Scribd Logo
Upload

Welcome to Scribd!

  • 6 views

    Model Buget STARTUP NATION 2017 Kono Gourmet: Sheet1

    Uploaded by

    Diana Pirvan
    The document is a budget spreadsheet for a startup food business called Kono Gourmet. It lists various equipment, technologies, furniture and other items needed and their individual costs. The total budget amount is over 199,000 RON (over 44,000 USD). Major expenses include production equipment like a dough mixer, baking ovens and freezers, as well as furniture, a delivery van, and staff salaries. The budget aims to meet eligibility requirements to apply for public funding programs for startups.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content

    You might also like

    Model Buget STARTUP NATION 2017 Kono Gourmet: Sheet1

    Uploaded by

    Diana Pirvan
    6 views8 pages
    The document is a budget spreadsheet for a startup food business called Kono Gourmet. It lists various equipment, technologies, furniture and other items needed and their individual costs. The total budget amount is over 199,000 RON (over 44,000 USD). Major expenses include production equipment like a dough mixer, baking ovens and freezers, as well as furniture, a delivery van, and staff salaries. The budget aims to meet eligibility requirements to apply for public funding programs for startups.

    Original Description:

    Original Title

    Buget Kono Gourmet

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document is a budget spreadsheet for a startup food business called Kono Gourmet. It lists various equipment, technologies, furniture and other items needed and their individual costs. The total budget amount is over 199,000 RON (over 44,000 USD). Major expenses include production equipment like a dough mixer, baking ovens and freezers, as well as furniture, a delivery van, and staff salaries. The budget aims to meet eligibility requirements to apply for public funding programs for startups.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    6 views8 pages

    Model Buget STARTUP NATION 2017 Kono Gourmet: Sheet1

    Uploaded by

    Diana Pirvan
    The document is a budget spreadsheet for a startup food business called Kono Gourmet. It lists various equipment, technologies, furniture and other items needed and their individual costs. The total budget amount is over 199,000 RON (over 44,000 USD). Major expenses include production equipment like a dough mixer, baking ovens and freezers, as well as furniture, a delivery van, and staff salaries. The budget aims to meet eligibility requirements to apply for public funding programs for startups.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 8

    Sheet1

    Model Buget STARTUP NATION 2017 Kono G

    Clasa
    Denumire echipamente/activitate UM Cantitate Valoare fata TVA
    Amortizare
    Active corporale 1 / Echipamente tehnologice / Echipamente IT

    1. Echipamente tehnologice 2.1……2.2


    soft +tableta 2.1……2.2 buc 1 1,680.00 RON
    Malaxor cu spirala 2.1……2.2 buc 1 3,078.00 RON
    Cuptor electric 2.1……2.2 buc 2 4,315.00 RON
    Masa frigorifica 2.1……2.2 buc 1 4,898.00 RON
    Vitrina calda 2.1……2.2 buc 2 2,961.00 RON
    Masina de facut conuri 2.1……2.2 buc 2 12,456.00 RON
    Vitrina frigorifica 2.1……2.2 buc 1 2,511.00 RON
    Masina de modelat 2.1……2.2 buc 1 16,875.00 RON
    Dulap frigorific 2.1……2.2 buc 1 4,235.00 RON
    Storcator de fructe 2.1……2.2 buc 1 908.00 RON
    Masa de lucru 2.1……2.2 buc 1 626.00 RON
    Blender 2.1……2.2 buc 1 882.00 RON
    Plita electrica 2.1……2.2 buc 1 2,997.00 RON
    Toaster 2.1……2.2 buc 1 1,373.00 RON
    Feliator mezeluri 2.1……2.2 buc 1 1,314.00 RON
    Friteusa 2.1……2.2 buc 1 1,463.00 RON
    Mixer 2.1……2.2 buc 1 563.00 RON
    Echipament
    ROBOT DE TOCATfacut gheata
    SI RAZUIT 2.1……2.2 buc 1 990.00 RON
    LEGUME 2.1……2.2 buc 1 2,228.00 RON
    hota 2.1……2.2 buc 1 1,125.00 RON
    cantar 2.1……2.2 buc 1 441.00 RON
    aparat foto 2.1……2.2 buc 1 2,521.01 RON
    sistem audio 2.1……2.2 buc 1 840.34 RON
    imprimanta fiscala 2.1……2.2 buc 1 420.17 RON
    obiecte inventar buc 1 840.34 RON
    Subtotal Echipamente tehnologice

