1
mp 50.00 30 1,500.00 10
buc 11.00 18.84 207.24 11
buc 11.00 23.4 257.40 12
buc 1.00 13.78 13.78 13
buc 1.00 59.51 59.51 14
buc 6.00 7.66 45.96 15
Ap
buc 1.00 146.6 146.60 16
buc 45.00 1.8 81.00 17
buc 1.00 105 105.00 18
buc 1.00 105 105.00 19
mp 223.00 35 7,805.00 20
buc 1.00 57.77 57.77 1
sac 5.00 24.25 121.25 2
mp 32.00 34.9 1,116.80 3
buc 4.00 39.82 159.28 4
buc 2.00 6.47 12.94 5
mp 30.00 36.22 1,086.60 6
buc 3.00 15.24 45.72 7
8
Apartament 13
buc 1.00 26.67 26.67
buc 1.00 30.29 30.29 9
ETAJ 1
mp 32.00 30 960.00 10
buc 8.00 18.84 150.72 11
buc 8.00 23.4 187.20 12
buc 1.00 13.78 13.78 13
buc 1.00 59.51 59.51 14
buc 6.00 7.66 45.96 15
buc 1.00 146.6 146.60 16
buc 45.00 1.8 - 17
buc 1.00 105 105.00 18
buc 1.00 105 105.00 19
mp 168.00 35 5,880.00 20
buc 1.00 57.77 57.77 1
sac 5.00 24.25 121.25 2
mp 34.00 34.9 1,186.60 3
buc 4.00 39.82 159.28 4
buc 2.00 6.47 12.94 5
mp 30.00 36.22 1,086.60 6
buc 3.00 15.24 45.72 7
8
Apartament 14
buc 1.00 26.67 26.67

buc 1.00 30.29 30.29 9
ETAJ 1
mp 32.00 30 960.00 10
buc 7.00 18.84 131.88 11
buc 7.00 23.4 163.80 12
buc 1.00 13.78 13.78 13
buc 1.00 59.51 59.51 14
buc 6.00 7.66 45.96 15
buc 1.00 146.6 146.60 16
buc 45.00 1.8 81.00 17
buc 1.00 105 105.00 18
buc 1.00 105 105.00 19
mp 145.00 35 5,075.00 20
buc 1.00 57.77 57.77 1
sac 5.00 24.25 121.25 2
mp 38.00 34.9 1,326.20 3
buc 4.00 39.82 159.28 4
buc 2.00 6.47 12.94 5
mp 33.00 36.22 1,195.26 6
buc 3.00 15.24 45.72 7
8
Apartament 15
buc 1.00 26.67 26.67
buc 1.00 30.29 30.29 9
ETAJ 1
mp 30.00 30 900.00 10
buc 6.00 18.84 113.04 11
buc 6.00 23.4 140.40 12
buc 1.00 13.78 13.78 13
buc 1.00 59.51 59.51 14
buc 6.00 7.66 45.96 15
buc 1.00 146.6 146.60 16
buc 45.00 1.8 81.00 17
buc 1.00 105 105.00 18
buc 1.00 105 105.00 19
mp 114.00 35 3,990.00 20
buc 1.00 57.77 57.77 1
sac 5.00 24.25 121.25 2
mp 40.00 34.9 1,396.00 3
buc 5.00 39.82 199.10 4
buc 2.00 6.47 12.94 5
mp 36.00 36.22 1,303.92 6
buc 3.00 15.24 45.72 7
8
Apartament 16
buc 1.00 26.67 26.67

buc 1.00 30.29 30.29 9
ETAJ 1
mp 33.00 30 990.00 10
buc 6.00 18.84 113.04 11
buc 6.00 23.4 140.40 12
buc 1.00 13.78 13.78 13
buc 1.00 59.51 59.51 14
buc 6.00 7.66 45.96 15
buc 1.00 146.6 146.60 16
buc 45.00 1.8 81.00 17
buc 1.00 105 105.00 18
buc 1.00 105 105.00 19
mp 112.00 35 3,920.00 20
buc 1.00 57.77 57.77 1
sac 5.00 24.25 121.25 2
mp 38.00 34.9 1,326.20 3
buc 4.00 39.82 159.28 4
buc 2.00 6.47 12.94 5
mp 37.00 36.22 1,340.14 6
buc 3.00 15.24 45.72 7
8
Apartament 17
buc 1.00 26.67 26.67
buc 1.00 30.29 30.29 9
ETAJ 2
mp 31.00 30 930.00 10
buc 4.00 18.84 75.36 11
buc 4.00 23.4 93.60 12
buc 1.00 13.78 13.78 13
buc 1.00 59.51 59.51 14
buc 6.00 7.66 45.96 15
buc 1.00 146.6 146.60 16
buc 45.00 1.8 81.00 17
buc 1.00 105 105.00 18
buc 1.00 105 105.00 19
mp 78.00 35 2,730.00 20
buc 1.00 57.77 57.77 1
sac 8.00 24.25 194.00 2
mp 50.00 34.9 1,745.00 3
buc 7.00 39.82 278.74 4
buc 2.00 6.47 45.96 5
mp 50.00 36.22 1,811.00 6
buc 5.00 15.24 76.20 7
8
Apartament 18
buc 1.00 26.67 26.67

buc 1.00 30.29 30.29 9
ETAJ 2
mp 50.00 30 1,500.00 10
buc 11.00 18.84 207.24 11
buc 11.00 23.4 257.40 12
buc 1.00 13.78 13.78 13
buc 1.00 59.51 59.51 14
buc 6.00 7.66 45.96 15
buc 1.00 146.6 146.60 16
buc 45.00 1.8 81.00 17
buc 1.00 105 105.00 18
buc 1.00 105 105.00 19
mp 223.00 35 7,805.00 20
buc 1.00 57.77 57.77 1
sac 5.00 24.25 121.25 2
mp 32.00 34.9 1,116.80 3
buc 4.00 39.82 159.28 4
9
buc 2.00 6.47 12.94 5
mp 30.00 36.22 1,086.60 6
buc 3.00 15.24 45.72 7
8
Apartament 19
buc 1.00 26.67 26.67
buc 1.00 30.29 30.29 9
ETAJ 2
mp 32.00 30 960.00 10
buc 8.00 18.84 150.72 11
buc 8.00 23.4 187.20 12
buc 1.00 13.78 13.78 13
buc 1.00 59.51 59.51 14
buc 6.00 7.66 45.96 15
buc 1.00 146.6 146.60 16
buc 45.00 1.8 - 17
buc 1.00 105 105.00 18
buc 1.00 105 105.00 19
mp 168.00 35 5,880.00 20
buc 1.00 57.77 57.77 1
sac 5.00 24.25 121.25 2
mp 34.00 34.9 1,186.60 3
buc 4.00 39.82 159.28 4
buc 2.00 6.47 12.94 5
mp 30.00 36.22 1,086.60 6
buc 3.00 15.24 45.72 7
8
Apartament 20
buc 1.00 26.67 26.67
buc 1.00 30.29 30.29 9
mp 32.00 30 960.00
ETAJ 2 10
buc 7.00 18.84 131.88 11
buc 7.00 23.4 163.80 12
buc 1.00 13.78 13.78 13
buc 1.00 59.51 59.51 14
buc 6.00 7.66 45.96 15
buc 1.00 146.6 146.60 16
buc 45.00 1.8 81.00 17
buc 1.00 105 105.00 18
buc 1.00 105 105.00 19
mp 145.00 35 5,075.00 20
buc 1.00 57.77 57.77 1
sac 5.00 24.25 121.25 2
mp 38.00 34.9 1,326.20 3
buc 4.00 39.82 159.28 4
buc 2.00 6.47 12.94 5
mp 33.00 36.22 1,195.26 6
buc 3.00 15.24 45.72 7
ament 21
TAJ 2
8
Apartament 21
buc 1.00 26.67 26.67
buc 1.00 30.29 30.29 9
ETAJ 2
mp 30.00 30 900.00 10
buc 6.00 18.84 113.04 11
buc 6.00 23.4 140.40 12
buc 1.00 13.78 13.78 13
buc 1.00 59.51 59.51 14
buc 6.00 7.66 45.96 15
buc 1.00 146.6 146.60 16
buc 45.00 1.8 81.00 17
buc 1.00 105 105.00 18
buc 1.00 105 105.00 19
mp 114.00 35 3,990.00 20
buc 1.00 57.77 57.77 1
sac 5.00 24.25 121.25 2
mp 40.00 34.9 1,396.00 3
buc 5.00 39.82 199.10 4
buc 2.00 6.47 12.94 5
mp 36.00 36.22 1,303.92 6
buc 3.00 15.24 45.72 7
8
Apartament 22
buc 1.00 26.67 26.67
buc 1.00 30.29 30.29 9
ETAJ 2
mp 33.00 30 990.00 10
buc 6.00 18.84 113.04 11
buc 6.00 23.4 140.40 12
buc 1.00 13.78 13.78 13
buc 1.00 59.51 59.51 14
buc 6.00 7.66 45.96 15
buc 1.00 146.6 146.60 16
buc 45.00 1.8 81.00 17
buc 1.00 105 105.00 18
buc 1.00 105 105.00 19
mp 112.00 35 3,920.00 20
buc 1.00 57.77 57.77 1
sac 5.00 24.25 121.25 2
mp 38.00 34.9 1,326.20 3
buc 4.00 39.82 159.28 4
buc 2.00 6.47 12.94 5
mp 37.00 36.22 1,340.14 6
buc 3.00 15.24 45.72 7
8
Apartament 23
buc 1.00 26.67 26.67

buc 1.00 30.29 30.29 9
ETAJ 3
mp 31.00 30 930.00 10
Apartament 23
ETAJ 3
buc 4.00 18.84 75.36 11
buc 4.00 23.4 93.60 12
buc 1.00 13.78 13.78 13
buc 1.00 59.51 59.51 14
buc 6.00 7.66 45.96 15
buc 1.00 146.6 146.60 16
buc 45.00 1.8 81.00 17
buc 1.00 105 105.00 18
buc 1.00 105 105.00 19
mp 78.00 35 2,730.00 20
buc 1.00 57.77 57.77 1
sac 8.00 24.25 194.00 2
mp 50.00 34.9 1,745.00 3
buc 7.00 39.82 278.74 4
buc 2.00 6.47 45.96 5
mp 50.00 36.22 1,811.00 6
buc 5.00 15.24 76.20 7
8
Apartament 24
buc 1.00 26.67 26.67
buc 1.00 30.29 30.29 9
ETAJ 3
mp 50.00 30 1,500.00 10
buc 11.00 18.84 207.24 11
buc 11.00 23.4 257.40 12
buc 1.00 13.78 13.78 13
buc 1.00 59.51 59.51 14
buc 6.00 7.66 45.96 15
buc 1.00 146.6 146.60 16
buc 45.00 1.8 81.00 17
buc 1.00 105 105.00 18
buc 1.00 105 105.00 19
mp 223.00 35 7,805.00 20
buc 1.00 57.77 57.77 1
sac 5.00 24.25 121.25 2
mp 32.00 34.9 1,116.80 3
buc 4.00 39.82 159.28 4
buc 2.00 6.47 12.94 5
mp 30.00 36.22 1,086.60 6
buc 3.00 15.24 45.72 7
8
Apartament 25
buc 1.00 26.67 26.67

