S_istemul de S_anatate pu_B L I_ca : ( EX : )
|
21.489.600
|
x
|
0,0050
|
=
|
107.448,00
|
€
|
zi
|
x
|
30,41666
|
=
|
3.268.209,28
|
€
|
l
|
x
|
12
|
luni
|
=
|
39.218.511,40
|
|
21.489.600
|
x
|
0,0050
|
=
|
107.448,00
|
€
|
zi
|
x
|
30,41666
|
=
|
3.268.209,28
|
€
|
l
|
x
|
12
|
luni
|
=
|
39.218.511,40
|
|
21.489.600
|
x
|
0,0125
|
=
|
268.620,00
|
€
|
zi
|
x
|
30,41666
|
=
|
8.170.523,21
|
€
|
l
|
x
|
12
|
luni
|
=
|
98.046.278,51
|
|
21.489.600
|
x
|
0,0175
|
=
|
376.068,00
|
€
|
zi
|
x
|
30,41666
|
=
|
11.438.732,49
|
€
|
l
|
x
|
12
|
luni
|
=
|
137.264.789,91
|
|
21.489.600
|
x
|
0,0200
|
=
|
429.792,00
|
€
|
zi
|
x
|
30,41666
|
=
|
13.072.837,13
|
€
|
l
|
x
|
12
|
luni
|
=
|
156.874.045,62
|
|
21.489.600
|
x
|
0,0200
|
=
|
429.792,00
|
€
|
zi
|
x
|
30,41666
|
=
|
13.072.837,13
|
€
|
l
|
x
|
12
|
luni
|
=
|
156.874.045,62
|
|
21.489.600
|
x
|
0,0200
|
=
|
429.792,00
|
€
|
zi
|
x
|
30,41666
|
=
|
13.072.837,13
|
€
|
l
|
x
|
12
|
luni
|
=
|
156.874.045,62
|
|
21.489.600
|
x
|
0,0200
|
=
|
429.792,00
|
€
|
zi
|
x
|
30,41666
|
=
|
13.072.837,13
|
€
|
l
|
x
|
12
|
luni
|
=
|
156.874.045,62
|
|
21.489.600
|
x
|
0,0250
|
=
|
537.240,00
|
€
|
zi
|
x
|
30,41666
|
=
|
16.341.046,42
|
€
|
l
|
x
|
12
|
luni
|
=
|
196.092.557,02
|
|
21.489.600
|
x
|
0,0250
|
=
|
537.240,00
|
€
|
zi
|
x
|
30,41666
|
=
|
16.341.046,42
|
€
|
l
|
x
|
12
|
luni
|
=
|
196.092.557,02
|
|
21.489.600
|
X
|
0,0330
|
=
|
709.156,80
|
€
|
zi
|
x
|
30,41666
|
=
|
21.570.181,27
|
€
|
l
|
x
|
12
|
luni
|
=
|
258.842.175,27
|
|
21.489.600
|
x
|
0,0300
|
=
|
644.688,00
|
€
|
zi
|
x
|
30,41666
|
=
|
19.609.255,70
|
€
|
l
|
x
|
12
|
luni
|
=
|
235.311.068,42
|
|
21.489.600
|
x
|
0,0300
|
=
|
644.688,00
|
€
|
zi
|
x
|
30,41666
|
=
|
19.609.255,70
|
€
|
l
|
x
|
12
|
luni
|
=
|
235.311.068,42
|
|
21.489.600
|
x
|
0,0400
|
=
|
859.584,00
|
€
|
zi
|
x
|
30,41666
|
=
|
26.145.674,27
|
€
|
l
|
x
|
12
|
luni
|
=
|
313.748.091,23
|
|
21.489.600
|
x
|
0,0500
|
=
|
1.074.480,00
|
€
|
zi
|
x
|
30,41666
|
=
|
32.682.092,84
|
€
|
l
|
x
|
12
|
luni
|
=
|
392.185.114,04
|
|
21.489.600
|
x
|
0,0400
|
=
|
859.584,00
|
€
|
zi
|
x
|
30,41666
|
=
|
26.145.674,27
|
€
|
l
|
x
|
12
|
luni
|
=
|
313.748.091,23
|
|
21.489.600
|
x
|
0,0600
|
=
|
1.289.376,00
|
€
|
zi
|
x
|
