Documente Academic
Documente Profesional
Documente Cultură
110.1%
20100
89700
51800
19700
18200
126.2%
14400
19.9%
130.2%
31-ian.-12
125.8%
Tabelul 42
Cifra de afaceri a firmei
Denumire produs
Nr. Crt.
0
1
2
3
4
5
6
7
Cantitate(
Pret
Cifra de afacerii (mii
buc)
(U.V./buc)
UV)
1
B
C
D - intern
D - Franta
D - Germania
D - Total
Total cifra de afaceri
2
16,515.00
20,100.00
51,800.00
19,700.00
18,200.00
89,700.00
0.165972
567757.9
3
42,908.00
70,672.00
14,400.00
14,400.00
14,400.00
14,400.00
4
708,625.62
1,420,507.20
745,920.00
283,680.00
262,080.00
1,291,680.00
3,420,812.82
Obiective
0
1. Productia fizica
1.1. Produsul B
1.2. Produsul C
1.3. Produsul D total
* - intern
* - extern
2. Cifra de afaceri
2.1. intern
2.2. extern
3. Profit brut (minim)
4. Total costuri (maxim)
buc
buc
buc
buc
buc
mii U.V.
mii U.V.
mii U.V.
mii U.V.
mii U.V.
1,598,660.02
2,140
Tabelul 43
Tabelul 44
Balanta timpului de lucru pe un lucrator (2012)
Nr.crt. Indicator
Sectia a II-a
0
1
2
1
Zile calendaristice (zc)
366
Zile nelucratoare (zn), din care
137
2
Zile de repaus legal (zrl)
112
concediu de odihna (co)
25
3
Zile maxim disponibile (zmd)
229
Zile neutilizate, din care (znu)
4
Concedii maternitate si program redus (cmpr)
1
4
Concedii medicale (cm)
1
Intreruperi si stagnari de o zi (zs)
1
Absente aprobate prin lege (al)
1
5
Zile de lucru efective (zlef)
225
6
Durata zilei de lucru (dzl)
8
7
Timp efectiv de lucru in ore (tef)
1800
zmd = zc - zn
zlef = zmd - znu
tef = zlef x dzl
Sectia I
3
334
101
101
233
4
1
1
1
1
229
8
1832
31-dec.-12
1-feb.-12
Nr.Crt.
0
1
2
3
4
5
6
7
8
9
Tabelul 45
Timpul maxim disponibil pe categorii de utilaje in sectia a II-a
Timp de
Timp maxim disponibil (Tmd)
Tip Utilaj
intrerupere (Ti)
2 schimburi
3 schimburi
1
2
3
4
Centre de prelucrare
150
3914
5946
Masini de tip "a"
344
3720
5752
Masini de tip "b"
374
3690
5722
Masini de tip "f"
358
3706
5738
Masini de tip "g"
348
3716
5748
Masini de tip "h"
384
3680
5712
Masini de tip "i"
388
3676
5708
Masini de tip "j"
354
3710
5742
Mese tehnologice
4064
6096
Nr. Crt.
