Nr. Mijloc UM Nr.

Cont Cant Pret

crt. Fix inv.

3 Spatiu Vitejilor nr 6 Buc 1 212 1 64,923.00

4 Sediu firma si spatii birouri Buc 54 212 1 908,000.00
212 Total 2 972,923.00
5 Generator Energy Buc 5 214 1 2,793.50
6 Schela mobila Buc 7 214 1 3,435.00
7 Ploter HP Buc 28 214 1 4,187.50
8 Calculator Buc 29 214 1 2,558.26
9 LCD Buc 47 214 1 2,352.85
10 Notebook Buc 50 214 1 1,848.66
11 Ups janus Buc 55 214 1 1,851.57
12 Masa consiliu Buc 56 214 1 2,153.25
13 Aer conditionat Buc 63 214 1 2,370.97
14 Set copiator Buc 66 214 1 11,943.96
214 Total 10 35,495.52
15 Teren Buc 26 211.01 1 163,636.00
16 Teren Buc 52 211.01 1 100,000.00
211.01 Total 2 263,636.00
17 Bucla impamantare Buc 9 213.01 1 3,879.28
18 Masina frezat caneluri Buc 12 213.01 1 1,563.03
19 Generator curent Buc 23 213.01 1 3,558.00
20 Masina taiat beton Buc 34 213.01 1 6,569.00
21 Mai compactor Buc 35 213.01 1 6,863.24
22 Buldoexcavator Buc 38 213.01 1 88,361.70
23 Schela Buc 39 213.01 1 2,184.03
24 Container materiale Buc 40 213.01 1 5,700.00
25 Masina de carotat Buc 41 213.01 1 10,941.89
26 Ciocan rotopercutor Buc 43 213.01 1 2,872.27
27 Analizor de gaze Multilyzer Buc 45 213.01 1 11,420.36
28 Ciocan rotopercutor Buc 46 213.01 1 67.14
29 Megohmetru digital Buc 48 213.01 1 4,109.15
30 Ciocan demolator Buc 65 213.01 1 6,979.00
31 Masina de taiat Buc 67 213.01 1 2,850.00
213.01 Total 15 157,918.09
32 Dacia Double Cab Buc 14 213.03 1 21,449.76
33 Dacia Drop Side Buc 15 213.03 1 21,407.06
34 Wolkswagen Bora Buc 17 213.03 1 48,118.31
35 Dacia Double Cab Buc 19 213.03 1 23,932.80
36 Autoutilitara Buc 25 213.03 1 43,022.52
37 Dacia Logan L90 Buc 31 213.03 1 25,689.73
38 Dacia Logan L90 Buc 32 213.03 1 27,076.84
39 Ford transit Buc 36 213.03 1 35,620.06
40 Autoturism Renaul Kangoo Buc 42 213.03 1 13,883.22
41 Autoturism Nissan Interstar Buc 44 213.03 1 33,878.00
42 Rulota Knaus Buc 51 213.03 1 6,000.00
43 Dacia MCV Buc 57 213.03 1 41,817.08
44 Dacia Logan Pick Up Buc 58 213.03 1 30,041.97
45 Dacia Duster Buc 59 213.03 1 52,989.92
46 Hyundai IX35 Buc 60 213.03 1 77,724.19
47 Dacia Logan Ambiance Buc 61 213.03 1 23,657.22
213.03 Total 16 526,308.68
Grand Total 45 1,956,281.29
Amortizare Amortizare Amortiz.pe an Amortizare Valoare An/luna
Si 31.12 ramasa prima
(luni) rata

