ANEXA 1: CALCULUL PREȚURILOR DE VANZARE PENTRU … · Calcul pret de vanzare locuinte ANL: ALBA...

ANEXA 1: CALCULUL PREȚURILOR DE VANZARE PENTRU LOCUINȚELE ANL

Calcul pret de vanzare locuinte ANL: BÂRSEI NR. 10A 0,96

Etaj Ap Nr. Cad.

Nr.

cam

ere

Suprafață

utilă

S. Const.

Fără părti

com

Părți

comune

Sup.

balcon

Sup.

pivnita

S. const.

efectiva cu

părți

comune

Valoare de

înlocuire/mp

Valoarea de

inlocuire locuință

Amortizare

actualizată

Valoarea de vânzare

a locuinţei calculată

în baza valorii de

înlocuire (VVL1)

Valoarea de

inventar a

locuintei

Sume rezultate

din cuantumul

chiriei

reprezentând

recuperarea

investiţiei

Valoarea de

vânzare a

locuinţei

calculată în baza

valorii de

inventar (VVL2)

Comision

Preț final de

vânzare al

locuinței (PfVL)

A B C D E F G H I J K L M N O P Q R S T

G+H+I+J K x L (M - N)*0.96 P-Q 0,01 R+S

mp mp mp mp mp mp RON/mp RON RON RON RON RON RON RON RON

Sc. A E1 4 10582/IV 3 108,76 131,33 25,05 3 23,75 183,13 1.757,88 321.920,56 62.372,25 249.166,38 258.088,57 258.088,57 2.580,89 260.669,45

E3 23 10582/XXIII 1 41,1 49,82 10,01 1 6,57 67,4 1.757,88 118.481,11 22.955,77 91.704,33 94.988,09 94.988,09 949,88 95.937,97 E3 24 10582/XXIV 2 62,56 71,29 15,23 2 6,62 95,14 1.757,88 167.244,70 32.403,73 129.447,33 134.082,60 134.082,60 1.340,83 135.423,43

M 28 10582/XXVIII 2 62,56 72,05 15,23 0 7,21 94,49 1.757,88 166.102,08 32.182,35 128.562,94 133.166,54 1.695,24 131.471,30 1.314,71 132.786,02

M 29 10582/XXIX 1 44,75 52,54 10,86 0 7,31 70,71 1.757,88 124.299,69 24.083,12 96.207,91 99.652,94 1.661,24 97.991,70 979,92 98.971,62

M 30 10582/XXX 1 41,1 48,55 10,01 0 6,96 65,52 1.757,88 115.176,30 22.315,46 89.146,41 92.338,57 92.338,57 923,39 93.261,96

Sc. C P 32 10582/XXXII 1 44,75 56,6 10,9 0 6,89 74,39 1.757,88 130.768,69 25.336,49 101.214,91 104.839,23 104.839,23 1.048,39 105.887,62

E1 35 10582/XXXV 1 41,1 49,82 10,01 1 6,57 67,4 1.757,88 118.481,11 22.955,77 91.704,33 94.988,09 174,08 94.814,01 948,14 95.762,15

E2 39 10582/XXXIX 1 41,1 49,82 10,01 1 6,88 67,71 1.757,88 119.026,05 23.061,35 92.126,12 95.424,98 95.424,98 954,25 96.379,23

E2 41 10582/XLI 1 44,75 53,64 10,9 1 6,01 71,55 1.757,88 125.776,31 24.369,21 97.350,82 100.836,77 1.250,52 99.586,25 995,86 100.582,11

E2 42 10582/XLII 1 41,1 49,82 10,01 1 7,4 68,23 1.757,88 119.940,15 23.238,46 92.833,63 96.157,83 133,96 96.023,87 960,24 96.984,11

E3 43 10582/XLIII 1 41,1 49,82 10,01 1 6,57 67,4 1.757,88 118.481,11 22.955,77 91.704,33 94.988,09 94.988,09 949,88 95.937,97

E3 44 10582/XLIV 2 62,56 71,29 15,23 2 6,62 95,14 1.757,88 167.244,70 32.403,73 129.447,33 134.082,60 134.082,60 1.340,83 135.423,43

E3 46 10582/XLVI 1 41,1 49,82 10,01 1 6,76 67,59 1.757,88 118.815,11 23.020,48 91.962,85 95.255,86 95.255,86 952,56 96.208,42

M 48 10582/XLVIII 2 62,56 72,05 15,22 0 7,21 94,48 1.757,88 166.084,50 32.178,94 128.549,34 133.152,45 1.464,72 131.687,73 1.316,88 133.004,61

M 49 10582/XLIX 1 44,75 52,54 10,89 0 7,31 70,74 1.757,88 124.352,43 24.093,34 96.248,73 99.695,22 678,64 99.016,58 990,17 100.006,74

M 50 10582/L 1 41,1 48,55 10 0 6,96 65,51 1.757,88 115.158,72 22.312,05 89.132,80 92.324,48 92.324,48 923,24 93.247,73

Sc. D P 52 10582/LII 3 89,95 111,23 24,06 0 14,9 150,19 1.757,88 264.016,00 51.153,21 204.348,27 211.665,60 211.665,60 2.116,66 213.782,26

E2 56 10582/LVI 3 90,88 112,38 24,3 1 14,81 152,49 1.757,88 268.059,12 51.936,57 207.477,65 214.907,04 214.907,04 2.149,07 217.056,11

M 57 10582/LVII 2 68,56 85,5 18,33 0 6,15 109,98 1.757,88 193.331,64 37.458,09 149.638,61 154.996,89 1.421,88 153.575,01 1.535,75 155.110,76

M 58 10582/LVIII 2 63,26 75,08 16,94 0 23,13 115,15 1.757,88 202.419,88 39.218,94 156.672,91 162.283,07 162.283,07 1.622,83 163.905,90

M 59 10582/LIX 2 68,56 85,5 18,33 0 14,81 118,64 1.757,88 208.554,88 40.407,60 161.421,39 167.201,59 167.201,59 1.672,02 168.873,61

Calcul pret de vanzare locuinte ANL: PROF. AUREL POPA Nr. 1A Bloc 2

Etaj Ap Nr.Cad.

