Documente Academic
Documente Profesional
Documente Cultură
luna 1
Investitii
Investitii eligibile din ajutorul de minimis (vezi anexa)
1. Echipamente
2. .
Investitii neeligibile din ajutorul de minimis
1. Terenuri
2.
Cheltuieli
Cheltuieli ce intr sub incidena ajutorului de minimis
1. taxe pentru nfiinare de ntreprinderi
Iesiri
1. Rate credite bancare
2. Dobanzi
Anul I de implementare
Aug-15
Sep-15
Oct-15
Nov-15
Dec-15
Jan-16
Feb-16
Mar-16
luna 2
luna 3
luna 4
luna 5
luna 6
luna 7
luna 8
luna 9
38500
38500
33000
Total
Anul I
Apr-16
May-16
Jun-16
luna 10
luna 11
luna 12
Anul II de
implementare
Anul III de
implementare
Vanzari
Cantitate
Pret
TOTAL
Costuri directe
Cantitate mp1
Pret mp1
Total MP1
Cantitate mp2
Pret mp2
Total MP2
Salarii directe
TOTAL
Marja bruta
Cheltuieli de operare
Chirie
Salarii indirecte
Profit net
Profit unitar
produs 1
produs 2
20.00
produs 3
###
TOTAL
20.00
60.00
1,000.00
200.00
500.00
566.67
20,000.00
4,000.00
10,000.00
34,000.00
100.00
2.00
2.00
2.00
5.00
7.00
200.00
10.00
14.00
224.00
200.00
17.00
23.00
224.00
19,800.00
3,983.00
9,977.00
33,776.00
333.33
###
333.33
1,000.00
1,666.67
###
1,666.67
5,000.00
2,000.00
###
2,000.00
6,000.00
27,776.00
17,800.00
1,983.00
7,977.00
890.00
99.15
398.85
produs 1
Vanzari Cantitate
Pret
TOTAL
20.0
100.0
2,000.0
100.0
Pret mp1
1.0
Total MP1
100.0
Cantitate mp2
Pret mp2
Total MP2
Salarii directe
TOTAL
Marja bruta
Cheltuieli de operare
Chirie
Salarii indirecte
100.0
1,900.0
1,000.0
900.0
1,900.0
Profit net
Profit unitar
produs 2
10.0
100.0
1,000.0
produs 3
30.0
###
3,000.0
TOTAL
60.0
100.0
6,000.0
100.0
###
1.0
###
100.0
###
300.0
100.0
###
300.0
900.0
2,900.0
5,700.0
500.0
1,500.0
3,000.0
450.0
1,350.0
2,700.0
950.0
2,850.0
5,700.0
50.0
50.0
5.0
1.7
Anul III