Documente Academic
Documente Profesional
Documente Cultură
1 Panasonic HC-X1000 - camera video profesionala buc 1 7.499,00 7.499,00 1,424.81 8.923,81
2 1 659,00 659,00 125.21 784,21
Trepied video profesional Fancier FT6717 + cap fluid
buc Ei-717
3 Nikon D810 body buc 1 9.999,00 9.999,00 1,899.81 11.898,81
4 35mm f/1.8G AF-S DX NIKKOR buc 1 900,00 900,00 171.00 1.071,00
5 18-200mm f/3.5-5.6G ED VR II AF-S DX buc 1 2.500,00 2.500,00 475.00 2.975,00
6 85mm f/3.5G ED VR AF-S DX Micro NIKKOR buc 1 2.000,00 2.000,00 380.00 2.380,00
7 Photobooth buc 1 24.180,00 24.180,00 4,594.20 28.774,20
Err:520
Err:520
Err:520
Durata de Durata de
amortizare amortizare Amortizare Amortizare AN 1 AN 2
Anuala Lunara
(Ani) (Luni)
valoare valoare
nr. luni amortizare nr. luni amortizare
anuala anuala
3 36 2.974,60 247,88 10 2,478.80 12.00 2,974.56
3 36 261,40 21,78 10 217.80 12.00 261.36
3 36 3.966,27 330,52 10 3,305.20 12.00 3,966.24
3 36 357,00 29,75 10 297.50 12.00 357.00
3 36 991,67 82,64 10 826.40 12.00 991.68
3 36 793,33 66,11 10 661.10 12.00 793.32
3 36 9.591,40 799,28 10 7,992.80 12.00 9,591.36
3 36 2.697,33 224,78 10 2,247.80 12.00 2,697.36
3 36 2.961,45 246,79 10 2,467.90 12.00 2,961.48
3 36 555,33 46,28 10 462.80 12.00 555.36
valoare
valoare
nr. luni amortizare nr. luni ramasa
anuala
12.00 2.974,56 2,00 495,76
12.00 261,36 2,00 43,56
12.00 3.966,24 2,00 661,04
12.00 357,00 2,00 59,5
12.00 991,68 2,00 165,28
12.00 793,32 2,00 132,22
12.00 9.591,36 2,00 1598,56
12.00 2.697,36 2,00 449,56
12.00 2.961,48 2,00 493,58
12.00 555,36 2,00 92,56
25.149,72 4.191,62
297,48 49,58
25.447,20 4.241,20
UTILITATI
AN 1
valoare
consum valoare totala valoare
nr. crt. denumire utilitati nr. luni tva
lunar fara fara tva totala cu tva
tva
1 energie electrica 12 100 1,200.00 228.00 1,428.00
2 Gaze 12 100 1,200.00 228.00 1,428.00
3 Apa 12 70 840.00 159.60 999.60
4 0.00 0.00 0.00
5 0.00 0.00 0.00
6 0.00 0.00 0.00
7 0.00 0.00 0.00
8 0.00 0.00 0.00
9 0.00 0.00 0.00
10 0.00 0.00 0.00
11 0.00 0.00 0.00
Total 3,240.00 615.60 3,855.60
SERVICII
valoare
servicii valoare totala valoare
nr. crt. denumire servicii nr. luni tva
lunare fara fara tva totala cu tva
tva
1 marketing 12 1000 12,000.00 2,280.00 14,280.00
2 Asigurare aparatur 12 100 1,200.00 228.00 1,428.00
3 Transport locatia e 6 100 600.00 114.00 714.00
4 0.00 0.00 0.00
5 0.00 0.00 0.00
6 0.00 0.00 0.00
7 0.00 0.00 0.00
8 0.00 0.00 0.00
9 0.00 0.00 0.00
10 0.00 0.00 0.00
11 0.00 0.00 0.00
Total 13,800.00 2,622.00 16,422.00
CHIRII
valoare
consum valoare totala valoare
nr. crt. denumire nr. luni tva
lunar fara fara tva totala cu tva
tva
1 0.00 0.00 0.00
2 0.00 0.00 0.00
3 0.00 0.00 0.00
4 0.00 0.00 0.00
5 0.00 0.00 0.00
6 0.00 0.00 0.00
7 0.00 0.00 0.00
8 0.00 0.00 0.00
9 0.00 0.00 0.00
10 0.00 0.00 0.00
11 0.00 0.00 0.00
Total 0.00 0.00 0.00
UTILITATI
AN 2
valoare
consum valoare totala valoare
nr. crt. denumire utilitati nr. luni tva
lunar fara fara tva totala cu tva
tva
1 energie electrica 12 100 1,200.00 228.00 1,428.00
2 Gaze 12 100 1,200.00 228.00 1,428.00
3 Apa 12 70 840.00 159.60 999.60
4 0.00 0.00 0.00
5 0.00 0.00 0.00
