CAPITAL FIX

Denumire Pret unitar Cantitate TOTAL (Lei)

Rulota (SH) 15000 1 15000
Panouri solare 2600 4 10400
Router WI-FI 50 1 50
Frigider 2500 1 2500
Dulap 1000 2 2000
Plita 240 2 480
Cuptor 675 2 1350
Hota 300 2 600
Chiuveta 400 1 400
Blat 250 2 500
Set Ustensile 700 2 1400
Kf 34680

CAPITAL CIRCULANT

Denumire Pret unitar Cantitate TOTAL (Lei)

Abonament WI- 50 1 50
FI
Abonament 75 1 75
telefon
Apa curenta 5 150 750
Curent electric 0.5 1500 750
Caserole 1 1500 1500
Set Furculita +
Cutit + Lingura 1 1500 1500
+ Servetel
Pungi 0.3 1500 450
Ingrediente 2 1500 3000
(Panificatie)
Ingrediente 3 1500 4500
(Carne)

Ingrediente
(Fructe si 3 1500 4500
legume)

Ingrediente
(Uleiuri, otet, 1 1500 1500
apa, suc)
Ingrediente 1 1500 1500
(Condimente)
Set ustensile +
solutii 100 1 100
curatenie
Detergent vase 5 2 10

Copacel 5 1500 7500

Kc 27685

MUNCA

SALARIU TOTAL SALARIU

POST NUMAR (lunar) (Lei/luna) (anual)
Bucatar 2 4500 9000 54000
Contabil 1 3000 3000 36000
L

CONSUM DE CAPITAL FIX (AMORTIZARE)

SIMBOL FORMULA TOTAL (Lei/an)

A Kf / TA 6936

CAPITAL CONSUMAT

SIMBOL FORMULA TOTAL (Lei/an)

Kcons A + Kc 339156

PRODUCTIA, PRETUL UNITAR SI CIFRA DE AFACERI

Meniuri / an
SIMBOL Meniuri / zi Zile / luna Luni / an
(TOTAL)
Q 50 30 12 18000

SIMBOL VALOARE (Lei)

P 30

SIMBOL FORMULA TOTAL (Lei/an)

CA P*Q 540000
10.5266666667
TOTAL (Lei/an)

108000
36000
144000