30,41666
|
=
|
39.218.511,40
|
€
|
l
|
x
|
12
|
luni
|
=
|
470.622.136,85
|
|
21.489.600
|
x
|
0,2000
|
=
|
4.297.920,00
|
€
|
zi
|
x
|
30,41666
|
=
|
130.728.371,35
|
€
|
l
|
x
|
12
|
luni
|
=
|
1.568.740.456,17
|
|
21.489.600
|
x
|
0,0500
|
=
|
1.074.480,00
|
€
|
zi
|
x
|
30,41666
|
=
|
32.682.092,84
|
€
|
l
|
x
|
12
|
luni
|
=
|
392.185.114,04
|
|
21.489.600
|
x
|
0,0400
|
=
|
859.584,00
|
€
|
zi
|
x
|
30,41666
|
=
|
26.145.674,27
|
€
|
l
|
x
|
12
|
luni
|
=
|
313.748.091,23
|
|
21.489.600
|
x
|
0,0500
|
=
|
1.074.480,00
|
€
|
zi
|
x
|
30,41666
|
=
|
32.682.092,84
|
€
|
l
|
x
|
12
|
luni
|
=
|
392.185.114,04
|
|
21.489.600
|
x
|
0,0525
|
=
|
1.128.204,00
|
€
|
zi
|
x
|
30,41666
|
=
|
34.316.197,48
|
€
|
l
|
x
|
12
|
luni
|
=
|
411.794.369,74
|
|
21.489.600
|
x
|
0,0300
|
=
|
644.688,00
|
€
|
zi
|
x
|
30,41666
|
=
|
19.609.255,70
|
€
|
l
|
x
|
12
|
luni
|
=
|
235.311.068,42
|
|
21.489.600
|
x
|
0,0245
|
=
|
526.495,20
|
€
|
zi
|
x
|
30,41666
|
=
|
16.014.225,49
|
€
|
l
|
x
|
12
|
luni
|
=
|
192.170.705,88
|
|
21.489.600
|
x
|
0,1000
|
=
|
2.148.960,00
|
€
|
zi
|
x
|
30,41666
|
=
|
65.364.185,67
|
€
|
l
|
x
|
12
|
luni
|
=
|
784.370.228,08
|
|
Cetateni :
|
|
1,0000
|
€
|
21.489.600,00
|
|
|
|
zile/luna
|
|
653.641.856,74
|
|
|
|
|
|
|
7.843.702.280,83
|
Cadrele medicale vor lucra 6 ½ ore /zi, 6 zile /saptamina, cu un "venit" de 2,00 € /ora,
adica 13,00 € /zi, media , 25-26 de zile , adica 162,5 → 169 ore / luna , iar plata va fi pe
197,71 ore , cu 28,71 respectiv 35,21 ore in plus !!! ( 6,5 h/zi X 6 z/s = 39 ore/saptamina
►13 € X 30,41666 zile/luna = 395,41658 € /luna X 4,2657 Roni /lei =1.686,72850 Roni
|
1 |
Farmacie 24 / 7 si mobila |
17.520.000,00 |
|
4.400 |
|
20.000.000,00 |
|
1.698.511,40 |
15 |
|
2 |
F a m i l y planning |
36.135.000,00 |
|
8.185 |
|
3.000.000,00 |
|
83.511,40 |
23 |
|
3 |
F i r s t A i d K i t |
42.657.199,83 |
|
18.128 |
|
50.000.000,00 |
|
5.389.078,68 |
24 |
|
4 |
Reactive / aparatura ... |
|
|
615 |
|
114.476.578,28 |
|
19.421.087,63 |
16 |
|
5 |
B a n c a d e s i n g e |
85.314.399,67 |
|
18.128 |
|
66.000.000,00 |
|
5.559.645,95 |
25 |
|
6 |
Medicamente compensate |
85.314.399,67 |
|
18.128 |
|
66.000.000,00 |
|
5.559.645,95 |
26 |
|
7 |
Ambulante , puncte mobile |
85.314.399,67 |
