Escolar Documentos
Profissional Documentos
Cultura Documentos
Nr. Crt.
Investiii
1
2
3
4
5
6
7
8
9
10
11
12
13
Teren
Cldiri
Utiliti diverse i amenajri
Proiectare
Utilaje
Manoper
Necesar de fond de rulment
Cheltuieli diverse pentru investiii
Cheltuieli vamale
TVA aferenta intrarilor
Cheltuieli asigurare/reasigurare
Cheltuieli ptr. punerea n functiune
Cheltuieli pentru Licente
Anul I
0
0
0
0
0
0
0
0
0
0
0
0
15000
0
0
0
0
0
0
0
0
0
0
0
0
20000
2
3
11000
234
24
0
0
5000
0
0
1350
0
45000
27613
15000
20000
62613
2761
1500
2000
6261
30374
16500
22000
68874
30374
-69626
100000
16500
16500
0
22000
22000
0
68874
-31126
100000
TOTAL
Teren
Anul I
1 Teren
2
3
Cladiri
1 Hala productie
2
3
4
5
6
Total Cladiri
Anul II
Anul III
Total
2.00
Total Teren
Anul III
2
3
11000
234
24
0
0
5000
0
0
1350
0
10000
TOTAL
Necesar fonduri
Fonduri proprii
Credite
Anul II
TOTAL
INVESTITI
I
2.00
0.00
0.00
2.00
Anul I
0.00
Anul II
0.00
Anul III
3.00
3.00
2.00
Total
3.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.00
1 Amenajari apa
2 Amenajari electric
3
4
5
6
7
8
9
10
Total Utilitati diverse si amenajari
Proiectare
Anul I
Utilaje
1 Utilaje
2
3
4
5
6
7
8
9
10
11
12
13
14
Anul III
4000.00
7000.00
Anul I
Total
4000.00
7000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11000.00
1 Consultanta
2
3
4
5
Total Proiectare
Anul II
0.00
Anul II
0.00
Anul III
11000.00
Total
234.00
234.00
0.00
0.00
0.00
0.00
234.00
Anul I
0.00
Anul II
24.00
0.00
Anul III
234.00
Total
24.00
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
15
16
17
18
19
20
21
22
23
24
25
26
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 Utilaje
Manopera
24.00
Anul I
0.00
Anul II
0.00
Anul III
24.00
Total
1
2
3
0.00
0.00
0.00
Total Manopera
0.00
Anul I
0.00
Anul II
0.00
Anul III
0.00
Total
1
2
3
0.00
0.00
0.00
Total Necesar Fond de Rulment
1 Diverse
2
3
4
5
6
Total Chelt.div. ptr. invest
0.00
Anul I
0.00
Anul II
0.00
Anul III
Total
5000.00
0.00
0.00
0.00
0.00
0.00
5000.00
5000.00
0.00
0.00
0.00
5000.00
Cheltuieli vamale
Anul I
Anul II
Anul III
Total
1
2
3
0.00
0.00
0.00
Total Cheltuieli vamale
0.00
Anul I
0.00
Anul II
0.00
Anul III
0.00
Total
1 TVA
2
3
4
5
6
7
8
9
10
11
12
13
14
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
Cheltuieli asigurare/reasigurare
1 Asigurare
2
3
4
5
Total Cheltuieli asiguare/reasiguare
1
2
0.00
Anul I
0.00
Anul II
0.00
Anul III
1350.000
Total
1350.00
0.00
0.00
0.00
0.00
1350.00
Anul I
0.00
0.00
Anul II
0.00
Anul III
1350.00
Total
0.00
0.00
3
4
5
0.00
0.00
0.00
Total Cheltuieli punere n funciune
1 Licente
2
3
4
5
Total Cheltuieli Licente
0.00
Anul I
10000.00
10000.00
0.00
Anul II
0.00
Anul III
0.00
Total
20000.00
45000.00
0
479
21
2
3
11000
234
24
9800
10302
5000
45000
56261
0
0
0
0
0
0
0
0
0
0
0
1
1
10302
5000
56261
0
5000
0
0
5
0
978
21
2
3
11978
255
26
2
5989
127
13
0
250
12
1
3999
5000
48999
61261
24500
30631
6125
6387
5000
61261
30631
6387
An III
An II
An I
An
Numar
salariati
Functie
1
Conducere
Personal TESA
Personal productie
Sub-total
Conducere
Personal TESA
Personal productie
Sub-total
Conducere
Personal TESA
Personal productie
Sub-total
2
2
3
8
13
2
3
9
14
2
3
11
16
Rem.
acordata
(ron)
3
2,220
1,400
1,200
4,820
2,553
1,610
1,380
5,543
2,936
1,852
1,587
6,375
Val.
2*3
4
4,440
4,200
9,600
18,240
5,106
4,830
12,420
22,356
5,872
5,556
17,457
28,885
Suma de virat la
buget stat
4*29,15%
5
1,294
1,224
2,798
5,317
1,488
1,408
3,620
6,517
1,712
1,620
5,089
8,420
20
15
10
5
0
1
346,473
282,684
1
Total plati salarii anuale
esurse umane
Numar
salariati
personalului
personalului
447,660
1.50
1.00
0.50
0.00
1.20 lei
1.00 lei
0.80 lei
0.60 lei
0.40 lei
0.20 lei
0.00 lei
a in cadrul