Professional Documents
Culture Documents
DIA - all -
PE_SIP_INTERMAPE_SIP_ORBELITETotal Result
0.283333 0 6.399997
0.866666 2.716666
0 0
0.283333 0.866666 9.116663
80307.399956 133678.0833 593009.233
0.716666 112497.483
21747.433297 45956.283308 85661.4499
102054.833253 179635.083274 791168.166
12196.283296 19211.949944 40063.7832
2111.38331 1728.216635 7504.2166
1646.233324 6069.31664
14307.666606 22586.399903 53637.3165
1290.566633 6857.649948 9356.1499
839.766657 1266.78331
143.183322 265.216644 1083.43329
1433.749955 7962.633249 11706.3665
117796.533147 210184.983092 856520.966
CONSUMO MENSUAL
DIA - all -
CARRIER GRP - multiple -
ersión anterior de Excel o si el libro se guardó en Excel 2003 o una versión anterior,
n de datos.
resenta una segmentación de datos. La segmentación de datos se
el 2010 y versiones posteriores.
7 9 10 11 12 13 14 Total Result
12.483333 9666.08333 5844.35 8281.35 4649.41666 5553.18333 0.5 53119.63328
954.63333 3548.01666 2228.98333 2584.56667 3703.95 2757.38333 1475.88333 41105.36664
0 0 0 0 0 0 0 0
0 1293.5 1332.85 5483.28333 2651.13333 1590.88333 0 14426.58332
0 9207.23333 11356.5333 8929.06666 12502.8167 8518.58333 0 105559.6833
1768.79999 6368.6 6373.11666 5173.96666 6513 6913.88333 4813.76666 60384.39995
3080.66666 10638.7167 6909.15 5046.73333 11625.9833 12268.1167 3516.01666 100796.5833
6932.96666 16484.0333 16255.3167 13405.05 16328.8667 15853.4 390.716665 159033.3166
315.549999 2109.08333 2511.85 2119.48333 2463.1 2348.78333 651.933329 28507.34996
2156.5 8629.36666 8350.31666 7420.55 7334.08333 6388.16666 4500.61666 79995.7166
221.749997 1193.2 1393.61666 1221.7 1440.68333 838.966663 1099.45 12663.78329
36.483333
13570.7 11155.7667 10712.9 12092.4 11721.45 112976.3999
0 0 0 0 0 0 0
3.133333 6.983332 0.416666 3.566666 15.399999 88.583326
493.449997 703.266663 502.48333 263.883332 176.599998 4136.849975
35.45 53.183333 48.566666 24.883333 4.466666 271.116661
4245.01666 4020.05 3731.55 2663.9 1519.11666 24228.29997
19.05
1025.28333 1942.18333 1977.86666 1986.75 2161.48333 17580.1333
0 0 0 0 0 0 0 0
1503.35 3273.98333 2841.36666 3417.15 3536.91666 5315.83333 1711.51666 37528.09996
0 0 0 0 0 0 0
0 0.433333 691.099999 3503.18333 0.349999 4195.533329
16946.7 91785.2833 83278.8833 80056.6833 90476.4333 87448.8833 18160.75 856652.966
Días habiles Días sabados
para finalizar para finalizar
el mes el mes
11 2
Proyectado
DIAS HABILES PROM - SAB Proyeccion faltante FINALIZAR EL MES TARIFAS MONTO S/
8,277.32 1,489.92 91,050.48 2,979.85 218,204.53 0.080 S/17,456.36
2,697.62 315.67 29,673.78 631.35 47,048.38 0.040 S/2,098.11
278.80 13.83 3,066.80 27.67 5,404.45
123,791.07 3,638.87 270,657.37 S/19,554.48
39,022.76 3,528.62 429,250.36 7,057.25 821,611.66 0.052 S/43,146.81
429,250.36 7,057.25 821,611.66 S/43,146.81
8,159.05 4,011.88 89,749.55 8,023.77 199,828.15 0.055 S/10,990.55
1,327.53 668.78 14,602.87 1,337.57 30,248.10 0.012 S/362.98
142.52 84.77 1,567.68 169.55 3,170.98 0.022 S/69.76
105,920.10 9,530.88 233,247.23 S/11,423.29
