Documente Academic
Documente Profesional
Documente Cultură
9000
regulata 22/410
22
plan
da-in vecinatate / da-in
vecinatate / nu/ da-in
vecinatate / nu / nu
intravilan
industrial-administrativa
90,000
10.0
Elementul de COMPARAIE Proprietatea subiect
Identificare
data prezent
Suprafaa [mp] 13865
PRE VNZARE EUR
Preul de Vnzare (EUR/mp) - criteriul de comparatie
0 TIP COMPARABILA
Tip comparabila
Corectie unitara sau procentuala
Corectie totala pentru tipul comparabilei
Pret de vanzare corectat
1 DREPTUL DE PROPRIETATE
Drepturi de proprietate transmise fara restrictii
Corectia unitara sau procentuala
Corecie totala pentru Drepturi de proprietate
Pre corectat (EUR/mp)
2 RESTRICTII LEGALE
Restrictii legale - coeficienti urbanistici 0$
Corectia totala
Corecie unitarapentru
sau procentuala
Restrictii legale - coeficienti
urbanistici
Pre corectat (EUR/mp)
3 CONDIII DE FINANARE
Condiii de finanare normale
Corectia unitara sau procentuala
Corecie totala pentru finanare
Pre corectat (EUR/mp)
4 CONDIII DE VNZARE
Condiii de vnzare normale
Corectia unitara sau procentuala
Corecie totala pentru condiii de vnzare
Pre corectat (EUR/mp)
5 CONDIII DE PIA
Condiii ale pieei prezent
Corectia unitara sau procentuala
Corecie totala pentru condiii ale pieei
Pre corectat (EUR/mp)
6 LOCALIZARE
c Topografie plan
Corectia totala
Corecie unitarapentru
sau procentuala
topografie ( planeitate, alte
aspecte)
Pre corectat (EUR/mp)
8 UTILITI DISPONIBILE
Suprafata 13865
Opinie / mp 10
Valoare estimata _EURO (rotunjit) 138,700
Valoare_RON (rotunjit) 602,600
Curs valutar 4.3448
Data evaluarii 11/15/2011
Comparabila A Comparabila B Comparabila C
Pascani-Gastesti (langa
Pascani-Gastesti Pascani-Str Rozelor
Service Caremil)
prezent prezent prezent
30,000 10,000 9,000
360,000 120,000 90,000
12.00 12.00 10.00
0$ 0$ 0$
0% 0% 0%
0.00 0.00 0.00
10.20 10.20 8.50
Pascani-Gastesti (langa
Pascani-Gastesti Pascani-Str Rozelor
Service Caremil)
10.0% 0.0% 10.0%
1.02 0.00 0.85
11.22 10.20 9.35
da-in vecinatate /da-in vecinatate / da-in vecinatate /da-in da-in vecinatate / da-in
da-in vecinatate/ da-in vecinatate /nu vecinatate / da-in vecinatate/ vecinatate / nu/ da-in
/ nu da-in vecinatate /nu / nu vecinatate / nu / nu
0% 0% 0%
0.10 0.25 0.30
13.56 9.94 11.05
Coef.
Suprafa Coef.
Cost catalog Total cost corecie
Sc / Sdc corecie
(euro/mp) (euro) distan de
Nr. (mp) manoper
Denumire / Simbol transport
Crt.