6 0.00 0.00 0.00
7 0.00 0.00 0.00
8 0.00 0.00 0.00
9 0.00 0.00 0.00
10 0.00 0.00 0.00
11 0.00 0.00 0.00
Total 3,240.00 615.60 3,855.60
SERVICII
valoare
servicii valoare totala valoare
nr. crt. denumire servicii nr. luni tva
lunare fara fara tva totala cu tva
tva
1 1 marketing 12 1000 190.00 1,190.00
2 2 Asigurare a 12 100 19.00 119.00
3 3 Transport l 6 100 19.00 119.00
4 0.00 0.00 0.00
5 0.00 0.00 0.00
6 0.00 0.00 0.00
7 0.00 0.00 0.00
8 0.00 0.00 0.00
9 0.00 0.00 0.00
10 0.00 0.00 0.00
11 0.00 0.00 0.00
Total 1,200.00 228.00 1,428.00
valoare
consum valoare totala valoare
nr. crt. denumire nr. luni tva
lunar fara fara tva totala cu tva
tva
1 0.00 0.00 0.00
2 0.00 0.00 0.00
3 0.00 0.00 0.00
4 0.00 0.00 0.00
5 0.00 0.00 0.00
6 0.00 0.00 0.00
7 0.00 0.00 0.00
8 0.00 0.00 0.00
9 0.00 0.00 0.00
10 0.00 0.00 0.00
11 0.00 0.00 0.00
Total 0.00 0.00 0.00
UTILITATI
AN 3
valoare
consum valoare totala valoare
nr. crt. denumire utilitati nr. luni tva
lunar fara fara tva totala cu tva
tva
1 energie electrica 12 100 1,200.00 228.00 1,428.00
2 Gaze 12 100 1,200.00 228.00 1,428.00
3 Apa 12 70 840.00 159.60 999.60
4 0.00 0.00 0.00
5 0.00 0.00 0.00
6 0.00 0.00 0.00
7 0.00 0.00 0.00
8 0.00 0.00 0.00
9 0.00 0.00 0.00
10 0.00 0.00 0.00
11 0.00 0.00 0.00
Total 3,240.00 615.60 3,855.60
SERVICII
valoare
servicii valoare totala valoare
nr. crt. denumire servicii nr. luni tva
lunare fara fara tva totala cu tva
tva
1 1 marketing 12 1000 190.00 1,190.00
2 2 Asigurare a 12 100 19.00 119.00
3 3 Transport l 6 100 19.00 119.00
4 0.00 0.00 0.00
5 0.00 0.00 0.00
6 0.00 0.00 0.00
7 0.00 0.00 0.00
8 0.00 0.00 0.00
9 0.00 0.00 0.00
10 0.00 0.00 0.00
11 0.00 0.00 0.00
Total 1,200.00 228.00 1,428.00
valoare
consum valoare totala valoare
nr. crt. denumire nr. luni tva
lunar fara fara tva totala cu tva
tva
1 0.00 0.00 0.00
2 0.00 0.00 0.00
3 0.00 0.00 0.00
4 0.00 0.00 0.00
5 0.00 0.00 0.00
6 0.00 0.00 0.00
7 0.00 0.00 0.00
8 0.00 0.00 0.00
9 0.00 0.00 0.00
10 0.00 0.00 0.00
11 0.00 0.00 0.00
Total 0.00 0.00 0.00
CHELTUIELI CU RESURSA UMANA
AN 1
3
4
5
AN 2
3
4
5
AN 3
1
2
3
4
5
###
###
Calculator salarii
Total cheltuiala
Numar ore/luna
salariala
Total cheltuiala
Venit net
salariala
Contributie asiguratorie
11,400.00 pentru munca 2.25%
(angajator)
11,400.00 Total cheltuieli salariale
0.00
0.00
0.00
22,800.00
Total cheltuiala
salariala
0.00
0.00
0.00
0.00
0.00
0.00
168
40
1900
475
190
665
1235
124
1111
43
1943
PROIECTIE CHELTUIELI
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total 0.00
2,280.00 14,280.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
2,280.00 14,280.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
AN 1
Valoare
Valoare Valoare
Cantitate Preț unitar estimată
Valoare estimată estimata Valoare
UM estimată, Numar luni fara tva inclusiv
tva (lei) inclusiv tva, fara tva tva (lei)
lunar (lei) tva, AN 2
AN 1 (lei) (lei)
(lei)
Valoare
Valoare
Cantitate Preț unitar estimată
estimata Valoare
UM estimată, Numar luni fara tva inclusiv
fara tva tva (lei)
lunar (lei) tva, AN 3
(lei)
(lei)
AN 2019
Cifra de afaceri netă (productia vanduta, comercializarea
1
marfurilor+..)