|
18.128 |
|
66.000.000,00 |
|
5.559.645,95 |
27 |
|
8 |
P a r a m e d i c s |
105.654.692,88 |
|
22.450 |
|
50.000.000,00 |
|
1.219.352,74 |
28 |
|
9 |
Evidenta bolilor pe calculator |
182.224.931,33 |
|
38.720 |
|
12.769.068,67 |
|
1.098.557,02 |
14 |
|
10 |
Articole pt. igiena personala |
85.314.399,67 |
|
18.128 |
|
89.123.700,33 |
|
21.654.457,02 |
29 |
|
11 |
Medic si / sau asistenta in ... |
148.876.200,00 |
|
18.128 |
|
100.000.000,00 |
|
9.965.975,27 |
11 |
|
12 |
D e f i c i e n t e |
85.314.399,67 |
|
18.128 |
|
119.123.700,33 |
|
30.872.968,42 |
30 |
|
13 |
Tratamente / statiuni |
158.994.000,00 |
|
38.720 |
|
66.000.000,00 |
|
10.317.068,42 |
22 |
|
14 |
Medicamente , gratuitati |
85.314.399,67 |
|
18.128 |
|
189.123.700,33 |
|
39.309.991,23 |
31 |
|
15 |
S M U R D |
105.654.692,88 |
|
22.450 |
|
186.530.421,16 |
|
100.000.000,00 |
49 |
|
16 |
L a b o r a t o a r e |
44.638.519,46 |
|
9.485 |
|
260.000.000,00 |
|
9.109.571,77 |
56 |
|
17 |
B o l n a v i c r o n i c i |
182.224.931,33 |
|
38.720 |
|
260.000.168,67 |
|
28.397.036,85 |
33 |
|
18 |
S a n a t a t e / S p i t a l e |
941.282.129,78 |
|
200.008 |
|
600.000.000,00 |
|
27.458.326,39 |
66 |
|
19 |
Dispensare m e d i c a l e la ... |
92.185.114,04 |
|
18.128 |
|
200.000.000,00 |
|
100.000.000,00 |
20 |
|
20 |
P o m p i e r i |
182.224.931,33 |
|
38.720 |
|
100.769.068,67 |
|
30.754.091,23 |
32 |
|
21 |
Tratamente - Bolnavi Cronici |
182.224.931,33 |
|
38.720 |
|
180.769.068,67 |
|
29.191.114,04 |
22 |
|
22 |
Cabinete medicale in scoala |
182.224.931,33 |
|
38.720 |
|
216.769.068,67 |
|
12.800.369,74 |
13 |
|
23 |
A z i l e de n o a p t e |
85.314.399,67 |
|
18.128 |
|
139.123.700,33 |
|
10.872.968,42 |
19 |
|
24 |
Fonduri e_112 special |
41.414.757,12 |
|
4.400 |
|
146.666.652,00 |
|
4.089.296,76 |
2 |
|
25 |
Community Centers |
784.367.262,52 |
|
166.666 |
|
0,00 |
|
2.965,56 |
42 |
|
T |
7.843.702.280,83 € |
4.027.705.022,85 |
|
852.259 |
|
3.305.612.020,14 |
|
510.385.237,84 |
|
NU va exista decit : Salar Baza 3 + Vechime = B 2 + Partea angajatorului = Baza 1 !!!
|
|
Asistenta medicala
|
Fond de Salarii
|
|
Angajati
|
|
Produse medicale
|
|
Auxiliare medicale
|
|
|
#
|
Se lucreaza
|
€ / zi
|
P L
|
vech
|
€
|
X
|
Z I L E
|
EG
|
V A L.
