Professional Documents
Culture Documents
PH
PH
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