Documente Academic
Documente Profesional
Documente Cultură
Gheorghe Tomascu
ffi -
fl
Benefioiar:
ORAS CAJVANA
JI]DETT]L SUCEAVA
I .C. DRU.PO S.R.L
Denumire oroiect:
"Modernizare drum comunal DC 43A SUCEAVA
Cajvana - Codru, Km 1+000 - 6+500,
orasul Caivana" iudetul Suceava"
Denumire plansa:
Alimentare cu apă
An 0 1 2 3 4 5 6 7 8 9 10 11
Valoare investiție 156,578.60 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cost energie electrică 0.00 106,650.00 119,981.25 122,980.78 126,055.30 129,206.68 132,436.85 135,747.77 139,141.47 142,620.00 146,185.50 149,840.14
Cost salariii angajați 0.00 72,333.30 79,928.30 82,725.79 85,621.19 88,617.93 91,719.56 94,929.74 98,252.28 101,691.11 105,250.30 108,934.06
Cost mentenanță 0.00 14,377.00 15,814.70 16,605.44 17,435.71 18,307.49 19,222.87 20,184.01 21,193.21 22,252.87 23,365.51 24,533.79
Cost consumabile 0.00 14,246.30 15,528.47 15,994.32 16,474.15 16,968.38 17,477.43 18,001.75 18,541.80 19,098.06 19,671.00 20,261.13
Cheltuieli conexe operare 0.00 20,760.66 23,125.27 23,830.63 24,558.63 25,310.05 26,085.67 26,886.33 27,712.88 28,566.20 29,447.23 30,356.91
Cheltuieli operare 0.00 228,367.26 254,377.98 262,136.96 270,144.98 278,410.53 286,942.37 295,749.60 304,841.64 314,228.25 323,919.55 333,926.03
Total cheltuieli 156,578.60 228,367.26 254,377.98 262,136.96 270,144.98 278,410.53 286,942.37 295,749.60 304,841.64 314,228.25 323,919.55 333,926.03
Populație racordată 0.00 110 113 116 120 123 126 129 132 135 138 141
Venituri 0.00 7,002.16 7,840.51 8,290.12 8,833.27 9,325.73 9,839.78 10,376.28 10,936.12 11,520.20 12,129.50 12,764.98
Flux -156,578.60 -221,365.10 -246,537.48 -253,846.83 -261,311.71 -269,084.80 -277,102.59 -285,373.32 -293,905.52 -302,708.04 -311,790.05 -321,161.06
12 13 14 15 16 17 18 19 20 21 22 23 24 25
0.00 0.00 0.00 0.00 392,100.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
153,586.14 157,425.80 161,361.44 165,395.48 169,530.37 173,768.62 178,112.84 182,565.66 187,129.80 191,808.05 196,603.25 201,518.33 206,556.29 211,720.20
112,746.76 116,692.89 120,777.14 125,004.34 129,379.50 133,907.78 138,594.55 143,445.36 148,465.95 153,662.26 159,040.43 164,606.85 170,368.09 176,330.97
25,760.48 27,048.50 28,400.93 29,820.98 31,312.02 32,877.63 34,521.51 36,247.58 38,059.96 39,962.96 41,961.11 44,059.16 46,262.12 48,575.23
20,868.96 21,495.03 22,139.88 22,804.08 23,488.20 24,192.85 24,918.63 25,666.19 26,436.18 27,229.26 28,046.14 28,887.52 29,754.15 30,646.77
31,296.23 32,266.22 33,267.94 34,302.49 35,371.01 36,474.69 37,614.75 38,792.48 40,009.19 41,266.25 42,565.09 43,907.19 45,294.06 46,727.32
344,258.57 354,928.45 365,947.34 377,327.36 389,081.09 401,221.56 413,762.28 426,717.27 440,101.08 453,928.78 468,216.02 482,979.05 498,234.71 514,000.48
344,258.57 354,928.45 365,947.34 377,327.36 781,181.09 401,221.56 413,762.28 426,717.27 440,101.08 453,928.78 468,216.02 482,979.05 498,234.71 514,000.48
143 146 149 152 154 157 160 162 165 167 169 172 174 176
13,334.42 14,022.59 14,740.04 15,487.93 16,162.47 16,971.64 17,814.82 18,578.63 19,490.36 20,318.40 21,178.59 22,201.18 23,133.11 24,100.98
-330,924.15 -340,905.86 -351,207.29 -361,839.43 -765,018.62 -384,249.92 -395,947.46 -408,138.64 -420,610.72 -433,610.37 -447,037.43 -460,777.87 -475,101.60 -489,899.51
Denumire obiectiv de Modernizare drum comunal DC 43A
Celulele albastre se completează conform datelor specifice investiții Cajvana-Codru, Km 1+000-6+500,
investiției. orasul Cajvana, judetul Suceava
Celulele verzi conțin valori uzuale, care pot fi utilizate ca
atare sau modificate conform specificului investiției. U.A.T. Oras Cajvana
