Vous êtes sur la page 1sur 6

Date Total Purchases Total Sales Net Profit SFP 35% SCF 5% FSDF 15% HEIF 10% SOF

5% HEIF 10% SOF 25% RC 10% Total


3 1200 1267 67 23.45 3.35 10.05 6.7 16.75 6.7 67
4 986 1020 34 11.9 1.7 5.1 3.4 8.5 3.4 34
5 1,002 1157 155 54.25 7.75 23.25 15.5 38.75 15.5 155
6 745 800 55 19.25 2.75 8.25 5.5 13.75 5.5 55
7 904 987 83 29.05 4.15 12.45 8.3 20.75 8.3 83
10 941 1186 245 85.75 12.25 36.75 24.5 61.25 24.5 245
11 939 988 49 17.15 2.45 7.35 4.9 12.25 4.9 49
12 847 899 52 18.2 2.6 7.8 5.2 13 5.2 52
13 859 903 44 15.4 2.2 6.6 4.4 11 4.4 44
14 948 999 51 17.85 2.55 7.65 5.1 12.75 5.1 51
17 861 908 47 16.45 2.35 7.05 4.7 11.75 4.7 47
18 838 899 61 21.35 3.05 9.15 6.1 15.25 6.1 61
19 913 997 84 29.4 4.2 12.6 8.4 21 8.4 84
20 849 948 99 34.65 4.95 14.85 9.9 24.75 9.9 99
21 812 866 54 18.9 2.7 8.1 5.4 13.5 5.4 54
24 1204 1236 32 11.2 1.6 4.8 3.2 8 3.2 32
25 502 725 223 78.05 11.15 33.45 22.3 55.75 22.3 223
26 452 489 37 12.95 1.85 5.55 3.7 9.25 3.7 37
27 352 387 35 12.25 1.75 5.25 3.5 8.75 3.5 35
28 405 498 93 32.55 4.65 13.95 9.3 23.25 9.3 93
16559 18159 1600 560 80 240 160 400 160 1600
Date Total PurchTotal Sales Net Profit SFP 35% SCF 5% FSDF 15% HEIF 10% SOF 25% RC 10% Total
1 1000 1134 134 46.9 6.7 20.1 13.4 33.5 13.4 134
2 980 1100 120 42 6 18 12 30 12 120
3 754 865 111 38.85 5.55 16.65 11.1 27.75 11.1 111 2200
4 1010 1146 136 47.6 6.8 20.4 13.6 34 13.6 136
5 995 1030 35 12.25 1.75 5.25 3.5 8.75 3.5 35
8 830 978 148 51.8 7.4 22.2 14.8 37 14.8 148
9 798 860 62 21.7 3.1 9.3 6.2 15.5 6.2 62
10 908 1190 282 98.7 14.1 42.3 28.2 70.5 28.2 282
11 1368 1390 22 7.7 1.1 3.3 2.2 5.5 2.2 22
12 879 956 77 26.95 3.85 11.55 7.7 19.25 7.7 77
15 680 708 28 9.8 1.4 4.2 2.8 7 2.8 28
16 691 789 98 34.3 4.9 14.7 9.8 24.5 9.8 98
17 790 846 56 19.6 2.8 8.4 5.6 14 5.6 56
18 879 915 36 12.6 1.8 5.4 3.6 9 3.6 36
19 997 1056 59 20.65 2.95 8.85 5.9 14.75 5.9 59
22 909 1056 147 51.45 7.35 22.05 14.7 36.75 14.7 147
23 680 746 66 23.1 3.3 9.9 6.6 16.5 6.6 66
24 730 897 167 58.45 8.35 25.05 16.7 41.75 16.7 167
25 879 956 77 26.95 3.85 11.55 7.7 19.25 7.7 77
26 1267 1379 112 39.2 5.6 16.8 11.2 28 11.2 112
29 1005 1059 54 18.9 2.7 8.1 5.4 13.5 5.4 54
30 849 936 87 30.45 4.35 13.05 8.7 21.75 8.7 87
31 739 825 86 30.1 4.3 12.9 8.6 21.5 8.6 86
20617 22817 2200 770 110 330 220 550 220 2200
Date Total PurchTotal Sales Net Profit SFP 35% SCF 5% FSDF 15% HEIF 10% SOF 25%
1 890 920 30.00 10.5 1.5 4.5 3 7.5
2 794 875 81.00 28.35 4.05 12.15 8.1 20.25
5 868 905 37.00 12.95 1.85 5.55 3.7 9.25
6 958 1012 54.00 18.9 2.7 8.1 5.4 13.5
7 783 856 73.00 25.55 3.65 10.95 7.3 18.25
8 764 856 92.00 32.2 4.6 13.8 9.2 23
9 856 860 4.00 1.4 0.2 0.6 0.4 1
12 872 935 63.00 22.05 3.15 9.45 6.3 15.75
13 951 1000 49.00 17.15 2.45 7.35 4.9 12.25
14 796 865 69.00 24.15 3.45 10.35 6.9 17.25
15 678 710 32.00 11.2 1.6 4.8 3.2 8
16 745 805 60.00 21 3 9 6 15
19 686 712 26.00 9.1 1.3 3.9 2.6 6.5
20 690 746 56.00 19.6 2.8 8.4 5.6 14
21 816 925 109.00 38.15 5.45 16.35 10.9 27.25
22 868 955 87.00 30.45 4.35 13.05 8.7 21.75
23 545 625 80.00 28 4 12 8 20
26 864 906 42.00 14.7 2.1 6.3 4.2 10.5
27 835 914 79.00 27.65 3.95 11.85 7.9 19.75
28 705 712 7.00 2.45 0.35 1.05 0.7 1.75
29 734 781 47.00 16.45 2.35 7.05 4.7 11.75
30 902 925 23.00 8.05 1.15 3.45 2.3 5.75