21,294.87 6,752.11 234,243.53 13,504.22 427,382.83 0.050 S/21,369.14
2,759.23 552.64 30,351.57 1,105.28 54,043.25 0.017 S/918.74
669.77 120.26 7,367.43 240.52 15,570.58 0.023 S/358.12
271,962.53 14,850.02 496,996.67 S/22,646.00
ORBELITE (IPDIALVOX)
7,412.11 455.50 81,533.16 911.00 117,018.34 0.050 S/5,850.92
203.66 1.38 2,240.27 2.75 3,129.09 0.017 S/53.19
7.33 1.05 80.67 2.10 197.50 0.023 S/4.54
83,854.10 915.85 120,344.93 S/5,908.65
CANALES CLARO
70
7 8 9 10 11 12 13 14
658.16667 637.016665 4046.08333 1968.86666 266.166664 8233.26666 6280.84999 8772.75
789.8 1758.53333 2391.58333 1530.96666 1475.75 5564.48333 3369.93333 1093.15
607.41667 926.933332 7166.46667 3247.73333 6844.68333 3125.4 3606.06667 641.299999
107.7 96.599998 125.349997 2870.96666 437.583332 2828.9 4135.91667 3903.45
484.11667 978.583331 2252.93333 2621.96666 904.966665 2451.26666 1808.38333 1560.08333
972.58333 2850.43333 838.783331 1228.56666 1047.15 2968.08333 362.333333 246.133332
1689.3667 2689.43333 1773.78333 397.316664 1609.56666 2141.4 2013.63333 80.549999
211.383332 1588.81667 1870 3911.56667
1208.48333 435.716666 648.449999 1239.35 906.866666
3216.81667 323.866666 4354.08333 1259.83333 18.266666
406.35 1466.23333 220.283333 288.516666 94.266666 1317.43333 496.666666 61.916666
1226.7 1968.53333 687.649998 626.833332 1211.9 1302.6
1385.88333 719.516666 977.733333 1056.8
61.183333 414.433333 464.116665 301.549999 415.233333 341.866665 91.049999 85.299999
850.46667 301.416666 270.283333 170.883333 272.699999 298.333332 294.683332
0.433333 691.099999 3503.18333 0.349999
6627.15 19157.5 23209.1166 18529.9833 19588.3333 35210.1333 27283.5666 21413.35
IVR
15 16 17 18 19 20 21 22
5340.11666 4286.4 1413.7833 1551.95 10768.3167 3744.28333 11170.45 2108.4
984.699998 1276.48333 1346.95 469.05 3163.68333 415.683332 704.016666 2485.53333
206.349998 601.049999 66.016666 1086.56667 834.883332 604.966666 1918.2
1031.35 1036.95 168.55 337.95 93.116665 4610.81667 63.016665 4251.96667
1206.58333 1281.93333 1143.4 676.16667 1647.91667 1485.41667 181.316666 1796.71667
1391.63333 723.999996 6.566666 2067.85 12.199999 330.333333
1827.45 2122.91666 4871.25 3768.3833 185.933332
958.716665
359.983332 448.983333
4.033332 2470.35 315.98333 1313.78333 230.299999 1.349999
1521.03333 301.533332 119.25 952.966665 596.316665 372.133332 403.433333
311.483332 302.8 102.233332 2437.48333 316.716666
1098.58333 692.966666
278.149998 220.433332 178.25 120.96667 188.433332 39.2 71.2 272.933333
CARRIER PE_CLARO
6 7 9 10 11 12 13 14 Total Result
0
2185.317 247.1667 4465.617 1953.333 488.8333 7638.05 8381.833 105.5167 44836.6333
2185.317 247.1667 4465.617 1953.333 488.8333 7638.05 8381.833 105.5167 44836.6333
0.116666
35261.75 6298.683 35939.87 35442.6 29436.18 35135.57 32558.87 266.6167 334760.183
35261.75 6298.683 35939.87 35442.6 29436.18 35135.57 32558.87 266.6167 334760.3
509.85 57.56667 447.35 764.4333 802.3333 757.6333 901.3 81.7 5707.23332
509.85 57.56667 447.35 764.4333 802.3333 757.6333 901.3 81.7 5707.23332
