Documente Academic
Documente Profesional
Documente Cultură
Anexa 3 Memoriul Justificativ Proiect Management II
Anexa 3 Memoriul Justificativ Proiect Management II
Anexa B1
Nr.
Crt.
Categoria
Pret in
RON/UM
UM
TRIM I
TRIM II
Anul 2
TRIM III
TRIM IV
TRIM I
TRIM II
TRIM III
TRIM IV
Total
An 1
Total
An 2
Total
An 3
Total
An 4
Total
An 5
1
2
3
4
5
6
7
8
9
10
11
12
17.80
36.20
405.44
10.86
72.40
25.34
271.50
14.48
7.24
kg
buc.
buc.
buc.
buc.
buc.
buc.
kg
buc.
4,080
80
2,099
26
535
128
675
750
1,518
4,110
81
2,110
27
538
129
676
750
1,519
4,205
91
2,129
30
543
130
679
750
1,520
4,426
111
2,177
36
556
145
685
750
1,524
1
2
3
4
5
6
7
8
9
10
11
12
17.80
36.20
405.44
10.86
72.40
25.34
271.50
14.48
7.24
RON
RON
RON
RON
RON
RON
RON
RON
RON
RON
RON
RON
72,627
2,878
850,917
279
38,734
3,233
183,317
10,860
10,993
73,160
2,939
855,519
298
38,951
3,276
183,615
10,860
10,999
74,853
3,276
863,003
324
39,313
3,295
184,281
10,860
11,008
78,774
4,011
882,574
396
40,254
3,679
185,910
10,860
11,031
RON
RON
1,173,838
2,500
1,179,618
2,500
1,190,214
2,500
RON
1,176,338
1,182,118
2,634
2,634
6,199
225
3,141
88
27
195
675
1,107
2,243
6,200
225
3,141
89
28
195
676
1,107
2,243
6,208
226
3,142
90
31
196
679
1,107
2,244
6,224
229
3,144
91
37
199
685
1,107
2,248
16,821
362
8,514
119
2,172
532
2,715
3,000
6,082
24,831
905
12,568
358
123
786
2,715
4,428
8,978
26,433
905
13,380
380
2,172
836
2,715
1,178
9,557
75,249
1,810
38,111
1,419
2,896
1,520
5,430
3,357
27,373
151,389
3,620
76,628
2,824
4,344
3,041
10,860
6,749
54,734
110,342
8,134
1,273,325
958
1,955
4,934
183,317
16,029
16,236
110,360
8,156
1,273,649
970
2,027
4,946
183,615
16,029
16,240
110,498
8,190
1,273,957
973
2,244
4,977
184,281
16,029
16,249
110,786
8,281
1,274,638
991
2,679
5,049
185,910
16,029
16,272
299,414
13,104
3,452,013
1,297
157,253
13,484
737,123
43,440
44,031
441,986
32,761
5,095,570
3,892
8,905
19,906
737,123
64,117
64,998
470,507
32,775
5,424,593
4,128
157,253
21,190
737,123
17,064
69,191
1,339,432
65,522
15,451,870
15,408
209,670
38,527
1,474,245
48,605
198,179
2,694,724
131,044
31,068,121
30,664
314,506
77,054
2,948,490
97,727
396,277
1,217,489
2,500
1,615,230
3,000
1,615,993
3,000
1,617,399
3,000
1,620,636
3,000
4,761,160
10,000
6,469,258
12,000
6,933,823
15,000
18,841,459
20,000
37,758,608
27,000
1,192,714
1,219,989
1,618,230
1,618,993
1,620,399
1,623,636
4,771,160
6,481,258
6,948,823
18,861,459
37,785,608
2,634
2,634
2,634
2,634
2,634
2,634
10,534
10,534
10,534
10,534
10,534
RON
RON
RON
RON
RON
RON
1,875
1,875
1,875
1,875
1,875
1,875
1,875
1,875
7,500
7,500
7,500
7,500
7,500
RON
1,180,847
1,186,627
1,197,223
1,224,497
1,622,739
1,623,502
1,624,908
1,628,144
4,789,194
6,499,292
6,966,857
18,879,493
37,803,642
20
Prognoza veniturilor
4/26/2014
1/9
Anexa B2
Nr.
Crt.
