Borderou de salarizare

total asig. venit

nr nume salariu premiu fond pensie
contribuit medicala impozabil
1 Ion1 100 60 160 7.2 9.6 143.2
2 Ion2 123 73.8 196.8 8.856 11.808 176.136
3 Ion3 234 140.4 374.4 16.848 22.464 335.088
4 Ion4 456 273.6 729.6 32.832 43.776 652.992
5 Ion5 567 340.2 907.2 40.824 54.432 811.944
6 Ion6 789 473.4 1262.4 56.808 75.744 1129.848
7 Ion7 890 534 1424 64.08 85.44 1274.48
8 Ion8 901 540.6 1441.6 64.872 86.496 1290.232
9 Ion9 123 73.8 196.8 8.856 11.808 176.136
10 Ion10 234 140.4 374.4 16.848 22.464 335.088
11 Ion11 345 207 552 24.84 33.12 494.04
12 Ion12 456 273.6 729.6 32.832 43.776 652.992
13 Ion13 567 340.2 907.2 40.824 54.432 811.944
14 Ion14 678 406.8 1084.8 48.816 65.088 970.896
15 Ion15 789 473.4 1262.4 56.808 75.744 1129.848
16 Ion16 123 73.8 196.8 8.856 11.808 176.136
17 Ion17 234 140.4 374.4 16.848 22.464 335.088
18 Ion18 456 273.6 729.6 32.832 43.776 652.992
19 Ion19 567 340.2 907.2 40.824 54.432 811.944
20 Ion20 789 473.4 1262.4 56.808 75.744 1129.848
21 Ion21 890 534 1424 64.08 85.44 1274.48
22 Ion22 901 540.6 1441.6 64.872 86.496 1290.232
23 Ion23 123 73.8 196.8 8.856 11.808 176.136
24 Ion24 234 140.4 374.4 16.848 22.464 335.088
25 Ion25 345 207 552 24.84 33.12 494.04
26 Ion26 456 273.6 729.6 32.832 43.776 652.992
27 Ion27 567 340.2 907.2 40.824 54.432 811.944
28 Ion28 678 406.8 1084.8 48.816 65.088 970.896
29 Ion29 789 473.4 1262.4 56.808 75.744 1129.848
30 Ion30 1000 600 1600 72 96 1432
In total: 15404 9242.4 24646.4 1109.088 1478.784 22058.528
In medie: 513.4666667 308.08 821.5466667 36.9696 49.2928 735.2842667
Minimum: 100 60 160 7.2 9.6 143.2
Maximum: 1000 600 1600 72 96 1432
 cotiz.
impozit total retinut spre plata
sindicala
17.184 1.6 35.584 124.416
21.13632 1.968 43.76832 153.03168
40.21056 3.744 83.26656 291.13344
78.35904 7.296 162.26304 567.33696
97.43328 9.072 201.76128 705.43872 1. Celulele de culoare verde se com
135.58176 12.624 280.75776 981.64224 intervalul 100-1000.
152.9376 14.24 316.6976 1107.3024
2. In celulele de culoare galbena se
154.82784 14.416 320.61184 1120.98816 - cele din celulele D4-L4 se copie
21.13632 1.968 43.76832 153.03168 - cele din celulele C34-C37 se co
40.21056 3.744 83.26656 291.13344 Atent analizati cum sunt scrise form
59.2848 5.52 122.7648 429.2352
78.35904 7.296 162.26304 567.33696
97.43328 9.072 201.76128 705.43872
116.50752 10.848 241.25952 843.54048
135.58176 12.624 280.75776 981.64224
21.13632 1.968 43.76832 153.03168
40.21056 3.744 83.26656 291.13344
78.35904 7.296 162.26304 567.33696
97.43328 9.072 201.76128 705.43872
135.58176 12.624 280.75776 981.64224
152.9376 14.24 316.6976 1107.3024
154.82784 14.416 320.61184 1120.98816
21.13632 1.968 43.76832 153.03168
40.21056 3.744 83.26656 291.13344
59.2848 5.52 122.7648 429.2352
78.35904 7.296 162.26304 567.33696
97.43328 9.072 201.76128 705.43872
116.50752 10.848 241.25952 843.54048
135.58176 12.624 280.75776 981.64224
171.84 16 355.84 1244.16
2647.02336 246.464 5481.35936 19165.04064
88.234112 8.215466667 182.7119787 638.834688
17.184 1.6 35.584 124.416
171.84 16 355.84 1244.16
e de culoare verde se completeaza de catre student, cu numere din
100-1000.

ele de culoare galbena se scriu formulele, care mai apoi se copie:

in celulele D4-L4 se copie in jos, pana la Ion30;
in celulele C34-C37 se copie la dreapta, pana la capatul tabelului

lizati cum sunt scrise formulele, comparați cu indicațiile din calote!

