Gastos semanales A

Columna1 Columna2 Columna3 Columna4 Columna5 Columna6

Lunes Martes Miercoles Jueves Viernes
CAFETERIA COLEGIO $ 5,000.00 $ 10,000.00 $ 7,800.00 $ 10,000.00 $ 20,000.00
PASAJES $ 6,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 1,000.00
CAFETERIA TRABAJO $ 3,000.00 $ 5,000.00 $ 4,500.00 $ 6,000.00 $ 8,000.00
VARIOS $ 5,000.00 $ 8,000.00 $ 10,000.00 $ 5,000.00 $ 5,000.00
TOTAL $ 19,000.00 $ 25,000.00 $ 24,300.00 $ 23,000.00 $ 34,000.00

PROMEDIO MAXIMO

$60,000.00
$50,000.00 Column J
$40,000.00
$30,000.00
$20,000.00
$10,000.00
1 2 3 4 $-
1 2 3 4

Gastos seman
Columna1 Lunes Martes Miercoles Jueves Viernes
Publicidad $ 57,890.00 $ 57,890.00 $ 57,890.00 $ 57,890.00 $ 57,890.00
Telefono $ 12,360.00 $ 1,256.00 $ 5,698.00 $ 1,258.00 $ 1,269.00
Formacion $ 15,230.00 $ 15,230.00 $ 15,230.00 $ 15,230.00 $ 15,230.00
Mat. Oficina $ 12,350.00 $ 6,598.00 $ 2,569.00 $ 1,256.00 $ 7,892.00
Varios $ 1,250.00 $ 5,693.00 $ 12,598.00 $ 1,256.00 $ 12,569.00
Total $ 99,080.00 $ 86,667.00 $ 93,985.00 $ 76,890.00 $ 94,850.00

PROMEDIO MA
5
11%
57890 4
11%
3
14%

15230 2
11%
5056.428571428 5214.142857142 5673.857142857
1 2
57 3 4
86 14
5
 14%

15230 2
11%
5056.428571428 5214.142857142 5673.857142857
1 2
57 3 4
86 14
5
 semanales Arley Rincon
Columna7 Columna8 Columna10 Columna11 Columna12
Sabado Domingo Promedio Maximo Minimo
$ 1,000.00 $ 1,000.00 $ 7,828.57 $ 20,000.00 $ 1,000.00
$ 2,000.00 $ 1,000.00 $ 2,285.71 $ 6,000.00 $ 1,000.00
$ 12,000.00 $ 1,000.00 $ 5,642.86 $ 12,000.00 $ 1,000.00
$ 40,000.00 $ 50,000.00 $ 17,571.43 $ 50,000.00 $ 5,000.00
$ 55,000.00 $ 53,000.00

O
MINIMO
$5,000.00
Column J $4,000.00
$3,000.00
$2,000.00
$1,000.00
$-
1 2 3 4
4

Gastos semanales.
Sabado Domingo Promedio Maximo Minimo
$ 57,890.00 $ 57,890.00 $ 57,890.00 $ 57,890.00 $ 57,890.00
$ 8,965.00 $ 4,589.00 $ 5,056.43 $ 12,360.00 $ 1,256.00
$ 15,230.00 $ 15,230.00 $ 15,230.00 $ 15,230.00 $ 15,230.00
$ 4,569.00 $ 1,265.00 $ 5,214.14 $ 12,350.00 $ 1,256.00
$ 1,459.00 $ 4,892.00 $ 5,673.86 $ 12,598.00 $ 1,250.00
$ 88,113.00 $ 83,866.00

MAXIMO minimo
$70,000.00
5
11% $60,000.00
4 $50,000.00
11%
1 $40,000.00
3
14% 52%
$30,000.00

$20,000.00
2
11% $10,000.00

$-
14% $30,000.00

$20,000.00
2
11% $10,000.00

$-
minimo