excel boromir
TRANSCRIPT
ANGAJATII S.C BOROMIR S.R.L
NR.CRT. NUME SI PRENUME FUNCTIE DATA ANGAJARII VECHIME SALARIU
1 Anghel Larisa director general 1/1/2001 22 5000
2 Antonescu Pavel director adjunct 3/12/2001 22 2500
3 Avram Ioana director marketing 2/16/2002 21 2300
4 Badea Marian director vanzari 7/23/2001 22 2300
5 Baiasu Elena vanzator 5/4/2001 22 1500
6 Berceanu Eduard paznic 8/25/2003 20 500
7 Bitu Maria contabil 1/18/2001 22 2200
8 Casapu Elisa vanzator 9/28/2005 18 1500
9 Coman Antonel sef raion 12/11/2008 15 2000
10 Creanga Ion paznic 11/26/2010 13 1300
11 Cristescu Mihaela contabil 9/19/2009 14 2200
12 Dan Ana Maria vanzator 6/12/2007 16 1500
13 Danescu Cristina sef magazin 5/3/2012 11 2100
14 Gateje Ana Maria sef raion 5/10/2013 10 2000
15 Gheorghe Ramona vanzator 2/15/2001 22 1500
16 Grigorescu Alexandra vanzator 9/12/2004 19 1500
17 Lica Constantin paznic 5/14/2006 17 1300
18 Radoi Antonia contabil 9/25/2007 16 2200
19 Radutoiu Andreea vanzator 6/13/2005 18 1500
20 Serban Alexandru paznic 12/19/2012 11 1300
Total
351 38200
CEL MAI MARE SALARIU 837.25CEL MAI MIC SALARIU 126.5SALARIU MEDIU 361.159
Salarii
Salarii
ANGAJATII S.C BOROMIR S.R.L
SPOR VECHIME PRIME SALARIU BRUT SOMAJ C.A.S.S C.A.S IMPOZIT
0.00 550 5550 27.75 1387.5 2497.5 800
0.00 500 3000 15 750 1350 400
0.00 450 2750 13.75 687.5 1237.5 368
0.00 450 2750 13.75 687.5 1237.5 368
0.00 250 1750 8.75 437.5 787.5 240
0.00 200 700 3.5 175 315 80
0.00 350 2550 12.75 637.5 1147.5 352
0.00 250 1750 8.75 437.5 787.5 240
0.00 300 2300 11.5 575 1035 320
156.00 200 1656 8.28 414 745.2 208
0.00 350 2550 12.75 637.5 1147.5 352
0.00 250 1750 8.75 437.5 787.5 240
252.00 300 2652 13.26 663 1193.4 336
240.00 300 2540 12.7 635 1143 320
0.00 250 1750 8.75 437.5 787.5 240
0.00 250 1750 8.75 437.5 787.5 240
0.00 200 1500 7.5 375 675 208
0.00 350 2550 12.75 637.5 1147.5 352
0.00 250 1750 8.75 437.5 787.5 240
156.00 200 1656 8.28 414 745.2 208
804.00 6200 45204 226.02 11301 20341.8 6112
Salarii
Salarii
ANGAJATII S.C BOROMIR S.R.L
SALARIU NET
837.25
485
443.25
443.25
276.25
126.5
400.25
276.25
358.5
280.52
400.25
276.25
446.34
429.3
276.25
276.25
234.5
400.25
276.25
280.52
7223.18
ANGAJATII S.C BOROMIR S.R.L
ANGAJATII S.C BOROMIR S.R.L
ANGAJATII S.C BOROMIR S.R.L
ANGAJATII S.C BOROMIR S.R.L
ANGAJATII S.C BOROMIR S.R.L
ANGAJATII S.C BOROMIR S.R.L
ANGAJATII S.C BOROMIR S.R.L
ANGAJATII S.C BOROMIR S.R.L
ANGAJATII S.C BOROMIR S.R.L
ANGAJATII S.C BOROMIR S.R.L
ANGAJATII S.C BOROMIR S.R.L
ANGAJATII S.C BOROMIR S.R.L
ANGAJATII S.C BOROMIR S.R.L
ANGAJATII S.C BOROMIR S.R.L
ANGAJATII S.C BOROMIR S.R.L
ANGAJATII S.C BOROMIR S.R.L
ANGAJATII S.C BOROMIR S.R.L
ANGAJATII S.C BOROMIR S.R.L
ANGAJATII S.C BOROMIR S.R.L
ANGAJATII S.C BOROMIR S.R.L
ANGAJATII S.C BOROMIR S.R.L
ANGAJATII S.C BOROMIR S.R.L
ANGAJATII S.C BOROMIR S.R.L