D E
A B C=AxB
1.000 1.000
Infrastructur
1 8S3D915H68 3,445.2 225.0 775,170.0 1.000 1.000
Total
nvelitori
1 9GPRCHT5 3,445.2 141.6 487,840.3 1.000 1.000
Total
nchideri perimetrale
1 ICARA24GH6 3,445.2 73.2 252,188.6 1.000 1.000
Total
Finisaj interior hal, vestiare i birouri n hal
1 FINIHALA 3,445.2 0.0 0.0 1.000 1.000
Total
Instalii electrice funcionale hal, vestiare i birouri n hal
1 ELHALAC 3,445.2 13.3 45,821.2 1.000 1.000
Total
Instalaie sanitar hal, vestiare i birouri n hal
1 3,445.2 0.0 0.0 1.000 1.000
Total
Instalaii de nclzire, cu / far ventilaie, hal, vestiare i birouri n hal
1 INCHALAC 3,445.2 25.7 88,541.6 1.000 1.000
Total
Descrieri:
Structur de rezisten
nvelitori i terase
nchideri laterale
Finisaj
Instalaii electrice
Instalaii sanitare
Instalaii de nclzire
ntocmit
Proprietar:
Denumire i adres obiectiv:
Data evalurii:
Suprafaa construit Sc (mp) = 1.0
Suprafaa desfaurat construit Sdc (mp) = 1.0
Coef.
Cost catalog Coef.
Unitate de Total cost corecie
Cantitate (euro/um, corecie
msur (euro, lei) distan de
Nr. lei/um) manoper
Denumire / Simbol transport
Crt.
E F
A B C D=BxC
0.000 0.000
Conducte tehnologice
1 ml 0.0 0.000 0.000
2 ml 0.0 0.000 0.000
3 ml 0.0 0.000 0.000
4 ml 0.0 0.000 0.000
5 ml 0.0 0.000 0.000
Total
Suport metalic
1 buc. 0.0 0.000 0.000
Total
Canale n pardoseal
1 ml 0.0 0.000 0.000
2 ml 0.0 0.000 0.000
3 ml 0.0 0.000 0.000
4 ml 0.0 0.000 0.000
5 ml 0.0 0.000 0.000
Total
Cuv reparaii auto
1 mp 0.0 0.000 0.000
2 mp 0.0 0.000 0.000
Total
in de rulare
1 ml 0.0 0.000 0.000
Scaun tampon
1 buc. 0.0 0.000 0.000
Total
Fundaie utilaj
1 mc 0.0 0.000 0.000
2 mc 0.0 0.000 0.000
3 mc 0.0 0.000 0.000
Total
Cabluri aferente instalaiei de for Nr. Fire / Buc. Lungime (ml)
1 0.0 0.000 0.000
2 0.0 0.000 0.000
3 0.0 0.000 0.000
4 0.0 0.000 0.000
5 0.0 0.000 0.000
6 0.0 0.000 0.000
Total
Tabel centralizator pentru analiza deprecierii fizice a construciilor speciale din interiorul cldirilor industriale
Sdc (mp) = 1.0
Cost de
Valoare rmas
Nr. nlocuire brut Uzur fizic
Denumire substructur actualizat(1)
Crt. CIB (%)
(euro, lei)
(euro, lei)
1 Conducte tehnologice 0.0 0% 0.0
2 Suport metalic 0.0 0% 0.0
3 Canale n pardoseal 0.0 0% 0.0
4 Cuv reparaii auto 0.0 0% 0.0
5 in de rulare 0.0 0% 0.0
6 Scaun tampon 0.0 0% 0.0
7 Fundaie utilaj 0.0 0% 0.0
8 Cabluri 0.0 0% 0.0
Total cost cu tva (Euro, Lei) 0.0 0.0
Total cost cu tva (Euro/mp, Lei/mp) 0.0 0.0
Total cost fr tva (Euro/mp, Lei/mp) 0.0 0.0
Total cost fr tva (Euro/mp, Lei/mp) 0.0 0.0
Note:
(1) Valoarea rmas actualizat reprezint costul de nlocuire brut (CIB) minus uzura fizic.
Pentru determinarea costului de nlocuire net (CIN) evaluatorul va analiza i va deduce, dac este cazul, deprecierea funcional i deprecierea e
Descrieri:
Conducte tehnologice
Suport metalic
Canale n pardoseal
in de rulare
Scaun tampon
Fundaie utilaj
Cabluri
ntocmit
Cost total
(euro)
F=CxDxE
775,170.0
775,170.0
487,840.3
487,840.3
252,188.6
252,188.6
0.0
0.0
45,821.2
45,821.2
0.0
0.0
88,541.6
88,541.6
1,649,561.8
478.8
1,330,291.7
386.1
precierea funcional i deprecierea extern.
