28
Sum of Pret(RON) Brand Tip Sport Alpen Rutscher Alpin Race Heely Kevlar Roches Baschet ! Biliard "# Bo$ "% &iclism "# ' arts #" *ot+all #" ,nnot "! Patine -heata "! Pescuit # Sanie ./. !. S0ateBoard '" .! //1 S0i Snoo0er /." Sno2+oard ." 3rand Total ./. ' '" #1. #%/

Excel - proiect pachete software

  • Upload
    viokees

  • View
    257

  • Download
    0

Embed Size (px)

DESCRIPTION

proiect pachete software ase

Citation preview

PivotSum of Pret(RON)BrandTip SportAlpen RutscherAlpin RaceHeelyKevlarRochesSchneeSomaVisionGrand TotalBaschet242242Biliard5656132244Box259259Ciclism567845179Darts6597162Fotball656754186Innot546765186Patine gheata544397Pescuit8635121Sanie31343151507SkateBoard75341104578342Ski54180234Snooker135135Snowboard357845158Grand Total31378756036911515875543052

DateIDClasificare SportTip SportTip produsProdus Importat / AutohtonBrandCantitate vanduta(buc)Pret(RON)VenituriPret fara TVAcota TVA24%1Sport de iarnaSanieSanie PatrataImportatAlpen Rutscher5313.001,565.00237.882Sport de iarnaSanieSanie DriveAutohtonAlpin Race243.0086.0032.683Sport de iarnaSanieSanie SimplaImportatSchnee665.00390.0049.404Sport de iarnaSanieSanie DublaImportatSchnee686.00516.0065.365Sport de iarnaSnowboardSnowboard PatratAutohtonAlpin Race535.00175.0026.606Sport de iarnaSnowboardSnowboard DreptImportatVision4745.002,115.0034.207Sport de iarnaSnowboardSnowboard DreptAutohtonSoma378.00234.0059.288Sport de iarnaSkiSki word cupAutohtonVision2390.002,070.0068.409Sport de iarnaSkiSki word cupImportatSoma454.00216.0041.0410Sport de iarnaSkiSki progressorAutohtonVision834.00272.0025.8411Sport de iarnaSkiSki progressorAutohtonVision5656.003,136.0042.5612Sport de iarnaPatine gheataPatine plateAutohtonRoches3254.001,728.0041.0413Sport de iarnaPatine gheataPatine plateImportatSoma5743.002,451.0032.6814Sport de actiuneBoxManusiImportatKevlar554.00270.0041.0415Sport de actiuneBoxCascaImportatKevlar4365.002,795.0049.4016Sport de actiuneBoxSacImportatKevlar586.00430.0065.3617Sport de actiuneBoxManusi fara degeteImportatKevlar654.00324.0041.0418Sport de salaBiliardTacuriImportatSoma356.00168.0042.5619Sport de salaBiliardTacuriAutohtonVision578.00390.0059.2820Sport de salaBiliardBileAutohtonVision754.00378.0041.0421Sport de salaBiliardMeseAutohtonRoches856.00448.0042.5622Sport de salaDartsSagetiImportatSoma843.00344.0032.6823Sport de salaDartsTijeImportatSoma854.00432.0041.0424Sport de salaDartsSagetiImportatKevlar6565.004,225.0049.4025Sport de echipaSnookerMeseImportatKevlar845.00360.0034.2026Sport de echipaSnookerTacuriImportatKevlar590.00450.0068.4027Sport de echipaBaschetIncaltaminteAutohtonRoches3254.001,728.0041.0428Sport de echipaBaschetAdidasiAutohtonRoches5756.003,192.0042.5629Sport de echipaBaschetMingiAutohtonRoches578.00390.0059.2830Sport de echipaBaschetPanouriAutohtonRoches4354.002,322.0041.0431Sport de echipaFotballMingiImportatSoma567.00335.0050.9232Sport de echipaFotballIncaltaminteAutohtonVision7854.004,212.0041.0433Sport de echipaFotballMingiAutohtonRoches365.00195.0049.4034Sport de apaInnotOchelariImportatSoma667.00402.0050.9235Sport de apaInnotOchelariImportatKevlar954.00486.0041.0436Sport de apaInnotOchelariAutohtonVision665.00390.0049.4037Sport de apaPescuitCortAutohtonRoches6586.005,590.0065.3638Sport de apaPescuitUnditaImportatSoma535.00175.0026.6039Sport pe rotiCiclismBikeImportatSoma4345.001,935.0034.2040Sport pe rotiCiclismBikeImportatKevlar856.00448.0042.5641Sport pe rotiCiclismBikeAutohtonRoches678.00468.0059.2842Sport pe rotiSkateBoardPlacaAutohtonRoches654.00324.0041.0443Sport pe rotiSkateBoardPlacaImportatKevlar734.00238.0025.8444Sport pe rotiSkateBoardPlacaAutohtonRoches556.00280.0042.5645Sport pe rotiSkateBoardPlacaImportatSoma645.00270.0034.2046Sport pe rotiSkateBoardPlacaAutohtonVision6578.005,070.0059.2847Sport pe rotiSkateBoardPlacaImportatHeely5575.004,125.0057.00

