Documente Academic
Documente Profesional
Documente Cultură
UM
Specificatie
LEI
Veniturile din exploatare (Ve) = veniturile realizate din activitatea curenta, conform obiectului
de activitate al solicitantului.
LEI
LEI
LEI
250,000
5
200,000
5
ANI
150,000
9
Rata de actualizare
100,000
50,000
0
1
Anexa B9
RI FINANCIARI
Total an 1
Total an 2
Total an 3
Total an 4
Total an 5
Valoare
534,000
99,870
109,857
120,843
132,927
146,220
53,050
58,100
47,082
48,251
50,298
46,820
51,757
73,761
84,676
95,921
8.66%
30.75%
35.32%
42.10%
48.93%
9.38
Incasari
Plati
8%
Anexa B9
Situaie financiar
Lei
Euro
534,000
119,731
Valoare TVA
128,160
28,735
Valoare fr TVA
405,840
90,996
Valoare eligibil
398,000
89,238
Valoare neeligibil
Aport Uniunea European
Contribuie proprie
136,000
358,200
175,800
30,493
80,314
39,417
Anul 2
Nr. Crt.
Categoria
UM
LEI
200
300
350
400
300
400
LEI
200
200
200
200
200
200
LEI
2,500
2,500
2,700
3,000
2,600
2,650
LEI
3,000
5,000
7,000
8,000
4,000
5,000
LEI
5,900
8,000
10,250
11,600
7,100
8,250
Cheltuieli cu personalul
angajat
LEI
3,200
3,400
3,400
3,700
3,700
3,700
Cheltuieli cu asigurarile si
protectia sociala
LEI
600
700
700
800
800
800
Cheltuieli cu personalul
total
LEI
3,800
4,100
4,100
4,500
4,500
4,500
Cheltuieli cu amortizarile
LEI
8,000
8,000
8,000
8,000
8,000
8,000
10
LEI
200
200
200
200
200
200
11
LEI
17,900
20,300
22,550
24,300
19,800
20,950
TRIM I
TRIM II
TRIM III
TRIM IV
TRIM I
TRIM II
Total
TRIM III
TRIM IV
Total
An 1
Total
An 2
Total
An 3
Total
An 4
An 5
500
550
1,250
1,750
1,838
1,929
2,026
200
200
800
800
1,000
1,200
1,300
3,000
3,000
10,700
11,250
12,000
12,500
13,000
7,500
9,000
23,000
25,500
9,000
9,300
9,500
11,200
12,750
35,750
39,300
23,838
24,929
25,826
3,700
3,700
13,700
14,800
15,244
15,701
16,172
800
800
2,800
3,200
3,500
3,620
3,800
4,500
4,500
16,500
18,000
18,744
19,321
19,972
8,000
8,000
32,000
32,000
32,000
32,000
32,000
200
200
800
800
4,500
4,000
4,500
23,900
25,450
85,050
90,100
79,082
80,251
82,298
Categoria
Pret in LEI/UM
UM
TRIM I
TRIM II
Anul 2
TRIM III
TRIM IV
TRIM I
Vnzri camere
Vnzri alimente
Vnzri camere s
2
3
camer
60
80
88
100
65
100.00
camer
50
60
55
70
60
100.00
zi
55
80
90
75
85
Vnzri camere
single
80.00
LEI
4,800
6,400
7,040
8,000
5,200
Vnzri camere
duble
100.00
LEI
5,000
6,000
5,500
7,000
6,000
Vnzri
alimente+ buturi
100.00
LEI
5,500
8,000
9,000
7,500
8,500
LTARII RURALE
Anexa B1
E RURALA SI PESCUIT
de productie-varianta cu proiect
Anul 2
TRIM II
Total
TRIM III
Total
An 1
TRIM IV
Total
An 2
Total
An 3
Total
An 4
An 5
izionate
70
90
110
328
335
360
378
397
35
65
80
235
240
260
273
287
90
75
85
300
335
385
405
425
5,600
7,200
8,800
26,240
26,800
28,800
30,240
31,752
3,500
6,500
8,000
23,500
24,000
26,000
27,300
28,665
9,000
7,500
8,500
30,000
33,500
38,525
40,451
42,474
vizionate