17600 18800 1200 420 60 180 120 300


RC 10% Total
3 30
8.1 81
3.7 37
5.4 54
7.3 73
9.2 92
0.4 4
6.3 63
4.9 49
6.9 69
3.2 32
6 60
2.6 26
5.6 56
10.9 109
8.7 87
8 80
4.2 42
7.9 79
0.7 7
4.7 47
2.3 23

120 1200
Date Total PurchTotal Sales Net Profit SFP 35% SCF 5% FSDF 15% HEIF 10% SOF 25% RC 10%
2 902 905 3.00 1.05 0.15 0.45 0.3 0.75 0.3
3 810 865 55.00 19.25 2.75 8.25 5.5 13.75 5.5
4 825 890 65.00 22.75 3.25 9.75 6.5 16.25 6.5
5 786 815 29.00 10.15 1.45 4.35 2.9 7.25 2.9
6 645 705 60.00 21 3 9 6 15 6
9 512 565 53.00 18.55 2.65 7.95 5.3 13.25 5.3
10 589 645 56.00 19.6 2.8 8.4 5.6 14 5.6
11 765 815 50.00 17.5 2.5 7.5 5 12.5 5
12 805 865 60.00 21 3 9 6 15 6
13 755 790 35.00 12.25 1.75 5.25 3.5 8.75 3.5
16 645 690 45.00 15.75 2.25 6.75 4.5 11.25 4.5
17 578 640 62.00 21.7 3.1 9.3 6.2 15.5 6.2
18 620 680 60.00 21 3 9 6 15 6
19 595 635 40.00 14 2 6 4 10 4
20 936 1005 69.00 24.15 3.45 10.35 6.9 17.25 6.9
23 900 946 46.00 16.1 2.3 6.9 4.6 11.5 4.6
24 878 908 30.00 10.5 1.5 4.5 3 7.5 3
25 905 945 40.00 14 2 6 4 10 4
26 794 841 47.00 16.45 2.35 7.05 4.7 11.75 4.7
27 945 985 40.00 14 2 6 4 10 4
30 810 865 55.00 19.25 2.75 8.25 5.5 13.75 5.5
0.00 0 0 0 0 0 0

16000 17000 1000 350 50 150 100 250 100

550 450
Total
3
55
65
29
60
53
56
50
60
35
45
62
60
40
69
46
30
40
47
40
55
0

1000