Venit Sport si BrandIDClasificare SportTip SportTip produsProdus Importat / AutohtonBrandCantitate vanduta(buc)Pret(RON)Venituri Brute14Sport de actiuneBoxManusiImportatKevlar554.00270.0015Sport de actiuneBoxCascaImportatKevlar4365.002,795.0016Sport de actiuneBoxSacImportatKevlar586.00430.0017Sport de actiuneBoxManusi fara degeteImportatKevlar654.00324.00Kevlar Total3,819.00Sport de actiune Total3,819.0035Sport de apaInnotOchelariImportatKevlar954.00486.00Kevlar Total486.0037Sport de apaPescuitCortAutohtonRoches6586.005,590.00Roches Total5,590.0034Sport de apaInnotOchelariImportatSoma667.00402.0038Sport de apaPescuitUnditaImportatSoma535.00175.00Soma Total577.0036Sport de apaInnotOchelariAutohtonVision665.00390.00Vision Total390.00Sport de apa Total7,043.0025Sport de echipaSnookerMeseImportatKevlar845.00360.0026Sport de echipaSnookerTacuriImportatKevlar590.00450.00Kevlar Total810.0027Sport de echipaBaschetIncaltaminteAutohtonRoches3254.001,728.0028Sport de echipaBaschetAdidasiAutohtonRoches5756.003,192.0029Sport de echipaBaschetMingiAutohtonRoches578.00390.0030Sport de echipaBaschetPanouriAutohtonRoches4354.002,322.0033Sport de echipaFotballMingiAutohtonRoches365.00195.00Roches Total7,827.0031Sport de echipaFotballMingiImportatSoma567.00335.00Soma Total335.0032Sport de echipaFotballIncaltaminteAutohtonVision7854.004,212.00Vision Total4,212.00Sport de echipa Total13,184.001Sport de iarnaSanieSanie PatrataImportatAlpen Rutscher5313.001,565.00Alpen Rutscher Total1,565.002Sport de iarnaSanieSanie DriveAutohtonAlpin Race243.0086.005Sport de iarnaSnowboardSnowboard PatratAutohtonAlpin Race535.00175.00Alpin Race Total261.0012Sport de iarnaPatine gheataPatine plateAutohtonRoches3254.001,728.00Roches Total1,728.003Sport de iarnaSanieSanie SimplaImportatSchnee665.00390.004Sport de iarnaSanieSanie DublaImportatSchnee686.00516.00Schnee Total906.007Sport de iarnaSnowboardSnowboard DreptAutohtonSoma378.00234.009Sport de iarnaSkiSki word cupImportatSoma454.00216.0013Sport de iarnaPatine gheataPatine plateImportatSoma5743.002,451.00Soma Total2,901.006Sport de iarnaSnowboardSnowboard DreptImportatVision4745.002,115.008Sport de iarnaSkiSki word cupAutohtonVision2390.002,070.0010Sport de iarnaSkiSki progressorAutohtonVision834.00272.0011Sport de iarnaSkiSki progressorAutohtonVision5656.003,136.00Vision Total7,593.00Sport de iarna Total14,954.0024Sport de salaDartsSagetiImportatKevlar6565.004,225.00Kevlar Total4,225.0021Sport de salaBiliardMeseAutohtonRoches856.00448.00Roches Total448.0018Sport de salaBiliardTacuriImportatSoma356.00168.0022Sport de salaDartsSagetiImportatSoma843.00344.0023Sport de salaDartsTijeImportatSoma854.00432.00Soma Total944.0019Sport de salaBiliardTacuriAutohtonVision578.00390.0020Sport de salaBiliardBileAutohtonVision754.00378.00Vision Total768.00Sport de sala Total6,385.0040Sport pe rotiCiclismBikeImportatKevlar856.00448.0043Sport pe rotiSkateBoardPlacaImportatKevlar734.00238.00Kevlar Total686.0041Sport pe rotiCiclismBikeAutohtonRoches678.00468.0042Sport pe rotiSkateBoardPlacaAutohtonRoches654.00324.0044Sport pe rotiSkateBoardPlacaAutohtonRoches556.00280.00Roches Total1,072.0039Sport pe rotiCiclismBikeImportatSoma4345.001,935.0045Sport pe rotiSkateBoardPlacaImportatSoma645.00270.00Soma Total2,205.0046Sport pe rotiSkateBoardPlacaAutohtonVision6578.005,070.00Vision Total5,070.00Sport pe roti Total9,033.00Grand Total54,418.00Grand Total54,418.00