Nr.

cam

ere

Suprafață

utilă

S. Const.

Fără părti

com

Părți

comune

Sup.

BalconPivnita

S. const.

Efectiva cu

părți

comune

Valoare de

înlocuire/mp

Valoarea de

înlocuire a

locuintei

Amortizare

actualizata



în baza valorii de

înlocuire (VVL1)

Valoarea de

inventar a

locuintei

Comision

Preț final de

vânzare al

locuinței (PfVL)

A B C D E F G H I J K L M N P Q R S

G+H+I+J K x L (M - N )*0,96 1% P+R

mp mp mp mp 0 mp RON/MP RON RON RON RON RON RON

P 2 103553-C1-U4 1 38,66 46,58 9,95 0 0 56,53 1.757,88 99.372,96 13.417,57 82.517,17 39.511,87 825,17 83.342,34

P 4 103553-C1-U2 2 54,06 67,7 13,91 0 0 81,61 1.757,88 143.460,59 19.370,39 119.126,59 57.041,63 1.191,27 120.317,86

Anexa 1: Calculul prețurilor de vânzare pentru locuințele ANL Pagina 1 din 6

E1 6 103553-C1-U8 1 38,66 46,58 9,95 1,22 0 57,75 1.757,88 101.517,57 13.707,14 84.298,01 40.364,59 842,98 85.140,99

E2 11 103553-C1-U13 1 38,66 46,58 9,95 1,22 0 57,75 1.757,88 101.517,57 13.707,14 84.298,01 40.364,59 842,98 85.140,99

E2 12 103553-C1-U10 2 54,06 67,7 13,91 1,22 0 82,83 1.757,88 145.605,20 19.659,96 120.907,43 57.894,35 1.209,07 122.116,51

M 14 103553-C1-U16 1 38,66 46,58 9,95 0 0 56,53 1.757,88 99.372,96 13.417,57 82.517,17 39.511,87 825,17 83.342,34

M 15 103553-C1-U17 1 38,66 46,58 9,95 0 0 56,53 1.757,88 99.372,96 13.417,57 82.517,17 39.511,87 825,17 83.342,34

M 16 103553-C1-U14 2 54,06 67,7 13,91 0 0 81,61 1.757,88 143.460,59 19.370,39 119.126,59 57.041,63 1.191,27 120.317,86

M 17 103553-C1-U15 2 54,06 67,7 13,91 0 0 81,61 1.757,88 143.460,59 19.370,39 119.126,59 57.041,63 1.191,27 120.317,86

Calcul pret de vanzare locuinte ANL: ALBA IULIA BLOC 52B

0 Etaj Ap Nr. Cad

Nr.

cam

ere

Suprafață

utilă

S. Const.

Fără părti

com

Părți

comune

Sup.

Balcon

Sup.

Pivnita

S. const.

Efectiva cu

părți

comune

Valoare de

înlocuire/mp

Valoarea de

înlocuire a

locuintei

Amortizare

actualizata



în baza valorii de

înlocuire (VVL1)

Valoarea de

inventar a

locuintei

Comision

Preț final de

vânzare al

locuinței (PfVL)


G+H+I+J K x L (M - N )*0,96 1% P+R

mp mp mp mp mp mp RON/MP RON RON 0 RON RON RON

Sc. A E1 3 103496-C1-U3 2 62,36 78,65 13,73 7,05 10,8 110,23 1.757,88 193.771,11 23.477,56 163.481,81 68.714,82 1.634,82 165.116,63

E1 4 103496-C1-U4 2 52,34 65,94 11,53 5,23 10,59 93,29 1.757,88 163.992,63 19.869,56 138.358,14 58.154,81 1.383,58 139.741,72

E2 5 103496-C1-U5 2 62,36 78,65 13,73 7,05 12,61 112,04 1.757,88 196.952,88 23.863,07 166.166,21 69.843,13 1.661,66 167.827,88

E3 7 103496-C1-U7 2 62,36 78,65 13,73 7,05 7,28 106,71 1.757,88 187.583,37 22.727,85 158.261,31 66.520,53 1.582,61 159.843,92

E3 8 103496-C1-U8 2 52,34 65,94 11,53 5,23 7,28 89,98 1.757,88 158.174,04 19.164,57 133.449,09 56.091,44 1.334,49 134.783,58

SC. B P 11 103496-C1-U11 1 40,04 50,34 9,05 0 9,36 68,75 1.757,88 120.854,25 14.642,86 101.962,93 42.857,15 1.019,63 102.982,56

P 12 103496-C1-U12 2 62,36 78,65 14,1 7,05 9,2 109 1.757,88 191.608,92 23.215,59 161.657,60 67.948,06 1.616,58 163.274,17

E1 13 103496-C1-U13 2 52,34 65,94 11,83 5,23 7,95 90,95 1.757,88 159.879,19 19.371,17 134.887,69 56.696,11 1.348,88 136.236,57

E2 16 103496-C1-U16 2 62,36 78,65 14,1 7,05 5,54 105,34 1.757,88 185.175,08 22.436,06 156.229,46 65.666,50 1.562,29 157.791,76

E3 17 103496-C1-U17 2 52,34 65,94 11,83 5,23 10,5 93,5 1.757,88 164.361,78 19.914,29 138.669,59 58.285,72 1.386,70 140.056,29

M 19 103496-C1-U19 2 52,34 65,94 11,83 5,23 10,43 93,43 1.757,88 164.238,73 19.899,38 138.565,77 58.242,09 1.385,66 139.951,43


