| TABEL TITULARI BLOC 2 ANL - STR. TOMIS nr. 5A | |||||||||||||||||
| nr. Crt | nume si prenume | nr. Apartament / nr. Camere | ac / ap / mp | valoare/mp | valoarea investitiei | rec. Investitiri / amortizare / lei | chelt. de intretinere si reparatii curente | cota aut. Pub. Loc. Max. 0,5 % peste 35 ani | chiria neta anuala | chiria neta anuala act. Cu rata infaltiei | chiria lunara | valoarea chiriei dupa ponderea localitatii | valoare chirie dupa pondere venituri | val chirie final. | |||
| 0 | 1 | 11 | 2=1*11 | 3=2/60 | 4=2x1,5% | 5=2x0,50% | 6=3+4+5 | 7=6*111% | 8=7:12 | 9=8x0,6 | 10 = 9x0,8 | 10=9x0,9 | 1 | 12 | |||
| 1 | AP. 1 / 2 CAM | 68.37 | 2096.09 | 143,309.67 | 2388 | 2150 | 717 | 5255 | 5833 | 486 | 292 | 233 | 262 | 292 | |||
| 2 | AP. 2 / 3 CAM | 89.12 | 2096.09 | 186,803.54 | 3113 | 2802 | 934 | 6849 | 7603 | 634 | 380 | 304 | 342 | 380 | |||
| 3 | AP. 3 / 2 CAM | 67.78 | 2096.09 | 142,072.98 | 2368 | 2131 | 710 | 5209 | 5782 | 482 | 289 | 231 | 260 | 289 | |||
| 4 | AP. 4 / 2 CAM | 71.13 | 2096.09 | 149,094.88 | 2485 | 2236 | 745 | 5467 | 6068 | 506 | 303 | 243 | 273 | 303 | |||
| 5 | AP. 5 / 2 CAM | 64.04 | 2096.09 | 134,233.60 | 2237 | 2014 | 671 | 4922 | 5463 | 455 | 273 | 219 | 246 | 273 | |||
| 6 | AP. 7 / 2 CAM | 79.66 | 2096.09 | 166,974.53 | 2783 | 2505 | 835 | 6122 | 6796 | 566 | 340 | 272 | 306 | 340 | |||
| 7 | AP. 8 / 3 CAM | 101.93 | 2096.09 | 213,654.45 | 3561 | 3205 | 1068 | 7834 | 8696 | 725 | 435 | 348 | 391 | 435 | |||
| 8 | AP. 9/ 2 CAM | 79.72 | 2096.09 | 167,100.29 | 2785 | 2507 | 836 | 6127 | 6801 | 567 | 340 | 272 | 306 | 340 | |||
| 9 | AP. 10 / 1 CAM | 50.04 | 2096.09 | 104,888.34 | 1748 | 1573 | 524 | 3846 | 4269 | 356 | 213 | 171 | 192 | 213 | |||
| 10 | AP. 1 1/ 3 CAM | 102.44 | 2096.09 | 214,723.46 | 3579 | 3221 | 1074 | 7873 | 8739 | 728 | 437 | 350 | 393 | 437 | |||
| 11 | AP. 12 / 2 CAM | 79.73 | 2096.09 | 167,121.26 | 2785 | 2507 | 836 | 6128 | 6802 | 567 | 340 | 272 | 306 | 340 | |||
| 12 | AP. 13 / 2 CAM | 79.73 | 2096.09 | 167,121.26 | 2785 | 2507 | 836 | 6128 | 6802 | 567 | 340 | 272 | 306 | 340 | |||
| 13 | AP. 14 / 3 CAM | 101.81 | 2096.09 | 213,402.92 | 3557 | 3201 | 1067 | 7825 | 8685 | 724 | 434 | 347 | 391 | 434 | |||
| 14 | AP. 15 / 2 CAM | 79.95 | 2096.09 | 167,582.40 | 2793 | 2514 | 838 | 6145 | 6821 | 568 | 341 | 273 | 307 | 341 | |||
| 15 | AP. 16 / 1 CAM | 49.98 | 2096.09 | 104,762.58 | 1746 | 1571 | 524 | 3841 | 4264 | 355 | 213 | 171 | 192 | 213 | |||
| 16 | AP. 17 / 3 CAM | 101.9 | 2096.09 | 213,591.57 | 3560 | 3204 | 1068 | 7832 | 8693 | 724 | 435 | 348 | 391 | 385 | |||
| 17 | AP. 18 / 2 CAM | 80.38 | 2096.09 | 168,483.71 | 2808 | 2527 | 842 | 6178 | 6857 | 571 | 343 | 274 | 309 | 343 | |||
| 18 | AP. 19 / 2 CAM | 80.31 | 2096.09 | 168,336.99 | 2806 | 2525 | 842 | 6172 | 6851 | 571 | 343 | 274 | 308 | 343 | |||
| 19 | AP. 20 / 3 CAM | 102.12 | 2096.09 | 214,052.71 | 3568 | 3211 | 1070 | 7849 | 8712 | 726 | 436 | 348 | 392 | 436 | |||
| 20 | AP.21/ 2 CAM | 80.11 | 2096.09 | 167,917.77 | 2799 | 2519 | 849 | 6166 | 6845 | 570 | 342 | 274 | 308 | 342 | |||
| 21 | AP. 22 / 2 CAM | 50.04 | 2096.09 | 104,888.34 | 1748 | 1573 | 524 | 3846 | 4269 | 356 | 213 | 171 | 192 | 213 | |||
| 22 | AP. 23 / 3 CAM | 103.79 | 2096.09 | 217,553.18 | 3626 | 3263 | 0 | 6889 | 7647 | 637 | 382 | 306 | 344 | 382 | |||
| 23 | AP. 24/ 2 CAM | 80.01 | 2096.09 | 167,708.16 | 2795 | 2516 | 839 | 6149 | 6826 | 569 | 341 | 273 | 307 | 341 | |||
| 24 | AP. 26 / 3 CAM | 102.75 | 2096.09 | 215,373.25 | 3590 | 3231 | 1077 | 7897 | 8766 | 730 | 438 | 351 | 394 | 438 | |||
| 25 | AP. 27 / 2 CAM | 79.84 | 2096.09 | 167,351.83 | 2789 | 2510 | 837 | 6136 | 6811 | 568 | 341 | 272 | 307 | 341 | |||
| 26 | AP. 28 / 1 CAM | 49.94 | 2096.09 | 104,678.73 | 1745 | 1570 | 0 | scutit cf art. 20 lit b din Legea 448/2006 | |||||||||
| 27 | AP. 29/ 3 CAM | 103.32 | 2096.09 | 216,568.02 | 3609 | 3249 | 1083 | 7941 | 8814 | 735 | 441 | 353 | 397 | 441 | |||
| 28 | AP. 30/6/ 2 CAM | 80.13 | 2096.09 | 167,959.69 | 2799 | 2519 | 840 | 6159 | 6836 | 570 | 342 | 273 | 308 | 342 | |||