Ziua MENIU Nr.

mese
Monday, April 12, 2021 Proteine 3 mese/zi
Tuesday, April 13, 2021 Legume 4-5 mese/zi

Wednesday, April 14, 2021 Carbo 3 mese/zi

Thursday, April 15, 2021 Vitamine 4-5 mese/zi
Friday, April 16, 2021 Proteine 4 mese/zi
Saturday, April 17, 2021 Legume 4-5 mese/zi
Sunday, April 18, 2021 Carbo 4 mese/zi
Monday, April 19, 2021 Vitamine 4-5 mese/zi
Tuesday, April 20, 2021 Proteine 5 mese/zi
Wednesday, April 21, 2021 Legume 4-5 mese/zi
Thursday, April 22, 2021 Carbo 5 mese/zi
Friday, April 23, 2021 Vitamine 4-5 mese/zi
Saturday, April 24, 2021 Proteine 6 mese/zi
Sunday, April 25, 2021 Legume 4-5 mese/zi
Monday, April 26, 2021 Carbo 6 mese/zi
Tuesday, April 27, 2021 Vitamine 4-5 mese/zi
Wednesday, April 28, 2021 Proteine 7 mese/zi
Thursday, April 29, 2021 Legume 4-5 mese/zi
Friday, April 30, 2021 Carbo 7 mese/zi
Saturday, May 01, 2021 Vitamine 4-5 mese/zi
Sunday, May 02, 2021 Proteine 8 mese/zi
Monday, May 03, 2021 Legume 4-5 mese/zi
Tuesday, May 04, 2021 Carbo 8 mese/zi
Wednesday, May 05, 2021 Vitamine 4-5 mese/zi
Thursday, May 06, 2021 Proteine 9 mese/zi
Friday, May 07, 2021 Legume 4-5 mese/zi
Saturday, May 08, 2021 Carbo 9 mese/zi
Sunday, May 09, 2021 Vitamine 4-5 mese/zi
Monday, May 10, 2021 Proteine 10 mese/zi
Tuesday, May 11, 2021 Legume 4-5 mese/zi
Wednesday, May 12, 2021 Carbo 10 mese/zi
Thursday, May 13, 2021 Vitamine 4-5 mese/zi
Friday, May 14, 2021 Proteine 11 mese/zi
Saturday, May 15, 2021 Legume 4-5 mese/zi
Sunday, May 16, 2021 Carbo 11 mese/zi
Monday, May 17, 2021 Vitamine 4-5 mese/zi
Tuesday, May 18, 2021 Proteine 12 mese/zi
Wednesday, May 19, 2021 Legume 4-5 mese/zi
Thursday, May 20, 2021 Carbo 12 mese/zi
Friday, May 21, 2021 Vitamine 4-5 mese/zi
Saturday, May 22, 2021 Proteine 13 mese/zi
Sunday, May 23, 2021 Legume 4-5 mese/zi
Monday, May 24, 2021 Carbo 13 mese/zi
 Tuesday, May 25, 2021 Vitamine 4-5 mese/zi
Wednesday, May 26, 2021 Proteine 14 mese/zi
Thursday, May 27, 2021 Legume 4-5 mese/zi
Friday, May 28, 2021 Carbo 14 mese/zi
Saturday, May 29, 2021 Vitamine 4-5 mese/zi
Sunday, May 30, 2021 Proteine 15 mese/zi
Monday, May 31, 2021 Legume 4-5 mese/zi
Tuesday, June 01, 2021 Carbo 15 mese/zi
Wednesday, June 02, 2021 Vitamine 4-5 mese/zi
Thursday, June 03, 2021 Proteine 16 mese/zi
Friday, June 04, 2021 Legume 4-5 mese/zi
Saturday, June 05, 2021 Carbo 16 mese/zi
Sunday, June 06, 2021 Vitamine 4-5 mese/zi
Monday, June 07, 2021 Proteine 17 mese/zi
Tuesday, June 08, 2021 Legume 4-5 mese/zi
Wednesday, June 09, 2021 Carbo 17 mese/zi
Thursday, June 10, 2021 Vitamine 4-5 mese/zi
Friday, June 11, 2021 Proteine 18 mese/zi
Saturday, June 12, 2021 Legume 4-5 mese/zi
Sunday, June 13, 2021 Carbo 18 mese/zi
Monday, June 14, 2021 Vitamine 4-5 mese/zi
Tuesday, June 15, 2021 Proteine 19 mese/zi
Wednesday, June 16, 2021 Legume 4-5 mese/zi
Thursday, June 17, 2021 Carbo 19 mese/zi
Friday, June 18, 2021 Vitamine 4-5 mese/zi
Saturday, June 19, 2021 Proteine 20 mese/zi
Sunday, June 20, 2021 Legume 4-5 mese/zi
Monday, June 21, 2021 Carbo 20 mese/zi
Tuesday, June 22, 2021 Vitamine 4-5 mese/zi
Wednesday, June 23, 2021 Proteine 21 mese/zi
Thursday, June 24, 2021 Legume 4-5 mese/zi
Friday, June 25, 2021 Carbo 21 mese/zi
Saturday, June 26, 2021 Vitamine 4-5 mese/zi
Sunday, June 27, 2021 Proteine 22 mese/zi
Monday, June 28, 2021 Legume 4-5 mese/zi
Tuesday, June 29, 2021 Carbo 22 mese/zi
Wednesday, June 30, 2021 Vitamine 4-5 mese/zi
Thursday, July 01, 2021 Proteine 23 mese/zi
Friday, July 02, 2021 Legume 4-5 mese/zi
Saturday, July 03, 2021 Carbo 23 mese/zi
Sunday, July 04, 2021 Vitamine 4-5 mese/zi
Monday, July 05, 2021 Proteine 24 mese/zi
Tuesday, July 06, 2021 Legume 4-5 mese/zi
Wednesday, July 07, 2021 Carbo 24 mese/zi
Thursday, July 08, 2021 Vitamine 4-5 mese/zi
 Friday, July 09, 2021 Proteine 25 mese/zi
Saturday, July 10, 2021 Legume 4-5 mese/zi
 Venituri din vânzarea
Preț/litru apa
Locație
plată
Kaufland Mănăstur RON 0.70
Kaufland Mărăști RON 0.70
Kaufland Între Lacuri RON 0.70
Kaufland Gheorgheni RON 0.70

