M

CHELTUIELI DIRECTE

ALTE CHELTUIELI DIRETE

Tr. aproviz
a
Tr.gara-sant.
b
Retrib.maistri
c
C.A.S. (m+c)*
d
CASS. (m+c)*
e
Aj.somaj. (m+c)*
f
Fd.risc (m+c)*
g
Comision ITM (m+c)*
h
C.C.I.
(m+c)*
i
Fd.garan.(m+c)*
j

5.000%
0.000%
0.000%
20.800%
5.200%
0.500%
0.279%
0.000%
0.850%
0.250%

249,094.100

8,350.000

484,929.910
6,436.45
0.00
0.00
20,541.41
5,135.35
493.78
275.53
0.00
839.43
246.89

0.00
20,541.41
5,135.35
493.78
275.53
0.00
839.43
246.89
135,165.50

10.000%

98,756.760

6,436.45
0.00

M0

TOTAL CHELTUIELI DIRECTE

CHELTUIELI INDIRECTE T0*

128,729.050

m0
126,289.16

U0
249,094.10

t0
8,350.00

T0
518,898.76

I0
51,889.88
P0

PROFIT V0= (T0+IO)*

0.900%

5,137.10

V0
TOTAL GENERAL V0=T0+I0+P0

575,925.73