15,212.92 158.82 1,905.84 15,371.74 49,551.26 2003\02

90,000.00 0.00 0.00 90,000.00 818,000.00 2011\04
105,212.92 158.82 1,905.84 105,371.74 867,551.26
2,793.50 0.00 0.00 2,793.50 0.00 2005\07
3,435.00 0.00 0.00 3,435.00 0.00 2005\12
4,187.50 0.00 0.00 4,187.50 0.00 2007\10
2,558.26 0.00 0.00 2,558.26 0.00 2007\12
2,313.64 39.21 470.52 2,352.85 0.00 2010\01
1,509.70 30.81 369.72 1,540.51 308.15 2010\11
1,265.26 30.86 370.32 1,296.12 555.45 2011\07
1,292.01 35.89 430.68 1,327.90 825.35 2011\12
711.34 39.52 474.24 750.86 1,620.11 2013\06
2,189.77 199.07 2,388.84 2,388.84 9,555.12 2014\01
22,255.98 375.36 4,504.32 22,631.34 12,864.18
0.00 0.00 0.00 0.00 163,636.00 2007\03
0.00 0.00 0.00 0.00 100,000.00 2011\10
0.00 0.00 0.00 0.00 263,636.00
3,879.28 0.00 0.00 3,879.28 0.00 2006\01
1,563.03 0.00 0.00 1,563.03 0.00 2005\05
3,558.00 0.00 0.00 3,558.00 0.00 2006\11
6,569.00 0.00 0.00 6,569.00 0.00 2008\04
6,863.24 0.00 0.00 6,863.24 0.00 2008\04
88,361.70 0.00 0.00 88,361.70 0.00 2008\05
2,184.03 0.00 0.00 2,184.03 0.00 2008\09
5,700.00 0.00 0.00 5,700.00 0.00 2008\09
10,941.89 0.00 0.00 10,941.89 0.00 2008\09
2,872.27 0.00 0.00 2,872.27 0.00 2009\05
11,420.36 0.00 0.00 11,420.36 0.00 2009\05
66.03 1.11 13.32 67.14 0.00 2010\01
3,698.24 68.49 821.88 3,766.73 342.42 2010\06
1,628.48 116.32 1,395.84 1,744.80 5,234.20 2013\10
332.50 47.50 570.00 380.00 2,470.00 2014\05
149,638.05 233.42 2,801.04 149,871.47 8,046.62
21,449.76 0.00 0.00 21,449.76 0.00 2004\06
21,407.06 0.00 0.00 21,407.06 0.00 2005\01
48,118.31 0.00 0.00 48,118.31 0.00 2005\10
23,932.80 0.00 0.00 23,932.80 0.00 2006\06
43,022.52 0.00 0.00 43,022.52 0.00 2007\02
25,689.73 0.00 0.00 25,689.73 0.00 2008\04
 27,076.84 0.00 0.00 27,076.84 0.00 2008\04
35,620.06 0.00 0.00 35,620.06 0.00 2008\05
13,883.22 0.00 0.00 13,883.22 0.00 2009\01
33,878.00 0.00 0.00 33,878.00 0.00 2009\05
4,900.00 100.00 1,200.00 5,000.00 1,000.00 2010\11
25,090.20 696.95 8,363.40 25,787.15 16,029.93 2011\12
18,025.20 500.70 6,008.40 18,525.90 11,516.07 2011\12
31,793.96 883.17 10,598.04 32,677.13 20,312.79 2011\12
45,339.07 1,295.40 15,544.80 46,634.47 31,089.72 2012\01
9,462.96 394.29 4,731.48 9,857.25 13,799.97 2012\12
428,689.69 3,870.51 46,446.12 432,560.20 93,748.48
705,796.64 4,638.11 55,657.32 710,434.75 1,245,846.54
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
31\12\14
Nr. Mijloc UM Nr. Cont Cant Pret Valoare
crt. Fix inv. brut
01.01

29 Megohmetru digital Buc 48 213.01 1 4,109.15 4,109.15

30 Ciocan demolator Buc 65 213.01 1 6,979.00 6,979.00
31 Masina de taiat Buc 67 213.01 1 2,850.00 2,850.00

Nr. Mijloc UM Nr. Cont Cant Valoare Nr.ore

crt. Fix inv. brut func./an
01.01
Megohmetru digital Buc 48 213.01 1 4,109.15 12
Ciocan demolator Buc 65 213.01 1 6,979.00 960
Masina de taiat Buc 67 213.01 1 2,850.00 753
 Durata Durata Amortizare Amortizare Amortiz.pe an Amortizare
normat ramasa Si 31.12
(ani) (luni) (luni)

5 6 3,698.24 68.49 821.88 3,766.73

5 46 1,628.48 116.32 1,395.84 1,744.80
5 53 332.50 47.50 570.00 380.00

Nr.ore Motive Cheltuieli Frecvena

nefunc/an nefunc. anuale repar.
reparatii
1h/luna 3 reparaii - nlocu 234 1/an
4h*240zile 8 reparaii - schimb 526 1/an
3h*251zile 6 reparaii - nlocu 471 3/an
Valoare An/luna Nr.ore Nr.ore Total zile lucr.
ramasa prima func./an nefunc/an
rata

342.42 2010\06
5,234.20 2013\10
2,470.00 2014\05
 Nr. Mijloc UM Nr.
crt. Fix inv.