Cost total
(euro, lei)
G=DxExF
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Coef.
Suprafa Coef.
Cost catalog Total cost corecie
Sc / Sdc corecie
(euro/mp) (euro) distan de
Nr. (mp) manoper
Denumire / Simbol transport
Crt.
D E
A B C=AxB
1.000 1.000
Suprastructur / Structur
1 8CLVEST 552.7 211.0 116,619.7 1.000 1.000
Total
Finisaj interior hal, vestiare i birouri n hal
1 FINCLVEST 552.7 173.1 95,672.4 1.000 1.000
Total
Instalii electrice funcionale hal, vestiare i birouri n hal
1 ELCLVEST 552.7 14.8 8,180.0 1.000 1.000
Total
Instalaie sanitar hal, vestiare i birouri n hal
1 SACLVEST 552.7 5.0 2,763.5 1.000 1.000
Total
Instalaii de nclzire, cu / far ventilaie, hal, vestiare i birouri n hal
1 ICLVEST 552.7 16.7 9,230.1 1.000 1.000
Total
Cost de
Valoare rmas
Nr. nlocuire brut Uzur fizic
Denumire substructur actualizat(1)
Crt. CIB (%)
(euro)
(euro)
1 Structur de rezisten 116,619.70 6% 109,622.52
2 nvelitori i terase 0.00 0% 0.00
3 nchideri perimetrale 0.00 0% 0.00
4 Finisaj 95,672.37 20% 76,537.90
5 Instalaii electrice 8,179.96 20% 6,543.97
6 Instalaii sanitare 2,763.50 20% 2,210.80
7 Instalaii de nclzire 9,230.09 20% 7,384.07
Total cost cu tva (Euro) 232,465.6 202,299.3
Total cost cu tva (Euro/mp) 420.6 366.0
-12.98%
Total cost fr tva (Euro) 187,472.3 163,144.6
Total cost fr tva (Euro/mp) 339.2 295.2
Note:
(1) Valoarea rmas actualizat reprezint costul de nlocuire brut (CIB) minus uzura fizic.
Pentru determinarea costului de nlocuire net (CIN) evaluatorul va analiza i va deduce, dac este cazul, deprecierea funcional i deprecierea e
Descrieri:
Structur de rezisten
nvelitori i terase
nchideri laterale
Finisaj
Instalaii electrice
Instalaii sanitare
Instalaii de nclzire
ntocmit
Proprietar:
Denumire i adres obiectiv:
Data evalurii:
Suprafaa construit Sc (mp) = 1.0
Suprafaa desfaurat construit Sdc (mp) = 1.0
Coef.
Cost catalog Coef.
Unitate de Total cost corecie
Cantitate (euro/um, corecie
msur (euro, lei) distan de
Nr. lei/um) manoper
Denumire / Simbol transport
Crt.