Categoria
UM
TRIM I
TRIM II
Anul 2
TRIM III
TRIM IV
TRIM I
TRIM II
Total
An 1
TRIM III
Total
An 2
Total
An 3
Total
An 4
Total
An 5
TRIM IV
RON
8,169
8,171
8,172
8,177
12,061
12,062
12,064
12,067
32,689
48,255
51,368
146,320
RON
1,579
1,580
1,582
1,586
2,333
2,334
2,335
2,337
6,327
9,340
9,942
26,604
53,491
RON
10,961
10,961
10,963
10,967
16,182
16,183
16,183
16,185
43,851
64,733
68,909
184,390
370,742
RON
RON
20,709
20,712
20,717
20,729
30,577
30,579
30,582
30,589
82,867
122,327
130,219
357,315
718,430
RON
30,445
30,446
30,448
30,451
35,546
35,546
35,548
35,550
121,790
142,190
216,038
237,638
285,638
RON
11,365
11,365
11,366
111,368
13,268
13,269
13,270
13,272
145,464
53,080
80,647
88,710
106,629
RON
41,810
41,812
41,814
141,819
48,814
48,816
48,817
48,822
267,254
195,270
296,685
326,348
392,267
594
595
596
599
878
879
880
882
2,384
3,519
7,665
7,665
7,665
294,197
Cheltuieli cu amortizarile
RON
10
RON
2,500
2,500
2,500
2,500
3,717
3,717
3,717
3,717
10,000
14,869
19,364
27,154
36,598
11
RON
65,613
65,618
65,626
165,647
83,986
83,991
83,996
84,011
362,505
335,985
453,933
718,482
1,154,960
Prognoza cheltuielilor
4/26/2014
2/9
Anexa B3
Nr.
Crt.
Anul 0
(anterior depunerii
cererii de finantare)
Categoria
Anul 1
TRIM I
TRIM II
Anul 2
TRIM III
TRIM IV
TRIM I
TRIM II
TRIM III
Total
An 1
TRIM IV
Total
An 2
Total
An 3
Total
An 4
Total
An 5
1,184,752
1,195,348
1,222,622
1,620,864
1,621,627
1,623,033
1,626,269
4,781,694
6,491,792
6,959,357
18,871,993
37,796,142
Cifra de afaceri
RON
RON
RON
1,875
1,875
1,875
1,875
1,875
1,875
1,875
1,875
7,500
7,500
7,500
7,500
7,500
RON
1,180,847
1,186,627
1,197,223
1,224,497
1,622,739
1,623,502
1,624,908
1,628,144
4,789,194
6,499,292
6,966,857
18,879,493
37,803,642
RON
20,709
20,712
20,717
20,729
30,577
30,579
30,582
30,589
82,867
122,327
130,219
357,315
718,430
RON
41,810
41,812
41,814
141,819
48,814
48,816
48,817
48,822
267,254
195,270
296,685
326,348
392,267
Cheltuieli cu amortizarile
RON
594
595
596
599
878
879
880
882
2,384
3,519
7,665
7,665
7,665
RON
2,500
2,500
2,500
2,500
3,717
3,717
3,717
3,717
10,000
14,869
19,364
27,154
36,598
10
RON
65,613
65,618
65,626
165,647
83,986
83,991
83,996
84,011
362,505
335,985
453,933
718,482
1,154,960
11
RON
1,115,234
1,121,009
1,131,596
1,058,850
1,538,752
1,539,511
1,540,911
1,544,134
4,426,689
6,163,308
6,512,924
18,161,011
36,648,682
12
RON
13
RON
14
RON
15
RON
16
Rezultatul financiar
RON
17
Rezultatul brut
RON
1,115,234
1,121,009
1,131,596
1,058,850
1,538,752
1,539,511
1,540,911
1,544,134
4,426,689
6,163,308
6,512,924
18,161,011
36,648,682
18
RON
178,837
179,761
181,455
169,816
246,795
246,916
247,141
247,656
709,870
988,508
1,045,166
2,910,106
5,869,645
19
RON
936,396
941,247
950,141
889,034
1,291,957
1,292,594
1,293,771
1,296,478
3,716,819
5,174,800
5,467,758
15,250,905
30,779,037
RON
Cpp
4/26/2014
3/9
Anexa B4
III
6
7
8
IV
9
10
11
V
12
13
14
15
16
VI
Anul 1
Anul 2
Anul 3
Anul 4
Anul 5
119,200
2,384
116,816
45,464
119,200
3,519
115,681
53,080
3,383,250
7,665
3,375,585
80,647
3,383,250
7,665
3,375,585
88,710
3,383,250
7,665
3,375,585
106,629
4,771,160
4,816,624
6,481,258
6,534,338
6,948,823
7,029,470
18,861,459
18,950,169
37,785,608
37,892,237
4,933,440
6,650,019
10,405,055
22,325,755
41,267,822
1,026,167
980,703
1,449,815
1,396,736
4,907,399
4,826,752
7,037,161
6,948,451
10,441,653
10,335,024
45,464
53,080
80,647
88,710
106,629
10,534
169,920
3,726,819
10,534
10,534
10,534
10,534
5,189,669
5,487,122
15,278,059
30,815,635
0
0
3,896,739
4,933,440
5,189,669
6,650,019
5,487,122
10,405,055
15,278,059
22,325,755
30,815,635
41,267,822
Verificare:
Bilant
4/26/2014
4/9
I.
