Buget
This document was uploaded by user and they confirmed that they have the permission to share it. If you are author or own the copyright of this book, please report to us by using this DMCA report form. Report DMCA
Overview
Download & View Buget as PDF for free.
More details
- Words: 579
- Pages: 7
SEPTEMBRIE CANTO 1 2 A/B C/D
ELEVI A B C D E F G
3 E
4 F
5 G
6 /
7 /
8 A/B
9 C/D
SEPTEMBRIE 1 A
2 B
PIAN 3 C
4 D
5 E
6 /
7 /
8 A
9 B
SEPTEMBRIE 1 A
2 B
ORGA 3 C
4 D
5 E
6 /
7 /
8 A
9 B
SEPTEMBRIE 1 A/B
2 C/D
CHITARA 3 E
4 F
5 G
6 /
7 /
8 A/B
9 C/D
SEPTEMBIRE 1 gr.1
2 /
DANS 3 gr.2
4 /
5 /
6 /
7 /
8 gr.1
9 /
ABO CANTO 360 360 360 360 360 360 360 2520
74 elevi
ELEVI PIAN A B C D E
12640
venit / elev cheltuiala/ elev 170.81 54.05 chirie 20.27 utilitati 93.24 salarii 6.75 materiale 170.81 174.31 profit/elev -3.5 profit/luna -259
ABO 360 360 360 360 360
ELEVI ABO ORGA A 360 B 360 C 360 D 360 E 360
1800
1800
ELEVI CHITARA A B C D E F G
Putem umbla la: 1. abo dans/creatie 2. salarii pt inceput 1200 3.chirie 3290 ELEVI CANTO A B C D E F G
74 elevi
ABO 360 360 360 360 360 360 360 2520
11290
venit / elev cheltuiala/ elev 184.32 44.46 chirie 20.27 utilitati 81.08 salarii 6.75 materiale 184.32 152.56 profit/elev 31.76 profit/luna 2350.24
ELEVI ABO PIAN A 360 B 360 C 360 D 360 E 360
ELEVI ABO ORGA A 360 B 360 C 360 D 360 E 360
1800
1800
10 E
11 F
12 G
13 /
14 /
15 A/B
16 C/D
17 E
10 C
11 D
12 E
13 /
14 /
15 A
16 B
17 C
10 C
11 D
12 E
13 /
14 /
15 A
16 B
17 C
10 E
11 F
12 G
13 /
14 /
15 A/B
16 C/D
17 E
10 gr.2
11 /
12 /
13 /
14 /
15 gr.1
16 /
17 gr.2
ABO CHITARA 360 360 360 360 360 360 360 2520
ELEVI ABO DANS GR.1 / 15 1200 GR.2 / 15 1200
ELEVI ABO CREATIE GR.1/10 800 GR.2/10 800
2400
1600
TOTAL VENIT
12640
ELEVI ABO CHITARA A 360 B 360 C 360 D 360 E 360 F 360 G 360 2520
ELEVI ABO DANS GR.1 / 15 1500 GR.2 / 15 1500
ELEVI
ABO CREATIE GR.1/10 1000 GR.2/10 1000
3000
2000
18 F
19 G
20 /
21 /
22 A/B
23 C/D
24 E
25 F
26 G
18 D
19 E
20 /
21 /
22 A
23 B
24 C
25 D
26 E
18 D
19 E
20 /
21 /
22 A
23 B
24 C
25 D
26 E
18 F
19 G
20 /
21 /
22 A/B
23 C/D
24 E
25 F
26 G
18 /
19 /
20 /
21 /
22 gr.1
23 /
24 gr.2
25 /
26 /
TOTAL CHELTUIELI chirie utilitati materialr salarii cheltuieli cu salariile
4000 1500 500 5700 1500*3 +600 +600 1200
12900
TOTAL VENIT TOTAL CHELTUIELI chirie utilitati materialr salarii cheltuieli c
13640
3290 1500 500 4800 1200*3 +600 +600 1200
11290
27 /
28 /
29 A/B
30 B/C
27 /
28 /
29 A
30 B
27 /
28 /
29 A
30 B
27 /
28 /
29 A/B
30 B/C
27 /
28 /
29 gr.1
30 gr.2
ELEVI A B C D E F G
3 E
4 F
