{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Costurile de renovare a băii"],"not_rendered":{"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"Costurile de renovare a băii","index":0,"n_rows":23,"n_cols":10,"rows_kept":23,"merged":[[1,1,2,3],[2,4,2,6],[2,7,2,9],[21,1,21,3],[21,4,21,6],[21,7,21,9],[22,1,22,3],[22,4,22,6],[22,7,22,9]]}
[null,"Foaie de lucru Costuri pentru renovarea băii"]
[null,"NOTĂ: Coloanele Diferență din tabel vor afișa dacă valorile reale pentru costuri au depășit costurile estimate. Numere roșii arată că au fost depășite (negativ), iar cele negre indică faptul că sunt sub valorile estimate (pozitive). "]
[{"$nulls":4},"Cost structurat (lei)",null,null,"Cost total (lei)"]
[null,"Suprafață","Articole","Cantitate","Estimat","Efectiv","Diferență","Estimat ","Efectiv ","Diferență "]
[null,"Baie/duș","Cadă, fontă, 12 cm, standard",1,{"v":250,"d":"250.00 lei"},{"$f":"RANDBETWEEN(E5+2,E5+20)","v":{"v":261,"d":"261.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Estimat]]-Costuri[[#This Row],[Efectiv]], \"\")","v":{"v":-11,"d":"-11.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Cantitate]]*Costuri[[#This Row],[Estimat]], \"\")","v":{"v":250,"d":"250.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Cantitate]]*Costuri[[#This Row],[Efectiv]], \"\")","v":{"v":261,"d":"261.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Estimat ]]-Costuri[[#This Row],[Efectiv ]], \"\")","v":{"v":-11,"d":"-11.00 lei"}}]
[null,"Baie/duș","Uși pentru cabina de duș, rabatabile, standard",1,{"v":200,"d":"200.00 lei"},{"v":209,"d":"209.00 lei"},{"$f":"IFERROR(Costuri[[#This Row],[Estimat]]-Costuri[[#This Row],[Efectiv]], \"\")","v":{"v":-9,"d":"-9.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Cantitate]]*Costuri[[#This Row],[Estimat]], \"\")","v":{"v":200,"d":"200.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Cantitate]]*Costuri[[#This Row],[Efectiv]], \"\")","v":{"v":209,"d":"209.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Estimat ]]-Costuri[[#This Row],[Efectiv ]], \"\")","v":{"v":-9,"d":"-9.00 lei"}}]
[null,"Baie/duș","Cap de duș, standard",1,{"v":50,"d":"50.00 lei"},{"v":60,"d":"60.00 lei"},{"$f":"IFERROR(Costuri[[#This Row],[Estimat]]-Costuri[[#This Row],[Efectiv]], \"\")","v":{"v":-10,"d":"-10.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Cantitate]]*Costuri[[#This Row],[Estimat]], \"\")","v":{"v":50,"d":"50.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Cantitate]]*Costuri[[#This Row],[Efectiv]], \"\")","v":{"v":60,"d":"60.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Estimat ]]-Costuri[[#This Row],[Efectiv ]], \"\")","v":{"v":-10,"d":"-10.00 lei"}}]
[null,"Baie/duș","Perete cadă, standard",1,{"v":200,"d":"200.00 lei"},{"v":207,"d":"207.00 lei"},{"$f":"IFERROR(Costuri[[#This Row],[Estimat]]-Costuri[[#This Row],[Efectiv]], \"\")","v":{"v":-7,"d":"-7.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Cantitate]]*Costuri[[#This Row],[Estimat]], \"\")","v":{"v":200,"d":"200.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Cantitate]]*Costuri[[#This Row],[Efectiv]], \"\")","v":{"v":207,"d":"207.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Estimat ]]-Costuri[[#This Row],[Efectiv ]], \"\")","v":{"v":-7,"d":"-7.00 lei"}}]
[null,"Dulapuri","Dulap medicamente 60 cm, lux",1,{"v":200,"d":"200.00 lei"},{"v":206,"d":"206.00 lei"},{"$f":"IFERROR(Costuri[[#This Row],[Estimat]]-Costuri[[#This Row],[Efectiv]], \"\")","v":{"v":-6,"d":"-6.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Cantitate]]*Costuri[[#This Row],[Estimat]], \"\")","v":{"v":200,"d":"200.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Cantitate]]*Costuri[[#This Row],[Efectiv]], \"\")","v":{"v":206,"d":"206.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Estimat ]]-Costuri[[#This Row],[Efectiv ]], \"\")","v":{"v":-6,"d":"-6.00 lei"}}]
