Documente Academic
Documente Profesional
Documente Cultură
Raport Financiar Cl1 g01 Retinere 10%
Raport Financiar Cl1 g01 Retinere 10%
2014
NR.CRT.
0
COD
SMIS
TIPURI DE CHEL.ELIGIBILE
1
Valoare stabilita
Valoare Contract de retinut
3
Factura 1 CIP1
retinere 10%
Factura 2 CIP2
retinere 10%
4=8%*3
05
1 Cheltuieli proiectare si inginerie
3,023,057.80
241,844.62
155,428.50
0.00
23,186,885.91
1,854,950.87
191,859.65
249,960.79
16,976,596.40
1,425,155.82
1,358,127.71
114,012.47
60,208.90
0.00
75,518.17
0.00
44,611,695.93 3,568,935.67
10,706,807.02
55,318,502.95 3,568,935.67
407,497.05
325,478.97
407,497.05
325,478.97
21
16
1784467.84
1784467.84
Procent retinut(%):
52.03
47.97
8.00
cumulat la zi
Total contract fara TVA si
neprevazute
44,611,695.93
13,619,647.34
restituit suma
retinuta
Valoric %
30.46
3,568,935.67
Durata de executie
PND
cheltuieli diverse si neprevazute
Limita sumelor retinute
24 luni
12luni
3.30%
8% * Val contract
1,425,155.82
3,568,935.67
18.11.2015
Factura 3 CIP 3
retinere 10%
Factura 4 CIP 4
retinere 10%
Factura 5 CIP 5
retinere 10%
Factura 6 CIP 6
retinere 10%
10
Valoare ramasa de
Valori totale retinute retinut
11
12= 4-5-6-7-8-9-10
0.00
0.00
0.00
0.00
155,428.50
86,416.12
118,072.24
140,064.03
170,080.53
146,420.27
1,016,457.51
838,493.36
111,683.00
0.00
163,681.85
0.00
73,265.97
0.00
200,630.03
0.00
684,987.92
0.00
673,139.79
114,012.47
229,755.24
303,745.88
0.00
303,745.88
243,346.50
0.00
243,346.50
347,050.30
0.00
347,050.30
1,856,873.94
0.00
1,856,873.94
1,712,061.73
0.00
1,712,061.73
229,755.24
Valoric %
17,188,583.01
38.53
ipoteze
valoarea contractului (fr diverse i
neprevzute, fr TVA)
durata de execuie
perioada de notificare a defeciunilor
pli
sume reinute conform contract
43,186,540.11
24
12
costul creditului
26.5%
costul garaniei bancare
3%
costul creditului
1,784,467.84
flux de numerar n conformitate cu contractul (nainte de
modificare)
luna
valoarea lucrrilor executate n luna n
luni
luni
anual
anual
10
11
12
466,406
impactul modificrii
53,401
413,005
40,444.24
77,734.35
13
Aprilie
Mai
Iunie
Iulie
August
Septembrie
Octombrie
Noiembrie
14
4,074,970.54
15
16
5,552,342.03
17
3,037,458.85
18
2,433,465.03
19
20
21
3,470,503.01
407,497.05
555,234.20
303,745.89
243,346.50
347,050.30
407,497.05
962,731.25
1,266,477.14
1,509,823.64
1,856,873.94
-962,731.25
-1,266,477.14
-1,509,823.64
-407,497.05
-407,497.05
-1,509,823.64
-1,509,823.64
1,856,873.94
-1,856,873.94
18.11.2015
Decembrie
22
23
24
25
26
27
28
29
30
31
38,867.18
38,867.18
38,867.18
38,867.18
38,867.18
38,867.18
38,867.18
38,867.18
38,867.18
0.00
38,867.18
4,400.06
4,400.06
4,400.06
4,400.06
4,400.06
4,400.06
4,400.06
5,000.00
4,400.06
4,400.06
32
33
38,867.18
38,867.18
4,400.06
4,400.06