2 Venituri din exploatare 65,688.00
3 Alte venituri din exploatare 21,206.00
4 VENITURI DIN EXPLOATARE – TOTAL rd.2+3 86,894.00
Cheltuieli cu materii prime/marfuri şi materiale consumabile
5 14,280.00
aferente activităţii desfaşurate
6 Salarii (inclusiv cheltuielile aferente) 45,600.00
7 Chirii 0.00
8 Utilităţi 3,855.60
Costuri funcţionare birou, Cheltuieli de marketing,
9 16,422.00
Reparaţii/Întreţinere (Servicii)
10 Asigurări 600.00
11 Impozite, taxe şi vărsăminte asimilate, Impozitul pe profit 868.94
12 Alte cheltuieli
13 TOTAL CHELTUIELI (RD.5-12) 81,626.54
14 PROFITUL SAU PIERDEREA DIN EXPLOATARE:
15 Profit (RD.4-13) 5,267.46
16 Pierdere (RD.13-4)
17 VENITURI FINANCIARE – TOTAL
18 CHELTUIELI FINANCIARE - TOTAL
96,390.00 107,100.00
25,447.20 25,447.20
121,837.20 132,547.20
0.00 0.00
22,800.00 0.00
0.00 0.00
3,855.60 3,855.60
1,428.00 1,428.00
1,200.00 1,200.00
1,218.37 1,325.47
30,501.97 7,809.07
91,335.23 124,738.13
0.00 0.00
121,837.20 132,547.20
30,501.97 7,809.07
91,335.23 124,738.13
91,335.23 124,738.13
-91,335.23 -124,738.13
0.00 0.00
182,670.46 249,476.26
-182,670.46 -249,476.26
BILANT PREVIZIONAT
Nr. rd.
A B
ACTIVE IMOBILIZATE
I. IMOBILIZĂRI NECORPORALE (ct.201+203+205+206+2071+4094+208-
1
280-290)
II. IMOBILIZĂRI CORPORALE
(ct.211+212+213+214+215+216+217+223+224+227+231 2
+235+4093-281-291-2931-2935)
III. IMOBILIZĂRI FINANCIARE (ct.261+262+263+265+266+267* - 296* )
3
I. STOCURI (ct.301+302+303+321+322+/-
308+323+326+327+328+331+332+341+345
5
+346+347+/-348+351+354+356+357+358+361+/-368+371+/-378+381+/-
388+4091-391- 392-393-394-395-396-397-398 - din ct.4428)
0.00 96,602.69
-5,267.46
1 Plăţi TVA
2 Rambursări TVA
3 Impozit pe profit/cifră de afaceri 868.94 1,218.37
F Dividende
G Total utilizări numerar (B+C+D+E+F) 234,092.97 31,720.34
H Flux net de lichidităţi (A-G) -16,807.48 64,669.66
II Sold final disponibil (I+H) -16,807.48 47,862.18
AN 2021
47,862.18
107,100.00
107,100.00
0.00
154,962.18
7,809.07
0.00
0.00
0.00
3,855.60
1,428.00
1,200.00
1,325.47
0.00
0.00
1,325.47
1,325.47
9,134.54
97,965.46
145,827.63
DIAGRAMA GANTT
Nr.
Denumire activitate Rezultate Resurse alocate L1 L2
crt.
1 Achiziționarea camera Foto fulProdus achizițio 10000 1.00
2 Achiziționare camera video Produs achizitio 8000 1.00
3 Achiziționare accesorii Foto V Produs achizițio 10000 1.00
4 Achiziționare Desktop editare Produs achizițio 13000 1.00
5 Achiziționare Cabina Foto Produs Achizițio 24180 1.00
6 Angajare personal Personal angaja 68400 1.00
7 Curs formare personal Serviciu achiziți 1200 1.00
8 Promovare Serviciu achiziți 4000 1.00
9 Soft editare foto Produs achizițio 720 1.00
10
total 139500 5.00 4.00
L3 L4 L5 L6 L7 L8 L9 L10 L11 L12 L13 L14 L15 L16 L17 L18
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAFIC CERERI DE RAMBURSARE/PLATA/PREFINANTARE
Cerere de
Cerere de plata Cerere de plata
rambursare
Numar cerere
Suma
solicitată
Luna
depunerii
Cererii de
plata
Luna
depunerii
Cererii de
rambursare
EFINANTARE
Cerere de
rambursare
0.00 ###
Indicatori bilantieri