|
€ / zi
|
+
|
€ / zi
|
EG
|
€ / zi
|
|
Grad
|
6,5 h X 6 zile
|
Salar B 3
|
US
|
i m e
|
Z I
|
L U N A
|
AL
|
vechime
|
Salar B 2
|
Angajator
|
AL
|
Salar B 1
|
|
1
|
6,5 h X 1,231 €
|
8,00 €
|
+
|
4
|
0,08
|
x
|
30,41666
|
=
|
2,4333
|
10,4333 €
|
+
|
2,5667
|
=
|
13,00 €
|
|
2
|
6,5 h X 1,231 €
|
8,00 €
|
+
|
8
|
0,09
|
x
|
30,41666
|
=
|
2,7375
|
10,7375 €
|
+
|
2,7625
|
=
|
13,50 €
|
|
3
|
6,5 h X 1,231 €
|
8,00 €
|
+
|
12
|
0,10
|
x
|
30,41666
|
=
|
3,0417
|
11,0417 €
|
+
|
2,9583
|
=
|
14,00 €
|
|
4
|
6,5 h X 1,231 €
|
8,00 €
|
+
|
16
|
0,11
|
x
|
30,41666
|
=
|
3,3458
|
11,3458 €
|
+
|
3,1542
|
=
|
14,50 €
|
|
5
|
6,5 h X 1,231 €
|
8,00 €
|
+
|
20
|
0,12
|
x
|
30,41666
|
=
|
3,6500
|
11,6500 €
|
+
|
3,3500
|
=
|
15,00 €
|
|
6
|
6,5 h X 1,231 €
|
8,00 €
|
+
|
24
|
0,13
|
x
|
30,41666
|
=
|
3,9542
|
11,9542 €
|
+
|
3,5458
|
=
|
15,50 €
|
|
7
|
6,5 h X 1,231 €
|
8,00 €
|
+
|
28
|
0,14
|
x
|
30,41666
|
=
|
4,2583
|
12,2583 €
|
+
|
3,7417
|
=
|
16,00 €
|
|
8
|
6,5 h X 1,231 €
|
8,00 €
|
+
|
32
|
0,15
|
x
|
30,41666
|
=
|
4,5625
|
12,5625 €
|
+
|
3,9375
|
=
|
16,50 €
|
|
9
|
6,5 h X 1,231 €
|
8,00 €
|
+
|
36
|
0,16
|
x
|
30,41666
|
=
|
4,8667
|
12,8667 €
|
+
|
4,1333
|
=
|
17,00 €
|
|
10
|
6,5 h X 1,231 €
|
8,00 €
|
+
|
40
|
0,17
|
x
|
30,41666
|
=
|
5,1708
|
13,1708 €
|
+
|
4,3292
|
=
|
17,50 €
|
|
11
|
6,5 h X 1,231 €
|
8,00 €
|
+
|
44
|
0,18
|
x
|
30,41666
|
=
|
5,4750
|
13,4750 €
|
+
|
4,5250
|
=
|
18,00 €
|
|
12
|
6,5 h X 1,231 €
|
8,00 €
|
+
|
48
|
0,19
|
x
|
30,41666
|
=
|
5,7792
|
13,7792 €
|
+
|
4,7208
|
=
|
18,50 €
|
|
13
|
6,5 h X 1,231 €
|
8,00 €
|
+
|
52
|
0,20
|
x
|
30,41666
|
=
|
6,0833
|
14,0833 €
|
+
|
4,9167
|
=
|
19,00 €
|
|
14
|
6,5 h X 1,231 €
|
8,00 €
|
+
|
56
|
0,21
|
x
|
30,41666
|
=
|
6,3875
|
14,3875 €
|
+
|
5,1125
|
=
|
19,50 €
|
|
15
|
6,5 h X 1,231 €
|
8,00 €
|
+
|
60
|
0,22
|
x
|
30,41666
|
=
|
6,6917
|
14,6917 €
|
+
|
5,3083
|
=
|
20,00 €
|
|
Procent
|
min
|
€
|
€
|
€
|
Procent
|
€
|
€
|
€
|
Procent
|
€
|
€
|
€
|
Procent
|
€ /zi
|
€
|
|
Pen.+Imp.
