Está en la página 1de 3

Gastos e Inversión Enero Febrero Marzo Abril

Publicidad S/. 5,000.00 S/. 10,000.00 S/. 20,000.00 S/. 40,000.00


Personal S/. 4,300.00 S/. 8,600.00 S/. 17,200.00 S/. 34,400.00
Eventos S/. 3,000.00 S/. 6,000.00 S/. 12,000.00 S/. 24,000.00
Redes S/. 1,500.00 S/. 3,000.00 S/. 6,000.00 S/. 12,000.00
Contabilidad S/. 1,500.00 S/. 3,000.00 S/. 6,000.00 S/. 12,000.00
Diseños S/. 1,000.00 S/. 2,000.00 S/. 4,000.00 S/. 8,000.00
Agencias S/. 1,000.00 S/. 2,000.00 S/. 4,000.00 S/. 8,000.00
Mantenimiento S/. 700.00 S/. 1,400.00 S/. 2,800.00 S/. 5,600.00
Papeleria S/. 200.00 S/. 400.00 S/. 800.00 S/. 1,600.00

Total S/. 18,200.00 S/. 36,400.00 S/. 72,800.00 S/. 145,600.00


1.- Agregar a cada mes el doble en cada rubro, pero usando la formula de excel
y le agregan hasta el mes de diciembre.
2.- Hallar el total de cada mes y el total de cada rubro.
3.- Hallar el máximo, mínimo, el conteo y el promedio. El promedio de cada mes y el promedio annual
4. usarl los filtros para mayor valor y menor valor
5.- Usar el formato condicional
6. En el formato condicional valores entre 1500 a 2500 con color azul.
7. Otro formato condicional con valores entre 200 y menores a 1000
8. Hallar la participacion en porcentajes.
Parque Infantil
Mayo Junio Julio Agosto Septiembre
S/. 80,000.00 S/. 160,000.00 S/. 320,000.00 S/. 640,000.00 S/. 1,280,000.00
S/. 68,800.00 S/. 137,600.00 S/. 275,200.00 S/. 550,400.00 S/. 1,100,800.00
S/. 48,000.00 S/. 96,000.00 S/. 192,000.00 S/. 384,000.00 S/. 768,000.00
S/. 24,000.00 S/. 48,000.00 S/. 96,000.00 S/. 192,000.00 S/. 384,000.00
S/. 24,000.00 S/. 48,000.00 S/. 96,000.00 S/. 192,000.00 S/. 384,000.00
S/. 16,000.00 S/. 32,000.00 S/. 64,000.00 S/. 128,000.00 S/. 256,000.00
S/. 16,000.00 S/. 32,000.00 S/. 64,000.00 S/. 128,000.00 S/. 256,000.00
S/. 11,200.00 S/. 22,400.00 S/. 44,800.00 S/. 89,600.00 S/. 179,200.00
S/. 3,200.00 S/. 6,400.00 S/. 12,800.00 S/. 25,600.00 S/. 51,200.00

S/. 291,200.00 S/. 582,400.00 S/. 1,164,800.00 S/. 2,329,600.00 S/. 4,659,200.00

S/. 10,240,000.00 MAX


medio annual S/. 200.00 MIN
108 CONTAR
S/. 690,083.33 PROMEDIO DE CADA MES
S/. 14,905,800.00 PROMEDIO ANUAL
Octubre Noviembre Diciembre Total
S/. 2,560,000.00 S/. 5,120,000.00 S/. 10,240,000.00 S/. 20,475,000.00 27%
S/. 2,201,600.00 S/. 4,403,200.00 S/. 8,806,400.00 S/. 17,608,500.00 24%
S/. 1,536,000.00 S/. 3,072,000.00 S/. 6,144,000.00 S/. 12,285,000.00 16%
S/. 768,000.00 S/. 1,536,000.00 S/. 3,072,000.00 S/. 6,142,500.00 8%
S/. 768,000.00 S/. 1,536,000.00 S/. 3,072,000.00 S/. 6,142,500.00 8%
S/. 512,000.00 S/. 1,024,000.00 S/. 2,048,000.00 S/. 4,095,000.00 5%
S/. 512,000.00 S/. 1,024,000.00 S/. 2,048,000.00 S/. 4,095,000.00 5%
S/. 358,400.00 S/. 716,800.00 S/. 1,433,600.00 S/. 2,866,500.00 4%
S/. 102,400.00 S/. 204,800.00 S/. 409,600.00 S/. 819,000.00 1%

S/. 9,318,400.00 S/. 18,636,800.00 S/. 37,273,600.00 S/. 74,529,000.00 100%

También podría gustarte