[null,"Dulapuri","Masă de toaletă modulară 76 cm, standard",2,{"v":100,"d":"100.00 lei"},{"v":116,"d":"116.00 lei"},{"$f":"IFERROR(Costuri[[#This Row],[Estimat]]-Costuri[[#This Row],[Efectiv]], \"\")","v":{"v":-16,"d":"-16.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Cantitate]]*Costuri[[#This Row],[Estimat]], \"\")","v":{"v":200,"d":"200.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Cantitate]]*Costuri[[#This Row],[Efectiv]], \"\")","v":{"v":232,"d":"232.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Estimat ]]-Costuri[[#This Row],[Efectiv ]], \"\")","v":{"v":-32,"d":"-32.00 lei"}}]
[null,"Blaturi","Faianță, lux (cant. în metri lineari)",5,{"v":22.5,"d":"22.50 lei"},{"v":39,"d":"39.00 lei"},{"$f":"IFERROR(Costuri[[#This Row],[Estimat]]-Costuri[[#This Row],[Efectiv]], \"\")","v":{"v":-16.5,"d":"-16.50 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Cantitate]]*Costuri[[#This Row],[Estimat]], \"\")","v":{"v":112.5,"d":"112.50 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Cantitate]]*Costuri[[#This Row],[Efectiv]], \"\")","v":{"v":195,"d":"195.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Estimat ]]-Costuri[[#This Row],[Efectiv ]], \"\")","v":{"v":-82.5,"d":"-82.50 lei"}}]
[null,"Robinete","Robinet, cadă, standard",1,{"v":90,"d":"90.00 lei"},{"v":99,"d":"99.00 lei"},{"$f":"IFERROR(Costuri[[#This Row],[Estimat]]-Costuri[[#This Row],[Efectiv]], \"\")","v":{"v":-9,"d":"-9.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Cantitate]]*Costuri[[#This Row],[Estimat]], \"\")","v":{"v":90,"d":"90.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Cantitate]]*Costuri[[#This Row],[Efectiv]], \"\")","v":{"v":99,"d":"99.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Estimat ]]-Costuri[[#This Row],[Efectiv ]], \"\")","v":{"v":-9,"d":"-9.00 lei"}}]
[null,"Robinete","Robinet, duș, un singur mâner, standard",1,{"v":115,"d":"115.00 lei"},{"v":126,"d":"126.00 lei"},{"$f":"IFERROR(Costuri[[#This Row],[Estimat]]-Costuri[[#This Row],[Efectiv]], \"\")","v":{"v":-11,"d":"-11.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Cantitate]]*Costuri[[#This Row],[Estimat]], \"\")","v":{"v":115,"d":"115.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Cantitate]]*Costuri[[#This Row],[Efectiv]], \"\")","v":{"v":126,"d":"126.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Estimat ]]-Costuri[[#This Row],[Efectiv ]], \"\")","v":{"v":-11,"d":"-11.00 lei"}}]
[null,"Robinete","Robinet, standard",1,{"v":95,"d":"95.00 lei"},{"v":101,"d":"101.00 lei"},{"$f":"IFERROR(Costuri[[#This Row],[Estimat]]-Costuri[[#This Row],[Efectiv]], \"\")","v":{"v":-6,"d":"-6.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Cantitate]]*Costuri[[#This Row],[Estimat]], \"\")","v":{"v":95,"d":"95.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Cantitate]]*Costuri[[#This Row],[Efectiv]], \"\")","v":{"v":101,"d":"101.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Estimat ]]-Costuri[[#This Row],[Efectiv ]], \"\")","v":{"v":-6,"d":"-6.00 lei"}}]
[null,"Pardoseală","Faianță, standard (cant. în metri pătrați)",35,{"v":12,"d":"12.00 lei"},{"v":23,"d":"23.00 lei"},{"$f":"IFERROR(Costuri[[#This Row],[Estimat]]-Costuri[[#This Row],[Efectiv]], \"\")","v":{"v":-11,"d":"-11.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Cantitate]]*Costuri[[#This Row],[Estimat]], \"\")","v":{"v":420,"d":"420.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Cantitate]]*Costuri[[#This Row],[Efectiv]], \"\")","v":{"v":805,"d":"805.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Estimat ]]-Costuri[[#This Row],[Efectiv ]], \"\")","v":{"v":-385,"d":"-385.00 lei"}}]
