Professional Documents
Culture Documents
Book 1
Book 1
Book 1
4
5
CATEGORIA DE INVESTITII
Teren
Pregatirea si amenajarea terenului
Structuri si lucrari de utilitati
a) Cladiri si lucrari de utilitati
b) Facilitati auxiliare si de serviciu
Active fixe necorporale
Masini,utilaje si instalatii de lucru
TOTAL COSTURI INVESTITIONALE FIXE
COSTURI TOTALE
6475
10
TOTAL
9000
400
10
TOTAL
400
II.
PERIOADA
ANI
PRODUCTIA
COST
MATERII PRIME
Materiale importate
Forta de munca
Utilitati
Reparatii
Mentenanta- piese de schimb
COSTURI DE PRODUCTIE
Start-up
Perioada de constructie
1
2
3
0
75%
85%
Cheltuieri generale
Costuri de vanzare
Costuri de aprovizionare(depozit central)
COSTURI DE OPERARE
Costuri financiare (Dobanda)
Deprecieri
COST DE PRODUCTIE
4
100%
5
100%
Capacitatea de100%
6
7
8
100%
100%
100%
9000.00
2250.00
750.00
695.25
500.00
13195.25
10200.00
2550.00
850.00
787.95
500.00
14887.95
12000.00
3000.00
1000.00
927.00
500.00
17427.00
12000.00
3000.00
1000.00
927.00
500.00
17427.00
12000.00
3000.00
1000.00
927.00
500.00
17427.00
12000.00
3000.00
1000.00
927.00
500.00
17427.00
12000.00
3000.00
1000.00
927.00
500.00
17427.00
1500.00
750.00
375.00
15820.25
1500.00
750.00
425.00
17562.95
1500.00
750.00
500.00
20177.00
1500.00
750.00
500.00
20177.00
1500.00
750.00
500.00
20177.00
1500.00
750.00
500.00
20177.00
1500.00
750.00
500.00
20177.00
308.24
265.04
221.84
1048.75
21447.59
132.58
1048.75
21358.33
58.58
1048.75
21284.33
16128.49
17827.99
1048.75
1048.75
21225.75
21225.75
datorita factorului perturbator, dobanda
I.
%
9
100%
10
100%
12000.00
3000.00
1000.00
927.00
500.00
17427.00
12000.00
3000.00
1000.00
927.00
500.00
17427.00
1500.00
750.00
500.00
20177.00
1500.00
750.00
500.00
20177.00
1048.75
21225.75
ului perturbator, dobanda
1048.75
21225.75
A) Acounts receivable
B) Inventory:
imported row material
spare parts
C) Cash in hand
D) Acounts payable
30 zile
15 zile
180 zile
15 zile
30 zile
PERIOADA
ANI
PRODUCTIA
I. ACTIVE CURENTE
a) CREANTE
b) STOCURI
X
Y
Min de zile de acoperire
Start-up
Coef. vitezei de rotatie
2
3
75%
85%
Materiale importate
Piese de schimb
c) NUMERAR
d) ACTIVE CURENTE
Variatia activelor curente
II. PASIVE CURENTE
a) DATORII
III. FONDUL DE RULMENT
a) FOND DE RULMENT NET
b) VARIATIA FONDULUI DE RULMENT
4
100%
REQREMENTS
Capacitate de100%
5
6
7
100%
100%
100%
30
12
1318.35
1463.58
1681.42
1681.42
1681.42
1681.42
15
180
15
24
2
24
375.00
250.00
222.07
2165.42
0.00
425.00
250.00
238.72
2377.30
211.88
500.00
250.00
308.29
2739.71
362.41
500.00
250.00
304.57
2735.99
-3.72
500.00
250.00
301.48
2732.90
-3.09
500.00
250.00
299.04
2730.46
-2.44
30
12
812.50
920.83
1083.33
1083.33
1083.33
1083.33
1352.92
0.00
1456.47
103.54
1656.37
199.91
1652.65
-3.72
1649.56
-3.09
1647.12
-2.44
itate de100%
8
100%
9
100%
10
100%
1681.42
1681.42
1681.42
500.00
250.00
299.04
2730.46
0.00
500.00