buc 1.00 30.29 30.29 9
ETAJ 3
mp 32.00 30 960.00 10
buc 8.00 18.84 150.72 11
buc 8.00 23.4 187.20 12
buc 1.00 13.78 13.78 13
ETA
Aparta
buc 1.00 59.51 59.51 14
buc 6.00 7.66 45.96 15
buc 1.00 146.6 146.60 16
buc 45.00 1.8 - 17
buc 1.00 105 105.00 18
buc 1.00 105 105.00 19
mp 168.00 35 5,880.00 20
buc 1.00 57.77 57.77 1
sac 5.00 24.25 121.25 2
mp 34.00 34.9 1,186.60 3
buc 4.00 39.82 159.28 4
buc 2.00 6.47 12.94 5
mp 30.00 36.22 1,086.60 6
buc 3.00 15.24 45.72 7
8
Apartament 26
buc 1.00 26.67 26.67
buc 1.00 30.29 30.29 9
ETAJ 3
mp 32.00 30 960.00 10
buc 7.00 18.84 131.88 11
buc 7.00 23.4 163.80 12
buc 1.00 13.78 13.78 13
buc 1.00 59.51 59.51 14
buc 6.00 7.66 45.96 15
buc 1.00 146.6 146.60 16
buc 45.00 1.8 81.00 17
buc 1.00 105 105.00 18
buc 1.00 105 105.00 19
mp 145.00 35 5,075.00 20
buc 1.00 57.77 57.77 1
sac 5.00 24.25 121.25 2
mp 38.00 34.9 1,326.20 3
buc 4.00 39.82 159.28 4
buc 2.00 6.47 12.94 5
mp 33.00 36.22 1,195.26 6
buc 3.00 15.24 45.72 7
8
Apartament 27
buc 1.00 26.67 26.67

buc 1.00 30.29 30.29 9
ETAJ 3
mp 30.00 30 900.00 10
buc 6.00 18.84 113.04 11
buc 6.00 23.4 140.40 12
buc 1.00 13.78 13.78 13
buc 1.00 59.51 59.51 14
buc 6.00 7.66 45.96 15
buc 1.00 146.6 146.60 16
buc 45.00 1.8 81.00 17
buc 1.00 105 105.00 18
buc 1.00 105 105.00 19
mp 114.00 35 3,990.00 20
buc 1.00 57.77 57.77 1
sac 5.00 24.25 121.25 2
mp 40.00 34.9 1,396.00 3
buc 5.00 39.82 199.10 4
buc 2.00 6.47 12.94 5
mp 36.00 36.22 1,303.92 6
buc 3.00 15.24 45.72 7
8
Apartament 28
buc 1.00 26.67 26.67
buc 1.00 30.29 30.29 9
ETAJ 3
mp 33.00 30 990.00 10
buc 6.00 18.84 113.04 11
buc 6.00 23.4 140.40 12
buc 1.00 13.78 13.78 13
buc 1.00 59.51 59.51 14
buc 6.00 7.66 45.96 15
buc 1.00 146.6 146.60 16
buc 45.00 1.8 81.00 17
buc 1.00 105 105.00 18
buc 1.00 105 105.00 19
mp 112.00 35 3,920.00 20
buc 1.00 57.77 57.77 1
sac 5.00 24.25 121.25 2
mp 38.00 34.9 1,326.20 3
buc 4.00 39.82 159.28 4
buc 2.00 6.47 12.94 5
mp 37.00 36.22 1,340.14 6
buc 3.00 15.24 45.72 7
8
Apartament 29
buc 1.00 26.67 26.67

buc 1.00 30.29 30.29 9
ETAJ 4
mp 31.00 30 930.00 10
buc 4.00 18.84 75.36 11
buc 4.00 23.4 93.60 12
buc 1.00 13.78 13.78 13
buc 1.00 59.51 59.51 14
buc 6.00 7.66 45.96 15
buc 1.00 146.6 146.60 16
buc 45.00 1.8 81.00 17
buc 1.00 105 105.00 18
buc 1.00 105 105.00 19
mp 78.00 35 2,730.00 20
buc 1.00 57.77 57.77 1
sac 8.00 24.25 194.00 2
mp 50.00 34.9 1,745.00 3
buc 7.00 39.82 278.74 4
buc 2.00 6.47 45.96 5
mp 50.00 36.22 1,811.00 6
buc 5.00 15.24 76.20 7
8
Apartament 30
buc 1.00 26.67 26.67
buc 1.00 30.29 30.29 9
ETAJ 4
mp 50.00 30 1,500.00 10
buc 11.00 18.84 207.24 11
buc 11.00 23.4 257.40 12
buc 1.00 13.78 13.78 13
buc 1.00 59.51 59.51 14
buc 6.00 7.66 45.96 15
buc 1.00 146.6 146.60 16
buc 45.00 1.8 81.00 17
buc 1.00 105 105.00 18
buc 1.00 105 105.00 19
mp 223.00 35 7,805.00 20
buc 1.00 57.77 57.77 1
sac 5.00 24.25 121.25 2
mp 32.00 34.9 1,116.80 3
buc 4.00 39.82 159.28 4
buc 2.00 6.47 12.94 5
mp 30.00 36.22 1,086.60 6
buc 3.00 15.24 45.72 7
buc 1.00 26.67 26.67 8
Apartament 31
buc 1.00 30.29 30.29 9

ETAJ 4
mp 32.00 30 960.00 10
buc 8.00 18.84 150.72 11
buc 8.00 23.4 187.20 12
buc 1.00 13.78 13.78 13
buc 1.00 59.51 59.51 14
buc 6.00 7.66 45.96 15
buc 1.00 146.6 146.60 16
buc 45.00 1.8 - 17
buc 1.00 105 105.00 18
buc 1.00 105 105.00 19
mp 168.00 35 5,880.00 20
buc 1.00 57.77 57.77 1
sac 5.00 24.25 121.25 2
mp 34.00 34.9 1,186.60 3
buc 4.00 39.82 159.28 4
buc 2.00 6.47 12.94 5
mp 30.00 36.22 1,086.60 6
buc 3.00 15.24 45.72 7
buc 1.00 26.67 26.67 8
Apartament 32
buc 1.00 30.29 30.29 9
ETAJ 4
mp 32.00 30 960.00 10
buc 7.00 18.84 131.88 11
buc 7.00 23.4 163.80 12
buc 1.00 13.78 13.78 13
buc 1.00 59.51 59.51 14
buc 6.00 7.66 45.96 15
buc 1.00 146.6 146.60 16
buc 45.00 1.8 81.00 17
buc 1.00 105 105.00 18
buc 1.00 105 105.00 19
mp 145.00 35 5,075.00 20
buc 1.00 57.77 57.77 1
sac 5.00 24.25 121.25 2
mp 38.00 34.9 1,326.20 3
buc 4.00 39.82 159.28 4
buc 2.00 6.47 12.94 5
mp 33.00 36.22 1,195.26 6
buc 3.00 15.24 45.72 7
buc 1.00 26.67 26.67 8
Apartament 33
buc 1.00 30.29 30.29 9
ETAJ 4
mp 30.00 30 900.00 10
buc 6.00 18.84 113.04 11
buc 6.00 23.4 140.40 12
buc 1.00 13.78 13.78 13
buc 1.00 59.51 59.51 14
buc 6.00 7.66 45.96 15
buc 1.00 146.6 146.60 16
buc 45.00 1.8 81.00 17
buc 1.00 105 105.00 18
buc 1.00 105 105.00 19
mp 114.00 35 3,990.00 20
buc 1.00 57.77 57.77 1
sac 5.00 24.25 121.25 2
mp 40.00 34.9 1,396.00 3
buc 5.00 39.82 199.10 4
buc 2.00 6.47 12.94 5
mp 36.00 36.22 1,303.92 6
buc 3.00 15.24 45.72 7
ament 34
TAJ 4
buc 1.00 26.67 26.67 8
Apartament 34
buc 1.00 30.29 30.29 9
ETAJ 4
mp 33.00 30 990.00 10
buc 6.00 18.84 113.04 11
buc 6.00 23.4 140.40 12
buc 1.00 13.78 13.78 13
buc 1.00 59.51 59.51 14
buc 6.00 7.66 45.96 15
buc 1.00 146.6 146.60 16
buc 45.00 1.8 81.00 17
buc 1.00 105 105.00 18
buc 1.00 105 105.00 19
mp 112.00 35 3,920.00 20
buc 1.00 57.77 57.77
sac 5.00 24.25 121.25 T
mp 38.00 34.9 1,326.20
buc 4.00 39.82 159.28
buc 2.00 6.47 12.94
mp 37.00 36.22 1,340.14
buc 3.00 15.24 45.72
buc 1.00 26.67 26.67
buc 1.00 30.29 30.29
mp 31.00 30 930.00
buc 4.00 18.84 75.36
buc 4.00 23.4 93.60
buc 1.00 13.78 13.78
buc 1.00 59.51 59.51
buc 6.00 7.66 45.96
buc 1.00 146.6 146.60
buc 45.00 1.8 81.00
buc 1.00 105 105.00
buc 1.00 105 105.00
mp 78.00 35 2,730.00
buc 1.00 57.77 57.77
sac 8.00 24.25 194.00
mp 50.00 34.9 1,745.00
buc 7.00 39.82 278.74
buc 2.00 6.47 45.96
mp 50.00 36.22 1,811.00
buc 5.00 15.24 76.20
buc 1.00 26.67 26.67
buc 1.00 30.29 30.29
mp 50.00 30 1,500.00
buc 11.00 18.84 207.24
buc 11.00 23.4 257.40
buc 1.00 13.78 13.78
buc 1.00 59.51 59.51
buc 6.00 7.66 45.96
buc 1.00 146.6 146.60
buc 45.00 1.8 81.00
buc 1.00 105 105.00
buc 1.00 105 105.00
mp 223.00 35 7,805.00
buc 1.00 57.77 57.77
sac 5.00 24.25 121.25
mp 32.00 34.9 1,116.80
buc 4.00 39.82 159.28
buc 2.00 6.47 12.94
mp 30.00 36.22 1,086.60
buc 3.00 15.24 45.72
buc 1.00 26.67 26.67
buc 1.00 30.29 30.29
mp 32.00 30 960.00
buc 8.00 18.84 150.72
buc 8.00 23.4 187.20
buc 1.00 13.78 13.78
buc 1.00 59.51 59.51
buc 6.00 7.66 45.96
buc 1.00 146.6 146.60
buc 45.00 1.8 -
buc 1.00 105 105.00
buc 1.00 105 105.00
mp 168.00 35 5,880.00
buc 1.00 57.77 57.77
sac 5.00 24.25 121.25
mp 34.00 34.9 1,186.60
buc 4.00 39.82 159.28
buc 2.00 6.47 12.94
mp 30.00 36.22 1,086.60
buc 3.00 15.24 45.72
buc 1.00 26.67 26.67
buc 1.00 30.29 30.29
mp 32.00 30 960.00
buc 7.00 18.84 131.88
buc 7.00 23.4 163.80
buc 1.00 13.78 13.78
buc 1.00 59.51 59.51
buc 6.00 7.66 45.96
buc 1.00 146.6 146.60
buc 45.00 1.8 81.00
buc 1.00 105 105.00
buc 1.00 105 105.00
mp 145.00 35 5,075.00
buc 1.00 57.77 57.77
sac 5.00 24.25 121.25
mp 38.00 34.9 1,326.20
buc 4.00 39.82 159.28
buc 2.00 6.47 12.94
mp 33.00 36.22 1,195.26
buc 3.00 15.24 45.72
buc 1.00 26.67 26.67
buc 1.00 30.29 30.29
mp 30.00 30 900.00
buc 6.00 18.84 113.04
buc 6.00 23.4 140.40
buc 1.00 13.78 13.78
buc 1.00 59.51 59.51
buc 6.00 7.66 45.96
buc 1.00 146.6 146.60
buc 45.00 1.8 81.00
buc 1.00 105 105.00
buc 1.00 105 105.00
mp 114.00 35 3,990.00
buc 1.00 57.77 57.77
sac 5.00 24.25 121.25
mp 40.00 34.9 1,396.00
buc 5.00 39.82 199.10
buc 2.00 6.47 12.94
mp 36.00 36.22 1,303.92
buc 3.00 15.24 45.72
buc 1.00 26.67 26.67
buc 1.00 30.29 30.29
mp 33.00 30 990.00
buc 6.00 18.84 113.04
buc 6.00 23.4 140.40
buc 1.00 13.78 13.78
buc 1.00 59.51 59.51
buc 6.00 7.66 45.96
buc 1.00 146.6 146.60
buc 45.00 1.8 81.00
buc 1.00 105 105.00
buc 1.00 105 105.00
mp 112.00 35 3,920.00
357,681.30
76,920.71
BLOC C2 , S+P+4E
FINISAJ INTERIOR
DEVIZ
SECTIUNE TEHNICA
2 3 4
Capitolul de lucrari U.M. Cantitate
Amorsa Ceresit CT 17 Grund de profunzime (10 l) buc 1.00

