Weekly Enet Financial Telus meeting 2025.xlsx

	D	E	F	G	H	I	J	K	M	N	O	P	Q
1
2
3
4
5
6		Earnings	Office Wage	Technician expense	Balance with company after wage	Fixed expense	Net Result		wages	insurance	Rent	other	Total fixed other than wage
7	May	116260.1	26560	84244.5	5455.6	19600	-14144.4		6640	1000	2400	1500	4900
8	June	116399	26560	84821.75	5017.25	19600	-14582.75		6640	1000	2400	1500	4900
9	July	118821	26560	84819.69	7441.31	19600	-12158.69		6640	1000	2400	1500	4900
10	Aug	47691	26880	34451.25	-13640.25	19600	-33240.25		6720	1000	2400	1500	4900
11	Total	399171.1	106560	288337.19	4273.91	78400	-74126.09
12
13
14
15
16
17
18		Earnings	Net Result	Total Cost	Office Wage	Technician expense	Fixed expense	Total Cost	wages	insurance	Rent	other	Total fixed other than wage
19	May	116260.1	-14144.4	130404.5	26560	84244.5	19600	130404.5	6640	1000	2400	1500	4900
20	June	116399	-14582.75	130981.75	26560	84821.75	19600	130981.75	6640	1000	2400	1500	4900
21	July	118821	-12158.69	130979.69	26560	84819.69	19600	130979.69	6640	1000	2400	1500	4900
22	Aug	47691	-33240.25	80931.25	26880	34451.25	19600	80931.25	6720	1000	2400	1500	4900
23
24
25
26	Week	Earnings	Total Fixed Cost	Tech Pay	Net Result	Total Cost			wages	insurance	Rent	other	Total fixed other than wage
27	Week Aug 2	29815	11540	21460.25	-3185.25	33000.25			6640	1000	2400	1500	4900
28	Week Aug 9	36177.5	11540	26132.75	-1495.25	37672.75			6640	1000	2400	1500	4900
29	Week Aug 16	38010.7	11540	27454	-983.3	38994			6640	1000	2400	1500	4900
30	Week Aug 23	39094	11620	28245	-771	39865			6720	1000	2400	1500	4900
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100