Calcul pret de vanzare locuinte ANL: PROF. IOAN MOGA NR. 1A BLOC 4

0 Etaj Ap Nr. Cad

Nr.

cam

ere

Suprafață

utilă

S. Const.

Fără părti

com

Părți

comune

Sup.

balcon

Sup.

pivnita

S. const.

Efectiva cu

părți

comune

Valoare de

înlocuire/mp

Valoarea de

înlocuire a

locuintei

Amortizare

actualizata



în baza valorii de

înlocuire (VVL1)

Valoarea de

inventar a

locuintei

Comision

Preț final de

vânzare al

locuinței (PfVL)


G+H+I+J K x L (M - N )*0,96 1% P+R

mp mp mp mp mp mp RON/MP RON RON RON RON RON RON

Sc. A D 80 101880-C1/U2 1 40,79 49,24 8,4 0 0 57,64 1.757,88 101.324,20 14.217,18 83.622,74 41.866,54 836,23 84.458,97

P 81 101880-C1/U5 1 38,66 46,4 7,96 0 0 54,36 1.757,88 95.558,36 13.408,15 78.864,20 39.484,13 788,64 79.652,84

P 84 101880-C1/U4 2 54,02 65,27 11,13 0 0 76,4 1.757,88 134.302,03 18.844,42 110.839,31 55.492,78 1.108,39 111.947,70

E1 86 101880-C1/U12 1 38,66 47,64 7,96 1,22 0 56,82 1.757,88 99.882,74 14.014,92 82.433,11 41.270,94 824,33 83.257,44

E1 87 101880-C1/U11 1 40,79 49,24 8,4 1,22 0 58,86 1.757,88 103.468,82 14.518,10 85.392,69 42.752,68 853,93 86.246,62

E1 88 101880-C1/U10 1 38,66 46,4 7,96 1,22 0 55,58 1.757,88 97.702,97 13.709,07 80.634,14 40.370,27 806,34 81.440,49

E1 90 101880-C1/U9 2 54,02 65,27 11,13 1,22 0 77,62 1.757,88 136.446,65 19.145,34 112.609,25 56.378,92 1.126,09 113.735,35

E2 91 101880-C1/U17 1 38,66 47,64 7,96 1,22 0 56,82 1.757,88 99.882,74 14.014,92 82.433,11 41.270,94 824,33 83.257,44

E2 95 101880-C1/U14 2 54,02 65,27 11,13 1,22 0 77,62 1.757,88 136.446,65 19.145,34 112.609,25 56.378,92 1.126,09 113.735,35

M 96 101880-C1/U22 1 38,66 47,64 7,96 0 0 55,6 1.757,88 97.738,13 13.714,00 80.663,16 40.384,80 806,63 81.469,79

M 98 101880-C1/U20 1 38,66 46,4 7,96 0 0 54,36 1.757,88 95.558,36 13.408,15 78.864,20 39.484,13 788,64 79.652,84

M 99 101880-C1/U18 2 54,06 66,33 11,14 0 0 77,47 1.757,88 136.182,96 19.108,34 112.391,64 56.269,97 1.123,92 113.515,55

Sc. B D 101 101880-C1/U23 1 38,66 46,81 8,71 0 0 55,52 1.757,88 97.597,50 13.694,27 80.547,10 40.326,69 805,47 81.352,57

P 104 101880-C1/U24 1 38,66 46,81 8,71 0 0 55,52 1.757,88 97.597,50 13.694,27 80.547,10 40.326,69 805,47 81.352,57

P 109 101880-C1/U25 1 38,66 47,19 8,71 0 0 55,9 1.757,88 98.265,49 13.788,00 81.098,39 40.602,70 810,98 81.909,38

E1 111 101880-C1/U30 2 54,06 64,45 12,18 1,22 0 77,85 1.757,88 136.850,96 19.202,07 112.942,93 56.545,98 1.129,43 114.072,36

E1 117 101880-C1/U28 1 38,66 46,81 8,71 1,22 0 56,74 1.757,88 99.742,11 13.995,19 82.317,04 41.212,83 823,17 83.140,22

E2 119 101880-C1/U34 2 54,06 64,45 12,18 1,22 0 77,85 1.757,88 136.850,96 19.202,07 112.942,93 56.545,98 1.129,43 114.072,36

E2 120 101880-C1/U33 1 38,66 47,19 8,71 1,22 0 57,12 1.757,88 100.410,11 14.088,92 82.868,34 41.488,84 828,68 83.697,02

M 125 101880-C1/U38 2 54,06 64,45 12,18 0 0 76,63 1.757,88 134.706,34 18.901,15 111.172,98 55.659,84 1.111,73 112.284,71

E1 127 101880-C1/U32 1 38,66 46,81 8,71 1,22 0 56,74 1.757,88 99.742,11 13.995,19 82.317,04 41.212,83 823,17 83.140,22

M 133 101880-C1/U36 1 38,66 46,81 8,71 0 0 55,52 1.757,88 97.597,50 13.694,27 80.547,10 40.326,69 805,47 81.352,57

M 134 101880-C1/U39 2 54,06 64,45 12,18 0 0 76,63 1.757,88 134.706,34 18.901,15 111.172,98 55.659,84 1.111,73 112.284,71

SC. C P 106 101880-C1/U42 2 54,06 64,45 12,18 0 0 76,63 1.757,88 134.706,34 18.901,15 111.172,98 55.659,84 1.111,73 112.284,71

