CONCURS

Ianuarie Februarie Martie Total

Imprumut 17,000 15,000 18,500 50,500
Chirii 35,000 45,000 35,000 35,000
Instalatii 2,500 2,500 2,500 7,500
Taxe arhitecti 3,000 700 500 4,200
Taxe agrigultura 1,500 800 1,000 3,300
Lumina 900 3,000 3,900
Reparatii 8,000 6,000 12,000 26,000
Taxe acoperis 1,500 1,500 3,000
Costuri totale

Imprumuturi - Total Costuri

Cost minim

Cost maxim

Cost mediu

Peste/sub buget?

Concurs
Cash Flow

Ianuarie Februarie Martie Total

Imprumut 20,500 45,678 124,544 190,722
Costuri 20,000 35,250 12,145 67,395
Profit 2012 Patinoar Jupiter

Perioada Trim 1 Trim 2 Trim 3 Trim 4 Total

Bilete 550 560 565 570 2245
Mancare 200 220 230 240 890
Bautura 165 170 175 180 690
Suveniruri 140 145 150 155 590
Total 1055 1155 1175 1195 4580

Costuri 650 690 730 760 2830

Profit
Detalii Membri
Patinoar

Prenume Nume Data Nasterii

Adam Bond 12/23/1976
Anthony Leahy 7/22/1978
Adam Talbot 1/1/1980
Amanda Hill 1/11/1978
Anna Brown 8/19/1975
Brenda Mooney 6/26/1976
Carol Adams 11/5/1976
Brenda Hill 1/23/1978
Anna Liebmann 8/3/1978
Joan Rasmussen 9/3/1979
Anna Ryan 9/27/1979
Barry Corry 5/28/1977
Ciara Connelly 3/29/1977
Claire Porter 7/29/1979
Paula Webster 2/6/1980
Damien Adamson 7/15/1977
John Murphy 2/23/1979
Joe Murphy 3/19/1979
Daniel Harcourt 12/18/1977
James Kavanagh 4/17/1978
Darren Curran 6/9/1977
Paul Rooney 9/15/1979
David Milner 6/2/1976
Denise Shaw 9/30/1976
Orla Sheridan 10/12/1976
Dolores Jones 4/5/1978
Eamon Carty 10/6/1975
Edward Milner 5/21/1976
Éimear Dunne 1/22/1976
Elaine Maguire 9/20/1978
Ellen Maguire 10/2/1978
Eunice Daly 11/23/1975
Fergal Black 8/7/1975
Paul Mulvihill 7/8/1976
Franco Donadoni 8/8/1977
Frank Moore 1/6/1979
Adam Moorehouse 1/18/1979
Gabriela Mann 10/14/1978
Garry Green 12/6/1977
Stephen Smith 12/8/1979
Helen Doyle 12/29/1975
Helen Walshe 10/24/1976
James Mahon 4/15/1976
Brian Quinn 8/25/1976
James O'Toole 6/11/1979
Anna O'Toole 6/23/1979
Jim Green 12/5/1975
Robert Davis 7/27/1977
Joanne Byrne 1/28/1977
Joe Asmore 7/26/1975
Alison Byrne 9/24/1975
Joe Malone 5/9/1976
John Brown 8/31/1975
Peter Kelly 3/22/1976
John Malone 4/27/1976
Joseph Power 8/10/1979
Mary Power 8/22/1979
Karen Corcoran 5/4/1977
Leon Mitchell 12/13/1978
Leonara Duffy 1/10/1976
Peter Reynolds 9/6/1976
Linda Green 11/24/1977
Anna Keating 4/29/1978
Lisa Dunne 2/3/1976
Patrick Healy 2/27/1976
Lisa Carmody 2/21/1977
Linda Cook 4/22/1977
Mabel Healy 3/10/1976
May Murphy 7/20/1976
Mandy Carroll 3/5/1977
June Murphy 3/31/1979
Margaret Power 8/1/1976
Mary Prendergast 8/13/1976
Marie Crosbie 11/11/1975
Leo Davis 12/17/1975
Marie Loren 8/27/1978
Ann Mann 10/26/1978
Marina Loren 8/15/1978
Marta Meinhardt 11/7/1978
Linda Morrin 1/30/1979
Martin Byrne 9/12/1975
Martina Oxby 7/5/1979
Mary Oxby 7/17/1979
Mary Murphy 2/11/1979
Martin Murphy 3/7/1979
Matthew Bolger 12/11/1976
Joseph Irwin 2/4/1978
Michael Bond 1/4/1977
Mary Murray 4/12/1979
Michael Murray 4/24/1979
Michaela Kiernan 5/23/1978
Olive Mooney 6/14/1976
Patrick Ashe 11/17/1976
Joseph Sheehan 6/4/1978
Patrick Mitchell 12/25/1978
Paul Carty 10/18/1975
Paula Ashe 11/29/1976
James Kiernan 6/16/1978
Paula Miller 11/19/1978
Pauline Farrell 10/7/1977
Adam Faye 10/19/1977
Paulo Conti 10/30/1975
Paulo Rossi 9/18/1976
Peter Miller 12/1/1978
James O'Brien 5/18/1979
Peter O'Brien 5/30/1979
David Sheridan 11/2/1979
Peter Sherry 11/14/1979
Rachel Healy 2/15/1976
Rebecca Asmore 7/14/1975
Richard Corry 5/16/1977
Robert Kelly 4/3/1976
Lisa Hickson 12/30/1977
Robert Kroll 7/10/1978
Lisa Nichols 5/6/1979
Robert Tobin 1/13/1980
Roberta Donadoni 8/20/1977
Sarah Davis 6/21/1977
Aisling Irwin 2/16/1978
Sarah Irwin 2/28/1978
Sophia Conti 4/10/1977
Ann Jones 3/24/1978
Sophie Clinton 3/17/1977
Susanne Dowling 9/13/1977
Terence Byrne 2/9/1977
Patrick Shannon 10/21/1979
Thomas Davis 7/3/1977
John Donaldson 9/1/1977
Karen Kirwan 6/28/1978
Thomas Loutsios 9/8/1978
Adam Shanahan 10/9/1979
Thomas Troy 1/25/1980