SEPTEMBRIE CANTO

1 2 3 4 5 6 7 8 9
A/B C/D E F G / / A/B C/D

SEPTEMBRIE PIAN
1 2 3 4 5 6 7 8 9
A B C D E / / A B

SEPTEMBRIE ORGA
1 2 3 4 5 6 7 8 9
A B C D E / / A B

SEPTEMBRIE CHITARA
1 2 3 4 5 6 7 8 9
A/B C/D E F G / / A/B C/D

SEPTEMBIRE DANS
1 2 3 4 5 6 7 8 9
gr.1 / gr.2 / / / / gr.1 /

ELEVI ABO ELEVI ABO ELEVI ABO ELEVI

CANTO PIAN ORGA CHITARA
A 360 A 360 A 360 A
B 360 B 360 B 360 B
C 360 C 360 C 360 C
D 360 D 360 D 360 D
E 360 E 360 E 360 E
F 360 F
G 360 G
2520 1800 1800

74 elevi 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
Putem umbla la:
1. abo dans/creatie
2. salarii pt inceput 1200
3.chirie 3290

ELEVI ABO ELEVI ABO ELEVI ABO

CANTO PIAN ORGA
A 360 A 360 A 360
B 360 B 360 B 360
C 360 C 360 C 360
D 360 D 360 D 360
E 360 E 360 E 360
F 360
G 360
2520 1800 1800

74 elevi 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
 10 11 12 13 14 15 16 17
E F G / / A/B C/D E

10 11 12 13 14 15 16 17
C D E / / A B C

10 11 12 13 14 15 16 17
C D E / / A B C

10 11 12 13 14 15 16 17
E F G / / A/B C/D E

10 11 12 13 14 15 16 17
gr.2 / / / / gr.1 / gr.2

ABO ELEVI ABO ELEVI ABO TOTAL VENIT

CHITARA DANS CREATIE
360 GR.1 / 15 1200 GR.1/10 800
360 GR.2 / 15 1200 GR.2/10 800
360
360
360
360
360
2520 2400 1600 12640
ELEVI ABO ELEVI ABO ELEVI ABO
CHITARA DANS CREATIE
A 360 GR.1 / 15 1500 GR.1/10 1000
B 360 GR.2 / 15 1500 GR.2/10 1000
C 360
D 360
E 360
F 360
G 360
2520 3000 2000
 18 19 20 21 22 23 24 25 26
F G / / A/B C/D E F G

18 19 20 21 22 23 24 25 26
D E / / A B C D E

18 19 20 21 22 23 24 25 26
D E / / A B C D E

18 19 20 21 22 23 24 25 26
F G / / A/B C/D E F G

18 19 20 21 22 23 24 25 26
/ / / / gr.1 / gr.2 / /

TOTAL CHELTUIELI
chirie 4000
utilitati 1500
materialr 500
salarii 5700 1500*3 +600 +600
cheltuieli cu salariile 1200

12900
TOTAL VENIT TOTAL CHELTUIELI
chirie 3290
utilitati 1500
materialr 500
salarii 4800 1200*3 +600 +600
cheltuieli c 1200

13640 11290
27 28 29 30
/ / A/B B/C

27 28 29 30
/ / A B

27 28 29 30
/ / A B

27 28 29 30
/ / A/B B/C

27 28 29 30
/ / gr.1 gr.2