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
Tipul operatiei
1
Manuala
Mecanizata
Mecanizata
Mecanizata
Mecanizata
Manuala
Mecanizata
Mecanizata
Mecanizata
Manuala
Mecanizata
Mecanizata
Manuala
Manuala (CTC)
TOTAL
Tabelul 46
Observatii
4
existente
investitii
existente
existente
existente
existente
existente
existente
existente
existente
existente
investitii
existente
existente
Tabelul 47
Determinarea numarului de posturi manuale (Npm)
Duarata
Necesar de posturi manuale
Operatia
operatiei
(min)
2
0
1
8
1
18
7.471342795
Mese de lucru
7
6
15
6.226118996
Mese de lucru
13
10
30
12.45223799
Banc de montaj
18
13
42
17.43313319
Banc de montaj
9
14
21
8.716566594
Mese control
Total posturi manuale
55
60
1
=
Nui =
T = Tactul liniei
R = Ritmul liniei
Tabelul 48
Determinarea numarului de utilaje (Nu)
Numarul de utilaje
Operatia Durata operatiei
Tipul utilajului
3
0
1
2
2
6
Masini "k"
2.550150109
3
15
Masini "m"
6.375375273
4
30
Masini "p"
12.75075055
5
60
Masini "a"
25.50150109
7
24
Masini "n"
10.20060044
8
33
Masini "r"
14.0258256
9
36
Masini "g"
15.30090066
11
6
Masini "h"
2.550150109
12
9
Masini "l"
3.825225164
Numar total de utilaje
98
Lb = 153
= +
Sb = 372
= + +
=
120%
Gus = 56%
3
7
13
26
11
15
16
3
4
Tabelul 49
Numarul maxim de lucratori direct productivi/schimb
Operatia
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
TOTAL
2
1
1
1
0.5
0.5
2
1
0.5
1
2
1
1
2
2
-
Numar de
lucratori
3
8
3
7
7
13
14
11
7.5
16
26
3
4
36
18
173
Tabelul 50
Calculul salariilor directe pe unitatea de produs
Consum
de
Numarul Durata Norma de
manopera
de
operatiei servire
Tarif orar UV (T0)
directa
operatiei min (D0)
(Ns)
om-ore
(Cmd)
0
1
2
3
4
1
18
1
0.3
210
2
1
0.1
235
6
3
1
0.25
240
15
4
0.5
0.25
225
30
5
0.5
0.5
225
60
6
2
0.5
235
15
7
1
0.4
245
24
8
0.5
0.275
220
33
9
1
0.6
225
36
10
2
1
245
30
11
1
0.1
210
6
12
1
0.15
190
9
13
2
1.4
245
42
14
21
2
0.7
225
TOTAL
6.525
233.1417625
Costuri directe
UV(Cd)
5
63
23.5
60
56.25
112.5
117.5
98
60.5
135
245
21
28.5
343
157.5
1521.25
Tabelul 51
Consumul de energie electrica pentru forta motrice in sectia I
Operatia si Norma de Timp efectiv de Putere
Total consum energie
tipul de
timp (ore- functionare a instalata
electrica Ceel (kwh)
masina
masina) masinii (K=0.96) (kw) Pi
1
II/k
III/m
IV/p
V/a
VII/n
VIII/r
IX/g
XI/h
XII/I
2
3
0.10
0.096
0.25
0.240
0.50
0.480
1.00
0.960
0.40
0.384
0.55
0.328
0.60
0.576
0.10
0.096
0.15
0.144
Banda transportatoare
Total produs D
4
1.5
2.5
5.0
3.0
3.0
4.5
2.0
3.0
1.5
3.0
5
0.144
0.6
2.4
2.88
1.152
2.376
1.152
0.288
0.216
0.1374
11.3454
Valoare
energie
electrica Ve
(UV)
6.00
2.88
12.00
48.00
57.60
23.04
47.52
23.04
5.76
4.32
2.74
226.908
Tabelul 52
Calculul amortizarii in sectia I
Nr.Crt.
0
1
2
3
4
5
6
7
8
9
10
11
12
Categoria mijloacelor
fixe
Valoare unitara
Cantitate
(UV)
1
Cladire productiva
Masini de tip "k"
Masini de tip "m"
Masini de tip "p"
Masini de tip "a"
Masini de tip "n"
Masini de tip "r"
Masini de tip "g"
Masini de tip "h"
Masini de tip "I"
Banda transportatoare
Alte mijl. Fixe
Total sectia I
2
1
6
15
30
60
24
33
36
6
9
1
3
2,200,000.00
225,000.00
175,000.00
204,000.00
200,000.00
82,000.00
110,000.00
180,000.00
220,000.00
175,000.00
90,000.00
Norma de
Valoarea totala a
amortizar
mijloacelor fixe (UV)
e (%)
4
2,200,000.00
1,350,000.00
2,625,000.00
6,120,000.00
12,000,000.00
1,968,000.00
3,630,000.00
6,480,000.00
1,320,000.00
1,575,000.00
90,000.00
550,000.00
39,908,000.00
5
1.1
4.8
4.8
4.8
4.8
4.8
4.8
4.8
4.8
4.8
10
6.7
4.4
Amortizarea
anuala (UV)
6
24,200.00
64,800.00
126,000.00
293,760.00
576,000.00
94,464.00
174,240.00
311,040.00
63,360.00
75,600.00
9,000.00
36,850.00
1,755,952.00
Nr.Crt.
