You are on page 1of 4

Indicatori

Costuri Totale

525065

316601

152000

152500

153000

360000

360500

370000

370000

-525065

43399

208500

217500

217000

CFact (a=15%)

-456281.485

32809.644

136984.5

124410

107849

CFact (a=20%)

-437379.145

30118.906

120721.5

104835

87234

CFact (a=25%)

-420052

27775.36

106752

89175

71176

Cfact (a=30%)

-403774.985

25648.809

94867.5

76125

58373

Venituri Totale
CF

10

154000

154000

156000

156500

157000

2076666

374000

375000

374000

374000

373000

3330500

220000

221000

218000

217500

216000

1253834

95040

83096

71286

61770

53352

310315.659

73700

61659

50576

42195

34776

168436.261

57640

46410

36624

29145

23112

67757.36

45540

35139

26596

20445

15552

-5488.676

Indicatori
Costuri Totale
Venituri Totale
Profit

202994
243600

221448
300000

221448
300000

221448
300000

221448
300000

221448
300000

221448
300000

221448
300000

40606

78552

78552

78552

78552

78552

78552

78552

221448
300000
78552

221448 2196026
300000 2943600
78552 747574
10

You might also like