Documente Academic
Documente Profesional
Documente Cultură
2014
CAPITOLUL I PREZENTAREA PROIECTULUI DE INVESTIII
4. Prezentarea proiectului
- Domeniul de activitate conform CAEN
3311 Repararea articolelor fabricate din mental
4764 Comert cu amanuntul al echipamentelor sportive in magazine specializate
4791 Comert cu amanuntul prin intermediul caselor de comenzi sau prin Internet
4778 Comert cu amantuntul al altor bunuri noi, in magazine specializate
-
3 x Biciclete copii (Baieti) Marca Cross Gravito 24: 3*900 RON =2700 RON
3 x Biciclete copii (Fete) Marca Merida Dakar 620 3*900 RON = 2700 RON
3 x Biciclete de munte(Entry Level) Cannondale Trail 29 3*1500 RON= 4500
RON
- 3 x Bicicleta de munte Merida Big Seven (Middle Level) 3*4990 RON= 14970
RON
- 3x Scott Scale 910 (High-end Level) 3*10 000 RON = 30000 RON
- 2xScott Speedster biciclete sosea competitie (Entry level) 2*2800 RON=5600
RON
- 2x Merida Reacto biciclete sosea competitie/contratimp (Middle level) 2*4990
RON=9980 RON
2x Specialized Tarmac Pro Race biciclete sosea competitive ( High-End level) 2*
14500 RON= 29000 RON
5 Pompe Zefal de mana 5*50 RON= 250 RON
5 Pompe Zefal 5*100 RON=500 RON
5 Casti barbatesti marca Northwave 5*230 RON=1150 RON
5 Casti de dama marca Northwave 5*200= 1000 RON
10 Perechi de manusi marca Giro 10*70 RON=700 RON
10 Bidoane+Suport Elite 10*40 RON=400 RON
10 Perechi de ochelari marca Northwave 10*100 RON=1000 RON
10 Iluminare fata Bikefun(licurici) 10* 9RON =90 RON
10 Iluminare fata Bikefun(led USB) 10*35 RON= 350 RON
10 Iluminare spate Bikefun (licurici) 10* 9 RON= 90 RON
4
RAMBURSAREA CREDITULUI
Luna
Bilant
Principal
Dobanda
Sold
94,624.34
551.97
551.97
94,624.34
551.97
551.97
94,624.34
551.97
551.97
94,624.34
551.97
551.97
94,624.34
551.97
551.97
94,624.34
551.97
551.97
94,624.34
551.97
551.97
94,624.34
551.97
551.97
94,624.34
551.97
551.97
10
94,624.34
551.97
551.97
11
94,624.34
551.97
551.97
12
94,624.34
551.97
551.97
13
94,624.34
1,713.92
551.98
2,265.90
14
92,910.42
1,723.92
541.98
2,265.90
15
91,186.50
1,733.98
531.92
2,265.90
16
89,452.52
1,744.09
521.81
2,265.90
17
87,708.43
1,754.27
511.63
2,265.90
18
85,954.17
1,764.50
501.40
2,265.90
19
84,189.67
1,774.79
491.11
2,265.90
20
82,414.88
1,785.14
480.75
2,265.90
21
80,629.73
1,795.56
470.34
2,265.90
22
78,834.17
1,806.03
459.87
2,265.90
23
77,028.14
1,816.57
449.33
2,265.90
24
75,211.58
1,827.16
438.73
2,265.90
25
73,384.41
1,837.82
428.08
2,265.90
26
71,546.59
1,848.54
417.36
2,265.90
27
69,698.05
1,859.33
406.57
2,265.90
28
67,838.72
1,870.17
395.73
2,265.90
29
65,968.55
1,881.08
384.82
2,265.90
30
64,087.47
1,892.05
373.84
2,265.90
31
62,195.42
1,903.09
362.81
2,265.90
32
60,292.32
1,914.19
351.71
2,265.90
33
58,378.13
1,925.36
340.54
2,265.90
34
56,452.77
1,936.59
329.31
2,265.90
35
54,516.18
1,947.89
318.01
2,265.90
36
52,568.30
1,959.25
306.65
2,265.90
37
50,609.05
1,970.68
295.22