0
1
2
3
4
6
7
8
9
10
Articole de calculatie
1
Materii prime
m10
m3
m5
Salarii direct
CAS
Protectie sociala
Cheltuieli comune ale sectiei, din
care:
cheltuieli cu energie (fm)
cheltuieli cu amortizarea
alte cheltuieli
Cost de sectie
Cheltuieli generale ale
intreprinderii
Cost total
Profit brut
Pret de productie
kg
kg
kg
ore-om
%
%
6
3
2
6.525
25
5
UV
UV
UV
66.03
%
UV
%
UV
UV
UV
3.45%
494
429
403
233.14
-
Tabelul 53
Valoare (UV)
5
5057
2964
1287
806
1521.25
380.31
76.06
226.91
8.91
1004.48
8,274.92
285.48
8,560.41
5,839.59
14,400.00
Denumire
masina
Nr. De
masini
(Nu)
Timp
Produsul
disponibil
si reperul
(Td)
Total
96
71
20
49
50
i
Total
j
L2
19
34
Total
40
6
5
5
3
5
6
5
6
6
6
6
6
6
7
0.83
0.83
0.50
0.83
1.00
0.83
16,515.00
16,515.00
20,100.00
6
5
8
8
8
8
0.75
0.63
1.00
B-R3
C-R3
16,515.00
20,100.00
3
3
3
3
1.00
1.00
B-R3
C-R7
16,515.00
20,100.00
7
7
7
7
1.00
1.00
B-R5
C-R3
16,515.00
20,100.00
9
3
9
9
1.00
0.33
3716
h
Total
B-R4
B-R5
C-R6
3706
g
Total
4
16,515.00
16,515.00
16,515.00
20,100.00
20,100.00
20,100.00
3690
f
Total
3
B-R3
B-R4
B-R5
C-R3
C-R6
C-R7
Coef. de
echivalent
a (Ce)
Prod.repr
Prod.fizica
ezentativa
3720
b
Total
Obiectivul privind
productia fizica
(buc)(Qr)
3680
B-R5
B-C7
16515
20100
2
4
4
4
0.5
1
3676
3710 B-R5
B
C
4064
16515
16515
20100
12
5
8
12
8
8
1
0.625
1
Tabelul 54
privind productia fizica
Abaterea productiei
Productia
posibile de la obiectiv
Productia posibila
(dQ)
in repere
in
reprezentat conditiile
ive
anului de Excedent
Deficit D
E
baza (Qp)
8
13,762.50
13,762.50
8,257.50
16,750.00
20,100.00
16,750.00
89,382.50
12,386.25
10,321.88
20,100.00
42,808.13
16,515.00
20,100.00
36,615.00
16,515.00
20,100.00
36,615.00
16,515.00
6,700.00
23,215.00
8257.5
20100
28,357.50
16,515.00
10321.875
20100
30,421.88
10
11
Raport
D/Q (%)
12
59520
-29,862.50
-0.33
32748.75
-10,059.38
-0.23
24,706.67
-11,908.33
-0.33
26,012.00
-10,603.00
-0.29
20,444.44
-2,770.56
-0.12
17,461.00
10,511.67
-10,896.50
-6,003.33
-0.38
-0.36
20,320.00
-10,101.88
-0.33
Tabel 55
Analiza previzionala a incadrarii in obiectul privind numarul de lucratori direct productivi (sectia a IIa)
Timpul
Balanta Necesar
Obiectiv
Consumul de
de munca de timp
de
Reper
Nr.Crt.
