Chel Cu Amortizarea

3
Analiza cheltuielilor cu amortizarea la 1000 lei CA pentru firma SC.Romgaz.SA INDICATORI 2011 2012 2013 CA 222.897.234 242.491.029 290.362.767 Mijloace fice-Mf 54.456.78 570.061.46 51.3069 Valoare initiala-Vi 40.456.789 45.864.394 38.722.177 Vmi 234.789 532.671 25.718 Vme 7.456.098 8.473.934 13.133.277 Cota medie de amortizare-c 16% 16% 16% Wh 40 40 40 c-recalculata - - 16% Mf 2011 =40.456.789+234.789-7.456.098=267.789.691 Mf 2012 =45.864 . 394+532.671-8.473.934=570.061.46 Mf 2013 =38.722.177+25.718-13.133.277=51.3069 A 2011 =54.456.78*16/100=8.7130848 A 2012 =570.061*16/100=91.209.8336 A 2013 =51 . 3069*16/100=8.209104 Ca 2011 1000 =( A 2011 /CA 2011 )*1000=39.09014 Ca 2012 1000 =(A 2012 /CA 2012 )*1000=376.13694 Ca 2013 1000 =(A 2013 /CA 2013 )*1000=28.27189

description

Analiza

Transcript of Chel Cu Amortizarea

Analiza cheltuielilor cu amortizarea la 1000 lei CA pentru firma SC.Romgaz.SAINDICATORI 2011 2012 2013

CA222.897.234242.491.029290.362.767

Mijloace fice-Mf54.456.78570.061.4651.3069

Valoare initiala-Vi40.456.78945.864.39438.722.177

Vmi234.789532.67125.718

Vme7.456.0988.473.93413.133.277

Cota medie de amortizare-c16%16%16%

Wh404040

c-recalculata--16%

Mf2011 =40.456.789+234.789-7.456.098=267.789.691Mf2012=45.864.394+532.671-8.473.934=570.061.46Mf2013=38.722.177+25.718-13.133.277=51.3069 A2011 =54.456.78*16/100=8.7130848A2012=570.061*16/100=91.209.8336A2013=51.3069*16/100=8.209104

Ca20111000 =( A2011/CA2011 )*1000=39.09014Ca20121000=(A2012/CA2012)*1000=376.13694Ca20131000=(A2013/CA2013)*1000=28.27189Ca1000=-347.86505T2011 =CA2011/Wh2011=5.57243085T2012=CA2012/Wh2012=6.06227572T2013=CA2013/Wh2013=7.25906918

Influentele:1. CACa1000=(A2012/CA2013)*1000-(A2012/CA2012)*1000=280.270491.1 TCa1000=(A2012/T2013*Wh2012)*1000-(A2012/T2012*Wh2012)*1000=-99221.1461.2 WhCa1000=(A2012/T2013*Wh2013)*1000-(A2012/T2013*Wh2012)*1000=02. ACa1000=(A2013/CA2013)*1000-(A2012/CA2012)*1000=-285.851832.1 MfCa1000=-285.85182.1.1 ViCa1000=-3.935612.1.2 VmiCa1000=-279.34882.1.3 VmeCa1000=2.56746

2.2 cCa1000=1.7669932.2.1 gCa1000=1.7669932.2.2 cr=1.766993