Rakhimberdiyev

in 1 month

0.0

166.9

112.5

28.1

118.8

8.5


in 1 year

0.0

2002.7

1350.0

337.5

1425.0

102.3

the total cost)

Total cost

7
₈ Selling price Benefit
9
6% tax on turnover
10


₁₁ Net profit


2 588

7600.0

5 012

456.0

4 556


18 116

53200.0

35,084

3192.0

31 892


434.8

1276.8

842.0

76.6

765.4


5217.5

15321.6

10104.1

919.3

9184.8

COST OF MANICURE SERVICE

^No Indicators
Cost of raw materials
1
Amortization cost
2
Labor cost
3

4. 
   Salary deduction 25%
   
5. 
   Administrative expenses
   

Other expenses (makes up to 5% of
6
the total cost)
Total cost
7
₈ Selling price Benefit
9
6% tax on turnover
10


₁₁ Net profit
i.ch
unit

1000

869.2

585.9

146.5

618.5

64.4


3 285

6700.0

3 415

402.0

3 013


in 1 day

8000

6953.9

4687.5

1171.9

4947.9

515.2


26 276

53600.0

27 324

3216.0

24 108


in 1 month
192.0

166.9

112.5

28.1

118.8

12.4

630.6

1286.4

655.8

77.2

578.6


in 1 year

2304.0

2002.7

1350.0

337.5

1425.0

148.4


7567.6

15436.8

7869.2

926.2

6943.0

88,000.0 thousand soums from the company's loan amount at 12 percent per year Financial result of substance use for 2 years

Indicators
No
FINANCIAL RESULT
in 1 year
in 2 years
3 years Total 3 years

Service cost
1

Sales proceeds

2

29212.9
69264.0

29212.9
69264.0

29212.9
69264.0

87638.7
207792.0

₃ Gross profit
6% turnover tax
4
₅ Leasing interest return Return of lease funds
6


₇ Net profit

40051.1
4155.8

10093.7
0.0
25801.5

40051.1
4155.8

7780.6
28038.0
76.7

40051.1
4155.8

2733.8
28038.3
5123.2

120153.3
12467.5

20608.1
56076.3
31001.4

Thus, the enterprise earns 120,153,300 soums as a result of using the leasing funds in

the amount of 56,076,300 soums for a period of 3 years with an annual interest rate of 18%. After paying the lease and all mandatory payments, the net profit of 31001.4 thousand soums remains in the account of the Company.
This fund will be used for the further development of the society.

Chairman of " " LLC
(signature, seal)

« » 56076.3 thousand sums of leasing funds of

LLC Return for 3 years GRAPHIC.

	let's go	income	money	return	return	tulov	the end
1	0.0	2991.3	56076.3	0.0	841.1	841.1	2150.1
2	2150.1	2991.3	56076.3	0.0	841.1	841.1	4300.3
3	4300.3	2991.3	56076.3	0.0	841.1	841.1	6450.4
4	6450.4	2991.3	56076.3	0.0	841.1	841.1	8600.5
5	8600.5	2991.3	56076.3	0.0	841.1	841.1	10750.6
6	10750.6	2991.3	56076.3	0.0	841.1	841.1	12900.8
7	12900.8	2991.3	56076.3	0.0	841.1	841.1	15050.9

Months


per month
1 month old


Leasing is basic
the sum of


Leasing is basic
amount


Lease interest


Total
Moon
we reached

8	15050.9	2991.3	56076.3	0.0	841.1	841.1	17201.0
	17201.0	2991.3	56076.3	0.0	841.1	841.1	19351.1
9 10	19351.1	2991.3	56076.3	0.0	841.1	841.1	21501.3
11	21501.3	2991.3	56076.3	0.0	841.1	841.1	23651.4
12	23651.4	2991.3	56076.3	0.0	841.1	841.1	25801.5
13	25801.5	2991.3	56076.3	2336.5	841.1	3177.6	25615.2
14	25615.2	2991.3	53739.8	2336.5	806.1	3142.6	25463.8
15	25463.8	2991.3	51403.3	2336.5	771.0	3107.5	25347.5
16	25347.5	2991.3	49066.8	2336.5	736.0	3072.5	25266.3
17	25266.3	2991.3	46730.3	2336.5	701.0	3037.5	25220.1
18	25220.1	2991.3	44393.8	2336.5	665.9	3002.4	25209.0
19	25209.0	2991.3	42057.3	2336.5	630.9	2967.4	25232.9
20	25232.9	2991.3	39720.8	2336.5	595.8	2932.3	25291.9
21	25291.9	2991.3	37384.3	2336.5	560.8	2897.3	25385.9
22	25385.9 2	2991.3	35047.8 3	2336.5	525.7	2862.2	25514.9 2
23	5514.9	2991.3	2711.3	2336.5	490.7	2827.2	5679.0
24	25679, 0	2991. 3	30374, 8	2336. 5	455, 6	2792. 1	25878, 2
25	25878.2	2991.3	28038.3	2336.5	420.6	2757.1	26112.4
26	26112.4	2991.3	25701.8	2336.5	385.5	2722.0	26381.6
27	26381.6	2991.3	23365.3	2336.5	350.5	2687.0	26685.9
28	26685.9	2991.3	21028.8	2336.5	315.4	2651.9	27025.3
29	27025.3	2991.3	18692.3	2336.5	280.4	2616.9	27399.6
30	27399.6	2991.3	16355.8	2336.5	245.3	2581.8	27809.1
31	27809.1	2991.3	14019.3	2336.5	210.3	2546.8	28253.6
32	28253.6	2991.3	11682.8	2336.5	175.2	2511.7	28733.1
33	28733.1	2991.3	9346.3	2336.5	140.2	2476.7	29247.7
34	29247.7	2991.3	7009.8	2336.5	105.1	2441.6	29797.3
35	29797.3	2991.3	4673.3	2336.5	70.1	2406.6	30382.0
36	30382.0	2991.3	2336.8	2336.8	35.1	2371.9	31001.4