37956.92 6603.417 40852.83 38160.37 30727.35 43531.25 41842 453.8333 385304.167
CONSUMO MENSUAL
CARRIER PE_Americatel
6 7 9 10 11 12 13 14 Total Result
0 0 0 0 1.85
4624.25 161.1167 7539.133 5348.183 11598.65 5026.767 4373.967 794.1 67660.1333
108.8167 33.8 536.9667 441.15 235.1 463.8167 421.1 230.2833 4423.08332
27.6 0.55 47.21667 59.38333 24.35 48.88333 64.4 24.5 427.016656
4760.667 195.4667 8123.317 5848.717 11858.1 5539.467 4859.467 1048.883 72512.0833
0 1.8 2.2 1.783332 0 5.999998
5588.65 548.1 6450.367 5508.617 5390.05 4414.883 2439.983 948.2833 44263.5666
773.7333 195.8 1036.217 1280.217 1324.267 1266.4 944.6167 141.1167 8655.54998
110.4 0 289.1833 281.55 249.9333 131.7667 18.05 0.833333 1207.93331
6472.783 743.9 7777.567 7072.583 6966.033 5813.05 3402.65 1090.233 54133.0499
0 0 0 0 0
790.1 197.5 837 1119.367 1221.633 1536.583 1463.367 330.75 12250.5
82.65 15.4 56.88333 125.45 98.2 846.4167 1331.9 14.95 3664.61666
6.516666 0.316666 0.066666 5.066666 3.883333 73.48333 196.35 1.466666 675.033325
879.2667 213.2167 893.95 1249.883 1323.717 2456.483 2991.617 347.1667 16590.15
12112.72 1152.583 16794.83 14171.18 20147.85 13809 11253.73 2486.283 143235.283
CONSUMO MENSUAL
CARRIER PE_SIP_INTERMAX
6 7 9 10 11 12 13 14 Total Result
0.283333
7206.8 1365.033 10432.35 8363.75 6480.85 6665.45 6084.7 5986.117 80307.4
1004.467 346.55 1325.517 1347.883 1386.333 1467.483 1208.967 970.6333 12196.2833
138.1333 31.8 86.55 149.1333 141.8167 183.0833 132.35 134.8667 1290.56663
8349.4 1743.383 11844.42 9860.767 8009 8316.017 7426.017 7091.617 93794.5332
0
1780.817 8.333332 2510.8 2057.383 2392.883 2900.55 2074.35 664.2833 21747.4333
149.9833 2.833333 241.15 228.9833 177.2 277.1167 118.5667 17.55 2111.38331
7.866666 0 26.38333 11.15 23.53333 17.61667 10.16667 2.883333 143.183322
1938.667 11.16667 2778.333 2297.517 2593.617 3195.283 2203.083 684.7167 24002
10288.07 1754.55 14622.75 12158.28 10602.62 11511.3 9629.1 7776.333 117796.533
CONSUMO MENSUAL
CARRIER PE_SIP_ORBELITE
6 7 9 10 11 12 13 14 Total Result
0.866666
0 0 0 0 0 0 0 0.716666
33.48333 5.666666 201.2 54.08333 13.53333 399.7167 180.1167 5.866666 1646.23332
13.46667 3.9 88.6 21.98333 11.25 144.45 82.01667 3.933333 839.766657
46.95 9.566666 289.8 76.06666 24.78333 544.1667 262.1333 9.799999 2487.58331
0
10047.37 4622.433 12957.62 11677.35 10071.35 12975.17 17035.98 5315.217 133678.083
1828.183 591.2833 1488.583 1871.6 2026.717 2072.133 2378.283 392.9333 19211.9499
645.6667 132.5167 500.75 665.7167 807.8167 768.0167 564.9 72.83333 6857.64995
12521.22 5346.233 14946.95 14214.67 12905.88 15815.32 19979.17 5780.983 159747.683
3693.017 1964.883 4136.4 4300.317 5415.067 4998.7 4258.883 1601.683 45956.2833
136.8833 64.55 118.2333 162.15 196.3667 182.65 200.8333 44.98333 1728.21664
26 20.48333 13.38333 25.05 36.56667 25.65 22.85 6.849999 265.216644
3855.9 2049.917 4268.017 4487.517 5648 5207 4482.567 1653.517 47949.7166
16424.07 7405.717 19504.77 18778.25 18578.67 21566.48 24723.87 7444.3 210184.983