Venit Tip SportIDClasificare SportTip SportTip produsProdus Importat / AutohtonBrandCantitate vanduta(buc)Pret(RON)VenituriPret fara TVAcota TVA24%27Sport de echipaBaschetIncaltaminteAutohtonRoches3254.001,728.0041.0428Sport de echipaBaschetAdidasiAutohtonRoches5756.003,192.0056.0029Sport de echipaBaschetMingiAutohtonRoches578.00390.0078.0030Sport de echipaBaschetPanouriAutohtonRoches4354.002,322.0054.00Baschet Total7,632.0018Sport de salaBiliardTacuriImportatSoma356.00168.0056.0019Sport de salaBiliardTacuriAutohtonVision578.00390.0078.0020Sport de salaBiliardBileAutohtonVision754.00378.0054.0021Sport de salaBiliardMeseAutohtonRoches856.00448.0056.00Biliard Total1,384.0014Sport de actiuneBoxManusiImportatKevlar554.00270.0054.0015Sport de actiuneBoxCascaImportatKevlar4365.002,795.0065.0016Sport de actiuneBoxSacImportatKevlar586.00430.0086.0017Sport de actiuneBoxManusi fara degeteImportatKevlar654.00324.0054.00Box Total3,819.0039Sport pe rotiCiclismBikeImportatSoma4345.001,935.0045.0040Sport pe rotiCiclismBikeImportatKevlar856.00448.0056.0041Sport pe rotiCiclismBikeAutohtonRoches678.00468.0078.00Ciclism Total2,851.0022Sport de salaDartsSagetiImportatSoma843.00344.0043.0023Sport de salaDartsTijeImportatSoma854.00432.0054.0024Sport de salaDartsSagetiImportatKevlar6565.004,225.0065.00Darts Total5,001.0031Sport de echipaFotballMingiImportatSoma567.00335.0067.0032Sport de echipaFotballIncaltaminteAutohtonVision7854.004,212.0054.0033Sport de echipaFotballMingiAutohtonRoches365.00195.0065.00Fotball Total4,742.0034Sport de apaInnotOchelariImportatSoma667.00402.0067.0035Sport de apaInnotOchelariImportatKevlar954.00486.0054.0036Sport de apaInnotOchelariAutohtonVision665.00390.0065.00Innot Total1,278.0012Sport de iarnaPatine gheataPatine plateAutohtonRoches3254.001,728.0054.0013Sport de iarnaPatine gheataPatine plateImportatSoma5743.002,451.0043.00Patine gheata Total4,179.0037Sport de apaPescuitCortAutohtonRoches6586.005,590.0086.0038Sport de apaPescuitUnditaImportatSoma535.00175.0035.00Pescuit Total5,765.001Sport de iarnaSanieSanie PatrataImportatAlpen Rutscher5313.001,565.00313.002Sport de iarnaSanieSanie DriveAutohtonAlpin Race243.0086.0043.003Sport de iarnaSanieSanie SimplaImportatSchnee665.00390.0065.004Sport de iarnaSanieSanie DublaImportatSchnee686.00516.0086.00Sanie Total2,557.0042Sport pe rotiSkateBoardPlacaAutohtonRoches654.00324.0054.0043Sport pe rotiSkateBoardPlacaImportatKevlar734.00238.0034.0044Sport pe rotiSkateBoardPlacaAutohtonRoches556.00280.0056.0045Sport pe rotiSkateBoardPlacaImportatSoma645.00270.0045.0046Sport pe rotiSkateBoardPlacaAutohtonVision6578.005,070.0078.00SkateBoard Total6,182.008Sport de iarnaSkiSki word cupAutohtonVision2390.002,070.0090.009Sport de iarnaSkiSki word cupImportatSoma454.00216.0054.0010Sport de iarnaSkiSki progressorAutohtonVision834.00272.0034.0011Sport de iarnaSkiSki progressorAutohtonVision5656.003,136.0056.00Ski Total5,694.0025Sport de echipaSnookerMeseImportatKevlar845.00360.0045.0026Sport de echipaSnookerTacuriImportatKevlar590.00450.0090.00Snooker Total810.005Sport de iarnaSnowboardSnowboard PatratAutohtonAlpin Race535.00175.0035.006Sport de iarnaSnowboardSnowboard DreptImportatVision4745.002,115.0045.007Sport de iarnaSnowboardSnowboard DreptAutohtonSoma378.00234.0078.00Snowboard Total2,524.00Grand Total54,418.00

