Doanh s

Ma NPP Ten NPP H v tn NVBH

#REF! #REF!
Nguyn Trng Ni
VO292-0018
Hng An ng Vn Din(tr hng)

VO292-0018
#REF!

Lng cn
bn

4
1,100,000
800,000

Ph Cp

5
300,000

S ngy
lm vic

6
27
27
54

Ch tiu
(Nghn)
7
25,000
25,000
50,000

Doanh s bn ra
Doanh s thc
hin (Nghn)

Thng thm 2% theo doanh s bn ra

Lng
T l t doanh s
(2)

8
23,000

9 = 8 /7
92.00%
0.00%

8,635.480

17.27%

10

Lng cn
bn theo
Ch tiu mua
doanh s & vo ca NPP
ngy lm vic

11
770,000
800,000

1,570,000

20

40,000,000

Thc hin

T l t

21

22

40,347,213

100.87%

Co the dung cthuc sau:

=IF(AND(I4>95.9%,N6>100%),"",2%*H4)

Kiem chung

VOI 1.5%
345
-

doanh s bn ra
Thng
1,5%->2%

23
345
-

460
0
KET QUA TUONG TU NHU CONG THUC TREN

VOI 2%
OK
460
-