ANGAJATII S.C BOROMIR S.R.L
ANGAJATII S.C BOROMIR S.R.L
ANGAJATII S.C BOROMIR S.R.L
PRODUSE BOROMIR
NR.CRT. PRODUS CANTITATE TVA PRET TVAPRET FARA TVA
1 Paine alba 150 0.36 1.86 1.50
2 Paine secara 145 0.41 2.11 1.70
3 Paine neagra 150 0.36 1.86 1.50
4 Paine graham 135 0.31 1.61 1.30
5 Cozonac traditional 78 4.29 22.18 17.89
6 Cozonac nuca si stafide 95 4.29 22.18 17.89
7 Piscoturi 100 1.08 5.58 4.50
8 Prestige cu cicolata 50 4.56 23.55 18.99
9 Pasca cu branza si stafide 40 4.56 23.55 18.99
10 Pasca tiramisu 30 1.56 8.06 6.50
11 Pasca lamaie 50 1.56 8.06 6.50
12 Pasca ciocolata 45 1.56 8.06 6.50
13 Croissante crema ciocolata 30 0.36 1.86 1.50
14 Croissante crema lamaie 40 0.36 1.86 1.50
15 Croissante crema vanilie 50 0.36 1.86 1.50
16 Blat tort simplu 10 2.30 11.89 9.59
17 Blat tort cacao 12 2.30 11.89 9.59
18 Tortina crema caise 28 0.35 1.80 1.45
19 Tortina crema lapte 48 0.35 1.80 1.45
1286 31.28 161.62 130.34TOTAL
VALOARE TVA VALOARE FARA TVA
279.00 225.00
305.66 246.50
279.00 225.00
217.62 175.50
1730.32 1395.42
2107.44 1699.55
558.00 450.00
1177.38 949.50
941.90 759.60
241.80 195.00
403.00 325.00
362.70 292.50
55.80 45.00
74.40 60.00
93.00 75.00
118.92 95.90
142.70 115.08
50.34 40.60
86.30 69.60
9225.29 7439.75
Nr.crt. Produse Pret fara TVA TVA Pret TVA
1 Paine alba 1.50 0.36 1.86
2 Paine secara 1.70 0.41 2.11
3 Paine neagra 1.50 0.36 1.86
4 Paine graham 1.30 0.31 1.61
5 Cozonac traditional 17.89 4.29 22.18
6 Cozonac nuca si stafide 17.89 4.29 22.18
7 Piscoturi 4.50 1.08 5.58
8 Prestige cu ciocolata 18.99 4.56 23.55
9 Pasca cu branza si stafide 18.99 4.56 23.55
10 Pasca tiramisu 6.50 1.56 8.06
11 Pasca lamaie 6.50 1.56 8.06
12 Pasca ciocolata 6.50 1.56 8.06
13 Croissante crema ciocolata 1.50 0.36 1.86
14 Croissante crema lamaie 1.50 0.36 1.86
15 Croissante crema vanilie 1.50 0.36 1.86
16 Blat tort simplu 9.59 2.30 11.89
17 Blat tort cacao 9.59 2.30 11.89
18 Tortina crema caise 1.45 0.35 1.80
19 Tortina crema lapte 1.45 0.35 1.80
TOTAL 130.34 31.28 161.62
Produse Preturi rotunjite COD PRODUS PRET
Paine alba 1.00 Pain 1.00
Paine secara 2.00 Pain 2.00
Paine neagra 1.00 Pain 1.00
Paine graham 1.00 Pain 1.00
Cozonac traditional 22.00 Cozo 22.00
Cozonac nuca si stafide 22.00 Cozo 22.00
Piscoturi 5.00 Pisc 5.00
Prestige cu ciocolata 23.00 Pres 23.00
Pasca cu branza si stafide 23.00 Pasc 23.00
Pasca tiramisu 8.00 isu 8.00
Pasca lamaie 8.00 aie 8.00
Pasca ciocolata 8.00 ata 8.00
Croissante crema ciocolata 1.00 ata 1.00
Croissante crema lamaie 1.00 aie 1.00
Croissante crema vanilie 1.00 lie 1.00
Blat tort simplu 11.00 plu 11.00
Blat tort cacao 11.00 cao 11.00
Tortina crema caise 1.00 ise 1.00
Tortina crema lapte 1.00 pte 1.00
PRODUSE
Media aritmetica a pretului cu TVA 8.51
Media aritmetica a pretului fara TVA 6.86
Media aritmetica a valorii cu TVA 485.54