250.00
299.04
2730.46
0.00
500.00
250.00
299.04
2730.46
0.00
1083.33
1083.33
1083.33
1647.12
0.00
1647.12
0.00
1647.12
0.00
PERIOADA
ANI
PRODUCTIA
IV. TOTAL COST DE PRODUCTIE
minus
Materii prime
Utilitati
Deprecieri
X
Y
Min de zile de acoperire
Start-up
Coef. vitezei de rotatie
2
3
75%
85%
16128.49 17827.99
9000
10200
750
850
1048.75 1048.75
15
V. SOLDUL DE NUMERAR NECESAR
24
5329.74
222.07
5729.24
238.72
4
100%
21447.59
12000.00
1000.00
1048.75
7398.84
308.29
REQREMENTS
Capacitate de100%
5
6
7
8
100%
100%
100%
100%
21358.33 21284.33
21225.75
21225.75
12000.00 12000.00
12000.00
12000.00
1000.00 1000.00
1000.00
1000.00
1048.75 1048.75
1048.75
1048.75
9
100%
21225.75
12000.00
1000.00
1048.75
10
100%
21225.75
12000.00
1000.00
1048.75
7309.58
304.57
7177.00
299.04
7177.00
299.04
7235.58
301.48
7177.00
299.04
7177.00
299.04
TOTAL
INTRARI
PLATI
DEFICIT
SURPLUS
AGGREGATED DEFICIT
CATEGORIA DE INVESTITII
Costuri investitionale fixe initiale
Cheltuieli deprima dotare
Fond de rulment la plina capacitate
TOTAL INVESTITII INITIALE
TOTAL
6475
400
1656.37
8531.37
103.54
199.91
INVESTITII TOTALE
103.54
199.91
6875
1352.92
3
85%
4
100%
2525
8
100%
9
100%
10
100%
TOTAL
9000
6475
2525
400
1656.37
11056.37
CATEGORIA DE INVESTITII
1 Costuri investitionale fixe initiale
2 Cheltuieli de prima dotare
3 Active curente
ACTIVETOTALE INITIALE
TOTAL
6475
400
2739.71
9614.71
ANI
PRODUCTIA
Costuri investitionale fixe:
a) Costuri investitionale fixe initiale
b) Inlocuiri
Cheltuieli de prima dotare
VARIATIA ACTIVELOR CURENTE
ACTIVE TOTALE
2
75%
3
85%
4
100%
6475
6475
5
100%
6
100%
2525
2525
400
6875
2165.42
211.88
362.41
2165.42
211.88
362.41
2525
7
100%
8
100%
9
100%
s)
TOTAL
10
100%
9000
6475
2525
400
2739.71
12139.71
SURSE DE FINANTARE
Promotori
Actiuni ordinare
Colaboratori
Actiuni ordinare
Banci comerciale
Credit furnizor
Pasive curente
TOTAL
TOTAL
2476.71
1237
1317.69
3500
1083.3
9614.7
8531.4
812.5
3
85%
4
100%
108.33
162.5
108.33
162.5
8
100%
9
100%
10
100%
TOTAL
3713.71
1317.69
3500
1083.33
9614.73
Perioada de constructie
2
1
75%
8531.40 21076.00
8531.4
812.5
20263.50
6875.00 20149.44
6875
2165.42
15820.25
85%
23073.63
108.33
22965.30
20012.56
211.88
17562.95
4
100%
27180.50
162.5
27018.00
23418.04
362.41
20177.00
308.24
216.00
92.24
265.04
172.80
92.24
700.00
700.00
credit furnizor
overdrafts
27018.00
24841.92
2525
20177.00
27018.00
21289.45
221.84
129.60
92.24
132.58
86.40
46.18
58.58
43.20
15.38
700.00
821.97
185.69
3061.07
700.00
658.00
1358.00
891.27
185.69
3762.46
700.00
440.00
1140.00
905.55
185.69
4344.61
700.00
219.69
919.69
917.39
185.69
2176.08
926.76
185.69
5728.55
5644.03
9406.50
13751.11
15927.19
21655.75
20177.00
b) Rambursari
credit furnizor
overdrafts
4. Corporate tax
5. Dividende
C. SURPLUS/DEFICIT
1656.40
700.00
661.60
185.69
926.56
1656.40
2582.96
apacitate
8
100%
27018.00
9
100%
