Documente Academic
Documente Profesional
Documente Cultură
index (anul 1 = 100) 100 103 105 108 110 113 116 119 122 125 128 131 134 138 141 145 148 152 156 160 164 168 172 176 181 185 190 195 200 205
Nr Componentã 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
1 Intretinere curentã 60 61 66 68 69 71 73 75 77 79 81 83 85 87 89 91 93 96 98 101 103 106 108 111 114 117 120 123 126
2 Intretinere periodicã 150 201
COST TOTAL ANUAL 0 60 61 66 68 69 71 73 75 77 79 230 83 85 87 89 91 93 96 98 101 103 106 310 111 114 117 120 123 126
Nr Componentã 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
1 Forta de muncã - supraveghere 4.2 4.3 4.4 4.5 4.6 4.7 4.8 4.9 5.1 5.2 5.3 5.4 5.6 5.7 5.9 6.0 6.2 6.3 6.5 6.6 6.8 7.0 7.1 7.3 7.5 7.7 7.9 8.1 8.3
2 Intretinere 8.3 8.5 8.7 8.9 9.2 9.4 9.6 9.9 10.1 10.4 10.6 10.9 11.2 11.4 11.7 12.0 12.3 12.6 12.9 13.3 13.6 13.9 14.3 14.7 15.0 15.4 15.8 16.2 16.6
Subtotal - COSTURI DIRECTE 0.012.512.8 13.1 13.4 13.7 14.1 14.4 14.8 15.2 15.6 15.9 16.3 16.7 17.2 17.6 18.0 18.5 18.9 19.4 19.9 20.4 20.9 21.4 22.0 22.5 23.1 23.7 24.3 24.9
3 Costuri administrative (10%) 1.2 1.3 1.3 1.3 1.4 1.4 1.4 1.5 1.5 1.6 1.6 1.6 1.7 1.7 1.8 1.8 1.8 1.9 1.9 2.0 2.0 2.1 2.1 2.2 2.3 2.3 2.4 2.4 2.5
COST TOTAL ANUAL 0.013.714.0 14.4 14.8 15.1 15.5 15.9 16.3 16.7 17.1 17.5 18.0 18.4 18.9 19.4 19.8 20.3 20.8 21.4 21.9 22.4 23.0 23.6 24.2 24.8 25.4 26.0 26.7 27.4
Nr Componentã 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
1 Materiale
2 Forta de muncã 0 12 13 13 13 14 14 14 15 15 16 16 16 17 17 18 18 18 19 19 20 20 21 21 22 23 23 24 24 25
3 Energie electricã 35 35 36 37 38 39 40 41 42 43 44 45 47 48 49 50 51 53 54 55 57 58 60 61 63 64 66 67 69
4 Intretinere 0 60 61 66 68 69 71 73 75 77 79 230 83 85 87 89 91 93 96 98 101 103 106 310 111 114 117 120 123 126
5 Costuri administrative 0 1.2 1.3 1.3 1.3 1.4 1.4 1.4 1.5 1.5 1.6 1.6 1.6 1.7 1.7 1.8 1.8 1.8 1.9 1.9 2.0 2.0 2.1 2.1 2.2 2.3 2.3 2.4 2.4 2.5
COST TOTAL ANUAL 0 108 111 117 120 123 126 129 132 136 139 292 146 150 153 157 161 165 169 173 178 182 187 393 196 201 206 211 217 222
Estimarea veniturilor nete din exploatare (mii lei)
Pret
Elemente UM Cantitate* 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
(lei/mc)
Taxe apa nr 283 2.375 242 248 254 261 267 274 281 288 295 302 310 317 325 333 342 350 359 368 377 387 396 406 416 427 438 449 460 471 483 495
Venit net din operare 242 248 254 261 267 274 281 288 295 302 310 317 325 333 342 350 359 368 377 387 396 406 416 427 438 449 460 471 483 495
Venituri 248 254 261 267 274 281 288 295 302 310 317 325 333 342 350 359 368 377 387 396 406 416 427 438 449 460 471 483 495
Total venituri 248 254 261 267 274 281 288 295 302 310 317 325 333 342 350 359 368 377 387 396 406 416 427 438 449 460 471 483 495
Total venituri actualizate 0 221 213 206 200 193 187 180 174 169 163 158 153 148 143 138 133 129 125 121 117 113 109 105 102 99 95 92 89 86
Costuri de operare si intretinere 108 111 117 120 123 126 129 132 136 139 292 146 150 153 157 161 165 169 173 178 182 187 393 196 201 206 211 217 222
Plãti compensatorii 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
Total cheltuieli 2,043 108 111 117 120 123 126 129 132 136 139 292 146 150 153 157 161 165 169 173 178 182 187 393 196 201 206 211 217 -187
Flux de numerar net -2,043 140 143 144 147 151 155 159 163 167 171 25 179 184 188 193 198 203 208 213 219 224 230 34 241 247 254 260 266 682