Adeziv Sika Tilebond flexibil 25 KG sac 6.00
Gresie GRESMALT ITALIA mp 38.00
Chit CE 30 Chit Chocolate 58 5 kg buc 5.00
Distantieri gresie 2 mm - 500 buc buc 2.00
Placare cu gresie
Plinta perimetrala din gresie GRESMALT ITALIA mp 35.00
Profil colt AL cu picurator - 2m buc 4.00
Sikaflex 11FC+BROWN V7/4 300ml buc 1.00
Sikaflex 11FC+GRI V7/4 300ml buc 1.00
Manopera placare gresie mp 32.00
GLET FINO GRANDE (20kg) buc 6.00
Satengips KNAUF (20kg) - ekogips buc 6.00
Folie STRECH (500x0,023mm) - 2.2 KG buc 1.00
Smirghel pe suport de panza - Carbochim 120 - 10ml buc 1.00
Banda mascare - 48mm buc 6.00
Glet + var
Amorsa KRAFT WHITE PRIMER 15LT buc 1.00
Profil colt aluminiu 2,0m buc 50.00
Var culoare (15l) buc 1.00
Var alb (15l) buc 1.00
Manopera glet+var mp 123.00
Placare cu gresie
Placare cu gresie

Glet + var
Placare cu gresie
Glet + var
Placare cu gresie
Glet + var
Placare cu gresie
Glet + var
Placare cu gresie
Glet + var
Glet + var
Placare cu gresie
Glet + var
Placare cu gresie
Glet + var
Glet + var
Placare cu gresie
Manopera placare gresie pe balcoane mp 29.00
Glet + var
Placare cu gresie
Glet + var
Glet + var

Placare cu gresie
Glet + var
Placare cu gresie
Glet + var
Placare cu gresie
Glet + var
Placare cu gresie
Glet + var
Placare cu gresie
Placare cu gresie
Glet + var
Placare cu gresie
Glet + var
Placare cu gresie
Placare cu gresie

Glet + var
Placare cu gresie
Glet + var
Placare cu gresie
Glet + var
Placare cu gresie
Glet + var
Placare cu gresie
Glet + var
Glet + var
Placare cu gresie
Glet + var
Placare cu gresie
Glet + var
Glet + var

Placare cu gresie
Glet + var
Placare cu gresie
Glet + var
Placare cu gresie
Glet + var
Placare cu gresie
Glet + var
Placare cu gresie
Placare cu gresie
Glet + var
Placare cu gresie
Glet + var
Placare cu gresie
Placare cu gresie

Glet + var
TOTAL FINISAJ INTERIOR (lei fara TVA):
TOTAL FINISAJ INTERIOR (euro fara TVA):
SECTIUNE FINANCIARA
5 4x5
Pret/U.M. Valoare Totala
57.77 57.77
24.25 145.50
34.9 1,326.20
39.82 199.10
6.47 12.94
36.22 1,267.70
15.24 60.96
26.67 26.67
30.29 30.29
30 960.00
18.84 113.04
23.4 140.40
13.78 13.78
59.51 59.51
7.66 45.96
146.6 146.60
1.8 90.00
105 105.00
105 105.00
35 4,305.00
57.77 57.77
24.25 97.00
34.9 1,047.00
39.82 159.28
6.47 45.96
36.22 977.94
15.24 45.72
26.67 26.67
30.29 30.29
30 810.00
18.84 131.88
23.4 163.80
13.78 13.78
59.51 59.51
7.66 45.96
146.6 146.60
1.8 90.00
105 105.00
105 105.00
35 4,935.00
57.77 57.77
24.25 121.25
34.9 1,221.50
39.82 159.28
6.47 12.94
36.22 1,267.70
15.24 45.72
26.67 26.67
30.29 30.29
30 1,050.00
18.84 113.04
23.4 140.40
13.78 13.78
59.51 59.51
7.66 45.96
146.6 146.60
1.8 90.00
105 105.00
105 105.00
35 3,920.00
57.77 57.77
24.25 121.25
34.9 1,361.10
39.82 159.28
6.47 12.94
36.22 1,267.70
15.24 60.96
26.67 26.67
30.29 30.29
30 1,170.00
18.84 75.36
23.4 93.60
13.78 13.78
59.51 59.51
7.66 45.96
146.6 146.60
1.8 90.00
105 105.00
105 105.00
35 2,940.00
57.77 57.77
24.25 145.50
34.9 1,396.00
39.82 199.10
6.47 12.94
36.22 1,376.36
15.24 76.20
26.67 26.67
30.29 30.29
30 1,200.00
18.84 188.40
23.4 234.00
13.78 13.78
59.51 59.51
7.66 45.96
146.6 146.60
1.8 90.00
105 105.00
105 105.00
35 6,825.00
57.77 57.77
24.25 121.25
34.9 1,361.10
39.82 199.10
6.47 12.94
36.22 1,412.58
15.24 60.96
26.67 26.67
30.29 30.29
30 990.00
18.84 113.04
23.4 140.40
13.78 13.78
59.51 59.51
7.66 45.96
146.6 146.60
1.8 90.00
105 105.00
105 105.00
35 4,200.00
57.77 57.77
24.25 121.25
34.9 1,221.50
39.82 159.28
6.47 45.96
36.22 1,267.70
15.24 45.72
26.67 26.67
30.29 30.29
30 840.00
18.84 75.36
23.4 93.60
13.78 13.78
59.51 59.51
7.66 45.96
146.6 146.60
1.8 90.00
105 105.00
105 105.00
35 2,835.00
57.77 57.77
24.25 169.75
34.9 1,675.20
39.82 238.92
6.47 12.94
36.22 1,629.90
15.24 76.20
26.67 26.67
30.29 30.29
30 1,440.00
18.84 207.24
23.4 257.40
13.78 13.78
59.51 59.51
7.66 45.96
146.6 146.60
1.8 90.00
105 105.00
105 105.00
35 7,700.00
57.77 57.77
24.25 121.25
34.9 1,151.70
39.82 159.28
6.47 12.94
36.22 1,195.26
15.24 45.72
26.67 26.67
30.29 30.29
30 870.00
18.84 131.88
23.4 163.80
13.78 13.78
59.51 59.51
7.66 45.96
146.6 146.60
1.8 90.00
105 105.00
105 105.00
35 5,075.00
57.77 57.77
24.25 121.25
34.9 1,186.60
39.82 159.28
6.47 12.94
36.22 1,050.38
15.24 45.72
26.67 26.67
30.29 30.29
30 870.00
18.84 131.88
23.4 163.80
13.78 13.78
59.51 59.51
7.66 45.96
146.6 146.60
1.8 90.00
105 105.00
105 105.00
35 5,425.00
57.77 57.77
24.25 194.00
34.9 1,675.20
39.82 278.74
6.47 12.94
36.22 1,738.56
15.24 60.96
26.67 26.67
30.29 30.29
30 1,440.00
18.84 207.24
23.4 257.40
13.78 13.78
59.51 59.51
7.66 45.96
146.6 146.60
1.8 90.00
105 105.00
105 105.00
35 7,525.00
57.77 57.77
24.25 121.25
34.9 1,116.80
39.82 159.28
6.47 45.96
36.22 1,086.60
15.24 45.72
26.67 26.67
30.29 30.29
30 810.00
18.84 75.36
23.4 93.60
13.78 13.78
59.51 59.51
7.66 45.96
146.6 146.60
1.8 90.00
105 105.00
105 105.00
35 2,450.00
57.77 57.77
24.25 121.25
34.9 1,221.50
39.82 159.28
6.47 45.96
36.22 1,267.70
15.24 45.72
26.67 26.67
30.29 30.29
30 840.00
18.84 75.36
23.4 93.60
13.78 13.78
59.51 59.51
7.66 45.96
146.6 146.60
1.8 90.00
105 105.00
105 105.00
35 2,835.00
57.77 57.77
24.25 169.75
34.9 1,675.20
39.82 238.92
6.47 12.94
36.22 1,629.90
15.24 76.20
26.67 26.67
30.29 30.29
30 1,440.00
18.84 207.24
23.4 257.40
13.78 13.78
59.51 59.51
7.66 45.96
146.6 146.60
1.8 90.00
105 105.00
105 105.00
35 7,700.00
57.77 57.77
24.25 121.25
34.9 1,151.70
39.82 159.28
6.47 12.94
36.22 1,195.26
15.24 45.72
26.67 26.67
30.29 30.29
30 870.00
18.84 131.88
23.4 163.80
13.78 13.78
59.51 59.51
7.66 45.96
146.6 146.60
1.8 90.00
105 105.00
105 105.00
35 5,075.00
57.77 57.77
24.25 121.25
34.9 1,186.60
39.82 159.28
6.47 12.94
36.22 1,050.38
15.24 45.72
26.67 26.67
30.29 30.29
30 870.00
18.84 131.88
23.4 163.80
13.78 13.78
59.51 59.51
7.66 45.96
146.6 146.60
1.8 90.00
105 105.00
105 105.00
35 5,425.00
57.77 57.77
24.25 194.00
34.9 1,675.20
39.82 278.74
6.47 12.94
36.22 1,738.56
15.24 60.96
26.67 26.67
30.29 30.29
30 1,440.00
18.84 207.24
23.4 257.40
13.78 13.78
59.51 59.51
7.66 45.96
146.6 146.60
1.8 90.00
105 105.00
105 105.00
35 7,525.00
57.77 57.77
24.25 121.25
34.9 1,116.80
39.82 159.28
6.47 45.96
36.22 1,086.60
15.24 45.72
26.67 26.67
30.29 30.29
30 810.00
18.84 75.36
23.4 93.60
13.78 13.78
59.51 59.51
7.66 45.96
146.6 146.60
1.8 90.00
105 105.00
105 105.00
35 2,450.00
57.77 57.77
24.25 121.25
34.9 1,221.50
39.82 159.28
6.47 45.96
36.22 1,267.70
15.24 45.72
26.67 26.67
30.29 30.29
30 840.00
18.84 75.36
23.4 93.60
13.78 13.78
59.51 59.51
7.66 45.96
146.6 146.60
1.8 90.00
105 105.00
105 105.00
35 2,835.00
57.77 57.77
24.25 169.75
34.9 1,675.20
39.82 238.92
6.47 12.94
36.22 1,629.90
15.24 76.20
26.67 26.67
30.29 30.29
30 1,440.00
18.84 207.24
23.4 257.40
13.78 13.78
59.51 59.51
7.66 45.96
146.6 146.60
1.8 90.00
105 105.00
105 105.00
35 7,700.00
57.77 57.77
24.25 121.25
34.9 1,151.70
39.82 159.28
6.47 12.94
36.22 1,195.26
15.24 45.72
26.67 26.67
30.29 30.29
30 870.00
18.84 131.88
23.4 163.80
13.78 13.78
59.51 59.51
7.66 45.96
146.6 146.60
1.8 90.00
105 105.00
105 105.00
35 5,075.00
57.77 57.77
24.25 121.25
34.9 1,186.60
39.82 159.28
6.47 12.94
36.22 1,050.38
15.24 45.72
26.67 26.67
30.29 30.29
30 870.00
18.84 131.88
23.4 163.80
13.78 13.78
59.51 59.51
7.66 45.96
146.6 146.60
1.8 90.00
105 105.00
105 105.00
35 5,425.00
57.77 57.77
24.25 194.00
34.9 1,675.20
39.82 278.74
6.47 12.94
36.22 1,738.56
15.24 60.96
26.67 26.67
30.29 30.29
30 1,440.00
18.84 207.24
23.4 257.40
13.78 13.78
59.51 59.51
7.66 45.96
146.6 146.60
1.8 90.00
105 105.00
105 105.00
35 7,525.00
57.77 57.77
24.25 121.25
34.9 1,116.80
39.82 159.28
6.47 45.96
36.22 1,086.60
15.24 45.72
26.67 26.67
30.29 30.29
30 810.00
18.84 75.36
23.4 93.60
13.78 13.78
59.51 59.51
7.66 45.96
146.6 146.60
1.8 90.00
105 105.00
105 105.00
35 2,450.00
57.77 57.77
24.25 121.25
34.9 1,221.50
39.82 159.28
6.47 45.96
36.22 1,267.70
15.24 45.72
26.67 26.67
30.29 30.29
30 840.00
18.84 75.36
23.4 93.60
13.78 13.78
59.51 59.51
7.66 45.96
146.6 146.60
1.8 90.00
105 105.00
105 105.00
35 2,835.00
57.77 57.77
24.25 169.75
34.9 1,675.20
39.82 238.92
6.47 12.94
36.22 1,629.90
15.24 76.20
26.67 26.67
30.29 30.29
30 1,440.00
18.84 207.24
23.4 257.40
13.78 13.78
59.51 59.51
7.66 45.96
146.6 146.60
1.8 90.00
105 105.00
105 105.00
35 7,700.00
57.77 57.77
24.25 121.25
34.9 1,151.70
39.82 159.28
6.47 12.94
36.22 1,195.26
15.24 45.72
26.67 26.67
30.29 30.29
30 870.00
18.84 131.88
23.4 163.80
13.78 13.78
59.51 59.51
7.66 45.96
146.6 146.60
1.8 90.00
105 105.00
105 105.00
35 5,075.00
57.77 57.77
24.25 121.25
34.9 1,186.60
39.82 159.28
6.47 12.94
36.22 1,050.38
15.24 45.72
26.67 26.67
30.29 30.29
30 870.00
18.84 131.88
23.4 163.80
13.78 13.78
59.51 59.51
7.66 45.96
146.6 146.60
1.8 90.00
105 105.00
105 105.00
35 5,425.00
57.77 57.77
24.25 194.00
34.9 1,675.20
39.82 278.74
6.47 12.94
36.22 1,738.56
15.24 60.96
26.67 26.67
30.29 30.29
30 1,440.00
18.84 207.24
23.4 257.40
13.78 13.78
59.51 59.51
7.66 45.96
146.6 146.60
1.8 90.00
105 105.00
105 105.00
35 7,525.00
57.77 57.77
24.25 121.25
34.9 1,116.80
39.82 159.28
6.47 45.96
36.22 1,086.60
15.24 45.72
26.67 26.67
30.29 30.29
30 810.00
18.84 75.36
23.4 93.60
13.78 13.78
59.51 59.51
7.66 45.96
146.6 146.60
1.8 90.00
105 105.00
105 105.00
35 2,450.00
303,345.55
65,235.60
Adresa:
Categoria de lucrari: PARCHET
DEVIZ
SECTIUNE TEHNICA
1 2 3
1 Folie PEE 2.5mm mp
2 Folie din PVC kg
SUBSOL
3 Parchet din bambus CARBON LIGHT 17 mm mp