29 Megohmetru digital Buc 48

30 Ciocan demolator Buc 65
31 Masina de taiat Buc 67

Valoarea brut
Specificare Micri
Sold la 01.01
Creteri Reduceri
Total imobilizri corporale 24,148,795.00 433,189.00 1,024,799.00
Terenuri i construcii 6,514,713.00 0.00 92,795.00
Instalaii, maini, utilaje 17,461,175.00 21,393.00 910,611.00
Imobilizri corporale n curs 151,881.00 411,796.00 21,393.00

Valoarea brut
Specificare Micri
Sold la 01.01
Creteri Reduceri
Imobilizri corporale 2,285,451.00 101,846.00 390,996.00
Terenuri 301,755.00 0.00 0.00
Construcii 1,264,924.00 98,996.00 390,996.00
Instalaii tehnice i maini, din
681,378.00 2,850.00 0.00
care:
Megohmetru digital 4,109.15 0.00 0.00
Ciocan demolator 6,979.00 0.00 0.00
Masina de taiat 0.00 2,850.00 0.00
Alte instr., utilaje i mobilier 37,394.00 0.00 0.00

Specificare

Total imobilizri
corporale

Terenuri i
construcii
Instalaii, maini,
utilaje

Imobilizri
corporale n curs
 Cont Cant Pret

213.01 1 4,109.15
213.01 1 6,979.00
213.01 1 2,850.00

Amortizare la 31.12 Ajustare la 31.12 Valoarea net

Sold la 31.12

23,557,185.00 13,846,114.00 24,000.00 9,687,071.00

6,442,944.00 442,041.00 0.00 6,000,903.00
16,571,957.00 13,404,073.00 0.00 3,167,884.00
542,284.00 0.00 24,000.00 518,284.00

ki ke
Micarea total
-289,150.00 0.0446 0.1711
0.00 0.0000 0.0000
-292,000.00 0.0783 0.3091
2,850.00 0.0042 0.0000
0.00 0.0000 0.0000
0.00 0.0000 0.0000
2,850.00 0.0000 0.0000
0.00 0.0000 0.0000
Valoarea brut
Micri
Sold la 01.01 Micri totale
Creteri Reduceri

24,148,795.00 433,189.00 1,024,799.00 -591,610.00

6,514,713.00 0.00 92,795.00 -92,795.00

17,461,175.00 21,393.00 910,611.00 -889,218.00

151,881.00 411,796.00 21,393.00 390,403.00

 Valoare Durata Durata Amortizare AmortizareAmortiz.pe anAmortizare Valoare
brut normat ramasa Si 31.12 ramasa
01.01 (ani) (luni) (luni)

4,109.15 5 6 3,698.24 68.49 821.88 3,766.73 342.42

6,979.00 5 46 1,628.48 116.32 1,395.84 1,744.80 5,234.20
2,850.00 5 53 332.50 47.50 570.00 380.00 2,470.00

