Analiza Cost Beneficiu – REABILITAREA SI MODERNIZAREARETELEI STRAZI URBANE DIN SECTOR 6 - BUCURESTIde 40 ani si impactul redus al uzurii morale se poate considera o valoare reziduala lacapatul a 20 de ani de 40% <strong>din</strong> valoarea investitiei.Pornind de la aceste valori se calculeaza urmatorarele rate pentru costuri investitionale sicosturi de operare in functie de structura acestora.Calculul Factorului de ConversieCosturi investitionaleStructura costPondereFactorConversieRata pretumbraManopera 25% 0.64 0.16Materiale 68% 0.80 0.54Profit antreprenor 7% - -Total 100% 0.70Costuri mentenantaStructura costPondereFactorConversieRata pretumbraManopera 30% 0.64 0.19Materiale 60% 0.80 0.48Profit antreprenor 10% - -Total 100% 0.6731 | P a g e
Analiza Cost Beneficiu – REABILITAREA SI MODERNIZAREARETELEI STRAZI URBANE DIN SECTOR 6 - BUCURESTISituatia costurilor corectate este:Situatia Costuri corectateValoareInvestitiefara TVACosturi deoperarecorectateTotalcosturiAnCoef deconversie 0.70 0.671 6,670,712 - 6,670,7122 16,631,580 - 16,631,5803 485,188 485,1884 485,188 485,1885 485,188 485,1886 485,188 485,1887 2,140,540 2,140,5408 1,116,064 1,116,0649 485,188 485,18810 485,188 485,18811 485,188 485,18812 2,140,540 2,140,54013 485,188 485,18814 1,116,064 1,116,06415 485,188 485,18816 485,188 485,18817 2,140,540 2,140,54018 485,188 485,18819 485,188 485,18820 1,116,064 1,116,064In RON exclusiv TVA32 | P a g e
- Page 4 and 5:
Sediu: Str Gramont, nr. 2, Sector 2
- Page 6 and 7:
Sediu: Str Gramont, nr. 2, Sector 2
- Page 9 and 10:
Sediu: Str Gramont, nr. 2, Sector 2
- Page 11 and 12:
Sediu: Str Gramont, nr. 2, Sector 2
- Page 13 and 14:
Sediu: Str Gramont, nr. 2, Sector 2
- Page 15 and 16:
Sediu: Str Gramont, nr. 2, Sector 2
- Page 17: Sediu: Str Gramont, nr. 2, Sector 2
- Page 20 and 21: Sediu: Str Gramont, nr. 2, Sector 2
- Page 24 and 25: Sediu: Str Gramont, nr. 2, Sector 2
- Page 26 and 27: Sediu: Str Gramont, nr. 2, Sector 2
- Page 28 and 29: Sediu: Str Gramont, nr. 2, Sector 2
- Page 30 and 31: Sediu: Str Gramont, nr. 2, Sector 2
- Page 32 and 33: Sediu: Str Gramont, nr. 2, Sector 2
- Page 34 and 35: Luna 1Luna 2Luna 3Luna 4Luna 5Luna
- Page 36 and 37: Sediu: Str Gramont, nr. 2, Sector 2
- Page 38 and 39: Analiza Cost Beneficiu - REABILITAR
- Page 40 and 41: Analiza Cost Beneficiu - REABILITAR
- Page 42 and 43: Analiza Cost Beneficiu - REABILITAR
- Page 44 and 45: Analiza Cost Beneficiu - REABILITAR
- Page 46 and 47: Analiza Cost Beneficiu - REABILITAR
- Page 48 and 49: Analiza Cost Beneficiu - REABILITAR
- Page 50 and 51: Analiza Cost Beneficiu - REABILITAR
- Page 52 and 53: Analiza Cost Beneficiu - REABILITAR
- Page 54 and 55: Analiza Cost Beneficiu - REABILITAR
- Page 56 and 57: Analiza Cost Beneficiu - REABILITAR
- Page 58 and 59: Analiza Cost Beneficiu - REABILITAR
- Page 60 and 61: Analiza Cost Beneficiu - REABILITAR
- Page 62 and 63: Analiza Cost Beneficiu - REABILITAR
- Page 64 and 65: Analiza Cost Beneficiu - REABILITAR
- Page 66 and 67: Analiza Cost Beneficiu - REABILITAR
- Page 70 and 71: Analiza Cost Beneficiu - REABILITAR
- Page 72 and 73: Analiza Cost Beneficiu - REABILITAR
- Page 74 and 75: Analiza Cost Beneficiu - REABILITAR
- Page 76: Analiza Cost Beneficiu - REABILITAR