Media aritmetica a valorii fara TVA 391.57
Det val medie 6.86
Radical din suma 6.534503
PRETURI
Media aritmetica a pretului cu TVA 8.51Media aritmetica a pretului fara TVA 6.86Media aritmetica a preturilor rotunjite 8.33Numarare 19Det val medie 8.51Radical din suma 4.868237
CEL MAI MARE TVA 0.31CEL MAI MIC TVA 4.56CEA MAI MARE VALOARE 2107.44CEA MAI MICA VOLOARE 50.34CEL MAI MIC PRET 1.61CEL MAI MARE PRET 23.55
CEL MAI MIC TVA 0.31CEL MAI MARE TVA 4.56CEL MAI MIC PRET 1.61CEL MAI MARE PRET 23.55CEL MAI MIC PRET ROTUNJIT 1.00CEL MAI MARE PRET ROTUNJIT 23.00
NR.CRT NUME SI PRENUME FUNCTIE SALARIU PRIME IMPOZIT
1 Anghel Larisa director general 5000 550 800
2 Antonescu Pavel director adjunct 2500 500 400
3 Avram Ioana director marketing 2300 450 368
4 Badea Marian director vanzari 2300 450 368
5 Baiasu Elena vanzator 1500 250 240
6 Berceanu Eduard paznic 500 200 80
7 Bitu Maria contabil 2200 350 352
8 Casapu Elisa vanzator 1500 250 240
9 Coman Antonel sef raion 2000 300 320
10 Creanga Ion paznic 1300 200 208
11 Cristescu Mihaela contabil 2200 350 352
12 Dan Ana Maria vanzator 1500 250 240
13 Danescu Cristina sef magazin 2100 300 336
14 Gateje Ana Maria sef raion 2000 300 320
15 Gheorghe Ramona vanzator 1500 250 240
16 Grigorescu Alexandra vanzator 1500 250 240
17 Lica Constantin paznic 1300 200 208
18 Radoi Antonia contabil 2200 350 352
19 Radutoiu Andreea vanzator 1500 250 240
20 Serban Alexandru paznic 1300 200 208
ANGAJATUL NR. 4 SI FUNCTIA director vanzariANGAJATULUI NR 8 SI SALARIUL 1500ANGAJATUL NR 17 SI PRIMA 200ANGAJATUL NR 14 SI NUMELE Gateje Ana MariaANGAJATUL NR 19 SI IMPOZITUL 240
directo
r gen
eral
directo
r adjunct
directo
r mark
eting
directo
r van
zari
vanzat
or
paznic
contab
il
vanzat
or
sef ra
ion
paznic
contab
il
vanzat
or
sef m
agazi
n
sef ra
ion
vanzat
or
vanzat
or
paznic
contab
il
vanzat
or
paznic
0
500
1000
1500
2000
2500
3000
3500
4000
4500
5000
Column F
Paine albaPaine secaraPaine neagraPaine grahamCozonac traditionalCozonac nuca si stafidePiscoturiPrestige cu cicolataPasca cu branza si stafidePasca tiramisuPasca lamaiePasca ciocolataCroissante crema ciocolataCroissante crema lamaieCroissante crema vanilieBlat tort simpluBlat tort cacaoTortina crema caiseTortina crema lapte
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
0500
100015002000250030003500400045005000 5000
25002300 2300
1500
500
2200
15002000
1300
2200
1500
21002000
1500 15001300
2200
15001300
837.25485 443.25 443.25
276.25126.5 400.25
276.25 358.5 280.52 400.25276.25 446.34 429.3
276.25 276.25 234.5 400.25276.25 280.52
SALARII
SALARIU ANGAJARESALARIU NET
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
0500
100015002000250030003500400045005000 5000
25002300 2300
1500
500
2200
15002000
1300
2200
1500
21002000
1500 15001300
2200
15001300
837.25485 443.25 443.25