4 Plinta perimetrala din MDF buc
5 Adeziv pentru parchet buc
6 Manopera montare parchet mp
2 Folie din PVC kg
PARTER

Ap. 11 Etaj 1
2 Folie din PVC kg

Ap. 12 Etaj 1
2 Folie din PVC kg

Ap. 13 Etaj 1
2 Folie din PVC kg

Ap. 13 Etaj 1
Ap. 14 Etaj 4 1 Folie PEE 2.5mm mp
2 Folie din PVC kg
Ap. 15 Etaj 1
2 Folie din PVC kg

Ap. 16 Etaj 1
2 Folie din PVC kg

Ap. 17 Etaj 2
2 Folie din PVC kg

Ap. 18 Etaj 2
2 Folie din PVC kg

Ap. 19 Etaj 2
2 Folie din PVC kg

Ap. 20 Etaj 2
2 Folie din PVC kg

Ap. 20 Etaj 2
Ap. 21 Etaj 2 2 Folie din PVC kg
Ap. 22 Etaj 2
2 Folie din PVC kg

Ap. 23 Etaj 3
2 Folie din PVC kg

Ap. 24 Etaj 3
2 Folie din PVC kg

Ap. 20 Etaj 3
2 Folie din PVC kg

Ap. 26 Etaj 3
2 Folie din PVC kg

Ap. 27 Etaj 3
2 Folie din PVC kg

HET
Ap. 27 Etaj 3
PARCHET 7 Manopera montare parchet mp
Ap. 28 Etaj 3
2 Folie din PVC kg
Ap. 29 Etaj 4
2 Folie din PVC kg

Ap. 30 Etaj 4
2 Folie din PVC kg

Ap. 31 Etaj 4
2 Folie din PVC kg

Ap. 32 Etaj 4
2 Folie din PVC kg

Ap. 33 Etaj 4
2 Folie din PVC kg

Ap. 34 Etaj 4
2 Folie din PVC kg

Ap. 34 Et
Ap. 35 Etaj 5
2 Folie din PVC kg
Ap. 36 Etaj 5
2 Folie din PVC kg

Ap. 37 Etaj 5
2 Folie din PVC kg

Ap. 38 Etaj 5
2 Folie din PVC kg

Ap. 39 Etaj 5
2 Folie din PVC kg

Ap. 40 Etaj 5
2 Folie din PVC kg

#REF! Adeziv pentru parchet buc
#REF! Manopera montare parchet mp
Ap. 41 Etaj 6
2 Folie din PVC kg

. 42 Etaj 6
Ap. 42 Etaj 6
2 Folie din PVC kg
Ap. 43 Etaj 6
2 Folie din PVC kg
Ap. 44 Etaj 6
2 Folie din PVC kg

Ap. 45 Etaj 6
2 Folie din PVC kg

Ap. 46 Etaj 6
2 Folie din PVC kg

TOTAL PARCHET (lei fara TVA)
TOTAL PARCHET (euro fara TVA)

Obiectiv: CONSTRUIRE ANSAMBL
Adresa:
Categoria de lucrari: PARCHET
ii de lucrari
SECTIUNE FINANCIARA
4 5 4x5 1
- 1.18 - 1
- 4.84 - 2
SUBSOL
- 72.50 - 3
- 9.60 - 4
- 16.57 - 5
- 13.71 - 6
- 1.18 - 1
Ap. 1 Parter
- 4.84 - 2
- 72.50 - 3
- 9.60 - 4
- 16.57 - 5
- 13.71 - 6
18.20 1.18 21.48 1
Ap. 2 Parter
3.00 4.84 14.52 2

18.20 36.13 657.65 3
5.41 9.60 51.94 4
0.50 16.57 8.29 5
18.20 20.00 364.00 6
50.62 1.18 59.73 1
Ap. 3 Parter
3.00 4.84 14.52 2

50.62 36.13 1,829.13 3
18.44 9.60 177.05 4
0.50 16.57 8.29 5
50.62 20.00 1,012.40 6
31.94 1.18 37.69 1
Ap. 4 Parter
3.00 4.84 14.52 2

Ap. 4 Parter
31.94 36.13 1,154.13 3
17.28 9.60 165.86 4
0.50 16.57 8.29 5
31.94 20.00 638.80 6
30.12 1.18 35.54 1
Ap. 5 Parter
3.00 4.84 14.52 2
30.12 36.13 1,088.37 3
11.67 9.60 112.05 4
0.50 16.57 8.29 5
30.12 20.00 602.40 6
32.47 1.18 38.31 1
Ap. 6 Parter
3.00 4.84 14.52 2
32.47 36.13 1,173.29 3
11.04 9.60 105.94 4
0.50 16.57 8.29 5
32.47 20.00 649.40 6
33.66 1.18 39.72 1
Ap. 11 Etaj 1
3.00 4.84 14.52 2
33.66 36.13 1,216.29 3
10.79 9.60 103.54 4
0.50 16.57 8.29 5
33.66 20.00 673.20 6
18.20 1.18 21.48 1
Ap. 12 Etaj 1
3.00 4.84 14.52 2
18.20 36.13 657.65 3
5.41 9.60 51.94 4
0.50 16.57 8.29 5
18.20 20.00 364.00 6
50.62 1.18 59.73 1
Ap. 13 Etaj 1
3.00 4.84 14.52 2

50.62 36.13 1,829.13 3
18.44 9.60 177.05 4
0.50 16.57 8.29 5
50.62 20.00 1,012.40 6
31.94 1.18 37.69 1
Ap. 14 Etaj 4
3.00 4.84 14.52 2

31.94 36.13 1,154.13 3
17.28 9.60 165.86 4
0.50 16.57 8.29 5
31.94 20.00 638.80 6
30.12 1.18 35.54 1
Ap. 15 Etaj 1
3.00 4.84 14.52 2

30.12 36.13 1,088.37 3
Ap. 15 Etaj 1
11.67 9.60 112.05 4
0.50 16.57 8.29 5
30.12 20.00 602.40 6
32.47 1.18 38.31 1
Ap. 16 Etaj 1
3.00 4.84 14.52 2
32.47 36.13 1,173.29 3
11.04 9.60 105.94 4
0.50 16.57 8.29 5
32.47 20.00 649.40 6
33.66 1.18 39.72 1
Ap. 17 Etaj 2
3.00 4.84 14.52 2
33.66 36.13 1,216.29 3
10.79 9.60 103.54 4
0.50 16.57 8.29 5
33.66 20.00 673.20 6
18.20 1.18 21.48 1
Ap. 18 Etaj 2
3.00 4.84 14.52 2
18.20 36.13 657.65 3
5.41 9.60 51.94 4
0.50 16.57 8.29 5
18.20 20.00 364.00 6
50.62 1.18 59.73 1
Ap. 19 Etaj 2
3.00 4.84 14.52 2
50.62 36.13 1,829.13 3
PARCHET
18.44 9.60 177.05 4
0.50 16.57 8.29 5
50.62 20.00 1,012.40 6
31.94 1.18 37.69 1
Ap. 20 Etaj 2
3.00 4.84 14.52 2