P 107 101880-C1/U41 2 54,06 64,45 12,18 0 0 76,63 1.757,88 134.706,34 18.901,15 111.172,98 55.659,84 1.111,73 112.284,71

E1 113 101880-C1/U47 1 38,66 47,19 8,71 1,22 0 57,12 1.757,88 100.410,11 14.088,92 82.868,34 41.488,84 828,68 83.697,02

E1 114 101880-C1/U46 2 54,06 64,45 12,18 1,22 0 77,85 1.757,88 136.850,96 19.202,07 112.942,93 56.545,98 1.129,43 114.072,36

E1 115 101880-C1/U45 2 54,06 64,45 12,18 1,22 0 77,85 1.757,88 136.850,96 19.202,07 112.942,93 56.545,98 1.129,43 114.072,36

E1 116 101880-C1/U48 1 38,66 46,81 8,71 1,22 0 56,74 1.757,88 99.742,11 13.995,19 82.317,04 41.212,83 823,17 83.140,22

E2 122 101880-C1/U50 2 54,06 64,45 12,18 1,22 0 77,85 1.757,88 136.850,96 19.202,07 112.942,93 56.545,98 1.129,43 114.072,36

M 131 101880-C1/U53 2 54,06 64,45 12,18 0 0 76,63 1.757,88 134.706,34 18.901,15 111.172,98 55.659,84 1.111,73 112.284,71

SC. D D 135 101880-C1/U58 1 40,79 49,07 8,4 0 0 57,47 1.757,88 101.025,36 14.175,25 83.376,11 41.743,06 833,76 84.209,87

D 136 101880-C1/U57 1 38,66 47,64 7,96 0 0 55,6 1.757,88 97.738,13 13.714,00 80.663,16 40.384,80 806,63 81.469,79

P 137 101880-C1/U60 1 40,79 49,07 8,4 0 0 57,47 1.757,88 101.025,36 14.175,25 83.376,11 41.743,06 833,76 84.209,87

P 138 101880-C1/U59 1 38,66 47,64 7,96 0 0 55,6 1.757,88 97.738,13 13.714,00 80.663,16 40.384,80 806,63 81.469,79

P 140 101880-C1/U63 2 54,06 66,02 11,14 0 0 77,16 1.757,88 135.638,02 19.031,88 111.941,90 56.044,80 1.119,42 113.061,31

E1 144 101880-C1/U67 2 54,02 65,27 11,13 1,22 0 77,62 1.757,88 136.446,65 19.145,34 112.609,25 56.378,92 1.126,09 113.735,35

E2 147 101880-C1/U70 1 40,79 49,07 8,4 1,22 0 58,69 1.757,88 103.169,98 14.476,17 85.146,06 42.629,20 851,46 85.997,52

E2 150 101880-C1/U73 2 54,06 66,02 11,14 1,22 0 78,38 1.757,88 137.782,63 19.332,80 113.711,84 56.930,94 1.137,12 114.848,96

E2 151 101880-C1/U71 1 38,66 46,63 7,96 1,22 0 55,81 1.757,88 98.107,28 13.765,80 80.967,82 40.537,33 809,68 81.777,50

M 153 101880-C1/U75 1 40,79 49,07 8,4 0 0 57,47 1.757,88 101.025,36 14.175,25 83.376,11 41.743,06 833,76 84.209,87

M 154 101880-C1/U74 1 38,66 47,64 7,96 0 0 55,6 1.757,88 97.738,13 13.714,00 80.663,16 40.384,80 806,63 81.469,79

M 155 101880-C1/U78 2 54,06 66,02 11,14 0 0 77,16 1.757,88 135.638,02 19.031,88 111.941,90 56.044,80 1.119,42 113.061,31

Calcul pret de vanzare locuinte ANL: Str. Tilișca 34


Adresa Etaj Ap Nr.Cad.

Nr.

cam

ere

Suprafață

utilă

S. Const.

Fără părti

com

Părți

comune

Sup.

BalconPivnita

S. const.

Efectiva cu

părți

comune

Valoare de

înlocuire/mp

Valoarea de

înlocuire a

locuintei

Amortizare

actualizata



în baza valorii de

înlocuire (VVL1)

Valoarea de

inventar a

locuintei

Comision

Preț final de

vânzare al

locuinței (PfVL)


G+H+I+J K x L (M - N )*0,96 1% P+R


Sc. A M 17 101651-C1-U17 2 52,75 64,96 22,67 5,75 0 93,38 1.757,88 164.150,83 21.560,80 136.886,43 96.721,36 1.368,86 138.255,29

M 18 101651-C1-U18 2 52,75 64,96 22,67 5,75 0 93,38 1.757,88 164.150,83 21.560,80 136.886,43 96.721,36 1.368,86 138.255,29

M 19 101651-C1-U19 2 52,53 62,58 22,58 5,75 0 90,91 1.757,88 159.808,87 20.990,50 133.265,64 94.162,98 1.332,66 134.598,30

M 20 101651-C1-U20 2 52,53 62,85 22,58 5,75 0 91,18 1.757,88 160.283,50 21.052,84 133.661,43 94.442,64 1.336,61 134.998,05

P 24 101651-C1-U24 2 52,53 63,23 22,58 0 0 85,81 1.757,88 150.843,68 19.812,94 125.789,51 88.880,49 1.257,90 127.047,41

E1 25 101651-C1-U25 2 52,53 62,85 22,58 11,54 0 96,97 1.757,88 170.461,62 22.389,71 142.149,04 100.439,82 1.421,49 143.570,53

E1 28 101651-C1-U28 2 52,53 62,85 22,58 11,54 0 96,97 1.757,88 170.461,62 22.389,71 142.149,04 100.439,82 1.421,49 143.570,53

E2 30 101651-C1-U30 2 52,53 62,58 22,58 11,54 0 96,7 1.757,88 169.987,00 22.327,37 141.753,24 100.160,16 1.417,53 143.170,77

E2 31 101651-C1-U31 2 52,53 62,58 22,58 11,54 0 96,7 1.757,88 169.987,00 22.327,37 141.753,24 100.160,16 1.417,53 143.170,77