de
Operatie
manopera directa
necesar de munca lucratotor
produs
productie
(om-ore)
pentru
pe un
i direct
realizarea locuitor productivi
0
1
2
3
4
5
6
7
1
5
6
7
8
9
10
11
I
5
183075
B-C/R3
36615
II
3
109845
III
7
256305
I
5
82575
B-R4
16515
II
6
99090
III
9
148635
I
3
49545
B-R5
16515
II
5
82575
III
2
33030
I
6
120600
C-R6
20100
II
8
160800
III
12
241200
I
5
100500
C-R7
20100
II
3
60300
III
4
80400
B
16515
montaj
15
247725
C
20100
montaj
32
643200
Total lucratori in conditii normelor de munca din anul de baza (L0)
Obiectivul privind numarul total de lucratori (L1)
Economia relativa de personal
Reducerea medie a normelor de timp
1800
1800
1800
1800
1800
1800
1800
1800
1800
1800
1800
1800
1800
1800
1800
1800
1800
102.00
61.00
142.00
46.00
55.00
83.00
28.00
46.00
18.00
67.00
89.00
134.00
56.00
34.00
45.00
138.00
357.00
1,501.00
1,633.00
132.00
8.79
Tabelul 56
Costul unitar actualizat al produselor B si C
Produsul
Nr.Crt.
Articole de calculatie
B
C
0
1
2
3
1
Materii prime directe
13460.6
2566320
2
Salarii directe
12694.5
1772022
3
CAS
2437.5
3402.5
4
Protectie sociala
487.5
680.5
5
Cheltuieli comune ale sectiei din care:
6258.65
8480.97
5.1 Cheltuieli cu energia pentru forta motrice
1725
2677.71
5.2 Amortizarea activelor fize
119.14
166.3
5.3 Alte cheltuieli ale sectiei
4414.49
6162.17
6
Cost de sectie
29633.63
46573.97
7
Cheltuieli generale ale intreprinderii
1021.49
1605.44
8
Cost de productie
30655.12
48179.41
Chad
2,764,016.76
Produsul Tabel12
B
C
4
5
10700
20400
9750
13610
2437.5
3402.5
487.5
680.5
6258.65 8480.97
1725
2152.5
119.14
166.3
4414.49 6162.17
29633.63 46573.97
1021.49 1605.44
30655.12 48179.41
Tabelul 57
Incadrarea in nivelul admisibil al cheltuielilor totale
Cantitatea de
Costul unitar al
Total cheltuieli
Nr.Crt.
Produs
produse
produsului (UV)
necesare (UV)
fabricate (buc)
0
1
2
3
4
1
B
16,515.00
30,655.12
506,269.31
2
C
20,100.00
48,179.41
968,406.14
3
D
89,700.00
8,560.41
767,868.49
Total cheltuieli actualizate
2,242,543.94
Total cheltuieli admisibile
1,886,850.00
Economii de realizat pentru incadrarea in nivelul de
eficienta propus
-355,693.94
Nume indicator
Necesarul de centre de prelucrare
Valoarea centrelor de prelucrare
Amortizarea anuala
Prescurtare
Npl
Vcp
Am
EE
S
CAS
PS
L
Rezultat
93.00
56,079,000.00
2,691,792.00
Unitatea de masura
Utilaje
UV
UV
-94,247,010.00
UV
-2,782,740.00
UV
-8217196.884
-2054299.221
-410859.8442
-306
UV
UV
UV
Lucratori
Reper
R4
R6
Operatia I
Operatia II
Operatia III
4.7
5.8
Nume indicator
Necesar masina
Valoare totala utilaje
Amortizarea anuala
Nume indicator
Necesar masina
Valoare totala utilaje
Amortizarea anuala
Prescurtare
N
V
A
N
V
A
N
V
A
Nume indicator
Necesar masina
Valoare totala utilaje
Amortizarea anuala
N
V
A
Economii la consumul de
energie electrica
Economii la consumul de
manopera
Economii la plata
Economii la protectia sociala
Economia relativa de personal
Rezultat
38.15
7,215,000.00
346,320.00
Prescurtare
Rezultat
60.68
11,225,660.38
538,831.70
Prescurtare
EE
S
CAS
PS
L
Rezultat
179.41
22,500,000.00
1,080,000.00