Date2IDClasificare SportTip SportTip produsProdus Importat / AutohtonBrandCantitate vanduta(buc)Pret(RON)Venituri Brute1Sport de iarnaSanieSanie PatrataImportatAlpen Rutscher5313.001,565.002Sport de iarnaSanieSanie DriveAutohtonAlpin Race243.0086.00Taxa vamala4%3Sport de iarnaSanieSanie SimplaImportatSchnee665.00390.00A.C.25%4Sport de iarnaSanieSanie DublaImportatSchnee686.00516.00Plafon600005Sport de iarnaSnowboardSnowboard PatratAutohtonAlpin Race535.00175.00Prima5%6Sport de iarnaSnowboardSnowboard DreptImportatVision4745.002,115.00Imp. Sal22%7Sport de iarnaSnowboardSnowboard DreptAutohtonSoma378.00234.00taxe (CAS)3%8Sport de iarnaSkiSki word cupAutohtonVision2390.002,070.00Imp Profit25%9Sport de iarnaSkiSki word cupImportatSoma454.00216.0010Sport de iarnaSkiSki progressorAutohtonVision834.00272.0011Sport de iarnaSkiSki progressorAutohtonVision5656.003,136.0012Sport de iarnaPatine gheataPatine plateAutohtonRoches3254.001,728.0013Sport de iarnaPatine gheataPatine plateImportatSoma5743.002,451.0014Sport de actiuneBoxManusiImportatKevlar554.00270.0015Sport de actiuneBoxCascaImportatKevlar4365.002,795.0016Sport de actiuneBoxSacImportatKevlar586.00430.0017Sport de actiuneBoxManusi fara degeteImportatKevlar654.00324.0018Sport de salaBiliardTacuriImportatSoma356.00168.0019Sport de salaBiliardTacuriAutohtonVision578.00390.0020Sport de salaBiliardBileAutohtonVision754.00378.0021Sport de salaBiliardMeseAutohtonRoches856.00448.0022Sport de salaDartsSagetiImportatSoma843.00344.0023Sport de salaDartsTijeImportatSoma854.00432.0024Sport de salaDartsSagetiImportatKevlar6565.004,225.0025Sport de echipaSnookerMeseImportatKevlar845.00360.0026Sport de echipaSnookerTacuriImportatKevlar590.00450.0027Sport de echipaBaschetIncaltaminteAutohtonRoches3254.001,728.0028Sport de echipaBaschetAdidasiAutohtonRoches5756.003,192.0029Sport de echipaBaschetMingiAutohtonRoches578.00390.0030Sport de echipaBaschetPanouriAutohtonRoches4354.002,322.0031Sport de echipaFotballMingiImportatSoma567.00335.0032Sport de echipaFotballIncaltaminteAutohtonVision7854.004,212.0033Sport de echipaFotballMingiAutohtonRoches365.00195.0034Sport de apaInnotOchelariImportatSoma667.00402.0035Sport de apaInnotOchelariImportatKevlar954.00486.0036Sport de apaInnotOchelariAutohtonVision665.00390.0037Sport de apaPescuitCortAutohtonRoches6586.005,590.0038Sport de apaPescuitUnditaImportatSoma535.00175.0039Sport pe rotiCiclismBikeImportatSoma4345.001,935.0040Sport pe rotiCiclismBikeImportatKevlar856.00448.0041Sport pe rotiCiclismBikeAutohtonRoches678.00468.0042Sport pe rotiSkateBoardPlacaAutohtonRoches654.00324.0043Sport pe rotiSkateBoardPlacaImportatKevlar734.00238.0044Sport pe rotiSkateBoardPlacaAutohtonRoches556.00280.0045Sport pe rotiSkateBoardPlacaImportatSoma645.00270.0046Sport pe rotiSkateBoardPlacaAutohtonVision6578.005,070.00Valoare in vama54,418.00Cheltuieli cu importul52,241.28Cheltuieli salariale:Fond salarii5000Prime265.08Taxe si impozite1,316.27Cheltuieli salariale totale6,581.35Cheltuieli Fixe4,300.00Total Cheltuieli63,122.63Venit din vanzari65,301.60Proft Brut2,178.97Profit Net1,634.23