E2 32 101651-C1-U32 2 52,53 62,85 22,58 11,54 0 96,97 1.757,88 170.461,62 22.389,71 142.149,04 100.439,82 1.421,49 143.570,53

E3 33 101651-C1-U33 2 52,53 62,85 22,58 11,54 0 96,97 1.757,88 170.461,62 22.389,71 142.149,04 100.439,82 1.421,49 143.570,53

E3 34 101651-C1-U34 2 52,53 62,58 22,58 11,54 0 96,7 1.757,88 169.987,00 22.327,37 141.753,24 100.160,16 1.417,53 143.170,77

E3 35 101651-C1-U35 2 52,53 62,58 22,58 11,54 0 96,7 1.757,88 169.987,00 22.327,37 141.753,24 100.160,16 1.417,53 143.170,77

E3 36 101651-C1-U36 2 52,53 62,85 22,58 11,54 0 96,97 1.757,88 170.461,62 22.389,71 142.149,04 100.439,82 1.421,49 143.570,53

M 37 101651-C1-U37 2 52,53 62,85 22,58 5,75 0 91,18 1.757,88 160.283,50 21.052,84 133.661,43 94.442,64 1.336,61 134.998,05

M 39 101651-C1-U39 2 52,53 62,58 22,58 5,75 0 90,91 1.757,88 159.808,87 20.990,50 133.265,64 94.162,98 1.332,66 134.598,30

M 40 101651-C1-U40 2 52,53 62,85 22,58 5,75 0 91,18 1.757,88 160.283,50 21.052,84 133.661,43 94.442,64 1.336,61 134.998,05

Sc. C P 41 101651-C1-U41 2 52,53 63,23 22,58 0 0 85,81 1.757,88 150.843,68 19.812,94 125.789,51 88.880,49 1.257,90 127.047,41

P 42 101651-C1-U42 2 52,53 62,96 22,58 0 0 85,54 1.757,88 150.369,06 19.750,60 125.393,72 88.600,83 1.253,94 126.647,65

P 43 101651-C1-U43 2 52,53 62,96 22,58 0 0 85,54 1.757,88 150.369,06 19.750,60 125.393,72 88.600,83 1.253,94 126.647,65

P 44 101651-C1-U44 2 52,53 63,23 22,58 0 0 85,81 1.757,88 150.843,68 19.812,94 125.789,51 88.880,49 1.257,90 127.047,41

E1 45 101651-C1-U45 2 52,53 62,85 22,58 11,54 0 96,97 1.757,88 170.461,62 22.389,71 142.149,04 100.439,82 1.421,49 143.570,53

E1 46 101651-C1-U46 2 52,53 62,58 22,58 11,54 0 96,7 1.757,88 169.987,00 22.327,37 141.753,24 100.160,16 1.417,53 143.170,77

E1 47 101651-C1-U47 2 52,53 62,58 22,58 11,54 0 96,7 1.757,88 169.987,00 22.327,37 141.753,24 100.160,16 1.417,53 143.170,77

E1 48 101651-C1-U48 2 52,53 62,85 22,58 11,54 0 96,97 1.757,88 170.461,62 22.389,71 142.149,04 100.439,82 1.421,49 143.570,53

E2 49 101651-C1-U49 2 52,53 62,85 22,58 11,54 0 96,97 1.757,88 170.461,62 22.389,71 142.149,04 100.439,82 1.421,49 143.570,53

E2 50 101651-C1-U50 2 52,53 62,58 22,58 11,54 0 96,7 1.757,88 169.987,00 22.327,37 141.753,24 100.160,16 1.417,53 143.170,77

E2 51 101651-C1-U51 2 52,53 62,58 22,58 11,54 0 96,7 1.757,88 169.987,00 22.327,37 141.753,24 100.160,16 1.417,53 143.170,77

E2 52 101651-C1-U52 2 52,53 62,85 22,58 11,54 0 96,97 1.757,88 170.461,62 22.389,71 142.149,04 100.439,82 1.421,49 143.570,53

E3 53 101651-C1-U53 2 52,53 62,85 22,58 11,54 0 96,97 1.757,88 170.461,62 22.389,71 142.149,04 100.439,82 1.421,49 143.570,53

E3 54 101651-C1-U54 2 52,53 62,58 22,58 11,54 0 96,7 1.757,88 169.987,00 22.327,37 141.753,24 100.160,16 1.417,53 143.170,77

E3 55 101651-C1-U55 2 52,53 62,58 22,58 11,54 0 96,7 1.757,88 169.987,00 22.327,37 141.753,24 100.160,16 1.417,53 143.170,77

M 57 101651-C1-U57 2 52,53 62,85 22,58 5,75 0 91,18 1.757,88 160.283,50 21.052,84 133.661,43 94.442,64 1.336,61 134.998,05

M 59 101651-C1-U59 2 52,53 62,58 22,58 5,75 0 90,91 1.757,88 159.808,87 20.990,50 133.265,64 94.162,98 1.332,66 134.598,30

M 60 101651-C1-U60 2 52,53 62,85 22,58 5,75 0 91,18 1.757,88 160.283,50 21.052,84 133.661,43 94.442,64 1.336,61 134.998,05

P 63 101651-C1-U63 2 52,75 65,07 22,67 0 0 87,74 1.757,88 154.236,39 20.258,57 128.618,71 90.879,55 1.286,19 129.904,90

P 64 101651-C1-U64 2 52,75 65,34 22,67 0 0 88,01 1.757,88 154.711,02 20.320,91 129.014,51 91.159,21 1.290,15 130.304,65

E1 65 101651-C1-U65 2 52,75 64,69 22,67 11,91 0 99,27 1.757,88 174.504,75 22.920,76 145.520,62 102.822,12 1.455,21 146.975,83