276.25126.5 400.25
276.25 358.5 280.52 400.25276.25 446.34 429.3
276.25 276.25 234.5 400.25276.25 280.52
SALARII
SALARIU ANGAJARESALARIU NET
directo
r gen
eral
directo
r adjunct
directo
r mark
eting
directo
r van
zari
vanzat
or
paznic
contab
il
vanzat
or
sef ra
ion
paznic
contab
il
vanzat
or
sef m
agazi
n
sef ra
ion
vanzat
or
vanzat
or
paznic
contab
il
vanzat
or
paznic
0
500
1000
1500
2000
2500
3000
3500
4000
4500
5000
Column F
Paine albaPaine secaraPaine neagraPaine grahamCozonac traditionalCozonac nuca si stafidePiscoturiPrestige cu cicolataPasca cu branza si stafidePasca tiramisuPasca lamaiePasca ciocolataCroissante crema ciocolataCroissante crema lamaieCroissante crema vanilieBlat tort simpluBlat tort cacaoTortina crema caiseTortina crema lapte
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
0500
100015002000250030003500400045005000 5000
25002300 2300
1500
500
2200
15002000
1300
2200
1500
21002000
1500 15001300
2200
15001300
837.25485 443.25 443.25
276.25126.5 400.25
276.25 358.5 280.52 400.25276.25 446.34 429.3
276.25 276.25 234.5 400.25276.25 280.52
SALARII
SALARIU ANGAJARESALARIU NET
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
0500
100015002000250030003500400045005000 5000
25002300 2300
1500
500
2200
15002000
1300
2200
1500
21002000
1500 15001300
2200
15001300
837.25485 443.25 443.25
276.25126.5 400.25
276.25 358.5 280.52 400.25276.25 446.34 429.3
276.25 276.25 234.5 400.25276.25 280.52
SALARII
SALARIU ANGAJARESALARIU NET
directo
r gen
eral
directo
r adjunct
directo
r mark
eting
directo
r van
zari
vanzat
or
paznic
contab
il
vanzat
or
sef ra
ion
paznic
contab
il
vanzat
or
sef m
agazi
n
sef ra
ion
vanzat
or
vanzat
or
paznic
contab
il
vanzat
or
paznic
0
500
1000
1500
2000
2500
3000
3500
4000
4500
5000
Column F
Paine albaPaine secaraPaine neagraPaine grahamCozonac traditionalCozonac nuca si stafidePiscoturiPrestige cu cicolataPasca cu branza si stafidePasca tiramisuPasca lamaiePasca ciocolataCroissante crema ciocolataCroissante crema lamaieCroissante crema vanilieBlat tort simpluBlat tort cacaoTortina crema caiseTortina crema lapte
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
0500
100015002000250030003500400045005000 5000
25002300 2300
1500
500
2200
15002000
1300
2200
1500
21002000
1500 15001300
2200
15001300
837.25485 443.25 443.25
276.25126.5 400.25
276.25 358.5 280.52 400.25276.25 446.34 429.3
276.25 276.25 234.5 400.25276.25 280.52
SALARII
SALARIU ANGAJARESALARIU NET
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
0500
100015002000250030003500400045005000 5000
25002300 2300
1500
500
2200
15002000
1300
2200
1500
21002000
1500 15001300
2200
15001300
837.25485 443.25 443.25
276.25126.5 400.25
276.25 358.5 280.52 400.25276.25 446.34 429.3
276.25 276.25 234.5 400.25276.25 280.52
SALARII
SALARIU ANGAJARESALARIU NET