Prescurtare
Nume indicator
Rezultat
52.20
10,600,000.00
508800
Prescurtare
Nume indicator
Necesar masina
Valoare totala utilaje
Amortizarea anuala
5.7
7.5
8.5
11.2
Aproximat
53.00
10,600,000.00
508,800.00
Aproximat
180.00
22,500,000.00
1,080,000.00
Aproximat
39.00
7,215,000.00
346,320.00
Aproximat
61.00
11,225,661.00
538,832.00
Produsul B
Rezultat
Produsul C
-1,040,445.00
-1,869,300.00
-5,101,475.24
-5,918,445.00
-1,275,368.81
-1,479,611.25
-255,073.76
-295,922.25
-27.00
Masini a
Unitatea de masura
masini
UV
UV
Masini b
Unitatea de masura
masini
UV
UV
Masini h
Unitatea de masura
masini
UV
UV
Masini j
Unitatea de masura
masini
UV
UV
Rezultat
TOTAL
-2,909,745.00
-11,019,920.24
-2,754,980.06
-550,996.01
-27.00
Reper
R5
R7
Nume indicator
Necesarul de centre de
prelucrare
Valoarea centrelor de
prelucrare
Amortizarea anuala
Reducerea consumului de
materie prima
Economii la consumul de
energie electrica
Economii la consumul de
manopera
Economii la plata
Economii la protectia sociala
Economia relativa de personal
Operatia I
2.8
4.6
m5
4.7
-
m7
18.6
Prescurtare
Rezultat
Aproximat
37.29
38.00
7,600,000.00
364,800.00
7,600,000.00
364,800.00
-11,873,803.50
-11,873,804.00
-680,580.00
-680,581.00
-68,464,002,985.25
-17,116,000,746.31
-68,464,002,986.00
-605,488.00
PS
-855,800,037.32
-855,800,038.00
-6.30
-7.00
Npl
Vcp
Am
mp
EE
S
CAS
norma timp
1.8
3.6
Masini a
Unitatea de masura
Masini
UV
UV
UV
UV
UV
UV
UV
lucratori
Nume indicator
Necesarul de
centre de
prelucrare
Prescurtare
Rezultat
Aproximat
Npl
Masini
27.77
Valoarea centrelor
Vcp
de prelucrare
28.00
UV
5,600,000.00
5,600,000.00
Amortizarea anuala Am
UV
268,800.00
Amortizarea anuala
AmDXI
a dispozitivelor DXI
Economii la
consumul de
energie electrica
Economii la
consumul de
manopera
268,800.00
UV
18,508.00
18,508.00
EE
UV
-340,290.00
-698,640.00
-3,263,857.51
-3,263,858.00
UV
S
Economii la plata
UV
CAS
Economii la
protectia sociala
Economia relativa
de personal
Masini i
Unitatea de masura
-815,964.38
-815,965.00
UV
PS
-40,798.22
-40,799.00
lucratori
-6.30
-7.00
Reper
R5
R7
Operatia II
4.8
2.9
Nume indicator
Prescurtare
Necesarul de centre de
prelucrare
m5
4.7
-
m7
18.6
norma timp
1.8
3.6
Masini b
Unitatea de masura
Rezultat
Aproximat
Npl
37.28
38.00
Masini
Valoarea centrelor de
prelucrare
Vcp
4,750,000.00
4,750,000.00
UV
Amortizarea anuala
Am
228,000.00
228,000.00
UV
Economii la consumul de
energie electrica
EE
-165,150.00
-165,150.00
UV
Economii la consumul de
manopera
-922,458.54
-922,459.00
UV
Economii la plata
CAS
-230,614.63
-230,615.00
UV
-11,530.73
-11,531.00
UV
-1.84
-2.00
lucratori
Masini h
Nume indicator
Prescurtare
Rezultat
Aproximat
Unitatea de masura
Necesarul de centre de
prelucrare
Npl
15.84
16.00
Masini
Valoarea centrelor de
prelucrare
Vcp
3,520,000.00
3,520,000.00
UV
Amortizarea anuala
Am
168,960.00
168,960.00
UV
Economii la consumul de
energie electrica
EE
-120,600.00
-120,600.00
UV
Economii la consumul de
manopera
-561,350.79
-561,351.00
UV
Economii la plata
CAS
Economia relativa de
personal
Necesarul de bancuri de
