Está en la página 1de 1

Hoja1

1
2
3
4
5
energia electrica
10890.6
11979.66
13177.63
14495.39
15944.93
agua
6000
6600
7260
7986
8784.6
renta
42000
46200
50820
55902
61492.2
subtotal
58890.6
64779.66
71257.63
78383.39
86221.73
jefe de ventas
61678.8
67846.68
74631.34
82094.48
90303.93
jefe de produccion
61678.8
67846.68
74631.34
82094.48
90303.93
diseo y piblicidad
48916.9
53808.48
59189.33
65108.26
71619.09
costurera
51044.4
56148.84
61763.72
67940.1
74734.11
costurera
51044.4
56148.84
61763.72
67940.1
74734.11
costurera
51044.4
56148.84
61763.72
67940.1
74734.11
costurera
51044.4
56148.84
61763.72
67940.1
74734.11
servicios generales
42537.6
46791.36
51470.5
56617.55
62279.3
subtotal
msoxl:=SUM(B6:B13)
msoxl:=SUM(C6:C13)
msoxl:=SUM(D6:D13)
msoxl:=SUM(E6:E13)
msoxl:=SUM(F6:F13)
+ 35% de prestaciones
146646.4
622199.56
684419.49
752861.46
828147.61
total
msoxl:=SUM(B5+B14+B15)
msoxl:=SUM(C5+C14+C15)
msoxl:=SUM(D5+D14+D15)
msoxl:=SUM(E5+E14+E15)
msoxl:=SUM(F5+F14+F15)

Pgina 1