Andrija Vezba 5exel

You might also like

Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 10

1

1 Andrija 15.00

3 8

2
4 9998
6 9998
8
10
12
14
16 9998
18
20 9998
22
24
26 9998 19996
28 9
30 xxz kk
32 <
34
36
38
40 8
42 8
44 8
46 8
8
8,00 din

8.00

11.0% 1 red e
feb
mar
apr
9998 maj
9998 jun
jul
avg
sep
199940004 okt
nov
dec

9998

9
D S SG
D S
SG SD
G D
G
Roba Nabavna Nabavna Porez + Transport Zarada
R.br
Vrsta J.Mere cena (DM) cena (din) % din % din
1 Milka 100 gr 0.80 16.00 30% 4.80 10% 1.60
2 Milka 300 gr 2.50 50.00 30% 15.00 8% 4.00
3 Nestle 100 gr 0.90 18.00 30% 5.40 10% 1.80
4 Nestle 400 gr 3.80 76.00 30% 22.80 7% 5.32
5 Toblerone 50 gr 0.60 12.00 35% 4.20 7% 0.84
6 Toblerone 100 gr 1.20 24.00 35% 8.40 7% 1.68
7 Toblerone 200 gr 2.50 50.00 35% 17.50 6% 3.00

Kurs DM 20.00
Prodajna
cena
22.40
69.00
25.20
104.12
17.04
34.08
70.50
Koeficijen Vrednost Isplata
R.br. Roba Radno mesto
t boda Datum
1 Peri Milan 18/05/15 radnik 210% 1/16/1999
2 Kosti Saa 03/08/58 direktor 490% 1/16/1999
3 Miti Jovan 14/12/70 radnik 190% 1/16/1999
Januar

4 Savi Sanja 30/03/67 sekretarica 200% 1/16/1999


5 Toi Ana 22/11/71 radnik 230% 1/16/1999

13.4
1 Miti Jovan 14/12/70 radnik 210% 2/16/1999
2 Peri Milan 18/05/15 radnik 220% 2/16/1999
3 Toi Ana 22/11/71 radnik 170% 2/16/1999
Februar

4 Savi Sanja 30/03/67 sekretarica 200% 2/16/1999


5 Kosti Saa 03/08/58 direktor 530% 2/16/1999

5 15%
Isplata
Iznos Potpis
28140
65660
25460
26800
30820
28140
29480
22780
26800
71020

5.75 5.75
Roba Nabavna Zarada po komadu Ukupna
Prodata
cena zarada
Vrsta J.Mere % DM koliina
(DM) DM
Milka 100 gr 0.80 10% 0.080 462 36.96
Milka 300 gr 2.50 8% 0.200 78 15.60
Oktobar

Nestle 100 gr 0.90 10% 0.090 266 23.94


Nestle 400 gr 3.80 7% 0.266 39 10.37
Toblerone 50 gr 0.60 7% 0.042 141 5.92
Toblerone 100 gr 1.20 7% 0.084 166 13.94
Toblerone 200 gr 2.50 6% 0.150 57 8.55
Ukupno 115.29
Roba Nabavna Zarada po komadu Ukupna
Prodata
cena zarada
Vrsta J.Mere % DM koliina
(DM) DM
Milka 100 gr 0.80 10% 0.080 428 34.24
Novembar

Milka 300 gr 2.50 8% 0.200 84 16.80


Nestle 100 gr 0.90 10% 0.090 309 27.81
Nestle 400 gr 3.80 7% 0.266 42 11.17
Toblerone 50 gr 0.60 7% 0.042 138 5.80
Toblerone 100 gr 1.20 7% 0.084 184 15.46
Toblerone 200 gr 2.50 6% 0.150 43 6.45
Ukupno 117.72

Ukupna zarada 233.01


1 2 3 4 5 6 7 8 9
1 1 2 3 4 5 6 7 8 9
2 2 4 6 8 10 12 14 16 18
3 3 6 9 12 15 18 21 24 27
4 4 8 12 16 20 24 28 32 36
5 5 10 15 20 25 30 35 40 45
6 6 12 18 24 30 36 42 48 54
7 7 14 21 28 35 42 49 56 63
8 8 16 24 32 40 48 56 64 72
9 9 18 27 36 45 54 63 72 81
Trite Proizvod Koliina Cena Iznos Prodato proizvoda
Istok Kafa 77 1,760.00 135520.00 Proizvod
Istok aj 95 890.00 84550.00 Kafa
Istok Soja 16 1,320.00 21120.00 aj
Istok Pirina 95 780.00 74100.00 Soja
Istok biber 76 2,680.00 203680.00 Pirina
Zapad Kafa 43 1,950.00 83850.00 Biber
Zapad aj 29 1,020.00 29580.00
Zapad Soja 49 1,500.00 73500.00 Malih
Zapad Pirina 56 890.00 49840.00 <30
Zapad Biber 22 2,900.00 63800.00 114500
UKUPNO 558 819540.00

Suma prodate koliine za istok 359.00

Suma iznosa koji se dobija za soju 94620.00

Suma iznosa koji se dobija za


sve proizvode sem aja
Prodato proizvoda
Koliina
120
124
65
151
98

Velikih
>80
158650

You might also like