Sheet1

Inlocuiti doar valorile din casutele galbene!!!!

lunar
SC MICRO 13,5%
PFA 32%

venit
anual 3%
16%
cheltuieli dividende
imp dividende cass la divid TOTAL societatii !!!!! rari
lunare
ACEASTA
VALOARE
3.00%
5.00%
5.50%
CU
3500.00 INLOCUITI-O
42000.00
1260.00
14605.00
26135.00
1306.75
1437.43 4004.18
3300.00
7304.175 608.68125
3500.00 VENITURILE
42000.00 D3765.18 18467.60
3765.18
4577.60
8342.784
695.232
VOASTRA

Cheltuieli SC
lunar
telefon
100
internet
100
chirie/consum
550
consumabile
100
asigurare
100
Ceccar 1,5%
52.5
Ceccar cota fixa
66.67
ceccar administr
16.67
Combustibil 50%
50
Curs CECCAR
33.333333
altele
97.92
1217.08

anual
12
12
12
12
12
12
12
12
12
12
12.00

1200
1200
6600
1200
1200
630
800
200
600
400
1175.00
14605.00

Cheltuieli pfa
lunar
telefon
100
internet
100
chirie/consum
550
consumabile
100
asigurare
100
Ceccar 1,5%
52.5
Ceccar cota fixa
30.00
ceccar administr
00.00
Combustibil 50%
50
Curs CECCAR
33.333333333

altele
CASS 5,5%
CAS 10,5%
TOTAL CHELT P

Page 1

1282.84
41.67
131.13
250.3375
1706

12
12
12
12
12
12
12
12
12
12

12.00
12
12

anual
1200
1200
6600
1200
1200
630
360

CONTRIBUTII MINIME CAS SI

CASS !!! PTR CEI CARE VOR SA
SE ASIGURE!!!

600
400
13390.00
500.00
1573.55
3004.05
18467.6

28610
28610

13390
13390

42000
42000