E F
A B C D=BxC
0.000 0.000
Conducte tehnologice
1 ml 0.0 0.000 0.000
2 ml 0.0 0.000 0.000
3 ml 0.0 0.000 0.000
4 ml 0.0 0.000 0.000
5 ml 0.0 0.000 0.000
Total
Suport metalic
1 buc. 0.0 0.000 0.000
Total
Canale n pardoseal
1 ml 0.0 0.000 0.000
2 ml 0.0 0.000 0.000
3 ml 0.0 0.000 0.000
4 ml 0.0 0.000 0.000
5 ml 0.0 0.000 0.000
Total
Cuv reparaii auto
1 mp 0.0 0.000 0.000
2 mp 0.0 0.000 0.000
Total
in de rulare
1 ml 0.0 0.000 0.000
Scaun tampon
1 buc. 0.0 0.000 0.000
Total
Fundaie utilaj
1 mc 0.0 0.000 0.000
2 mc 0.0 0.000 0.000
3 mc 0.0 0.000 0.000
Total
Cabluri aferente instalaiei de for Nr. Fire / Buc. Lungime (ml)
1 0.0 0.000 0.000
2 0.0 0.000 0.000
3 0.0 0.000 0.000
4 0.0 0.000 0.000
5 0.0 0.000 0.000
6 0.0 0.000 0.000
Total
Tabel centralizator pentru analiza deprecierii fizice a construciilor speciale din interiorul cldirilor industriale
Sdc (mp) = 1.0
Cost de
Valoare rmas
Nr. nlocuire brut Uzur fizic
Denumire substructur actualizat(1)
Crt. CIB (%)
(euro, lei)
(euro, lei)
1 Conducte tehnologice 0.0 0% 0.0
2 Suport metalic 0.0 0% 0.0
3 Canale n pardoseal 0.0 0% 0.0
4 Cuv reparaii auto 0.0 0% 0.0
5 in de rulare 0.0 0% 0.0
6 Scaun tampon 0.0 0% 0.0
7 Fundaie utilaj 0.0 0% 0.0
8 Cabluri 0.0 0% 0.0
Total cost cu tva (Euro, Lei) 0.0 0.0
Total cost cu tva (Euro/mp, Lei/mp) 0.0 0.0
Total cost fr tva (Euro/mp, Lei/mp) 0.0 0.0
Total cost fr tva (Euro/mp, Lei/mp) 0.0 0.0
Note:
(1) Valoarea rmas actualizat reprezint costul de nlocuire brut (CIB) minus uzura fizic.
Pentru determinarea costului de nlocuire net (CIN) evaluatorul va analiza i va deduce, dac este cazul, deprecierea funcional i deprecierea e
Descrieri:
Conducte tehnologice
Suport metalic
Canale n pardoseal
in de rulare
Scaun tampon
Fundaie utilaj
Cabluri
ntocmit
Cost total
(euro)
F=CxDxE
116,619.7
116,619.7
95,672.4
95,672.4
8,180.0
8,180.0
2,763.5
2,763.5
9,230.1
9,230.1
232,465.6
420.6
187,472.3
339.2
precierea funcional i deprecierea extern.
Cost total
(euro, lei)
G=DxExF
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Variatie
Venit 689,600 -3.61%
Nr. Identificare constructie Destinatie chirie grad de
Denumire Sud (mp)
crt. potentiala potentiala ocupare
0 1 2 3 4 5 6
1 Cad:808/1-C1;0 Hala Depozit 3,374.74 2.00 90%
2 Cad:808/1-C1;1 Birou Birou 230.29 3.00 90%
3 Cad:808/1-C2 Rampa Neinchiriabila independent (inclus in valoarea h
4 Cad:808/1-C3 Chiosc Neinchiriabila
5 Cad:808/1-C5 Bazin Neinchiriabila
6 Cad:808/1-C6 Bazin Neinchiriabila
7 Cad:808/1-C7 Sector Mecanic Neinchiriabila
8 Cad:808/1-C8 Magazie
Rezervor Neinchiriabila
(utilizata ca punct
9 Cad:808/1-C9 termic) Neinchiriabila independent (inclus in valoar
10 Cad:808/1-C10 Atelier Neinchiriabila
11 Cad:808/1-C11 Hidrofor Birou 32.57 3.00 90%
12 Cad:808/1-C12 Bazin Neinchiriabila
13 Cad:808/1-C13 Bazin Neinchiriabila
14 Cad:808/1-C14 Pompe Neinchiriabila
15 Cad:808/1-C15 Rampa Auto Neinchiriabila
valoare capitalizata a proprietatii in exploatare 3637.60
teren in afara exploatarii 5800
valoare active n afara exploatrii (care nu contribuie la generarea de venituri din nchiriere)
TOTAL VALOARE PRIN CAPITALIZARE
Variatie
Cost 715400 -3.61%