27018.00
10
100%
27018.00
27018.00
21289.45
27018.00
21289.45
27018.00
21289.45
20177.00
20177.00
20177.00
TOTAL
241969.53
9614.73
232354.80
202141.85
12139.71
174622.20
648.00
338.27
3500.00
1317.69
926.76
185.69
5728.55
926.76
185.69
5728.55
926.76
185.69
5728.55
7904.81
1671.17
27384.30
33112.85
38841.41
38841.41
85%
4
100%
8
100%
22965.3
17827.99
5137.31
821.97
4315.34
185.69
4129.65
7417.38
27018.00
21447.59
5570.41
891.27
4679.14
185.69
4493.46
11910.84
27018.00
21358.33
5659.67
905.55
4754.12
185.69
4568.44
16479.27
27018.00
21284.33
5733.67
917.39
4816.28
185.69
4630.60
21109.87
27018.00
21225.75
5792.25
926.76
4865.49
185.69
4679.80
25789.68
27018.00
21225.75
5792.25
926.76
4865.49
185.69
4679.80
30469.48
22.37
18.79
116.20
20.62
17.32
126.00
20.95
17.60
128.02
21.22
17.83
129.69
21.44
18.01
131.01
21.44
18.01
131.01
RATE (%)
Gross profit: vanzari(%)
Profitul net: vanzari(%)
Profitul net: equity(%)
20.41
17.14
93.53
9
100%
10
100%
27018.00
21225.75
5792.25
926.76
4865.49
185.69
4679.80
35149.28
27018.00
21225.75
5792.25
926.76
4865.49
185.69
4679.80
39829.09
21.44
18.01
131.01
21.44
18.01
131.01
3
85%
8
100%
15538.53
8021.33
5644.03
2377.30
7517.20
18614.66
12146.21
9406.50
2739.71
6468.45
21906.80
16487.10
13751.11
2735.99
5419.70
25556.04
18660.09
15927.19
2732.90
6895.95
30233.41
24386.21
21655.75
2730.46
5847.20
34913.21
30114.76
27384.30
2730.46
4798.45
15469.61
920.83
3417.69
3713.71
7417.38
18767.57
1083.33
2059.69
3713.71
11910.84
22196.00
1083.33
919.69
3713.71
16479.27
25906.91
1083.33
30586.72
1083.33
35266.52
1083.33
3713.71
21109.87
3713.71
25789.68
3713.71
30469.48
9
100%
10
100%
39593.01
35843.31
33112.85
2730.46
3749.70
44272.82
41571.87
38841.41
2730.46
2700.95
39946.32
1083.33
44626.13
1083.33
3713.71
35149.28
3713.71
39829.09
Perioada de constructie
2
1
75%
85%
22965.30
18488.46
103.54
17562.95
821.97
4476.84
1.52
2945.29
27018.00
21268.18
199.91
20177.00
891.27
5749.82
1.75
3285.61
27018.00
21082.55
-6875.00
1.15
-5978.26
20263.50
17834.77
1352.92
15820.25
661.60
2428.73
1.32
1839.95
-6875.00
-4446.27
30.57
5780.39
6875.00
6875
8
100%
27018.00
21103.76
27018.00
21103.76
20177.00
905.55
5935.45
2.01
2952.96
27018.00
23619.39
2525
20177.00
917.39
3398.61
2.31
1471.26
20177.00
926.76
5914.24
2.66
2223.40
20177.00
926.76
5914.24
3.06
1932.76
11715.85
15114.46
21028.70
26942.94
9
100%
10
100%
27018.00
21103.76
27018.00
21103.76
20177.00
926.76
5914.24
3.52
1680.18
20177.00
926.76
5914.24
4.05
1460.31
32857.18
38771.42
TOTAL
232354.80
193583.38
11056.37
174622.20
7904.81
38771.42
13813.46
38771.42
9
100%
10
100%
27018.00
27018.00
21103.76
27018.00
27018.00
21103.76
20177.00
926.76
5914.24
3.52
1680.1818
20177.00
926.76
5914.24
4.05
1460.31
TOTAL
232354.80
193736.23
11209.22
3713.71
2525
3500.00
648.00
1317.69
-495.18
174622.20
7904.81
38618.57226
14789.20