 Borderou de salarizare

total asig. venit

nr nume salariu premiu fond pensie
contribuit medicala impozabil
1 Ion1 100 60.00 160.00 7.20 9.60 143.20
2 Ion2 123 73.80 196.80 8.86 11.81 176.14
3 Ion3 234 140.40 374.40 16.85 22.46 335.09
4 Ion4 456 273.60 729.60 32.83 43.78 652.99
5 Ion5 567 340.20 907.20 40.82 54.43 811.94
6 Ion6 789 473.40 1262.40 56.81 75.74 1129.85
7 Ion7 890 534.00 1424.00 64.08 85.44 1274.48
8 Ion8 901 540.60 1441.60 64.87 86.50 1290.23
9 Ion9 123 73.80 196.80 8.86 11.81 176.14
10 Ion10 234 140.40 374.40 16.85 22.46 335.09
11 Ion11 345 207.00 552.00 24.84 33.12 494.04
12 Ion12 456 273.60 729.60 32.83 43.78 652.99
13 Ion13 567 340.20 907.20 40.82 54.43 811.94
14 Ion14 678 406.80 1084.80 48.82 65.09 970.90
15 Ion15 789 473.40 1262.40 56.81 75.74 1129.85
16 Ion16 123 73.80 196.80 8.86 11.81 176.14
17 Ion17 234 140.40 374.40 16.85 22.46 335.09
18 Ion18 456 273.60 729.60 32.83 43.78 652.99
19 Ion19 567 340.20 907.20 40.82 54.43 811.94
20 Ion20 789 473.40 1262.40 56.81 75.74 1129.85
21 Ion21 890 534.00 1424.00 64.08 85.44 1274.48
22 Ion22 901 540.60 1441.60 64.87 86.50 1290.23
23 Ion23 123 73.80 196.80 8.86 11.81 176.14
24 Ion24 234 140.40 374.40 16.85 22.46 335.09
25 Ion25 345 207.00 552.00 24.84 33.12 494.04
26 Ion26 456 273.60 729.60 32.83 43.78 652.99
27 Ion27 567 340.20 907.20 40.82 54.43 811.94
28 Ion28 678 406.80 1084.80 48.82 65.09 970.90
29 Ion29 789 473.40 1262.40 56.81 75.74 1129.85
30 Ion30 1000 600.00 1600.00 72.00 96.00 1432.00
In total: 15404.00 9242.40 24646.40 1109.09 1478.78 22058.53
In medie: 513.47 308.08 821.55 36.97 49.29 735.28
Minimum: 100.00 60.00 160.00 7.20 9.60 143.20
Maximum: 1000.00 600.00 1600.00 72.00 96.00 1432.00
e

cotiz.
impozit total retinut spre plata
sindicala
17.18 1.60 35.58 124.42
21.14 1.97 43.77 153.03
40.21 3.74 83.27 291.13 Aici tabelul, pur si simplu,
78.36 7.30 162.26 567.34 din Word).
97.43 9.07 201.76 705.44 Modalitatea generala de fo
135.58 12.62 280.76 981.64 clic-drept pe celulele selec
152.94 14.24 316.70 1107.30
154.83 14.42 320.61 1120.99 Analizati atent toate posib
21.14 1.97 43.77 153.03 Consultati si literatura, în p
40.21 3.74 83.27 291.13
59.28 5.52 122.76 429.24
78.36 7.30 162.26 567.34
97.43 9.07 201.76 705.44
116.51 10.85 241.26 843.54
135.58 12.62 280.76 981.64
21.14 1.97 43.77 153.03
40.21 3.74 83.27 291.13
78.36 7.30 162.26 567.34
97.43 9.07 201.76 705.44
135.58 12.62 280.76 981.64
152.94 14.24 316.70 1107.30
154.83 14.42 320.61 1120.99
21.14 1.97 43.77 153.03
40.21 3.74 83.27 291.13
59.28 5.52 122.76 429.24
78.36 7.30 162.26 567.34
97.43 9.07 201.76 705.44
116.51 10.85 241.26 843.54
135.58 12.62 280.76 981.64
171.84 16.00 355.84 1244.16
2647.02 246.46 5481.36 19165.04
88.23 8.22 182.71 638.83
17.18 1.60 35.58 124.42
171.84 16.00 355.84 1244.16
ci tabelul, pur si simplu, se formateaza (asemanator cu formatarile tabelelor
n Word).

odalitatea generala de formatare a celulelor este de a le selecta si, dupa un

ic-drept pe celulele selectate, de a lansa comanda Format Cells...

nalizati atent toate posibilitatile de formatare din caseta de dialog FormatCells!