montaj
Nbm
-140,337.70
-140,338.00
UV
-7,016.88
-7,017.00
UV
-1.12
-2.00
lucratori
52.69931102
53.00
lucratori
Nume indicator
Prescurtare
Economii la consumul de
manopera
Economii la plata
CAS
Rezultat
C
-11,392,040.39 -22,209,078.53
-8,400,280
-1,680,056
-60
TOTAL
-33,601,118.92
Unitatea de masura
UV
UV
UV
lucratori
Din care
Economia relativa de
persoane
Total economii
Consum
mat.prime
-306
-107,712,106
-94,247,010
-27
-7,672,363
Modernizarea sistemului
de alimentare cu materii
prime la masinile "a"
-7
-86,448,358,152
-11,873,804
-7
-4,460,911
-64
-45,840,515
-486,695
-411
-86,614,530,742
-411
-86,614,530,742
-106,120,814
-
Denumirea masurii
1
Achizitionarea de centre de
prelucrare
Introducere a unui
dispozitivi "DXI" la
masinile "I"
Organizarea ergonomica a
muncii
Influenta modificarii
volumului productiei
asupra cheltuielilor cu
amortizarea
Total Economii
Economii necesare
Economii suplimentare
Din care:
Consum energ. electr.
Consum
manopera directa
CAS
Protectia
sociala
-2,782,740
-8,217,197
-2,054,299
-410,860
-1,040,445
-5,101,475
-1,275,369
-255,074
-680,580
-68,464,002,985
-17,116,000,746
-855,800,037
-340,290
-3,263,858
-815,964
-40,799
-285,750
-35,084,929
-8,771,232
-1,698,604
-5,129,805
-
-68,515,670,444
-
-17,128,917,611
-
-858,205,374
-
Produs
1
Tabelul 59
Sinteza normelor de timp si a salariilor tarifare directe
Norme de timp
Salariu tarifar
Reper
Operatie
Utilaj
orar
Ore masina
Ore-om
2
3
4
5
6
7
I
CP
9.9
9.9
270.816
R3
I
a
4.7
4.7
270.816
R4
II
b
5.7
5.7
279.279
III
h
8.5
8.5
287.742
I
a
2.8
2.8
270.816
R5
II
b
4.8
4.8
279.279
III
i
1.8
1.8
287.742
Montaj general
L2
4.4
13.2
274.722
I
CP
9.9
9.9
270.816
R3
I
a
5.8
5.8
270.816
R6
II
b
7.5
7.5
279.279
III
h
11.2
11.2
236.964
I
a
4.6
4.6
270.816
R7
II
b
2.9
2.9
279.279
III
i
3.6
3.6
287.742
Montaj general
L2
7.04
28.16
287.742
Denumire
loc de
munca
1
Existent
an de
baza
2
116
D-V
23
Sectia I
Sectia a II-a
5
B-R4-II
C-R6-I
B-R5-I
C-R7-I
B-R4-II
C-R6-II
C-R5-II
0
0
B-R4-III
C-R7-II
B-R5-III
C-R7-III
C-R6-III
0
0
0
0
0
0
B-R3
C-R3
71
f
g
20
49
0
D-IX
0
14
50
D-XI
19
j
k
l
m
n
p
r
34
0
0
7
11
14
20
0
D-II
D-XII
D-III
D-VII
D-IV
D-VIII
0
3
4
6
10
12
13
CP
L1 - banc
de montaj
D-X
12
8
D-XIII
16
Mese
control
L2 - banc
de montaj
40
Dispozitiv
DXI
Banda
transporto
are
Mese de
lucru
6
53.00
38.00
180.00
38.00
0
0
39.00
16.00
28.00
61.00
0
0
0
0
0
0
70
0
0
montaj B si C
38
B-R5-III
B-R7-III
28.00
D-I
D-VII
7
6
Tabelul 60
Excedent(+)
Deficient (-)
Posibilitati de
valorificare si
acoperire
9
91.00
25.00
Prin licitatie
218.00
-147.00
Prin licitatie
0
14
20
35
Prin licitatie
Prin licitatie
55.00
-5.00
Prin licitatie
28.00
-9.00
61.00
3.00
4.00
6.00
10.00
12.00
13.00
-27.00
-3.00
-4.00
1.00
1.00
2.00
7.00
Prin investitii
Prin investitii
Prin investitii
Prin licitatie
Prin licitatie
Prin licitatie
Prin licitatie
70.00
-70.00
Prin investitii
28.00
-20.00
8.00
-8.00
38.00
Prin licitatie
2.00
Prin investitii
28.00
-28.00
1.00
-1.00
Prin investitii
13.00
-13.00
Tabelul 61
Valoarea investitiilor in anul curent
Nr.Crt.