E1 66 101651-C1-U66 2 52,75 64,96 22,67 11,91 0 99,54 1.757,88 174.979,38 22.983,11 145.916,42 103.101,78 1.459,16 147.375,58

E1 67 101651-C1-U67 2 52,53 62,85 22,58 11,54 0 96,97 1.757,88 170.461,62 22.389,71 142.149,04 100.439,82 1.421,49 143.570,53

E1 68 101651-C1-U68 2 52,53 62,58 22,58 11,54 0 96,7 1.757,88 169.987,00 22.327,37 141.753,24 100.160,16 1.417,53 143.170,77

E2 69 101651-C1-U69 2 52,75 64,69 22,67 11,91 0 99,27 1.757,88 174.504,75 22.920,76 145.520,62 102.822,12 1.455,21 146.975,83

E2 70 101651-C1-U70 2 52,75 64,96 22,67 11,91 0 99,54 1.757,88 174.979,38 22.983,11 145.916,42 103.101,78 1.459,16 147.375,58

E2 71 101651-C1-U71 2 52,53 62,85 22,58 11,54 0 96,97 1.757,88 170.461,62 22.389,71 142.149,04 100.439,82 1.421,49 143.570,53

E2 72 101651-C1-U72 2 52,53 62,85 22,58 11,54 0 96,97 1.757,88 170.461,62 22.389,71 142.149,04 100.439,82 1.421,49 143.570,53

E3 73 101651-C1-U73 2 52,75 64,69 22,67 11,91 0 99,27 1.757,88 174.504,75 22.920,76 145.520,62 102.822,12 1.455,21 146.975,83

E3 74 101651-C1-U74 2 52,75 64,96 22,67 11,91 0 99,54 1.757,88 174.979,38 22.983,11 145.916,42 103.101,78 1.459,16 147.375,58

E3 75 101651-C1-U75 2 52,53 62,85 22,58 11,54 0 96,97 1.757,88 170.461,62 22.389,71 142.149,04 100.439,82 1.421,49 143.570,53

E3 76 101651-C1-U76 2 52,53 62,85 22,58 11,54 0 96,97 1.757,88 170.461,62 22.389,71 142.149,04 100.439,82 1.421,49 143.570,53


M 77 101651-C1-U77 2 52,75 64,69 22,67 5,75 0 93,11 1.757,88 163.676,21 21.498,46 136.490,63 96.441,70 1.364,91 137.855,54

M 78 101651-C1-U78 2 52,75 64,96 22,67 5,75 0 93,38 1.757,88 164.150,83 21.560,80 136.886,43 96.721,36 1.368,86 138.255,29

M 79 101651-C1-U79 2 52,53 62,85 22,58 5,75 0 91,18 1.757,88 160.283,50 21.052,84 133.661,43 94.442,64 1.336,61 134.998,05

M 80 101651-C1-U80 2 52,53 62,85 22,58 5,75 0 91,18 1.757,88 160.283,50 21.052,84 133.661,43 94.442,64 1.336,61 134.998,05

Calcul pret de vanzare locuinte ANL: Prof. Aurel Popa 1A Bloc 4A


Nr.

cam

ere

Suprafață

utilă

S. Const.

Fără părti

com

Părți

comune

Sup.

Balcon

Sup.

Pivnita

S. const.

Efectiva cu

părți

comune

Valoare de

înlocuire/mp

Valoarea de

înlocuire a

locuintei

Amortizare

inactualizata



în baza valorii de

înlocuire (VVL1)

Valoarea de

inventar a

locuintei

Comision

Preț final de

vânzare al

locuinței (PfVL)


G+H+I+J K x L (M - N )*0,96 1% P+R


D 18 111465-c1-u1 1 38,66 46,78 25,28 0 0 72,06 1.757,88 126.672,83 17.166,93 105.125,66 50.552,93 1.051,26 106.176,92

P 19 111465-c1-u2 2 54,06 65,28 35,35 0 0 100,63 1.757,88 176.895,46 23.973,19 146.805,38 70.595,91 1.468,05 148.273,43

P 21 111465-c1-u4 1 38,66 46,55 25,28 0 0 71,83 1.757,88 126.268,52 17.112,14 104.790,13 50.391,57 1.047,90 105.838,03 15.718,52

E1 23 111465-c1-u6 2 54,06 64,72 35,35 1,22 0 101,29 1.757,88 178.055,67 24.130,43 147.768,23 71.058,92 1.477,68 149.245,91

E1 24 111465-c1-u7 2 54,06 65,12 35,35 1,22 0 101,69 1.757,88 178.758,82 24.225,72 148.351,77 71.339,54 1.483,52 149.835,29

E1 25 111465-c1-u8 1 38,66 45,99 25,28 1,22 0 72,49 1.757,88 127.428,72 17.269,37 105.752,98 50.854,59 1.057,53 106.810,51

E2 27 111465-c1-u10 2 54,06 64,72 35,35 1,22 0 101,29 1.757,88 178.055,67 24.130,43 147.768,23 71.058,92 1.477,68 149.245,91

E2 28 111465-c1-u11 2 54,06 65,12 35,35 1,22 0 101,69 1.757,88 178.758,82 24.225,72 148.351,77 71.339,54 1.483,52 149.835,29

E2 29 111465-c1-u12 1 38,66 45,99 25,28 1,22 0 72,49 1.757,88 127.428,72 17.269,37 105.752,98 50.854,59 1.057,53 106.810,51

M 31 111465-c1-u14 2 54,06 65,28 35,35 0 0 100,63 1.757,88 176.895,46 23.973,19 146.805,38 70.595,91 1.468,05 148.273,43

M 32 111465-c1-u15 2 54,06 65,28 35,35 0 0 100,63 1.757,88 176.895,46 23.973,19 146.805,38 70.595,91 1.468,05 148.273,43

M 33 111465-c1-u16 1 38,66 46,55 25,28 0 0 71,83 1.757,88 126.268,52 17.112,14 104.790,13 50.391,57 1.047,90 105.838,03

Calcul pret de vanzare locuinte ANL: Prof. Aurel Popa 1A Bloc 4B


Nr.

cam

ere

Suprafață

utilă

S. Const.

Fără părti

com

Părți

comune

Sup.