Investiția inițială

Nume produs/serviciu Nr. bucăți Preț cu TVA Preț fără TVA Valoare TVA
Dozator apă Feiyue 4 RON 19,732.00 RON 15,982.92 RON 3,749.08
Transport dozatoare 1 RON 2,400.00 RON 1,944.00 RON 456.00
Personalizare aparatură 4 RON 1,200.00 RON 972.00 RON 228.00
Promovare online 1 RON 300.00 RON 243.00 RON 57.00
Promovare offline 1 RON 1,000.00 RON 810.00 RON 190.00
Alte articole promoționale 200 RON 243.00 RON 196.83 RON 46.17
TOTAL RON 24,875.00 RON 20,148.75 RON 4,726.25

Cheltuieli lunare Cost

Chirie magazin 4000 RON 2,743.00
Factură apă 500
Factură electricitate 220
Mentenanță 50
TOTAL 4770
Preț/litru apă Estimare apă Estimare apă Venituri zilnice apă Venituri zilnice apă
carbogazificată plată/zi carbogazificată/zi plată carbogazificată
RON 0.95 85 25 RON 59.50 RON 23.75
RON 0.95 70 20 RON 49.00 RON 19.00
RON 0.95 55 17 RON 38.50 RON 16.15
RON 0.95 100 33 RON 70.00 RON 31.35
TOTAL ZILNIC RON 217.00 RON 90.25
TOTAL SĂPTĂMÂNAL RON 1,519.00 RON 631.75
TOTAL LUNAR RON 6,076.00 RON 2,527.00
RON 8,603.00