Denumirea echipamentelor
Canitatea (buc)
0
1
2
3
4
5
6
2
27.00
3.00
4.00
70.00
28.00
1.00
-
Masini j
Masini k
Masini l
Centre de prelucrare
Dispozitive DXI
Banda transportoare
Total
Valoarea unitara
(UV)
3
185,000.00
225,000.00
175,000.00
603,000.00
6,610.00
90,000.00
-
Valoarea
investitiilor (UV)
4
4,995,000.00
675,000.00
700,000.00
42,210,000.00
185,080.00
90,000.00
48,855,080.00
Tabelul 62
Valoarea utilajelor care vor fi vandute prin licitatie
Denumirea
Cantitatea
Valoarea
Valoarea
Nr.Crt.
echipamentelor
(buc)
unitara (UV)
totala (UV)
0
1
2
3
4
1
Masini "a"
25
200,000
5,000,000
2
Masini "b"
147
125,000
18,375,000
3
Masini "f"
20
115,000
2,300,000
4
Masini "g"
35
180,000
6,300,000
5
Masini "h"
5
220,000
1,100,000
6
Masini "m"
1
175,000
175,000
7
Masini "n"
1
82,000
82,000
8
Masini "p"
2
204,000
408,000
9
Masini "r"
7
110,000
770,000
Total
34,510,004
Nume Indicator
Capacitatea de productie
Gradul de utilizare a capacitatii de
productie
Productia planificata
16,515.00
20,100.00
Simbol
Cp
Gep
Valoare
125,000.00
64%
Norme de timp
Sectia II
Sectia I
4.7
2.8
5.8
4.6
Timp necesar
Sectia I
Sectia II
77,620.50 46,242.00
116,580.00 92,460.00
Coeficienti de echivalare
Sectia I
Sectia II
1.000
0.596
1.234
0.979
Denumire
utilaj
Centre de
prelucrare
70.00
5946
68.00
5752
218.00
5722
52.00
5712
5
6
i
j
28.00
61.00
5708
5742
L2
38.00
6096
4
B-R3
C-R3
0
B-R4
B-R5
C-R6
C-R7
0
B-R4
B-R5
B-R6
0
B-R4
C-R7
0
B-R5
C-R7
0
C-R6
B
C
0
Productie fizica
5
16,515.00
20,100.00
0
16,515.00
16,515.00
20,100.00
20,100.00
0
16,515.00
16,515.00
16,515.00
0
16,515.00
20,100.00
0
16,515.00
20,100.00
0
20,100.00
16,515.00
20,100.00
0
Produs
(reper)
6
9.9
9.9
0
4.7
2.8
5.8
4.6
0
5.7
4.8
7.5
0
8.5
2.9
0
1.8
3.6
0
11.2
4.4
7.04
0
Produs
reprezent
ativ
7
9.9
9.9
0
4.7
4.7
4.7
4.7
0
5.7
5.7
5.7
0
8.5
8.5
0
3.6
3.6
0
11.2
7.04
7.04
0
Tabel 63
Productie in
repere (produse)
reprezentative
8
1
1
0
1.00
0.60
1.23
0.98
0.00
1.00
0.84
1.32
0.00
1.00
0.34
0
0.50
1.00
0
1.00
0.63
1.00
0
9
16,515.00
20,100.00
36,615.00
16,515.00
9,838.72
24,804.26
19,672.34
70,830.32
16,515.00
13,907.37
21,730.26
52,152.63
16,515.00
6,857.65
23,372.65
8,257.50
20,100.00
28,357.50
20,100.00
10,321.88
20,100.00
30,421.88
Capacitatea de
productie in
produs
reprezentativ
Grad de
utilizare a
capacitatii
(%)
10
11
42,042.42
87.09
83,220.43
85.11
218,841.40
23.83
34,944.00
66.89
44,395.56
31,273.39
63.87
90.68
32,904.55
92.45
Nr.C Materie
rt.