km

-0.1265
0.0000
-0.2308
0.0042
0.0000
0.0000
0.0000
0.0000

ki ke km

0.0179383 0.042436859 -0.024499

0 0.014243912 -0.014244
0.0012252 0.052150614 -0.050925

2.7113069 0.140853695 2.5704532

An/luna
prima
rata

2010\06
2013\10
2014\05
 Indicatori 2014
Cifra de afaceri 1,637,104
Producia vndut 1,637,240
Reduceri comerciale acordate 136
Producia exerciiului 1,676,924
Producia vndut 1,637,240
Ven.aferente costurilor stocului de produse (Vcsp) (lei) SC 39,684
MARJA COMERCIAL (lei) 0
Venituri din vnzarea mrfurilor (lei) - 0
Cheltuieli privind mrfurile (lei) 0
Valoarea adugat 611,283
Producia exerciiului (lei) + 1,676,924
Marja comercial (lei) - 0
Reduceri comerciale acordate (lei) + 136
Reduceri comerciale primite (lei) - 534
Consumurile intermediare (lei) 1,066,311
Ch.cu mat.prime i materiale consumabile (lei) + 794,943
Alte cheltuieli material (lei) + 8,642
Alte cheltuieli externe (cu energia i apa) (lei) + 20,406
Cheltuieli privind prestaiile externe (lei) 242,320
2015 lei %
3,002,553 1,365,449 83.41
3,018,949 1,381,709 84.39
16,396 16,260 11955.88
3,025,556 1,348,632 80.42
3,018,949 1,381,709 84.39
6,607 -33,077 -83.35
0 0
0 0
0 0
1,364,486 753,203 123.22
3,025,556 1,348,632 80.42
0 0
16,396 16,260 11955.88
6,853 6,319 1183.33
1,684,319 618,008 57.96
1,316,354 521,411 65.59
30,366 21,724 251.38
24,383 3,977 19.49
313,216 70,896 29.26
 Valoarea brut
Specificare Nr.imob.corp.
Sold la 01.01
Imobilizri corporale 45 2,285,451.00
Terenuri 2 301,755.00
Mijloace fixe 43 1,983,696
Construcii 2 1,264,924.00
Instalaii tehnice i maini, din
31 681,378.00
care:
Megohmetru digital 1 4,109.15
Ciocan demolator 1 6,979.00
Masina de taiat 1 0.00
Alte instalaii tehnice i maini 28 670,289.85

Alte instr., utilaje i mobilier 10 37,394.00

Nr. imob. Valoarea brut

Specificare
Corporale
Sold la 01.01 Sold la 31.12
Total imobilizri corporale 76 24,148,795.00 23,557,185.00
Terenuri i construcii 5 6,514,713.00 6,442,944.00
Instalaii, maini, utilaje 51 17,461,175.00 16,571,957.00
Imobilizri corporale n curs 20 151,881.00 542,284.00
Valoarea brut sic sic sMF
Valoarea
net % % %
Sold la 31.12
VB VN MF
1,996,301.00 ### 94.72 100.00 -
301,755.00 301,755.00 13.20 23.50 -
1,694,546 982,526.00 86.80 76.50 100.0
972,924.00 867,866.00 55.35 67.58 88.33
684,228.00 101,797.00 29.81 7.93 10.36
4,109.15 342.42 0.18 0.03 0.03
6,979.00 5,234.20 0.31 0.41 0.53
2,850.00 2,470.00 0.00 0.19 0.25
670,289.85 93,750.38 29.33 7.30 9.54

37,394.00 12,863.00 1.64 1.00 1.31

Structura
imobilizrilor
Valoarea net corporale
Brute Nete
9,687,071.00 100 100
6,000,903.00 26.97 61.95
3,167,884.00 72.3 32.7
518,284.00 5.35
 Valoarea brut Amortizare
Creteri prin
Specificare
investiii Sold la 01.01 Sold la 31.12 Sold la 01.01
Imobilizri corporale 137,115 2,285,451.00 1,996,301.00 645,842.00
Terenuri 38,119 301,755.00 301,755.00 0
Mijloace fixe 98,996 1,983,696 1,694,546 645,842.00
Construcii 98,996 1,264,924.00 972,924.00 95,652.00
Instalaii tehnice i maini,
0 681,378.00 684,228.00 530,163.00
din care:
Megohmetru digital 0 4,109.15 4,109.15 3,698.24
Ciocan demolator 0 6,979.00 6,979.00 1,628.48
Masina de taiat 0 0.00 2,850.00 332.50
Alte instalaii tehnice i
0 670,289.85 670,289.85 524,503.78
maini
Alte instr., utilaje i
0 37,394.00 37,394.00 20,027
mobilier

Creteri prin Valoarea brut Amortizare

Specificare
investiii Sold la 01.01 Sold la 31.12 Sold la 01.01

Total imobilizri corporale 24,148,795.00 23,557,185.00

1,374,115 12,361,467
Terenuri i construcii 345,011 6,514,713.00 6,442,944.00 21,865
Instalaii, maini, utilaje 1,029,104 17,461,175.00 16,571,957.00 12,339,602
Imobilizri corporale n curs 0 151,881.00 542,284.00 0