31.94 36.13 1,154.13 3
17.28 9.60 165.86 4
0.50 16.57 8.29 5
31.94 20.00 638.80 6
30.12 1.18 35.54 1
Ap. 21 Etaj 2
3.00 4.84 14.52 2

30.12 36.13 1,088.37 3
11.67 9.60 112.05 4
0.50 16.57 8.29 5
30.12 20.00 602.40 6
32.47 1.18 38.31 1
Ap. 22 Etaj 2
3.00 4.84 14.52 2

32.47 36.13 1,173.29 3
11.04 9.60 8.29 4
Ap. 22 Etaj 2
0.50 16.57 8.29 6
32.47 20.00 649.40 7
33.66 1.18 39.72 1
Ap. 23 Etaj 3
3.00 4.84 14.52 2
33.66 36.13 1,216.29 3
10.79 9.60 103.54 4
0.50 16.57 8.29 5
33.66 20.00 673.20 6
18.20 1.18 21.48 1
Ap. 24 Etaj 3
3.00 4.84 14.52 2
18.20 36.13 657.65 3
5.41 9.60 51.94 4
0.50 16.57 8.29 5
18.20 20.00 364.00 6
50.62 1.18 59.73 1
Ap. 20 Etaj 3
3.00 4.84 14.52 2
50.62 36.13 1,829.13 3
18.44 9.60 177.05 4
0.50 16.57 8.29 5
50.62 20.00 1,012.40 6
31.94 1.18 37.69 1
Ap. 26 Etaj 3
3.00 4.84 14.52 2
31.94 36.13 1,154.13 3
17.28 9.60 165.86 4
0.50 16.57 8.29 5
31.94 20.00 638.80 6
30.12 1.18 35.54 Ap. 27 Etaj 3 1
3.00 4.84 14.52 2
30.12 36.13 1,088.37 3
11.67 9.60 112.05 4
0.50 16.57 8.29 5
30.12 20.00 602.40 6
32.47 1.18 38.31 1
Ap. 28 Etaj 3
3.00 4.84 14.52 2

32.47 36.13 1,173.29 3
11.04 9.60 105.94 4
0.50 16.57 8.29 5
32.47 20.00 649.40 6
33.66 1.18 39.72 1
Ap. 29 Etaj 4
3.00 4.84 14.52 2

33.66 36.13 1,216.29 3
10.79 9.60 103.54 4
0.50 16.57 8.29 5
Ap. 29 Et
33.66 20.00 673.20 6
18.20 1.18 21.48 1
Ap. 30 Etaj 4
3.00 4.84 14.52 2
18.20 36.13 657.65 3
5.41 9.60 51.94 4
0.50 16.57 8.29 5
18.20 20.00 364.00 6
50.62 1.18 59.73 1
Ap. 31 Etaj 4
3.00 4.84 14.52 2
50.62 36.13 1,829.13 3
18.44 9.60 177.05 4
0.50 16.57 8.29 5
50.62 20.00 1,012.40 6
31.94 1.18 37.69 1
Ap. 32 Etaj 4
3.00 4.84 14.52 2
31.94 36.13 1,154.13 3
17.28 9.60 165.86 4
0.50 16.57 8.29 5
31.94 20.00 638.80 6
30.12 1.18 35.54 1
Ap. 33 Etaj 4
3.00 4.84 14.52 2
30.12 36.13 1,088.37 3
11.67 9.60 112.05 4
0.50 16.57 8.29 5
30.12 20.00 602.40 6
32.47 1.18 38.31 1
3.00 4.84 14.52 Ap. 34 Etaj 4 2
32.47 36.13 1,173.29 3
11.04 9.60 105.94 4
0.50 16.57 8.29 5
32.47 20.00 649.40 6
33.66 1.18 39.72
3.00 4.84 14.52
33.66 36.13 1,216.29
0.50 16.57 8.29
33.66 20.00 673.20
18.20 1.18 21.48
3.00 4.84 14.52
18.20 36.13 657.65
5.41 9.60 51.94
0.50 16.57 8.29
18.20 20.00 364.00
50.62 1.18 59.73
3.00 4.84 14.52
50.62 36.13 1,829.13
18.44 9.60 177.05
0.50 16.57 8.29
50.62 20.00 1,012.40
31.94 1.18 37.69
3.00 4.84 14.52
31.94 36.13 1,154.13
17.28 9.60 165.86
0.50 16.57 8.29
31.94 20.00 638.80
30.12 1.18 35.54
3.00 4.84 1,154.13
30.12 36.13 1,088.37
11.67 9.60 112.05
0.50 16.57 8.29
30.12 20.00 602.40
32.47 1.18 38.31
3.00 4.84 14.52
32.47 36.13 1,173.29
11.04 9.60 105.94
0.50 16.57 8.29
32.47 20.00 649.40
33.66 1.18 39.72
3.00 4.84 14.52
33.66 36.13 1,216.29
10.79 9.60 103.54
0.50 16.57 8.29
33.66 20.00 673.20
ARCHET (lei fara TVA): 73,806.83

15,872.44
CHET (euro fara TVA):
BLOC C2 , S+P+4E
PARCHET
DEVIZ
SECTIUNE TEHNICA
2 3 4
Folie PEE 2.5mm mp -
Folie din PVC kg -
Parchet din bambus CARBON LIGHT 17 mm mp -
Plinta perimetrala din MDF buc -
Adeziv pentru parchet buc -
Manopera montare parchet mp -
Folie PEE 2.5mm mp 24.18
Folie din PVC kg 3.00
Parchet laminat 10mm mp 24.18
Plinta perimetrala din MDF buc 9.61
Adeziv pentru parchet buc 0.50
Manopera montare parchet mp 24.18
Parchet din bambus CARBON LIGHT 17 mm mp 30.33
TOTAL PARCHET (lei fara TVA):

TOTAL PARCHET (euro fara TVA):
ari
SECTIUNE FINANCIARA
5 4x5
1.18 -
4.84 -
72.50 -
9.60 -
16.57 -
13.71 -
1.18 28.53
4.84 14.52
36.13 873.73
9.60 92.30
16.57 8.29
20.00 28.53
1.18 34.82
4.84 14.52
36.13 1,095.96
9.60 107.38
16.57 8.29
20.00 590.20
1.18 41.03
4.84 14.52
36.13 1,233.63
9.60 114.82
16.57 8.29
20.00 695.40
1.18 25.52
4.84 14.52
36.13 781.59
9.60 64.59
16.57 8.29
20.00 432.60
1.18 51.46
4.84 14.52
36.13 1,575.82
9.60 159.02
16.57 8.29
20.00 872.20
1.18 28.19
4.84 14.52
36.13 863.25
9.60 71.86
16.57 8.29
20.00 477.80
1.18 22.17
4.84 14.52
36.13 678.97
9.60 53.18
16.57 8.29
20.00 375.80
1.18 59.81
4.84 14.52
36.13 1,831.66
9.60 177.46
16.57 8.29
20.00 1,013.80
1.18 38.68
4.84 14.52
36.13 1,184.49
9.60 124.46
16.57 8.29
20.00 655.60
1.18 38.95
4.84 14.52
36.13 1,192.80
9.60 133.10
16.57 8.29
20.00 660.20
1.18 59.81
4.84 14.52
36.13 1,831.66
9.60 177.57
16.57 8.29
20.00 1,013.80
1.18 22.17
4.84 14.52
36.13 678.97
9.60 41.97
16.57 8.29
20.00 375.80
1.18 22.17
4.84 14.52
36.13 678.97
9.60 53.18
16.57 8.29
20.00 375.80
1.18 59.81
4.84 14.52
36.13 1,831.66
9.60 177.46
16.57 8.29
20.00 1,013.80
1.18 38.68
4.84 14.52
36.13 1,184.49
9.60 124.46
16.57 8.29
20.00 655.60
1.18 38.95
4.84 14.52
36.13 1,192.80
9.60 133.10
16.57 8.29
20.00 660.20
1.18 59.81
4.84 14.52
36.13 1,831.66
9.60 177.57
16.57 8.29
20.00 1,013.80
1.18 22.17
4.84 14.52
36.13 678.97
9.60 8.29
16.57 8.29
20.00 375.80
1.18 22.17
4.84 14.52
36.13 678.97
9.60 53.18
16.57 8.29
20.00 375.80
1.18 59.81
4.84 14.52
36.13 1,831.66
9.60 177.46
16.57 8.29
20.00 1,013.80
1.18 38.68
4.84 14.52
36.13 1,184.49
9.60 124.46
16.57 8.29
20.00 655.60
1.18 38.95
4.84 14.52
36.13 1,192.80
9.60 133.10
16.57 8.29
20.00 660.20
1.18 59.81
4.84 14.52
36.13 1,831.66
9.60 177.57
16.57 8.29
20.00 1,013.80
1.18 22.17
4.84 14.52
36.13 678.97
9.60 41.97
16.57 8.29
20.00 375.80
1.18 22.17
4.84 14.52
36.13 678.97
9.60 53.18
16.57 8.29
20.00 375.80
1.18 59.81
4.84 14.52
36.13 1,831.66
9.60 177.46
16.57 8.29
20.00 1,013.80
1.18 38.68
4.84 14.52
36.13 1,184.49
9.60 124.46
16.57 8.29
20.00 655.60
1.18 38.95
4.84 14.52
36.13 1,192.80
9.60 133.10
16.57 8.29
20.00 660.20
1.18 59.81
4.84 14.52
36.13 1,831.66
9.60 177.57
16.57 8.29
20.00 1,013.80
1.18 22.17
4.84 14.52
36.13 678.97
9.60 41.97
16.57 8.29
20.00 375.80
60,762.16
13,067.13
Adresa:
Categoria de lucrari: TERMOSISTEM
DEVIZ
SECTIUNE TEHNICA
1 2 3
Polistiren expandat EPS 80 d=15 cm bax(1.5mp)

2 Adeziv placi termoizolante 25KG DUO CONTACT buc
TERMOSISTEM
3 Amorsa BETONKONTAKT (20kg) buc

4 Tencuiala DUO TOP 2R cul 0198 (30kg) buc
5 Tencuiala MOSAIKTOP 314 25 KG buc
6 Grund Universal 25KG buc
7 Plasa fibra de sticla 145 g/ 50 mp buc
8 Dibluri termosistem 160 mm buc
9 Profil colt PVC cu plasa - 2.5m buc
10 Profil colt picurator - 2.5m buc
11 CT 84 Spuma poliuretanica polistiren (850ml) buc
12 Manopera termosistem mp
TOTAL TERMOSISTEM (lei fara TVA):
TOTAL TERMOSISTEM (euro fara TVA):
Obiectiv:
Adresa:
Obiectul:
egorii de lucrari cu
SECTIUNE FINANCIARA
4 5 4x5 1
1,088.67 43.70 47,574.73

293.94 15.00 4,409.10 2
TERMOSISTEM
32.66 152.00 4,964.32 3
136.08 125.00 17,010.42 4
359.26 225.00 80,833.50 5
13.06 152.00 1,985.73 6
1,877.95 90.00 169,015.50 7
8,165.00 0.24 1,959.60 8
850.00 2.75 2,337.50 9
50.00 7.50 375.00 10
50.00 28.00 1,400.00 11
1,633.00 35.00 57,155.00 12
SISTEM (lei fara TVA): 389,020.40
TEM (euro fara TVA): 83,660.30
BLOC C2 , S+P+4E
TERMOSISTEM
DEVIZ
SECTIUNE TEHNICA
2 3 4
Polistiren expandat EPS 80 d=15 cm bax(1.5mp) 782.00