prima
0
1
2
3
4
5
6
7
8
9
10
11
1
m10
m3
m3
m3
Total m3
m4
m5
m5
Total m5
m6
m7
Total
cheltuieli
materii
prime
Productie reper
2
D-R1
B-R3
C-R3
D-R2
3
89,700.00
16,515.00
20,100.00
89,700.00
4
6.0
14.0
14.0
3.0
B-R4
B-R5
D-R8
16,515.00
16,515.00
89,700.00
15.0
4.7
2.0
C-R6
20,100.00
3.0
C-R7
20,100.00
18.6
Total materii prime de aprovizionat
2,719,247.07
5
494
429
429
429
429
221
403
403
403
364
351
6
538.2
231.21
281.4
269.1
781.71
247.725
77.6205
179.4
257.0205
60.3
373.86
Tabel 64
Stoc
Necesar de aprovizionare
Initial
(tone)
Final
(tone)
Cantitate
(tone)
8
5
9
22.425
10
555.63
21.000
4.000
32.571
10.322
793.28
254.05
6.000
12.000
9.000
10.709
2.513
15.578
261.73
50.81
380.44
Tabelul 65
Cheltuieli cu materiale auxiliare
Nr.Crt.
Centru de gestiune
0
1
2
3
4
Sectia I
Sectia a II a
Sectia Mecano energetica
Administratia
generala
Total
121.27
Cheltuieli an de
baza
2
2,800.000
6,200.000
540.000
450.000
9,990.000
Indicele de
crestere (%)
3
124.51
124.51
124.51
130.00
124.51
Cheltuieli an curent
4
348,628.0000
771,962.0000
67,235.4000
58,500.0000
1,243,854.9000
Tabelul 66
Cheltuieli cu obiectul de inventar si materle de productie
Nr.Crt.
Cheltuieli de gestiune
Cheltuieli an de baza
Indicele de
crestere (%)
0
1
2
3
2
880,000.00
2,150,000.00
190,000.00
3,220,000.00
3
121.27%
121.27%
121.27%
121.27%
Sectia I
Sectia a II a
Sectia Mecano - energetica
Total
Cheltuieli an curent
4
1,067,217.18
2,607,405.62
230,421.89
3,905,044.70
Tabelul 67
Cheltuieli cu combustibilul
Nr.Crt.
0
1
2
3
4
Centru de gestiune
1
Sectia I
Sectia a II a
Sectia Mecano - energetica
Administratia generala
Total
Cheltuieli an de
baza
2
320,000.0
710,000.0
220,000.0
230,000.0
1,480,000.0
Indicele de
crestere (%)
3
140.0%
140.0%
140.0%
135.0%
139.2%
Cheltuieli an
curent
4
448,000.0
994,000.0
308,000.0
310,500.0
2,060,160.0
Tabelul 68
Cheltuieli cu energia electrica in anul curent
Nr.Crt.
0
1
2
3
4
Consumator
de energie
electrica
1
Produsul D
Produsul B
Produsul C
Cantitatea
de fabricat
(buc)
2
89,700
16,515
20,100
Atelier mecano-electric
Energie pentru forta motri
Norma de
consum
(kwh/buc)
3
11.345
106.650
132.950
Consum de energie
electrica (kwh)
Cheltuieli cu energia
electrica
4
1,017,682.38
1,761,324.75
2,672,295.00
5
20,353,647.60
35,226,495.00
53,445,900.00
294,000.00
5,880,000.00
91,700.00
23,000.00
46,000.00
15,000.00
7,700.00
5,837,002
1,834,000.00
460,000.00
920,000.00
300,000.00
154,000.00
116,740,042.60