Celulele roșii au valori predeterminate sau calculate și nu
Județ
este recomandată modificarea lor. Suceava
Regiunea Centru
Rata inflație 3,00% Indici ajustare prețuri
Curs euro (lei) 4,9492 General Salarii Energie Construcții
Creștere demografică -0,50% Diferență față de inflație 0,0% 0,5% -0,5% 2,0%
Salariu mediu brut lunar 5320 Valoare 3,0% 3,5% 2,5% 5,0%
Venit mediu net pe gospodărie/persoană 1942 Coeficient multiplicare an 0-2 1,0 1,0 1,0 1,0
Preț energie electrică (valoare locală) 3,00
Suportabilitate factură apa/canalizare 3,5%
Rata de actualizare 5,6%
Orizont de timp (ani) 25
Canalizare
An 0 1 2 3 4 5 6 7 8 9 10 11
Valoare investiție 278.535,00 0,00 0,00 0,00 0,00 0,00 0,00 0,00 0,00 0,00 0,00 0,00
Cost energie electrică 0,00 142.372,50 145.931,81 149.580,11 153.319,61 157.152,60 161.081,42 165.108,45 169.236,16 173.467,07 177.803,74 182.248,84
Cost salariii angajați 0,00 66.074,40 68.387,00 70.780,55 73.257,87 75.821,89 78.475,66 81.222,31 84.065,09 87.007,37 90.052,62 93.204,47
Cost mentenanță 0,00 24.412,50 25.633,13 26.914,78 28.260,52 29.673,55 31.157,22 32.715,08 34.350,84 36.068,38 37.871,80 39.765,39
Cost consumabile 0,00 47.895,00 49.331,85 50.811,81 52.336,16 53.906,24 55.523,43 57.189,13 58.904,81 60.671,95 62.492,11 64.366,87
Cheltuieli conexe operare 0,00 28.075,44 28.928,38 29.808,72 30.717,42 31.655,43 32.623,77 33.623,50 34.655,69 35.721,48 36.822,03 37.958,56
Cheltuieli operare 0,00 308.829,84 318.212,17 327.895,97 337.891,57 348.209,71 358.861,50 369.858,48 381.212,59 392.936,24 405.042,31 417.544,13
Total cheltuieli 278.535,00 308.829,84 318.212,17 327.895,97 337.891,57 348.209,71 358.861,50 369.858,48 381.212,59 392.936,24 405.042,31 417.544,13
Populație racordată 0,00 132 135 138 141 144 146 149 152 155 157 160
Venituri 0,00 19.850,16 20.910,34 22.016,26 23.169,72 24.372,58 25.452,42 26.754,68 28.112,16 29.527,02 30.805,25 32.335,70
Flux -278.535,00 -288.979,68 -297.301,83 -305.879,70 -314.721,85 -323.837,14 -333.409,09 -343.103,80 -353.100,43 -363.409,23 -374.237,06 -385.208,42
12 13 14 15 16 17 18 19 20 21 22 23 24 25
0,00 0,00 0,00 0,00 697.500,00 0,00 0,00 0,00 0,00 0,00 0,00 0,00 0,00 0,00
186.805,06 191.475,18 196.262,06 201.168,62 206.197,83 211.352,78 216.636,60 222.052,51 227.603,82 233.293,92 239.126,27 245.104,42 251.232,03 257.512,84
96.466,62 99.842,95 103.337,46 106.954,27 110.697,67 114.572,09 118.582,11 122.732,48 127.028,12 131.474,11 136.075,70 140.838,35 145.767,69 150.869,56
41.753,66 43.841,34 46.033,41 48.335,08 50.751,83 53.289,43 55.953,90 58.751,59 61.689,17 64.773,63 68.012,31 71.412,93 74.983,57 78.732,75
66.297,88 68.286,82 70.335,42 72.445,48 74.618,85 76.857,41 79.163,14 81.538,03 83.984,17 86.503,70 89.098,81 91.771,77 94.524,93 97.360,67
39.132,32 40.344,63 41.596,84 42.890,34 44.226,62 45.607,17 47.033,57 48.507,46 50.030,53 51.604,54 53.231,31 54.912,75 56.650,82 58.447,58
430.455,54 443.790,93 457.565,19 471.793,79 486.492,80 501.678,87 517.369,31 533.582,08 550.335,82 567.649,89 585.544,39 604.040,22 623.159,05 642.923,40
430.455,54 443.790,93 457.565,19 471.793,79 1.183.992,80 501.678,87 517.369,31 533.582,08 550.335,82 567.649,89 585.544,39 604.040,22 623.159,05 642.923,40
163 165 168 171 173 176 178 181 183 185 188 190 192 195
33.930,26 35.376,98 37.100,80 38.896,21 40.531,68 42.471,57 44.242,83 46.338,15 48.255,68 50.246,56 52.593,21 54.747,29 56.983,28 59.609,86
-396.525,29 -408.413,95 -420.464,39 -432.897,58 -1.143.461,13 -459.207,30 -473.126,48 -487.243,93 -502.080,14 -517.403,33 -532.951,19 -549.292,93 -566.175,76 -583.313,55