Adeziv placi termoizolante 25KG DUO CONTACT buc 211.14
Amorsa BETONKONTAKT (20kg) buc 23.46
Tencuiala DUO TOP 2R cul 0198 (30kg) buc 97.75
Tencuiala MOSAIKTOP 314 25 KG buc 258.06
Grund Universal 25KG buc 9.38
Plasa fibra de sticla 145 g/ 50 mp buc 1,348.95
Dibluri termosistem 160 mm buc 5,865.00
Profil colt PVC cu plasa - 2.5m buc 850.00
Profil colt picurator - 2.5m buc 50.00
CT 84 Spuma poliuretanica polistiren (850ml) buc 50.00
Manopera termosistem mp 1,173.00
TOTAL TERMOSISTEM (lei fara TVA):
TOTAL TERMOSISTEM (euro fara TVA):
ucrari
SECTIUNE FINANCIARA
5 4x5
43.70 34,173.40
15.00 3,167.10
152.00 3,565.92
125.00 12,218.75
225.00 58,063.50
152.00 1,426.37
90.00 121,405.50
0.24 1,407.60
2.75 2,337.50
7.50 375.00
28.00 1,400.00
35.00 41,055.00
280,595.64
60,343.15
Adresa:
Categoria de lucrari: TAMPLARIE
DEVIZ
SECTIUNE TEHNICA
1 2
Tamplarie exterioara cu profil din PVC SCHUCO CORONA CT 70 mm cu

1
geam termoizolant tripan configuratie 4S-Float-Lowe inclusiv manopera
SUBSOL
2 Glafuri exterioare din tabla+manopera fixare glafuri

3 Mastic SIKAFLEX maro
4 Banda butilica
5 Usa interioara metalica pentru intrarea in apartament
6 Usa interioara pentru dormitor
7 Usa interioara pentru baie

Spatiu comercial 1
1

Parter

4 Banda butilica
5 Usa interioara din lemn stratificat pentru intrarea in apartament
6 Usa interioara din lemn stratificat pentru bucatarie
7 Usa interioara din lemn stratificat pentru baie+dressing

Spatiu comercial 2
1

Parter

4 Banda butilica
6 Usa interioara din lemn stratificat pentru dormitor+bucatarie
7 Usa interioara din lemn stratificat pentru baie

patiu comercial 3
1

Parter
Spatiu comercial 3
Parter
4 Banda butilica

1
Ap. 11 Etaj 1

4 Banda butilica
1 Tamplarie exterioara cu profil din PVC SCHUCO CORONA CT 70 mm cu

Ap. 12 Etaj 1

4 Banda butilica
6 Usa interioara din lemn stratificat pentru dormitor+ bucatarie

1
Ap. 13 Etaj 1

4 Banda butilica

1
Ap. 14 Etaj 1

4 Banda butilica

1
Ap. 15 Etaj 1

Ap. 15 Etaj 1
4 Banda butilica

1
Ap. 16 Etaj 1

4 Banda butilica

Ap. 17 Etaj 2

4 Banda butilica

1
Ap. 18 Etaj 2

4 Banda butilica

1
Ap. 19 Etaj 2

4 Banda butilica

1
Ap. 20 Etaj 2

Ap. 20 Etaj 2
4 Banda butilica

1
Ap. 21 Etaj 2

4 Banda butilica

Ap. 22 Etaj 2

4 Banda butilica

1
Ap. 23 Etaj 3

4 Banda butilica

1
Ap. 24 Etaj 3

4 Banda butilica

1
Ap. 25 Etaj 3

Ap. 25 Etaj 3
4 Banda butilica

1
Ap. 26 Etaj 3

4 Banda butilica
TAMPLARIE


Ap. 27 Etaj 3

4 Banda butilica

1
Ap. 28 Etaj 3

4 Banda butilica

1
Ap. 29 Etaj 4

4 Banda butilica

1
Ap. 30 Etaj 4

Ap. 30 Etaj 4
4 Banda butilica

1
Ap. 31 Etaj 4

4 Banda butilica

Ap. 32 Etaj 4

4 Banda butilica

1
Ap. 33 Etaj 4

4 Banda butilica

1
Ap. 34 Etaj 4

4 Banda butilica

1
Ap. 35 Etaj 5

Ap. 35 Etaj 5
4 Banda butilica
#REF! Usa interioara din lemn stratificat pentru intrarea in apartament
#REF! Usa interioara din lemn stratificat pentru bucatarie
#REF! Usa interioara din lemn stratificat pentru baie

1
Ap. 36 Etaj 5

4 Banda butilica

Ap. 37 Etaj 5

4 Banda butilica

1
Ap. 38 Etaj 5

4 Banda butilica

1
Ap. 39 Etaj 5

4 Banda butilica

1
Ap. 40 Etaj 5

Ap. 40 Etaj 5
4 Banda butilica

1
Ap. 41 Etaj 6

4 Banda butilica

Ap. 42 Etaj 6

4 Banda butilica

1
Ap. 43 Etaj 6

4 Banda butilica

1
Ap. 44 Etaj 6

4 Banda butilica

1
Ap. 45 Etaj 6

Ap. 45 Etaj 6
4 Banda butilica

1
Ap. 46 Etaj 6

4 Banda butilica
TOTAL TAMPLARIE (lei fa
TOTAL TAMPLARIE (euro fa
Obiectiv:
Adresa:
Obiectul:
gorii de lucrari
SECTIUNE FINANCIARA
3 4 5 4x5
U.M. Cantitate Pret/U.M. Valoare Totala
mp - 342.00 -
SUBSOL
ml - 69.75 -
buc - 38.60 -
ml - 19.49 -
buc - 1,000.00 -
buc - 849.00 -
buc - 849.00 -
mp 7.61 342.00 2,603.99
Ap. 1 Parter
ml 5.40 69.75 376.65
buc 1.00 38.60 38.60
ml 5.40 3.89 21.01
buc - 1,000.00 -
buc - 849.00 -
buc - 849.00 -
mp 7.61 342.00 -
Ap. 2 Parter
ml 5.40 69.75 376.65

buc 1.00 38.60 -
ml 5.40 19.49 -
buc - 1,000.00 -
buc - 849.00 -
buc - 849.00 -
mp 8.04 342.00 2,748.65

Ap. 3 Parter
ml 5.70 69.75 397.58

Ap. 3 Parter
buc 1.00 38.60 38.60
ml 5.70 3.89 22.17
buc - 1,000.00 -
buc - 849.00 -
buc - 849.00 -
mp 3.81 342.00 1,301.99
Ap. 4 Parter
ml 2.70 69.75 188.33
buc 1.00 38.60 38.60
ml 2.70 3.89 10.50
buc 1.00 1,512.61 1,512.61
buc 1.00 849.00 849.00
buc 1.00 849.00 849.00
mp 14.14 342.00 4,835.03
Ap. 5 Parter
ml 8.75 69.75 610.31
buc 1.00 38.60 38.60
ml 8.75 3.89 34.04
buc 1.00 1,000.00 1,000.00
buc 3.00 849.00 2,547.00
buc 2.00 849.00 1,698.00
mp 10.51 342.00 3,594.08
Ap. 6 Parter
ml 4.90 69.75 341.78
buc 1.00 38.60 38.60
ml 4.90 3.89 19.06
buc 1.00 1,000.00 1,000.00
buc 2.00 849.00 1,698.00
buc 2.00 849.00 1,698.00
mp 10.51 342.00 3,594.08

Ap. 11 Etaj 1
ml 4.90 69.75 341.78

buc 1.00 38.60 38.60
ml 4.90 3.89 19.06
buc 1.00 1,000.00 1,000.00
buc 2.00 849.00 1,698.00
buc 2.00 849.00 1,698.00
mp 11.18 342.00 3,822.36

Ap. 12 Etaj 1
ml 6.65 69.75 463.84

Ap. 12 Etaj 1
buc 1.00 38.60 38.60
ml 6.65 3.89 25.87
buc 1.00 1,000.00 1,000.00
buc 2.00 849.00 1,698.00
buc 1.00 849.00 849.00
mp 7.61 342.00 2,603.99
Ap. 13 Etaj 1
ml 5.40 69.75 376.65
buc 1.00 38.60 38.60
ml 5.40 3.89 21.01
buc 1.00 1,000.00 1,000.00
buc 2.00 849.00 1,698.00
buc 1.00 849.00 849.00
mp 3.81 342.00 1,301.99
Ap. 14 Etaj 1
ml 2.70 69.75 188.33
buc 1.00 38.60 38.60
ml 2.70 3.89 10.50
buc 1.00 1,000.00 1,000.00
buc 1.00 849.00 849.00
buc 1.00 849.00 849.00
mp 14.14 342.00 4,835.03
Ap. 15 Etaj 1
ml 8.75 69.75 610.31
buc 1.00 38.60 38.60
ml 8.75 3.89 34.04
buc 1.00 1,512.61 1,512.61
buc 3.00 849.00 2,547.00
buc 2.00 849.00 1,698.00
mp 10.51 342.00 3,594.08

Ap. 16 Etaj 1
ml 4.90 69.75 341.78

buc 1.00 38.60 38.60
ml 4.90 3.89 19.06
buc 1.00 1,000.00 1,000.00
buc 2.00 849.00 1,698.00
buc 2.00 849.00 1,698.00
mp 10.51 342.00 3,594.08

Ap. 17 Etaj 2
ml 4.90 69.75 341.78

Ap. 17 Etaj 2
buc 1.00 38.60 38.60
ml 4.90 3.89 19.06
buc 1.00 1,000.00 1,000.00
buc 2.00 849.00 1,698.00
buc 2.00 849.00 1,698.00
mp 11.18 342.00 3,822.36
Ap. 18 Etaj 2
ml 6.65 69.75 463.84
buc 1.00 38.60 38.60
ml 6.65 3.89 25.87
buc 1.00 1,000.00 1,000.00
buc 2.00 849.00 1,698.00
buc 1.00 849.00 849.00
mp 7.61 342.00 2,603.99
TAMPLARIE
Ap. 19 Etaj 2
ml 5.40 69.75 376.65
buc 1.00 38.60 38.60
ml 5.40 3.89 21.01
buc 1.00 1,000.00 1,000.00
buc 2.00 849.00 1,698.00
buc 1.00 849.00 849.00
mp 3.81 342.00 1,301.99
Ap. 20 Etaj 2
ml 2.70 69.75 188.33
buc 1.00 38.60 38.60
ml 2.70 3.89 10.50
buc 1.00 1,000.00 1,000.00
buc 1.00 849.00 849.00
buc 1.00 849.00 849.00
mp 14.14 342.00 4,835.03

Ap. 21 Etaj 2
ml 8.75 69.75 610.31

buc 1.00 38.60 38.60
ml 8.75 3.89 34.04
buc 1.00 1,000.00 1,000.00
buc 3.00 849.00 2,547.00
buc 2.00 849.00 1,698.00
mp 10.51 342.00 3,594.08