EventIDClasificare SportTip SportTip produsProdus Importat / AutohtonBrandCantitate vanduta(buc)Pret(RON)Venituri Brute1Sport de iarnaSanieSanie PatrataImportatAlpen Rutscher5313.001,565.002Sport de iarnaSanieSanie DriveAutohtonAlpin Race243.0086.00Taxa vamala2%3Sport de iarnaSanieSanie SimplaImportatSchnee665.00390.00A.C.25%4Sport de iarnaSanieSanie DublaImportatSchnee686.00516.00Plafon600005Sport de iarnaSnowboardSnowboard PatratAutohtonAlpin Race535.00175.00Prima5%6Sport de iarnaSnowboardSnowboard DreptImportatVision4745.002,115.00Imp. Sal22%7Sport de iarnaSnowboardSnowboard DreptAutohtonSoma378.00234.00taxe (CAS)3%8Sport de iarnaSkiSki word cupAutohtonVision2390.002,070.00Imp Profit25%9Sport de iarnaSkiSki word cupImportatSoma454.00216.0010Sport de iarnaSkiSki progressorAutohtonVision834.00272.0011Sport de iarnaSkiSki progressorAutohtonVision5656.003,136.0012Sport de iarnaPatine gheataPatine plateAutohtonRoches3254.001,728.0013Sport de iarnaPatine gheataPatine plateImportatSoma5743.002,451.0014Sport de actiuneBoxManusiImportatKevlar554.00270.0015Sport de actiuneBoxCascaImportatKevlar4365.002,795.0016Sport de actiuneBoxSacImportatKevlar586.00430.0017Sport de actiuneBoxManusi fara degeteImportatKevlar654.00324.0018Sport de salaBiliardTacuriImportatSoma356.00168.0019Sport de salaBiliardTacuriAutohtonVision578.00390.0020Sport de salaBiliardBileAutohtonVision754.00378.0021Sport de salaBiliardMeseAutohtonRoches856.00448.0022Sport de salaDartsSagetiImportatSoma843.00344.0023Sport de salaDartsTijeImportatSoma854.00432.0024Sport de salaDartsSagetiImportatKevlar6565.004,225.0025Sport de echipaSnookerMeseImportatKevlar845.00360.0026Sport de echipaSnookerTacuriImportatKevlar590.00450.0027Sport de echipaBaschetIncaltaminteAutohtonRoches3254.001,728.0028Sport de echipaBaschetAdidasiAutohtonRoches5756.003,192.0029Sport de echipaBaschetMingiAutohtonRoches578.00390.0030Sport de echipaBaschetPanouriAutohtonRoches4354.002,322.0031Sport de echipaFotballMingiImportatSoma567.00335.0032Sport de echipaFotballIncaltaminteAutohtonVision7854.004,212.0033Sport de echipaFotballMingiAutohtonRoches365.00195.0034Sport de apaInnotOchelariImportatSoma667.00402.0035Sport de apaInnotOchelariImportatKevlar954.00486.0036Sport de apaInnotOchelariAutohtonVision665.00390.0037Sport de apaPescuitCortAutohtonRoches6586.005,590.0038Sport de apaPescuitUnditaImportatSoma535.00175.0039Sport pe rotiCiclismBikeImportatSoma4345.001,935.0040Sport pe rotiCiclismBikeImportatKevlar856.00448.0041Sport pe rotiCiclismBikeAutohtonRoches678.00468.0042Sport pe rotiSkateBoardPlacaAutohtonRoches654.00324.0043Sport pe rotiSkateBoardPlacaImportatKevlar734.00238.0044Sport pe rotiSkateBoardPlacaAutohtonRoches556.00280.0045Sport pe rotiSkateBoardPlacaImportatSoma645.00270.0046Sport pe rotiSkateBoardPlacaAutohtonVision6578.005,070.00Valoare in vama54,418.00Cheltuieli cu importul53,329.64Cheltuieli salariale:Fond salarii5000Prime333.10Taxe si impozite1,333.28Cheltuieli salariale totale6,666.38Cheltuieli Fixe4,300.00Total Cheltuieli64,296.02Venit din vanzari66,662.05Proft Brut2,366.03Profit Net1,774.52

