VARIANTA 1

VENIT BRUT VENIT NET 85%/luna

Jun-20 3000 2362 2007.70
Jul-20 3000 2362 2007.70
Aug-20 3000 2362 2007.70
Sep-20 3000 2362 2007.70
Oct-20 3000 2362 2007.70
nov.20 3000 2362 2007.70
Dec-20 3000 2362 2007.70
Jan-21 3000 2362 2007.70
Feb-21 3000 2362 2007.70
Mar-21 3000 2362 2007.70
Apr-21 3000 2362 2007.70
May-21 3000 2362 2007.70
TOTAL NET - nr. luni de Venit pe 20
12 LUNI 28344 2007.70 beneficiu luni
20 40154.00

VARIANTA 2
VENIT BRUT VENIT NET 85%/luna
Jun-20 3000 2362 2007.70
Jul-20 3000 2362 2007.70
Aug-20 3000 2362 2007.70
Sep-20 3000 2362 2007.70
Oct-20 3000 2362 2007.70
nov.20 3000 2362 2007.70
Dec-20 3000 2362 2007.70
Jan-21 5000 3937.00 3346.00
Feb-21 5000 3937.00 3346.00
Mar-21 5000 3937.00 3346.00
Apr-21 5000 3937.00 3346.00
May-21 5000 3937.00 3346.00
Cost
suplimentar
TOTAL NET - nr. luni de Venit pe 20 5 luni x 470
12 LUNI 36219 2565.51 beneficiu luni lei
20 51310.25 2350

DIFERENTA
(V2 -V1)

VARIANTA 3
VENIT BRUT VENIT NET 85%/luna
Jun-20 3000 2362 2007.70
Jul-20 3000 2362 2007.70
Aug-20 3000 2362 2007.70
Sep-20 3000 2362 2007.70
Oct-20 3000 2362 2007.70
nov.20 3000 2362 2007.70
Dec-20 3000 2362 2007.70
Jan-21 6000 4724.00 4015.40
Feb-21 6000 4724.00 4015.40
Mar-21 6000 4724.00 4015.40
Apr-21 6000 4724.00 4015.40
May-21 6000 4724.00 4015.40

Cost
suplimentar
TOTAL NET - nr. luni de Venit pe 20 5 luni x 772
12 LUNI 40154 2844.24 beneficiu luni lei
20 56884.83 3860

DIFERENTA
(V3 -V1)
Castig real
(51310,25 -
2350)
48960.25

8806.25
Castig real
(56884,83 -
3860)
53024.83

12870.83