Balcon

Sup.

Pivnita

S. const.

Efectiva cu

părți

comune

Valoare de

înlocuire/mp

Valoarea de

înlocuire a

locuintei

Amortizare

actualizata



în baza valorii de

înlocuire (VVL1)

Valoarea de

inventar a

locuintei

Comision

Preț final de

vânzare al

locuinței (PfVL)


G+H+I+J K x L (M - N )*0,96 1% P+R


Scara A P 43 111466-c2-u4 2 54,06 64,27 35,52 0 0 99,79 1.757,88 175.418,85 23.612,47 145.734,12 69.533,64 1.457,34 147.191,46

P 39 111466-c2-u5 1 38,54 45,77 25,32 0 0 71,09 1.757,88 124.967,69 16.821,43 103.820,41 49.535,49 1.038,20 104.858,62

P 40 111466-c2-u6 1 40,67 48,71 26,72 0 0 75,43 1.757,88 132.596,89 17.848,37 110.158,58 52.559,60 1.101,59 111.260,17

P 41 111466-c2-u7 1 38,66 47,52 25,41 0 0 72,93 1.757,88 128.202,19 17.256,81 106.507,56 50.817,60 1.065,08 107.572,64

E1 52 111466-c2-u8 2 54,06 63,71 35,52 1,22 0 100,45 1.757,88 176.579,05 23.768,64 146.697,99 69.993,53 1.466,98 148.164,97

E1 53 111466-c2-u9 2 54,02 63,71 35,49 1,22 0 100,42 1.757,88 176.526,31 23.761,54 146.654,18 69.972,63 1.466,54 148.120,72

E1 49 111466-c2-u10 1 38,54 45,21 25,32 1,22 0 71,75 1.757,88 126.127,89 16.977,60 104.784,28 49.995,38 1.047,84 105.832,12

E1 50 111466-c2-u11 1 40,67 48,15 26,72 1,22 0 76,09 1.757,88 133.757,09 18.004,54 111.122,45 53.019,49 1.111,22 112.233,68

E1 51 111466-c2-u12 1 38,66 46,96 25,41 1,22 0 73,59 1.757,88 129.362,39 17.412,98 107.471,43 51.277,49 1.074,71 108.546,15

E2 62 111466-c2-u13 2 54,06 63,71 35,52 1,22 0 100,45 1.757,88 176.579,05 23.768,64 146.697,99 69.993,53 1.466,98 148.164,97

E2 63 111466-c2-u14 2 54,02 63,71 35,49 1,22 0 100,42 1.757,88 176.526,31 23.761,54 146.654,18 69.972,63 1.466,54 148.120,72

E2 59 111466-c2-u15 1 38,54 45,21 25,32 1,22 0 71,75 1.757,88 126.127,89 16.977,60 104.784,28 49.995,38 1.047,84 105.832,12

E2 60 111466-c2-u16 1 40,67 48,15 26,72 1,22 0 76,09 1.757,88 133.757,09 18.004,54 111.122,45 53.019,49 1.111,22 112.233,68

E2 61 111466-c2-u17 1 38,66 46,96 25,41 1,22 0 73,59 1.757,88 129.362,39 17.412,98 107.471,43 51.277,49 1.074,71 108.546,15

M 72 111466-c2-u18 2 54,06 64,27 35,52 0 0 99,79 1.757,88 175.418,85 23.612,47 145.734,12 69.533,64 1.457,34 147.191,46

M 73 111466-c2-u19 2 54,02 64,27 35,49 0 0 99,76 1.757,88 175.366,11 23.605,37 145.690,31 69.512,74 1.456,90 147.147,21

M 69 111466-c2-u20 1 38,54 45,77 25,32 0 0 71,09 1.757,88 124.967,69 16.821,43 103.820,41 49.535,49 1.038,20 104.858,62


M 70 111466-c2-u21 1 40,67 48,71 26,72 0 0 75,43 1.757,88 132.596,89 17.848,37 110.158,58 52.559,60 1.101,59 111.260,17

Sc. B D 37 111466-c2-u23 1 38,66 47,33 25,41 0 0 72,74 1.757,88 127.868,19 17.211,85 106.230,08 50.685,21 1.062,30 107.292,39

D 38 111466-c2-u24 1 40,79 49,49 26,8 0 0 76,29 1.757,88 134.108,67 18.051,86 111.414,53 53.158,85 1.114,15 112.528,68

P 44 111466-c2-u25 2 54,02 64,27 35,49 0 0 99,76 1.757,88 175.366,11 23.605,37 145.690,31 69.512,74 1.456,90 147.147,21

P 45 111466-c2-u26 2 54,06 64,27 35,52 0 0 99,79 1.757,88 175.418,85 23.612,47 145.734,12 69.533,64 1.457,34 147.191,46

P 46 111466-c2-u27 1 38,66 47,33 25,41 0 0 72,74 1.757,88 127.868,19 17.211,85 106.230,08 50.685,21 1.062,30 107.292,39

P 48 111466-c2-u29 1 38,66 47,11 25,41 0 0 72,52 1.757,88 127.481,46 17.159,80 105.908,79 50.531,92 1.059,09 106.967,88

E1 54 111466-c2-u30 2 54,02 63,71 35,49 1,22 0 100,42 1.757,88 176.526,31 23.761,54 146.654,18 69.972,63 1.466,54 148.120,72