onsultati si literatura, în particular - cartea mea.
 Borderou de salarizare
Marimea premiului 30%
total asig. venit
nr nume salariu premiu fond pensie
contribuit medicala impozabil
1 Ion1 100 30.00 130.00 5.85 7.80 116.35
2 Ion2 123 36.90 159.90 7.20 9.59 143.11
3 Ion3 234 70.20 304.20 13.69 18.25 272.26
4 Ion4 456 136.80 592.80 26.68 35.57 530.56
5 Ion5 567 170.10 737.10 33.17 44.23 659.70
6 Ion6 789 236.70 1025.70 46.16 61.54 918.00
7 Ion7 890 267.00 1157.00 52.07 69.42 1035.52
8 Ion8 901 270.30 1171.30 52.71 70.28 1048.31
9 Ion9 123 36.90 159.90 7.20 9.59 143.11
10 Ion10 234 70.20 304.20 13.69 18.25 272.26
11 Ion11 345 103.50 448.50 20.18 26.91 401.41
12 Ion12 456 136.80 592.80 26.68 35.57 530.56
13 Ion13 567 170.10 737.10 33.17 44.23 659.70
14 Ion14 678 203.40 881.40 39.66 52.88 788.85
15 Ion15 789 236.70 1025.70 46.16 61.54 918.00
16 Ion16 123 36.90 159.90 7.20 9.59 143.11
17 Ion17 234 70.20 304.20 13.69 18.25 272.26
18 Ion18 456 136.80 592.80 26.68 35.57 530.56
19 Ion19 567 170.10 737.10 33.17 44.23 659.70
20 Ion20 789 236.70 1025.70 46.16 61.54 918.00
21 Ion21 890 267.00 1157.00 52.07 69.42 1035.52
22 Ion22 901 270.30 1171.30 52.71 70.28 1048.31
23 Ion23 123 36.90 159.90 7.20 9.59 143.11
24 Ion24 234 70.20 304.20 13.69 18.25 272.26
25 Ion25 345 103.50 448.50 20.18 26.91 401.41
26 Ion26 456 136.80 592.80 26.68 35.57 530.56
27 Ion27 567 170.10 737.10 33.17 44.23 659.70
28 Ion28 678 203.40 881.40 39.66 52.88 788.85
29 Ion29 789 236.70 1025.70 46.16 61.54 918.00
30 Ion30 1000 300.00 1300.00 58.50 78.00 1163.50
In total: 15404.00 4621.20 20025.20 901.13 1201.51 17922.55
In medie: 513.47 154.04 667.51 30.04 40.05 597.42
Minimum: 100.00 30.00 130.00 5.85 7.80 116.35
Maximum: 1000.00 300.00 1300.00 58.50 78.00 1163.50
e

cotiz.
impozit total retinut spre plata
sindicala
0.00 1.30 14.95 115.05
0.00 1.60 18.39 141.51
0.00 3.04 34.98 269.22
1. Pentru a realiza aceasta sarcina a lucr
urma ele se copie in jos pana la Ion30.
3.67 5.93 71.84 520.96
19.16 7.37 103.93 633.17 Atentie: In celula D4 se foloseste adresa
50.16 10.26 168.12 857.58 C3 si automat se recalculeaza la modific
64.26 11.57 197.32 959.68 $C$3) nu permite ca ea sa se schimbe la
de pe pag.79.
65.80 11.71 200.50 970.80
0.00 1.60 18.39 141.51 In celula I4 se foloseste functia IF(conditi
0.00 3.04 34.98 269.22 de indeplinirea sau neindeplinirea cond
0.00 4.49 51.58 396.92
Consultati literatura si lectiile video tran
3.67 5.93 71.84 520.96
19.16 7.37 103.93 633.17
34.66 8.81 136.02 745.38
50.16 10.26 168.12 857.58
0.00 1.60 18.39 141.51
0.00 3.04 34.98 269.22
3.67 5.93 71.84 520.96
19.16 7.37 103.93 633.17
50.16 10.26 168.12 857.58
64.26 11.57 197.32 959.68
65.80 11.71 200.50 970.80
0.00 1.60 18.39 141.51
0.00 3.04 34.98 269.22
0.00 4.49 51.58 396.92
3.67 5.93 71.84 520.96
19.16 7.37 103.93 633.17
34.66 8.81 136.02 745.38
50.16 10.26 168.12 857.58
79.62 13.00 229.12 1070.88
701.03 200.25 3003.93 17021.27
23.37 6.68 100.13 567.38
0.00 1.30 14.95 115.05
79.62 13.00 229.12 1070.88
a aceasta sarcina a lucrarii, se modifica formulele in celulele de culoare galbena. Pe
e in jos pana la Ion30.

D4 se foloseste adresa absoluta a celulei C3, in felul acesta tabelul se "leaga" de celula
recalculeaza la modificarea celulei C3. Adresa absoluta a celulei C3 (vedeți în formulă -
e ca ea sa se schimbe la copiere! Studiați și stăruiți-vă să înțelegeți Tema 14 și exemplul

oseste functia IF(conditie;valoare1;valoare2), care calculeaza valoarea celulei in functie

au neindeplinirea conditiei indicate in paranteze.
ura si lectiile video transmise voua, pentru a intelege mai bine tema.