Ap. 22 Etaj 2
ml 4.90 69.75 341.78

Ap. 22 Etaj 2
buc 1.00 38.60 38.60
ml 4.90 3.89 19.06
buc 1.00 1,000.00 1,000.00
buc 2.00 849.00 1,698.00
buc 2.00 849.00 1,698.00
mp 10.51 342.00 3,594.08
Ap. 23 Etaj 3
ml 4.90 69.75 341.78
buc 1.00 38.60 38.60
ml 4.90 3.89 19.06
buc 1.00 1,000.00 1,000.00
buc 2.00 849.00 1,698.00
buc 2.00 849.00 1,698.00
mp 11.18 342.00 3,822.36
Ap. 24 Etaj 3
ml 6.65 69.75 463.84
buc 1.00 38.60 38.60
ml 6.65 3.89 25.87
buc 1.00 1,000.00 1,000.00
buc 2.00 849.00 1,698.00
buc 1.00 849.00 849.00
mp 7.61 342.00 2,603.99
Ap. 25 Etaj 3
ml 5.40 69.75 376.65
buc 1.00 38.60 38.60
ml 5.40 3.89 21.01
buc 1.00 1,000.00 1,000.00
buc 2.00 849.00 1,698.00
buc 1.00 849.00 849.00
mp 3.81 342.00 1,301.99

Ap. 26 Etaj 3
ml 2.70 69.75 188.33

buc 1.00 38.60 38.60
ml 2.70 3.89 10.50
buc 1.00 1,000.00 1,000.00
buc 1.00 849.00 849.00
buc 1.00 849.00 849.00
mp 14.14 342.00 4,835.03

Ap. 27 Etaj 3
ml 8.75 69.75 610.31

Ap. 27 Etaj 3
buc 1.00 38.60 38.60
ml 8.75 3.89 34.04
buc 1.00 1,000.00 1,000.00
buc 3.00 849.00 2,547.00
buc 2.00 849.00 1,698.00
mp 10.51 342.00 3,594.08
Ap. 28 Etaj 3
ml 4.90 69.75 341.78
buc 1.00 38.60 38.60
ml 4.90 3.89 19.06
buc 1.00 1,000.00 1,000.00
buc 2.00 849.00 1,698.00
buc 2.00 849.00 1,698.00
mp 10.51 342.00 3,594.08
Ap. 29 Etaj 4
ml 4.90 69.75 341.78
buc 1.00 38.60 38.60
ml 4.90 3.89 19.06
buc 1.00 1,000.00 1,000.00
buc 2.00 849.00 1,698.00
buc 2.00 849.00 1,698.00
mp 11.18 342.00 3,822.36
Ap. 30 Etaj 4
ml 6.65 69.75 463.84
buc 1.00 38.60 38.60
ml 6.65 3.89 25.87
buc 1.00 1,000.00 1,000.00
buc 2.00 849.00 1,698.00
buc 1.00 849.00 849.00
mp 7.61 342.00 2,603.99

Ap. 31 Etaj 4
ml 5.40 69.75 376.65

buc 1.00 38.60 38.60
ml 5.40 3.89 21.01
buc 1.00 1,000.00 1,000.00
buc 2.00 849.00 1,698.00
buc 1.00 849.00 849.00
mp 3.81 342.00 1,301.99

Ap. 32 Etaj 4
ml 2.70 69.75 188.33

Ap. 32 Etaj 4
buc 1.00 38.60 38.60
ml 2.70 3.89 10.50
buc 1.00 1,000.00 1,000.00
buc 1.00 849.00 849.00
buc 1.00 849.00 849.00
mp 14.14 342.00 4,835.03
Ap. 33 Etaj 4
ml 8.75 69.75 610.31
buc 1.00 38.60 38.60
ml 8.75 3.89 34.04
buc 1.00 1,000.00 1,000.00
buc 3.00 849.00 2,547.00
buc 2.00 849.00 1,698.00
mp 10.51 342.00 3,594.08
Ap. 34 Etaj 4
ml 4.90 69.75 341.78
buc 1.00 38.60 38.60
ml 4.90 3.89 19.06
buc 1.00 1,000.00 1,000.00
buc 2.00 849.00 1,698.00
buc 2.00 849.00 1,698.00
mp 10.51 342.00 3,594.08
ml 4.90 69.75 341.78

buc 1.00 38.60 38.60
ml 4.90 3.89 19.06
buc 1.00 1,000.00 1,000.00
buc 2.00 849.00 1,698.00
buc 2.00 849.00 1,698.00
mp 11.18 342.00 3,822.36
ml 6.65 69.75 463.84

buc 1.00 38.60 38.60
ml 6.65 3.89 25.87
buc 1.00 1,000.00 1,000.00
buc 2.00 849.00 1,698.00
buc 1.00 849.00 849.00
mp 7.61 342.00 2,603.99
ml 5.40 69.75 376.65

buc 1.00 38.60 38.60
ml 5.40 3.89 21.01
buc 1.00 1,000.00 1,000.00
buc 2.00 849.00 1,698.00
buc 1.00 849.00 849.00
mp 3.81 342.00 1,301.99
ml 2.70 69.75 188.33

buc 1.00 38.60 38.60
ml 2.70 3.89 10.50
buc 1.00 1,000.00 1,000.00
buc 1.00 849.00 849.00
buc 1.00 849.00 849.00
mp 14.14 342.00 4,835.03
ml 8.75 69.75 610.31

buc 1.00 38.60 38.60
ml 8.75 3.89 34.04
buc 1.00 1,000.00 1,000.00
buc 3.00 849.00 2,547.00
buc 2.00 849.00 1,698.00
mp 10.51 342.00 3,594.08
ml 4.90 69.75 341.78

buc 1.00 38.60 38.60
ml 4.90 3.89 19.06
buc 1.00 1,000.00 1,000.00
buc 2.00 849.00 1,698.00
buc 2.00 849.00 1,698.00
mp 10.51 342.00 3,594.08
ml 4.90 69.75 341.78

buc 1.00 38.60 38.60
ml 4.90 3.89 19.06
buc 1.00 1,000.00 1,000.00
buc 2.00 849.00 1,698.00
buc 2.00 849.00 1,698.00
mp 11.18 342.00 3,822.36
ml 6.65 69.75 463.84

buc 1.00 38.60 38.60
ml 6.65 3.89 25.87
buc 1.00 1,000.00 1,000.00
buc 2.00 849.00 1,698.00
buc 1.00 849.00 849.00
mp 7.61 342.00 2,603.99
ml 5.40 69.75 376.65

buc 1.00 38.60 38.60
ml 5.40 3.89 21.01
buc 1.00 1,000.00 1,000.00
buc 2.00 849.00 1,698.00
buc 1.00 849.00 849.00
TAL TAMPLARIE (lei fara TVA): 285,235.13
L TAMPLARIE (euro fara TVA): 61,340.89
BLOC C2, S+P+4E

TAMPLARIE
DEVIZ
SECTIUNE TEHNICA
1 2 3 4

1
geam termoizolant tripan configuratie 4S-Float-Lowe inclusiv manopera mp
-
2 Glafuri exterioare din tabla+manopera fixare glafuri ml -

3 Mastic SIKAFLEX maro buc -
4 Banda butilica ml -
5 Usa interioara metalica pentru intrarea in apartament buc -
6 Usa interioara pentru dormitor buc -
7 Usa interioara pentru baie buc -

1 mp 5.08
2 Glafuri exterioare din tabla+manopera fixare glafuri ml 3.60

3 Mastic SIKAFLEX maro buc 1.00
4 Banda butilica ml 3.60
5 Usa interioara din lemn stratificat pentru intrarea in apartament buc 1.00
6 Usa interioara din lemn stratificat pentru bucatarie buc 1.00
7 Usa interioara din lemn stratificat pentru baie+dressing buc 2.00

1
geam termoizolant tripan configuratie 4S-Float-Lowe inclusiv manopera mp
8.88

6 Usa interioara din lemn stratificat pentru dormitor+bucatarie buc 2.00
7 Usa interioara din lemn stratificat pentru baie buc 1.00

1 mp 10.15


1 mp 3.81

1 Tamplarie exterioara cu profil din PVC SCHUCO CORONA CT 70 mm cu mp 11.42



1 mp 5.08


1 mp 1.13


1 mp 12.23

6 Usa interioara din lemn stratificat pentru dormitor+ bucatarie buc 3.00

1 mp 4.09

#REF! Usa interioara din lemn stratificat pentru intrarea in apartament buc 1.00
#REF! Usa interioara din lemn stratificat pentru dormitor+ bucatarie buc 2.00
#REF! Usa interioara din lemn stratificat pentru baie+dressing buc 2.00


#REF! Usa interioara din lemn stratificat pentru intrarea in apartament buc 1.00
#REF! Usa interioara din lemn stratificat pentru dormitor+ bucatarie buc 2.00
#REF! Usa interioara din lemn stratificat pentru baie+dressing buc 2.00

1 mp 11.50


1 mp 2.54


1 mp 1.13


1 mp 12.23




1 mp 4.09


1 mp 11.50


1 mp 2.54


1 mp 1.13




1 mp 4.09


1 mp 4.09


1 mp 11.50


1 mp 2.54




1 mp 12.23


1 mp 4.09


1 mp 4.09


1 mp 11.50



TOTAL TAMPLARIE (lei fara TVA):
TOTAL TAMPLARIE (euro fara TVA):