    3. Mobilier, aparatură birotică şi 3.1.1.1


    sisteme de protecţie a valorilor Mobilier
    umane şi materiale Comercial
    Mese &scaune buc 1 2,521.01 RON
    umbrele buc 2 336.13 RON
    gazon fals mp 32 25.21 RON

    Page 1
    Sheet1
    5. Instalaţii de încălzire sau
    climatizare
    aer conditionat mobil buc 1 1,008.40 RON
    Incalzitor suspendat buc 2 846.00 RON
    SUBTOTAL ACTIVE CORPORALE 1
    Active corporale 2

    7. Rulota comerciala buc 1 43,500.00 RON


    SUBTOTAL ACTIVE CORPORALE 2
    ACTIVE NECORPORALE
    8. Salarii ( 2 salariati de 1856 lei brut
    luna 6
    / luna cu salariu brut + taxe )
    13. Consultanta scriere/depunere
    proiect 1
    SUBTOTAL ACTIVE NECORPORALE

    TOTAL GENERAL

    Total echipamente tehnologice + obicete inventar + * soft in total buget

    Valentin Duta - 0733300044


    office@just-ideas.ro
    www.just-ideas.ro

    Pagina dedicata Programului STARTUP NATION

    Page 2
    Sheet1

    NATION 2017 Kono Gourmet

    Valoare inclusiv Total Valoare


    TVA inclusiv TVA
    kg

    2,000.00 RON 2,000.00 RON


    3,662.82 RON 3,662.82 RON 65
    5,134.85 RON 10,269.70 RON 40
    5,828.00 RON 5,828.00 RON 100
    3,523.59 RON 7,047.18 RON 21
    14,822.64 RON 29,645.28 RON 32
    2,988.09 RON 2,988.09 RON 36
    20,081.25 RON 20,081.25 RON 80
    5,039.65 RON 5,039.65 RON 50
    1,080.52 RON 1,080.52 RON 5
    744.94 RON 744.94 RON 20
    1,049.58 RON 1,049.58 RON 5
    3,566.43 RON 3,566.43 RON
    1,633.28 RON 1,633.28 RON
    1,563.66 RON 1,563.66 RON
    1,740.38 RON 1,740.38 RON 10
    669.38 RON 669.38 RON
    1,178.10 RON 1,178.10 RON 10
    2,651.32 RON 2,651.32 RON
    1,338.75 RON 1,338.75 RON 10
    524.79 RON 524.79 RON
    3,000.00 RON 3,000.00 RON
    1,000.00 RON 1,000.00 RON
    500.00 RON 500.00 RON
    1,000.00 RON 1,000.00 RON
    109,803.09 RON $ 24,400.69

    3,000.00 RON 3,000.00 RON


    400.00 RON 800.00 RON
    30.00 RON 960.00 RON

    Page 3
    Sheet1

    1,200.00 RON 1,200.00 RON


    1,006.74 RON 2,013.48 RON
    117,776.57 RON $ 26,172.57

    51,765.00 RON 51,765.00 RON $ 11,503.33


    51,765.00 RON

    3,712.00 RON 22,272.00 RON

    8,000.00 RON 8,000.00 RON


    30,272.00 RON $ 6,727.11

    199,813.57 RON $ 44,403.01

    tar + * soft in total buget 109,803.09 RON

    Page 4
    Sheet1

    plus 107 kg
    2.1.1.4

    plus 2828 lei

    soft plus tableta


    imprimanta fiscala

    959 euro
    1295 EUR
    658 EUR
    2768 eur
    558 EUR
    3750 EUR
    941 EUR
    252 EUR
    139 EUR

    4897.47899159664

    255 Eur
    495

    25500

    Page 5
    Sheet1

    11900

    54000
    45000

    Maxim 12 luni

    Limita valoare consultanta 8.000 lei.

    $ 186.44

    Limita buget eligibil 200.000 lei.

    Aici e nevoie de minim 50 % pt. a lua 10 puncte

    Page 6
    Sheet1

    2.1.2.3.3

    116000 ok malaxor
    ok masa rece

    5827.5

    ok cuptor conuri

    ok echipament facut conuri


    ok vitrina calda

    ok frigidere

    Page 7
    Sheet1

    ok storcator portocale 1200 euro

    blender
    aer conditionat
    37200 74400 190400

    186.44 RON

    Page 8

    You might also like