GraficSport de actiune Total3,819.00Sport de apa Total7,043.00Sport de echipa Total13,184.00Sport de iarna Total14,954.00Sport de sala Total6,385.00Sport pe roti Total9,033.00

Grafic

Grafic Valori Totale/Sport

Goal SeekIDClasificare SportTip SportTip produsProdus Importat / AutohtonBrandCantitate vanduta(buc)Pret(RON)Venituri Brute1Sport de iarnaSanieSanie PatrataImportatAlpen Rutscher5313.001,565.002Sport de iarnaSanieSanie DriveAutohtonAlpin Race243.0086.00Taxa vamala4%3Sport de iarnaSanieSanie SimplaImportatSchnee665.00390.00A.C.26%4Sport de iarnaSanieSanie DublaImportatSchnee686.00516.00Plafon600005Sport de iarnaSnowboardSnowboard PatratAutohtonAlpin Race535.00175.00Prima5%6Sport de iarnaSnowboardSnowboard DreptImportatVision4745.002,115.00Imp. Sal22%7Sport de iarnaSnowboardSnowboard DreptAutohtonSoma378.00234.00taxe (CAS)3%8Sport de iarnaSkiSki word cupAutohtonVision2390.002,070.00Imp Profit25%9Sport de iarnaSkiSki word cupImportatSoma454.00216.0010Sport de iarnaSkiSki progressorAutohtonVision834.00272.0011Sport de iarnaSkiSki progressorAutohtonVision5656.003,136.0012Sport de iarnaPatine gheataPatine plateAutohtonRoches3254.001,728.0013Sport de iarnaPatine gheataPatine plateImportatSoma5743.002,451.0014Sport de actiuneBoxManusiImportatKevlar554.00270.0015Sport de actiuneBoxCascaImportatKevlar4365.002,795.0016Sport de actiuneBoxSacImportatKevlar586.00430.0017Sport de actiuneBoxManusi fara degeteImportatKevlar654.00324.0018Sport de salaBiliardTacuriImportatSoma356.00168.0019Sport de salaBiliardTacuriAutohtonVision578.00390.0020Sport de salaBiliardBileAutohtonVision754.00378.0021Sport de salaBiliardMeseAutohtonRoches856.00448.0022Sport de salaDartsSagetiImportatSoma843.00344.0023Sport de salaDartsTijeImportatSoma854.00432.0024Sport de salaDartsSagetiImportatKevlar6565.004,225.0025Sport de echipaSnookerMeseImportatKevlar845.00360.0026Sport de echipaSnookerTacuriImportatKevlar590.00450.0027Sport de echipaBaschetIncaltaminteAutohtonRoches3254.001,728.0028Sport de echipaBaschetAdidasiAutohtonRoches5756.003,192.0029Sport de echipaBaschetMingiAutohtonRoches578.00390.0030Sport de echipaBaschetPanouriAutohtonRoches4354.002,322.0031Sport de echipaFotballMingiImportatSoma567.00335.0032Sport de echipaFotballIncaltaminteAutohtonVision7854.004,212.0033Sport de echipaFotballMingiAutohtonRoches365.00195.0034Sport de apaInnotOchelariImportatSoma667.00402.0035Sport de apaInnotOchelariImportatKevlar954.00486.0036Sport de apaInnotOchelariAutohtonVision665.00390.0037Sport de apaPescuitCortAutohtonRoches6586.005,590.0038Sport de apaPescuitUnditaImportatSoma535.00175.0039Sport pe rotiCiclismBikeImportatSoma4345.001,935.0040Sport pe rotiCiclismBikeImportatKevlar856.00448.0041Sport pe rotiCiclismBikeAutohtonRoches678.00468.0042Sport pe rotiSkateBoardPlacaAutohtonRoches654.00324.0043Sport pe rotiSkateBoardPlacaImportatKevlar734.00238.0044Sport pe rotiSkateBoardPlacaAutohtonRoches556.00280.0045Sport pe rotiSkateBoardPlacaImportatSoma645.00270.0046Sport pe rotiSkateBoardPlacaAutohtonVision6578.005,070.00Valoare in vama54,418.00Cheltuieli cu importul52,241.28Cheltuieli salariale:Fond salarii5000Prime291.09Taxe si impozite1,322.77Cheltuieli salariale totale6,613.86Cheltuieli Fixe4,300.00Total Cheltuieli63,155.14Venit din vanzari65,821.81Proft Brut2,666.67Profit Net2,000.00