SECTIUNE FINANCIARA
5 4x5
342.00 -
69.75 -
38.60 -
19.49 -
1,000.00 -
849.00 -
849.00 -
342.00 1,735.99
69.75 251.10
38.60 38.60
3.89 14.00
1,000.00 1,000.00
849.00 849.00
849.00 1,698.00
342.00 3,037.99
69.75 439.43
38.60 38.60
3.89 24.51
1,000.00 1,000.00
849.00 1,698.00
849.00 849.00
342.00 3,471.98
69.75 502.20
38.60 38.60
3.89 28.01
1,000.00 1,000.00
849.00 1,698.00
849.00 849.00
342.00 1,301.99
69.75 188.33
38.60 38.60
3.89 10.50
1,000.00 1,000.00
849.00 849.00
849.00 849.00
342.00 3,905.98
69.75 690.53
38.60 38.60
3.89 38.51
1,000.00 1,000.00
849.00 2,547.00
849.00 1,698.00
342.00 1,735.99
69.75 251.10
38.60 38.60
3.89 14.00
1,000.00 1,000.00
849.00 849.00
849.00 1,698.00
342.00 385.78
69.75 125.55
38.60 38.60
3.89 7.00
1,000.00 1,000.00
849.00 849.00
849.00 849.00
342.00 4,184.03
69.75 516.15
38.60 38.60
3.89 28.79
1,000.00 1,000.00
849.00 2,547.00
849.00 2,547.00
342.00 1,398.44
69.75 202.28
38.60 38.60
3.89 11.28
1,000.00 1,000.00
849.00 1,698.00
849.00 1,698.00
342.00 1,398.44
69.75 202.28
38.60 38.60
3.89 11.28
1,000.00 1,000.00
849.00 1,698.00
849.00 1,698.00
342.00 3,931.63
69.75 516.15
38.60 38.60
3.89 28.79
1,000.00 1,000.00
849.00 2,547.00
849.00 2,547.00
342.00 868.00
69.75 125.55
38.60 38.60
3.89 7.00
1,000.00 1,000.00
849.00 849.00
849.00 849.00
342.00 385.78
69.75 125.55
38.60 38.60
3.89 7.00
1,000.00 1,000.00
849.00 849.00
849.00 849.00
342.00 4,184.03
69.75 516.15
38.60 38.60
3.89 28.79
1,000.00 1,000.00
849.00 2,547.00
849.00 2,547.00
342.00 1,398.44
69.75 202.28
38.60 38.60
3.89 11.28
1,000.00 1,000.00
849.00 1,698.00
849.00 1,698.00
342.00 1,398.44
69.75 202.28
38.60 38.60
3.89 11.28
1,000.00 1,000.00
849.00 1,698.00
849.00 1,698.00
342.00 3,931.63
69.75 516.15
38.60 38.60
3.89 28.79
1,000.00 1,000.00
849.00 2,547.00
849.00 2,547.00
342.00 868.00
69.75 125.55
38.60 38.60
3.89 7.00
1,000.00 1,000.00
849.00 849.00
849.00 849.00
342.00 385.78
69.75 125.55
38.60 38.60
3.89 7.00
1,000.00 1,000.00
849.00 849.00
849.00 849.00
342.00 4,184.03
69.75 516.15
38.60 38.60
3.89 28.79
1,000.00 1,000.00
849.00 2,547.00
849.00 2,547.00
342.00 1,398.44
69.75 202.28
38.60 38.60
3.89 11.28
1,000.00 1,000.00
849.00 1,698.00
849.00 1,698.00
342.00 1,398.44
69.75 202.28
38.60 38.60
3.89 11.28
1,000.00 1,000.00
849.00 1,698.00
849.00 1,698.00
342.00 3,931.63
69.75 516.15
38.60 38.60
3.89 28.79
1,000.00 1,000.00
849.00 2,547.00
849.00 2,547.00
342.00 868.00
69.75 125.55
38.60 38.60
3.89 7.00
1,000.00 1,000.00
849.00 849.00
849.00 849.00
342.00 385.78
69.75 125.55
38.60 38.60
3.89 7.00
1,000.00 1,000.00
849.00 849.00
849.00 849.00
342.00 4,184.03
69.75 516.15
38.60 38.60
3.89 28.79
1,000.00 1,000.00
849.00 2,547.00
849.00 2,547.00
342.00 1,398.44
69.75 202.28
38.60 38.60
3.89 11.28
1,000.00 1,000.00
849.00 1,698.00
849.00 1,698.00
342.00 1,398.44
69.75 202.28
38.60 38.60
3.89 11.28
1,000.00 1,000.00
849.00 1,698.00
849.00 1,698.00
342.00 3,931.63
69.75 516.15
38.60 38.60
3.89 28.79
1,000.00 1,000.00
849.00 2,547.00
849.00 2,547.00
342.00 868.00
69.75 125.55
38.60 38.60
3.89 7.00
1,000.00 1,000.00
849.00 849.00
849.00 849.00
202,228.73
43,490.05
Adresa:
Categoria de lucrari: HIDROIZOLATII TERASĂ NECIRCULABILĂ
DEVIZ
SECTIUNE TEHNICA
1 2 3
2 MEMBRANA PVC ARMATA, SIKAPLAN 15 G mp
3 Folie bariera de vapori mp
4 Sorturi speciale din tabla caserata PVC mp
5 Coltar int/ext ml
6 Material marunt - suruburi div, talere fixare buc
7 Panou termoizolant mp
8 Gura scurgere buc
9 Manopera hidroizolatie completa buc
TOTAL HIDROIZOLATII SI ACOPERIS (lei fara TVA):
TOTAL HIDROIZOLATII SI ACOPERIS (euro fara TVA):
Obiectiv:
Adresa:
Obiectul:
orii de lucrari cu c
SECTIUNE FINANCIARA
4 5 4x5 1
322.00 35.88 11,553.36 2
322.00 5.98 1,925.56 3
160.00 14.49 2,318.40 4
97.01 5.58 541.32 5
1.00 367.35 367.35 6
322.00 60.40 19,448.80 7
2.00 87.83 175.66 8
1.00 2,400.00 2,400.00 9
: 38,730.45 TOTAL HIDROI
): 8,329.13 TOTAL HIDROIZ
BLOC C2, S+P+4E

HIDROIZOLATII TERASĂ NECIRCULABILĂ
DEVIZ

2 3 4 5
MEMBRANA PVC ARMATA, SIKAPLAN 15 G mp 310.00 35.88
Folie bariera de vapori mp 310.00 5.98
Sorturi speciale din tabla caserata PVC mp 155.00 14.49
Coltar int/ext ml 102.47 5.58
Material marunt - suruburi div, talere fixare buc 1.00 367.35
Panou termoizolant mp 310.00 60.40
Gura scurgere buc 2.00 87.83
Manopera hidroizolatie completa buc 1.00 2,400.00
TOTAL HIDROIZOLATII SI ACOPERIS (lei fara TVA): 37,461.3
TOTAL HIDROIZOLATII SI ACOPERIS (euro fara TVA): 8,056.20
ECTIUNE FINANCIARA
4x5
Valoare Totala
11,122.80
1,853.80
2,245.95
571.78
367.35
18,724.00
175.66
2,400.00
37,461.34
Adresa:
Categoria de lucrari: LIFT
DEVIZ
SECTIUNE TEHNICA
1 2 3
1 buc
LIFT Lift SCHINDLER (vezi specificatii tehnice) + manopera montaj
2 Inspectie tehnica buc
TOTAL LIFT (lei fara TVA):
Obiectiv:
Adresa:
Obiectul:
gorii de lucrari cu canti
SECTIUNE FINANCIARA
4 5 4x5 1
1.00 96,952.50 96,952.50 1

LIFT
1.00 750.00 750.00 2
AL LIFT (lei fara TVA): 97,702.50
BLOC C2 , S+P+4E
LIFT
DEVIZ

2 3 4 5
buc 1.00 96,952.50

Lift SCHINDLER (vezi specificatii tehnice) + manopera montaj
Inspectie tehnica buc 1.00 750.00
TOTAL LIFT (lei fara TVA): 97,702.50
ECTIUNE FINANCIARA
4x5
Valoare Totala
96,952.50
750.00
DEVIZ ESTIMATIV CENTRALIZAT INSTALATII BLOC C1
NR CRT DENUMIRE ARTICOL UM CANT
1 INSTALATIE SANITARA, ALIM APA, TERMICA BC 42.00
inclusiv montaj obiecte sanitare, radiatoare

2 INSTALATIE ELECTRICA BC 42.00
inclusiv montaj aparataj

3 INSTALATIE GAZ BC 42.00
inclusiv coloana scara

4 PUNCT TERMIC BC 1.00
LOC C1 DEV
PU MAT VAL MAT NR CRT

PU MAN VAL MAN
TOTAL
5300.00 222600.00 1
1500.00 63000.00
TOTAL 285600.00
2900.00 121800.00 2
1900.00 79800.00
TOTAL 201600.00
820.00 34440.00 3
700.00 29400.00
TOTAL 63840.00
110000.00 110000.00 4
4000.00 4000.00
TOTAL 114000.00
488840.00
176200.00 EURO
TOTAL RON 665040.00 4.63 € 143,637.15
DEVIZ ESTIMATIV CENTRALIZAT INSTALATII BLOC C2
DENUMIRE ARTICOL UM CANT PU MAT

PU MAN
TOTAL
INSTALATIE SANITARA, ALIM APA, TERMICA BC 30.00 5000.00

1500.00
inclusiv montaj obiecte sanitare, radiatoare TOTAL
INSTALATIE ELECTRICA BC 30.00 2800.00
1900.00
inclusiv montaj aparataj TOTAL
INSTALATIE GAZ BC 30.00 700.00
700.00
inclusiv coloana scara TOTAL
PUNCT TERMIC BC 1.00 80000.00
4000.00
TOTAL
TOTAL RON
VAL MAT
VAL MAN
150000.00
45000.00
195000.00
84000.00
57000.00
141000.00
21000.00
21000.00
42000.00
80000.00
4000.00
84000.00
335000.00
127000.00 EURO
462000.00 4.63 € 99,784.02

Calcul Facultate

Încărcat de

Informații document

Titlu original

Drepturi de autor

Partajați acest document

Partajați sau inserați document

Opțiuni de partajare

Vi se pare util acest document?

Este necorespunzător acest conținut?

Drepturi de autor:

Calcul Facultate

Titlu original:

Încărcat de

Drepturi de autor:

Centralizator documente trimise catre HO

Tronson Nivel Nr. ap. Su - mp S balcoane - mp Su de calcul - mp

C1 E1 Apartament 11 33.76 9.12 37.408

TOTAL 3483.46 817.8 3745.976

TOTAL GENERAL 3788.54 817.8 4051.056

LOCURI DE PARCARE SUBTERANE

Nivel Nr. unit Pret de vanzare eur

LOCURI DE PARCARE SUPRATERANE

Nivel Nr. unit Pret de vanzare eur

Pret de vanzare Valoare la final

Tip valoare unitara EUR/mp Su calcul

Diferenta de valoare intre graficele de executie

A.C. nr: / ; Conformatie structura: C1- S+P+6E C2-

Soft Costs Proiectare 140,000.00 6% 25,000.00 30,000.00 35,000.00 20,000.00 30,000.00

Avize si Autorizatii si taxe legale 50,000.00 2%

Prelungire autorizatie de constructie 0.00 0%

……......*se completeaza de catre client 0.00 0%

……......*se completeaza de catre client 0.00 0%

……......*se completeaza de catre client 0.00 0%

Organizare de santier 73,440.00 3%

Instalare macara 0.00 0%

Serviciu Macara 0.00 0%

……......*se completeaza de catre client 0.00 0%

……......*se completeaza de catre client 0.00 0%

……......*se completeaza de catre client 0.00 0%

……......*se completeaza de catre client 0.00 0%

Lucrari epuismente 0.00 0%

Structura de rezistenta - Beton armat (radier si

……......*se completeaza de catre client 0.00 0%

s ……......*se completeaza de catre client 0.00 0%

Zidarii si compartimentari 0.00 0%

Finisare pardoseli (beton elicopterizat/ vopsea

epoxidica, delimitare locuri parcare)

Zugraveli si alte vopsitorii 0.00 0%

Montare sistem lift auto tip Klaus 0.00 0%

Zidarii si compartimentari 117,665.09 5%

Tencuieli pereti si tavane 72,682.74 3%

Finisaj interior 142,156.31 6%

Izolatii Termice fatada (montare polistiren,

Hidroizolatie terase 16,385.33 1%

Confectii metalice 0.00 0%

Montare balustrada/ parapet balcoane 0.00 0%

……......*se completeaza de catre client 0.00 0%

……......*se completeaza de catre client 0.00 0%

Amenajari Peisagistica 100,000.00 4%

Sistem irigatii 0.00 0%

Apa potabila 0.00 0%

Instalatii termice 42,580.65 2%

climatizare (AC) 0.00 0%

Echipamente desfumare 0.00 0%

Faza 0 Faza 0 Faza 1 Faza 2 Faza 2 Faza 2 Faza 3 Faza 3 Faza 3

Mod de calcul Faza 0 Conform deviz client

Faza 1 0.00 EUR Mar 2018 Mar 2018

<- FINISH Procent

DEZVOLTATORUL selecteaza anii si lunile conform fortei de munca si a productiei estimate.

15,000.00 20,000.00 15,000.00 0% 0%

25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 0% 0%

1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 0% 0%

45,206.61 45,206.61 45,206.61 0% 0%

79,161.95 79,161.95 79,161.95 79,161.95 79,161.95 0% 0%

24,227.58 24,227.58 24,227.58 0% 0%

8,765.03 8,765.03 8,765.03 0% 0%

28,431.26 28,431.26 28,431.26 28,431.26 28,431.26 0% 0%

16,666.67 16,666.67 16,666.67 16,666.67 16,666.67 16,666.67 0% 0%

12,279.57 12,279.57 12,279.57 12,279.57 12,279.57 12,279.57 0% 0%