Creteri prin Valoarea brut Amortizare

Specificare
investiii Sold la 01.01 Sold la 31.12 Sold la 01.01

Total imobilizri corporale

2,156,734 23,846,900 24,148,795 13,459,344
Terenuri i construcii 177,172 6,514,713 6,535,739 231,077
Instalaii, maini, utilaje 1,979,562 17,180,306 17,461,175 13,223,267
Imobilizri corporale n curs 0 151,881 151,881 0
Amortizare
Gu
Gr
Sold la 31.12
01.01 31.12
712,020.00 6.87 28.26 35.67 289,150.00
0.00 12.63 0.00 0.00
712,020.00 5.84 32.56 42.02
105,058.00 10.18 7.56 10.80
582,431.00 0.00 77.81 85.12
3,766.73 0.00 90.00 91.67
1,744.80 0.00 23.33 25.00
380.00 0.00 0.00 13.33
576,539.47 0.00 78.25 86.01

24,531.00 0.00 53.56 65.60

Amortizare Gu
Gr
Sold la 31.12 1-Jan 31-Dec

13,459,344 5.833104 51.188753 57.134772

231,077 5.354866 0.3356249 3.5865126
13,228,267 6.209912 70.668795 79.823204
0 0 0 0

Amortizare Gu
Gr
Sold la 31.12 1-Jan 31-Dec

13,846,114 8.9310212 56.440644277 57.336666281

442,041 2.71081816 3.5470019938 6.763443277
13,404,073 11.3369347 76.96758719 76.765011518
0 0 0 0
Nr.crt Anul
Specificare
. 2014
1. Cifra de afaceri 1,637,104
2 Producia exerciiului 1676924
3 Valoarea adugat 611283
4 Valoarea net a imob.corp. 1284281
Total personal N 23
Wa 71178.43
Gd 55838.30
EfIc = CA/Vic*1000 1274.72
EfIc = Pex/Vic*1000 1305.73
EfIc = Vad/Vic*1000 475.97
Eca/vic=(Ica-100)/(Ivic-100)
EfIc = (CA/N)/(Vic/N)*1000 = Wa/Gd*1000

Valoarea adugat 611283.00

Valoarea net a imob.corp. 1284281.00
Total personal N 23
EfIc = Vad/Vic*1000 475.97
Coeficientul de elasticitate = (Ivad-100)/(Ivic-100) -1.23
Productivitatea muncii Wa=Vad/N 26577.52
Gr.dotare a muncii Gd=Vic/N 55838.30
EfIc = Wa/Gd*1000 475.97

Coeficientul de elasticitate = (Iwa-100)/(Igd-100) -0.77

Cifra de afaceri 1637104.00

Gr.de integrare pe vertical a prod. Vad/CA 0.37

EfIc = CA/Vic*1000 1274.72
EfIc = (Vad/CA)*(CA/Vic)*1000 475.97
Anul
Abateri +/- Indici %
2015
3,002,553 1,365,449 183.41
3025556 1,348,632 180.42
1364486 753,203 223.22
-1,284,281 0.00
29 6 126.09
0.00
0.00
0.00
0.00
0.00
-0.8340636881
1274.7241452611

1364486.00 753203.00 223.22

-1284281.00 0.00
29 6.0 126.09
-475.97 0.00
-1.23
47051.24 20473.72 177.03
0.00 -55838.30 0.00
#DIV/0! #DIV/0! #DIV/0!

-0.77

3002553.00 1365449.00 183.41

0.45 0.08 121.71

#DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0!
 Valoarea brut
Specificare Micri
Sold la 01.01
Creteri Reduceri
Total imobilizri
23,846,900.00 607,238.00 305,343.00
corporale

Terenuri i construcii 6,514,713.00 21,026.00 0.00

Instalaii, maini, utilaje 17,180,306.00 282,593.00 1,724.00

Imobilizri corporale n
151,881.00 303,619.00 303,619.00
curs

Valoarea brut
Specificare Micri
Sold la 01.01
Creteri

Total imobilizri
23,846,900.00 607,238.00
corporale

Terenuri i
6,514,713.00 21,026.00
construcii
Instalaii, maini,
17,180,306.00 282,593.00
utilaje
Imobilizri
151,881.00 303,619.00
corporale n curs
 Amortizare la 31.12 Ajustare la 31.12
Sold la 31.12

