Académique Documents
Professionnel Documents
Culture Documents
RECAPITULATION
RECETTE DEPENSES
SEMAINE 1 1,726,300 semaine 1 875,800
SEMAINE 2 1,710,600 semaine 2 840,500
SEMAINE 3 1,709,700 semaine 3 890,000 3,246,400
SEMAINE 4 1,191,100 semaine 4 628,100
SEMAINE 5 228,000 semaine 5 12,000
canal 102,000
gazoil 25,000
repation
10,000
porte
Machine 85,000
chlore
prime 20,000
cie 717,000 1,903,000
salaire 920,000
divers 24,000
total 6,565,700 5,149,400
net a verser 1,416,300
COMPLEXE HOTELIER O'BORD
RECAPITULATION
PIXINE
chambre
hotel
total 0 0 0 0 0 0 0
depense
NET 0 0 0 0 0 0 0
0 0 0 0 0
RECETTE DEPENSES 0
SEMAINE 1 0 semaine 1 0
SEMAINE 2 0 semaine 2 0
SEMAINE 3 0 semaine 3 0 0
SEMAINE 4 0 semaine 4 0
SEMAINE 5 0 semaine 5 0
c boisonn
h CARNET
a
canal
r
g SCEAU
e SM 0
s TRP
DRAP
f PRESSING
i
cie 0 0
x
e salaire
s CHLORE
total 0 total 0
net a verser 0
total versement banque
22,300,995
COMPLEXE HOTELIER O'BORD
Chambre+ piscine
recapitulation
RECETTE DEPENSES
SEMAINE 1 2,774,600 semaine 1 1,003,720
SEMAINE 2 1,839,200 semaine 2 656,950
SEMAINE 3 2,202,200 semaine 3 819,200 3,175,270
SEMAINE 4 1,124,900 semaine 4 695,400
SEMAINE 5 0 semaine 5 0
boisonn
c CARNET
h canal 112,000
a
r REPARATI
g ON 310,000
e CLIM
s SM 293,650
TRP
f DRAP
i
PRESSING 264,500
x
e cie 805,000 2,680,150
s salaire 835,000
MARMITE 60,000
total 7,940,900 total 5,855,420
net a verser 2,085,480
total versement banque
CHIFFRE D'AFFAIRES DEPENSES BENEFICE
POINT 2019 3,171,095
Jan-20 2,573,035
FEV 2020 2,057,085
Mar-20 1,292,355
Apr-20 -
1,017,000
May-20
Jun-20 1,416,300
Jul-20 3,111,325
AOUT 2020 5,191,770
Sep-20 10,231,800 6,743,470 3,488,330
Oct-20 7,940,900 5,855,420 2,086,480
TOTAL 25,404,775
Avoir
500,000 Nestor
500,000 Marché avril
445,000 Boisson
Chambre+ piscine
recapitulation
RECETTE DEPENSES
SEMAINE 1 636,000 semaine 1 98,000
SEMAINE 2 576,000 semaine 2 45,000
SEMAINE 3 957,000 semaine 3 67,500 239,500
SEMAINE 4 979,000 semaine 4 29,000
SEMAINE 5 0 semaine 5 0
boisonn
c CARNET
h canal 242,000
a
r SM 1ER
249,100
g FACTURE
e SM 2ème
213,700
s FACTURE
FLYER 125,000
f GAZ 50,000
i
PRESSING 106,500
x
e cie 863,360 2,954,660
s salaire 1,075,000
CARBURANT 30,000
total 3,148,000 total 3,194,160
net a verser -46,160
total versement banque
CHIFFRE D'AFFAIRES DEPENSES BENEFICE
POINT 2019
Jan-20
FEV 2020
Mar-20
Apr-20
May-20
Jun-20
Jul-20
AOUT 2020
Sep-20
Oct-20
NOVEMBRE
TOTAL -
Avoir
915,000
TELIER O'BORD
PISCINE 86,000 91,000 67,000 119,000 363,000
chambre 550,000 485,000 890,000 860,000 2,785,000
total 636,000 576,000 957,000 979,000 0 0 3,148,000
depense 98,000 45,000 67,500 29,000 239,500
NET II 538,000 531,000 889,500 950,000 0 0 2,908,500
NET (I+II) #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!