5 G
6 /
7 /
8 A/B
9 C/D
SEPTEMBRIE 1 A
2 B
PIAN 3 C
4 D
5 E
6 /
7 /
8 A
9 B
SEPTEMBRIE 1 A
2 B
ORGA 3 C
4 D
5 E
6 /
7 /
8 A
9 B
SEPTEMBRIE 1 A/B
2 C/D
CHITARA 3 E
4 F
5 G
6 /
7 /
8 A/B
9 C/D
SEPTEMBIRE 1 gr.1
2 /
DANS 3 gr.2
4 /
5 /
6 /
7 /
8 gr.1
9 /
ABO CANTO 360 360 360 360 360 360 360 2520
74 elevi
ELEVI PIAN A B C D E
12640
venit / elev cheltuiala/ elev 170.81 54.05 chirie 20.27 utilitati 93.24 salarii 6.75 materiale 170.81 174.31 profit/elev -3.5 profit/luna -259
ABO 360 360 360 360 360
ELEVI ABO ORGA A 360 B 360 C 360 D 360 E 360
1800
1800
ELEVI CHITARA A B C D E F G
Putem umbla la: 1. abo dans/creatie 2. salarii pt inceput 1200 3.chirie 3290 ELEVI CANTO A B C D E F G
74 elevi
ABO 360 360 360 360 360 360 360 2520
11290
venit / elev cheltuiala/ elev 184.32 44.46 chirie 20.27 utilitati 81.08 salarii 6.75 materiale 184.32 152.56 profit/elev 31.76 profit/luna 2350.24
ELEVI ABO PIAN A 360 B 360 C 360 D 360 E 360
ELEVI ABO ORGA A 360 B 360 C 360 D 360 E 360
1800
1800
10 E
11 F
12 G
13 /
14 /
15 A/B
16 C/D
17 E
10 C
11 D
12 E
13 /
14 /
15 A
16 B
17 C
10 C
11 D
12 E
13 /
14 /
15 A
16 B
17 C
10 E
11 F
12 G
13 /
14 /
15 A/B
16 C/D
17 E
10 gr.2
11 /
12 /
13 /
14 /
15 gr.1
16 /
17 gr.2
ABO CHITARA 360 360 360 360 360 360 360 2520
ELEVI ABO DANS GR.1 / 15 1200 GR.2 / 15 1200
ELEVI ABO CREATIE GR.1/10 800 GR.2/10 800
2400
1600
TOTAL VENIT
12640
ELEVI ABO CHITARA A 360 B 360 C 360 D 360 E 360 F 360 G 360 2520
ELEVI ABO DANS GR.1 / 15 1500 GR.2 / 15 1500
ELEVI
ABO CREATIE GR.1/10 1000 GR.2/10 1000
3000
2000
18 F
19 G
20 /
21 /
22 A/B
23 C/D
24 E
25 F
26 G
18 D
19 E
20 /
21 /
22 A
23 B
24 C
25 D
26 E
18 D
19 E
20 /
21 /
22 A
23 B
24 C
25 D
26 E
18 F
19 G
20 /
21 /
22 A/B
23 C/D
24 E
25 F
26 G
18 /
19 /
20 /
21 /
22 gr.1
23 /
24 gr.2
25 /
26 /
TOTAL CHELTUIELI chirie utilitati materialr salarii cheltuieli cu salariile
4000 1500 500 5700 1500*3 +600 +600 1200
12900
TOTAL VENIT TOTAL CHELTUIELI chirie utilitati materialr salarii cheltuieli c
13640
3290 1500 500 4800 1200*3 +600 +600 1200
11290
27 /
28 /
29 A/B
30 B/C
27 /
28 /
29 A
30 B
27 /
28 /
29 A
30 B
27 /
28 /
29 A/B
30 B/C
27 /
28 /
29 gr.1
30 gr.2
Related Documents
Buget
August 2019 34
Buget Proiect.docx
November 2019 33
Master Buget 1 An
June 2020 14
Buget Ilegal Primaria Pascani
May 2020 14
Raport Buget 2009
December 2019 20
Mg-buget-rural.pdf
May 2020 9More Documents from ""
Foaia Numere.docx
December 2019 11
Kino Toto.xlsx
December 2019 19
Kino Toto.xlsx
December 2019 17
Buget
August 2019 34
Proiect Inflatia.docx
May 2020 26