24,148,795.00 13,459,344.00 24,000.00

6,535,739.00 231,077.00 0.00

17,461,175.00 13,228,267.00 0.00

151,881.00 0.00 24,000.00

Valoarea brut
Micri ki
Micri totale
Reduceri

305,343.00 301,895.00 0.0254640226

0.00 21,026.00 0.0032274637

1,724.00 280,869.00 0.0164486593

303,619.00 0.00 1.9990584734
Valoarea net

10,665,451.00

6,304,662.00

4,232,908.00

127,881.00

ke km

0.0128043058 0.01266

0 0.003227

0.0001003475 0.016348 Nr. imobilizri

Specificare
corporale
1.9990584734 0
Total imobilizri corporale 63

Terenuri i construcii 6

Instalaii, maini, utilaje 40

Imobilizri corporale n
17
curs
 Structura imobilizrilor
Valoarea brut
Valoarea net corporale
Sold la 01.01 Sold la 31.12 Brute Nete

23,846,900.00 24,148,795.00 10,665,451.00 100 100

6,514,713.00 6,535,739.00 6,304,662.00 27.32 59.11

17,180,306.00 17,461,175.00 4,232,908.00 72.04 39.68

151,881.00 151,881.00 127,881.00 1.21

 Anul
Specificare 2014

Valoarea adugat Vad (lei) 4,270,016

Valoarea net a imob.corp. VIc (lei) 9,687,071

Total personal N (pers.) 75

EfIc = Vad/VIc*1.000 () 440.7953652864

Productivitatea muncii Wa=Vad/N (lei/pers.) 56,934

Gr.dotare a muncii GD= VIc /N (lei/pers.) 129,161

EfIc = Wa/ GD *1.000 () 440.7953652864

Coeficientul de elasticitate
EWa/Gd = (IWa-100)/(IGd-100) 167.6111388415

Cifra de afaceri CA (lei) 42,610,388

Gr.de integrare pe vertical a prod. Vad /CA 0.100210681

EfIc = CA/ VIc *1.000 () 4,398.69

EfIc = (Vad /CA)*(CA/ VIc)*1.000 () 440.7953652864

Producia exerciiului Pex (lei) 42,629,267
EfIc = Pex/ VIc *1.000 () 4,400.64
Coeficientul de elasticitate

EPex/Vic = (IPex-100)/( IVic -100) -8.4543284966

Rezultatul de exploatare Rexp (lei) 120,749

EfIc = Rexp/ VIc *1.000 () 12.4649649001

Profitabilitatea = Rexp/CA 0.0028337925

EfIc = (Rexp/CA)*(CA/ VIc)*1.000 () 12.4649649001

Coeficientul de elasticitate
ERexp/Vic =(IRexp-100)/( IVic -100) 116.97
Anul
2015 Abateri +/- Indici (%)

10,239,105 5,969,089 240

10,665,451 978,380 110

67 -8 89

960.025506657 519 218

152,822 95,889 268.4225235103

159,186 30,025 123.2461049018

960.025506657 519 217.7939203225

167.6111388415

49,904,704 7,294,316 117.1186331371

0.2051731436 0 204.7417915035

4,679.10 280 106.3749216626

960.025506657 519 217.7939203225

49,924,493 7,295,226 14.6125189494
4,680.95 280 5.9885082747

-8.4543284966

1,533,063 1,412,314 1,269.63

143.7410382365 131 1,153.16

0.0307198095 0 1,084.05

143.7410382365 131 1,153.16

116.97
 2014 2015
prod vanduta 42,610,388 49,904,704
ci 38,340,372 39,665,599 VALOAREA ADAUGATA
ch cu mat 34,713,839 36,292,892
ch cu apa 1,099,989 985,576
prest ext 2,526,544 2,387,131
4,270,016 10,239,105
Terenuri i construcii
Instalaii, maini, utilaje
Imobilizri corporale n curs

1.000

1.18319 0.440799
 = 1.000
0.742391 742.3913

0.960022 1.18319 -0.223168 -223.1684