2,265.90
38
48,638.37
1,982.17
283.72
2,265.90
39
46,656.20
1,993.74
272.16
2,265.90
40
44,662.46
2,005.37
260.53
2,265.90
41
42,657.09
2,017.06
248.83
2,265.90
42
40,640.03
2,028.83
237.07
2,265.90
43
38,611.20
2,040.67
225.23
2,265.90
44
36,570.53
2,052.57
213.33
2,265.90
45
34,517.96
2,064.54
201.35
2,265.90
46
32,453.42
2,076.59
189.31
2,265.90
47
30,376.83
2,088.70
177.20
2,265.90
48
28,288.13
2,100.88
165.01
2,265.90
49
26,187.25
2,113.14
152.76
2,265.90
50
24,074.11
2,125.47
140.43
2,265.90
51
21,948.65
2,137.86
128.03
2,265.90
52
19,810.78
2,150.33
115.56
2,265.90
53
17,660.45
2,162.88
103.02
2,265.90
54
15,497.57
2,175.50
90.40
2,265.90
55
13,322.08
2,188.19
77.71
2,265.90
56
11,133.89
2,200.95
64.95
2,265.90
57
8,932.94
2,213.79
52.11
2,265.90
58
6,719.15
2,226.70
39.20
2,265.90
59
4,492.45
2,239.69
26.21
2,265.90
60
2,252.76
2,252.76
13.14
2,265.90
61
0.00
0.00
0.00
0.00
1. Structura cheltuielilor:
Cheltuieli cu salariile:
-1*MANAGER
Salariu Brut: 2500 RON
Salariu Net: 1763 RON
Total contributii salariat: 737 RON
Total contributii angajator: 700 RON
Total cheltuieli angajator (salariu net + contributii salariat + contributii angajator):
3200 RON
- 1*MECANIC
Salariu Brut: 1200 RON
Salariu Net: 878 RON
Total contributii salariat: 322 RON
8
1*CASIER
1*Lucrator Comercial
1* CONTABIL
2. Structura veniturilor:
Pret vanzare:
- 3 x Biciclete copii (Baieti) Marca Cross Gravito 24: 3*1400 RON = 4200 RON
- 3 x Biciclete copii (Fete) Marca Merida Dakar 620 3*1400 RON = 4200 RON
- 3 x Biciclete de munte(Entry Level) Cannondale Trail 29 3*2000 RON= 6000
RON
- 3 x Bicicleta de munte Merida Big Seven (Middle Level) 3*7000 RON= 21000
RON
- 3x Scott Scale 910 (High-end Level) 3*13 900 RON = 41700 RON
- 2xScott Speedster biciclete sosea competitie (Entry level) 2*3500 RON=7000
RON
- 2x Merida Reacto biciclete sosea competitie/contratimp (Middle level) 2*6500
RON=13000 RON
2x Specialized Tarmac Pro Race biciclete sosea competitive ( High-End level) 2*
19500 RON= 39000 RON
5 Pompe Zefal de mana 5*99 RON= 495 RON
5 Pompe Zefal 5*150 RON=750 RON
5 Casti barbatesti marca Northwave 5*450 RON=2250 RON
5 Casti de dama marca Northwave 5*350= 1750 RON
10 Perechi de manusi marca Giro 10*125 RON=1250 RON
10 Bidoane+Suport Elite 10*75 RON=750 RON
10 Perechi de ochelari marca Northwave 10*200 RON=2000 RON
10 Iluminare fata Bikefun(licurici) 10* 10RON =1000 RON
10 Iluminare fata Bikefun(led USB) 10*60 RON= 600 RON
10 Iluminare spate Bikefun (licurici) 10* 10 RON= 1000 RON
10 Iluminare spate Bikefun (led USB) 10* 60 RON= 600 RON
2x Iluminare profesionala Sigma 2* 450 RON= 900 RON
5x Ciclocomputer marca Sigma 5* 350 RON= 1750 RON
2x Ciclocomputer cu GPS Sima ROX 2*1200RON=2400 RON
TOTAL: 153595RON/luna
10
Cash-Flow = 1843140-1534812=308328
Termenul de recuperare al investitiei = 8 luni
T = It/Ph
Manager
Contabil
Casier
Lucrator
Comerci
al
13
Mecanic