Anexa B5
Anul 1 al implementarii
Luna 2
Luna 3
Luna 4
Luna 5
Luna 6
Luna 7
Total
Luna 8
Luna 9
Luna 10
Luna 11
Luna 12
Anul 1
al implementarii
Marfuri
Aferente personalului angajat
Asigurari si protectie sociala
Prestatii externe
Impozite, taxe si varsaminte asimilate
Alte plati aferente exploatarii
4/26/2014
5/9
I.
Anexa B6
Anul 2 al implementarii
Luna 2
Luna 3
Luna 4
Luna 5
Luna 6
Luna 7
Total
Luna 8
Luna 9
Luna 10
Luna 11
Luna 12
Anul 2 al
implementarii
F.
Alte materiale
Energia si apa
Marfuri
Aferente personalului angajat
Asigurari si protectie sociala
4/26/2014
6/9
I.
Anexa B7
Anul 3 al implementarii
Luna 2
Luna 3
Luna 4
Luna 5
Luna 6
Luna 7
Total
Luna 8
Luna 9
Luna 10
Luna 11
Luna 12
Anul 3 al
implementarii
F.
Alte materiale
Energia si apa
Marfuri
Aferente personalului angajat
Asigurari si protectie sociala
4/26/2014
7/9
Anexa B8
I.
Anul 1
Anul 2
Anul 3
Anul 4
Anul 5
321,102
315,152
315,070
314,020
311,416
7,500
17,857
7,500
17,857
7,500
17,857
7,500
17,857
7,500
17,857
104,932
98,982
98,900
97,851
95,247
25,000
25,000
25,000
25,000
25,000
79,932
190,813
73,982
190,813
73,900
190,813
72,851
190,813
70,247
190,813
137,050
137,050
137,050
137,050
137,050
80,564
80,564
80,564
80,564
80,564
56,486
56,486
56,486
56,486
56,486
104,932
98,982
98,900
97,851
95,247
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
79,932
73,982
73,900
72,851
70,247
79,932
73,982
73,900
72,851
70,247
79,119
79,119
79,119
79,119
79,119
4,436,689
6,178,177
6,532,288
18,188,165
36,685,280
4,436,689
6,178,177
6,532,288
18,188,165
36,685,280
406,607
32,689
6,327
43,851
374,084
48,255
9,340
64,733
483,390
51,368
9,942
68,909
740,149
146,320
26,604
184,390
1,167,183
294,197
53,491
370,742
121,790
145,464
142,190
53,080
216,038
80,647
237,638
88,710
285,638
106,629
56,486
56,486
56,486
56,486
56,486
4,030,082
5,804,093
6,048,898
17,448,016
35,518,097
764,314
54,444
1,042,952
54,444
1,099,610
54,444
2,964,551
54,444
5,924,089
54,444
709,870
988,508
1,045,166
2,910,106
5,869,645
L.
M.
N.
O.
P.
III.
Q.
R.
S.
FN An 1-5
764,314
1,042,952
1,099,610
2,964,551
5,924,089
3,265,767
4,761,140
4,949,287
14,483,465
29,594,008
3,344,887
4,840,260
5,028,407
14,562,584
29,673,127
3,344,887
8,185,146
13,213,553
27,776,137
8,185,146
13,213,553
27,776,137
57,449,264
3,344,887
4/26/2014
8/9
Nr.crt.
UM
Total an 1
Total an 2
Total an 3
Total an 4
Total an 5
Valoare
1,423,977
RON
RON
4,789,194
6,499,292
6,966,857
18,879,493
37,803,642
RON
362,505
335,985
453,933
718,482
1,154,960
Rata acoperirii prin fluxul de numerar (RAFN) - trebuie sa fie mai mare
Numeric
sau egal cu 1.2
Rata de actualizare
10
RON
11
RON
92.43%
94.83%
96.19%
96.94%
0.0684
ANI
%
93.48%
229.34%
334.36%
347.57%
1017.11%
2078.26%
31.1227
48.1008
50.0432
148.0157
310.7090
%
8%
145,576,019
3,344,887
8,185,146
13,213,553
27,776,137
57,449,264
NOTA: Incadrarea indicatorilor in limitele impuse prin program se va analiza din anul al doilea al punerii in functiune a investitiei finantate prin
proiect (An 2 - An 5), cu exceptia proiectelor aferente Masurii 121 pentru care se analizeaza din primul an al punerii in functiune al investitiei (An 1 An 5) (in cazul investitiilor privind infiintarea de plantatii, proiectiile se vor face din anul in care se obtine productie/venituri conform tehnologiilor de
productie si a specificului proiectului)
Indicatori
4/26/2014
9/9