E1 55 111466-c2-u31 2 54,06 63,71 35,52 1,22 0 100,45 1.757,88 176.579,05 23.768,64 146.697,99 69.993,53 1.466,98 148.164,97

E1 56 111466-c2-u32 1 38,54 46,77 25,31 1,22 0 73,3 1.757,88 128.852,60 17.344,36 107.047,91 51.075,42 1.070,48 108.118,39

E1 57 111466-c2-u33 1 40,79 48,93 26,8 1,22 0 76,95 1.757,88 135.268,87 18.208,03 112.378,40 53.618,74 1.123,78 113.502,19

E1 58 111466-c2-u34 1 38,54 46,55 25,41 1,22 0 73,18 1.757,88 128.641,66 17.315,97 106.872,66 50.991,80 1.068,73 107.941,39

E2 64 111466-c2-u35 2 54,02 63,71 35,49 1,22 0 100,42 1.757,88 176.526,31 23.761,54 146.654,18 69.972,63 1.466,54 148.120,72

E2 65 111466-c2-u36 2 54,06 63,71 35,52 1,22 0 100,45 1.757,88 176.579,05 23.768,64 146.697,99 69.993,53 1.466,98 148.164,97

E2 66 111466-c2-u37 1 38,54 46,77 25,41 1,22 0 73,4 1.757,88 129.028,39 17.368,02 107.193,95 51.145,10 1.071,94 108.265,89

E2 67 111466-c2-u38 1 40,79 48,93 26,8 1,22 0 76,95 1.757,88 135.268,87 18.208,03 112.378,40 53.618,74 1.123,78 113.502,19

E2 68 111466-c2-u39 1 38,54 46,55 25,4 0 0 71,95 1.757,88 126.479,47 17.024,92 105.076,36 50.134,74 1.050,76 106.127,13

M 74 111466-c2-u40 2 54,02 64,27 35,49 0 0 99,76 1.757,88 175.366,11 23.605,37 145.690,31 69.512,74 1.456,90 147.147,21

M 77 111466-c2-u43 1 40,79 49,49 26,8 0 0 76,29 1.757,88 134.108,67 18.051,86 111.414,53 53.158,85 1.114,15 112.528,68

M 78 111466-c2-u44 1 38,66 47,11 25,4 0 0 72,51 1.757,88 127.463,88 17.157,43 105.894,19 50.524,95 1.058,94 106.953,13

Calcul pret de vanzare locuinte ANL: Prof. Aurel Decei Bl 18


Nr.

cam

ere

Suprafață

utilă

S. Const.

Fără părti

com

Părți

comune

Sup.

Balcon

Sup.

Pivnita

S. const.

Efectiva cu

părți

comune

Valoare de

înlocuire/mp

Valoarea de

înlocuire a

locuintei

Amortizare

actualizata



în baza valorii de

înlocuire (VVL1)

Valoarea de

inventar a

locuintei

Comision

Preț final de

vânzare al

locuinței (PfVL)


G+H+I+J K x L (M - N )*0,96 1% P+R


D 158 108117-c1-u1 1 40,79 49,49 8,42 0 0 57,91 1.757,88 101.798,83 18.080,78 80.369,33 53.244,02 803,69 81.173,02

P 159 108117-c1-u3 2 54,06 65,83 5,49 0 0 71,32 1.757,88 125.372,00 22.267,68 98.980,15 65.573,54 989,80 99.969,95

P 160 108117-c1-u4 2 54,02 65,83 5,49 0 0 71,32 1.757,88 125.372,00 22.267,68 98.980,15 65.573,54 989,80 99.969,95

P 161 108117-c1-u5 1 38,66 46,32 7,99 0 0 54,31 1.757,88 95.470,46 16.956,78 75.373,13 49.934,08 753,73 76.126,86

P 162 108117-c1-u6 1 40,79 49,49 8,43 0 0 57,92 1.757,88 101.816,41 18.083,90 80.383,21 53.253,21 803,83 81.187,04

P 163 108117-c1-u7 1 38,66 46,51 7,99 0 0 54,5 1.757,88 95.804,46 17.016,10 75.636,82 50.108,77 756,37 76.393,19

E1 164 108117-c1-u8 2 54,06 65,27 11,17 1,22 0 77,66 1.757,88 136.516,96 24.247,17 107.779,00 71.402,70 1.077,79 108.856,79

E1 166 108117-c1-u10 1 38,66 45,76 7,99 1,22 0 54,97 1.757,88 96.630,66 17.162,85 76.289,10 50.540,90 762,89 77.051,99

E2 172 108117-c1-u16 1 40,79 48,93 8,43 1,22 0 58,58 1.757,88 102.976,61 18.289,97 81.299,17 53.860,04 812,99 82.112,17

M 175 108117-c1-u19 2 54,02 65,83 11,16 0 0 76,99 1.757,88 135.339,18 24.037,98 106.849,15 70.786,69 1.068,49 107.917,65

M 176 108117-c1-u20 1 38,66 46,32 7,99 0 0 54,31 1.757,88 95.470,46 16.956,78 75.373,13 49.934,08 753,73 76.126,86

M 177 108117-c1-u21 1 40,79 49,49 8,43 0 0 57,92 1.757,88 101.816,41 18.083,90 80.383,21 53.253,21 803,83 81.187,04

M 178 108117-c1-u22 1 38,66 46,51 7,99 0 0 54,5 1.757,88 95.804,46 17.016,10 75.636,82 50.108,77 756,37 76.393,19


ANEXA 1: CALCULUL PREȚURILOR DE VANZARE PENTRU … · Calcul pret de vanzare locuinte ANL: ALBA...

Documents

Transcript of ANEXA 1: CALCULUL PREȚURILOR DE VANZARE PENTRU … · Calcul pret de vanzare locuinte ANL: ALBA...