|
u s
|
Z I
|
Luna
|
S A N.
|
Z I
|
Luna
|
M S
|
Z I
|
Luna
|
S C
|
cash
|
Luna
|
|
19,74%
|
---
|
1,10
|
33,46
|
€
|
8,46%
|
2,05
|
62,35
|
€
|
15,77%
|
2,60
|
79,08
|
€
|
20,00%
|
3,35
|
101,90
|
|
20,46%
|
---
|
1,15
|
34,98
|
€
|
8,52%
|
2,15
|
65,40
|
€
|
15,93%
|
2,65
|
80,60
|
€
|
19,63%
|
3,35
|
101,90
|
|
21,13%
|
---
|
1,20
|
36,50
|
€
|
8,57%
|
2,25
|
68,44
|
€
|
16,07%
|
2,70
|
82,12
|
€
|
19,29%
|
3,35
|
101,90
|
|
21,75%
|
---
|
1,25
|
38,02
|
€
|
8,62%
|
2,35
|
71,48
|
€
|
16,21%
|
2,75
|
83,65
|
€
|
18,97%
|
3,35
|
101,90
|
|
22,33%
|
---
|
1,30
|
39,54
|
€
|
8,67%
|
2,45
|
74,52
|
€
|
16,33%
|
2,80
|
85,17
|
€
|
18,67%
|
3,35
|
101,90
|
|
22,88%
|
---
|
1,35
|
41,06
|
€
|
8,71%
|
2,55
|
77,56
|
€
|
16,45%
|
2,85
|
86,69
|
€
|
18,39%
|
3,35
|
101,90
|
|
23,39%
|
---
|
1,40
|
42,58
|
€
|
8,75%
|
2,65
|
80,60
|
€
|
16,56%
|
2,90
|
88,21
|
€
|
18,13%
|
3,35
|
101,90
|
|
23,86%
|
---
|
1,45
|
44,10
|
€
|
8,79%
|
2,75
|
83,65
|
€
|
16,67%
|
2,95
|
89,73
|
€
|
17,88%
|
3,35
|
101,90
|
|
24,31%
|
---
|
1,50
|
45,62
|
€
|
8,82%
|
2,85
|
86,69
|
€
|
16,76%
|
3,00
|
91,25
|
€
|
17,65%
|
3,35
|
101,90
|
|
24,74%
|
---
|
1,55
|
47,15
|
€
|
8,86%
|
2,95
|
89,73
|
€
|
16,86%
|
3,05
|
92,77
|
€
|
17,43%
|
3,35
|
101,90
|
|
25,14%
|
---
|
1,60
|
48,67
|
€
|
8,89%
|
3,05
|
92,77
|
€
|
16,94%
|
3,10
|
94,29
|
€
|
17,22%
|
3,35
|
101,90
|
|
25,52%
|
---
|
1,65
|
50,19
|
€
|
8,92%
|
3,15
|
95,81
|
€
|
17,03%
|
3,15
|
95,81
|
€
|
17,03%
|
3,35
|
101,90
|
|
25,88%
|
---
|
1,70
|
51,71
|
€
|
8,95%
|
3,25
|
98,85
|
€
|
17,11%
|
3,20
|
97,33
|
€
|
16,84%
|
3,35
|
101,90
|
|
26,22%
|
---
|
1,75
|
53,23
|
€
|
8,97%
|
3,35
|
101,90
|
€
|
17,18%
|
3,25
|
98,85
|
€
|
16,67%
|
3,35
|
101,90
|
|
26,54%
|
---
|
1,80
|
54,75
|
€
|
9,00%
|
3,45
|
104,94
|
€
|
17,25%
|
3,30
|
100,37
|
€
|
16,50%
|
3,35
|
101,90
|
Si tabelul continua .....
|
|
Ș T I R I L E de la M I E Z U L > N O P Ț I I