[null,"Hardware","Bară prosop, standard",2,{"v":15,"d":"15.00 lei"},{"v":18,"d":"18.00 lei"},{"$f":"IFERROR(Costuri[[#This Row],[Estimat]]-Costuri[[#This Row],[Efectiv]], \"\")","v":{"v":-3,"d":"-3.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Cantitate]]*Costuri[[#This Row],[Estimat]], \"\")","v":{"v":30,"d":"30.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Cantitate]]*Costuri[[#This Row],[Efectiv]], \"\")","v":{"v":36,"d":"36.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Estimat ]]-Costuri[[#This Row],[Efectiv ]], \"\")","v":{"v":-6,"d":"-6.00 lei"}}]
[null,"Hardware","Suport hârtie igienică",1,{"v":10,"d":"10.00 lei"},{"v":28,"d":"28.00 lei"},{"$f":"IFERROR(Costuri[[#This Row],[Estimat]]-Costuri[[#This Row],[Efectiv]], \"\")","v":{"v":-18,"d":"-18.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Cantitate]]*Costuri[[#This Row],[Estimat]], \"\")","v":{"v":10,"d":"10.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Cantitate]]*Costuri[[#This Row],[Efectiv]], \"\")","v":{"v":28,"d":"28.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Estimat ]]-Costuri[[#This Row],[Efectiv ]], \"\")","v":{"v":-18,"d":"-18.00 lei"}}]
[null,"Iluminare","Lumini încastrate, standard",4,{"v":25,"d":"25.00 lei"},{"v":40,"d":"40.00 lei"},{"$f":"IFERROR(Costuri[[#This Row],[Estimat]]-Costuri[[#This Row],[Efectiv]], \"\")","v":{"v":-15,"d":"-15.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Cantitate]]*Costuri[[#This Row],[Estimat]], \"\")","v":{"v":100,"d":"100.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Cantitate]]*Costuri[[#This Row],[Efectiv]], \"\")","v":{"v":160,"d":"160.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Estimat ]]-Costuri[[#This Row],[Efectiv ]], \"\")","v":{"v":-60,"d":"-60.00 lei"}}]
[null,"Chiuvete","Vas de toaletă, standard",2,{"v":60,"d":"60.00 lei"},{"v":70,"d":"70.00 lei"},{"$f":"IFERROR(Costuri[[#This Row],[Estimat]]-Costuri[[#This Row],[Efectiv]], \"\")","v":{"v":-10,"d":"-10.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Cantitate]]*Costuri[[#This Row],[Estimat]], \"\")","v":{"v":120,"d":"120.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Cantitate]]*Costuri[[#This Row],[Efectiv]], \"\")","v":{"v":140,"d":"140.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Estimat ]]-Costuri[[#This Row],[Efectiv ]], \"\")","v":{"v":-20,"d":"-20.00 lei"}}]
[null,"Altele",null,1,{"v":20,"d":"20.00 lei"},{"v":30,"d":"30.00 lei"},{"$f":"IFERROR(Costuri[[#This Row],[Estimat]]-Costuri[[#This Row],[Efectiv]], \"\")","v":{"v":-10,"d":"-10.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Cantitate]]*Costuri[[#This Row],[Estimat]], \"\")","v":{"v":20,"d":"20.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Cantitate]]*Costuri[[#This Row],[Efectiv]], \"\")","v":{"v":30,"d":"30.00 lei"}},{"$f":"IFERROR(Costuri[[#This Row],[Estimat ]]-Costuri[[#This Row],[Efectiv ]], \"\")","v":{"v":-10,"d":"-10.00 lei"}}]
[null,"Subtotal",null,null,{"$f":"SUBTOTAL(109,Costuri[Estimat])","v":{"v":1464.5,"d":"1,464.50 lei"}},{"$f":"SUBTOTAL(109,Costuri[Efectiv])","v":{"v":1633,"d":"1,633.00 lei"}},{"$f":"SUBTOTAL(109,Costuri[Diferență])","v":{"v":-168.5,"d":"-168.50 lei"}},{"$f":"SUBTOTAL(109,Costuri[[Estimat ]])","v":{"v":2212.5,"d":"2,212.50 lei"}},{"$f":"SUBTOTAL(109,Costuri[[Efectiv ]])","v":{"v":2895,"d":"2,895.00 lei"}},{"$f":"SUBTOTAL(109,Costuri[[Diferență ]])","v":{"v":-682.5,"d":"-682.50 lei"}}]
[null,"Costuri neașteptate (adăugare estimată de 30%)",null,null,{"$f":"IFERROR(Costuri[[#Totals],[Estimat]]*0.3, \"\")","v":{"v":439.34999999999997,"d":"439.35 lei"}},null,null,{"$f":"IFERROR(Costuri[[#Totals],[Estimat ]]*0.3, \"\")","v":{"v":663.75,"d":"663.75 lei"}}]
[null,"Costuri totale",null,null,{"$f":"IFERROR(SUM(E21:E21), \"\")","v":{"v":1464.5,"d":"1,464.50 lei"}},null,null,{"$f":"IFERROR(SUM(Costuri[[#Totals],[Estimat ]],Surplus), \"\")","v":{"v":2876.25,"d":"2,876.25 lei"}}]