Scribd Logo
Upload

Welcome to Scribd!

  • Exerceice Lkama

    Uploaded by

    Mouad Kassifi
    11 views9 pages
    1) The document provides financial information for different elements (plaques, tubes, accessories, etc.) including quantities, unit prices, and totals. 2) It calculates various costs and revenues such as purchase costs, manufacturing costs, sales revenues, and results. 3) The summaries provide an overview of revenues and costs for products like UHF plaques and VHF tubes.

    Original Description:

    Original Title

    Exerceice lkama.xlsx

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    1) The document provides financial information for different elements (plaques, tubes, accessories, etc.) including quantities, unit prices, and totals. 2) It calculates various costs and revenues such as purchase costs, manufacturing costs, sales revenues, and results. 3) The summaries provide an overview of revenues and costs for products like UHF plaques and VHF tubes.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    11 views9 pages

    Exerceice Lkama

    Uploaded by

    Mouad Kassifi
    1) The document provides financial information for different elements (plaques, tubes, accessories, etc.) including quantities, unit prices, and totals. 2) It calculates various costs and revenues such as purchase costs, manufacturing costs, sales revenues, and results. 3) The summaries provide an overview of revenues and costs for products like UHF plaques and VHF tubes.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 9

    1) Charge CA= Charge CG - Charges NI + Charge Suplétiv

    CI motant admini
    TRP 823,700.00 27,250.00
    ELEMENT SUP 22,750.00 22,750.00
    ADMINISTRATION - 50,000.00
    TRS -
    Nature UO
    Nmbre UO
    CUO

    PLAQUE
    Element Q
    CD
    Prix d'achat 5000
    CID
    App 950000
    COUT ACHAT 5000

    PLAQUE
    ELEMENT Q Prix unitaire
    SI 1,000.00

    ENTREE 5,000.00 209.00


    TOTAL 6,000.00 209.50

    TUBE
    ELEMENT Q Prix unitaire
    SI 18,000.00

    ENTREE 37,000.00 6.60


    TOTAL 55,000.00 6.50

    Accesoire
    ELEMENT Q Prix unitaire
    SI

    ENTREE -
    TOTAL - #DIV/0!
    UHF (PLAQUE)
    Element Q
    CD
    Cout d'achat MP
    CONSOMME 5,500.00
    ACCESOIRE
    Trait dechet
    MOD AT 1 4,500.00
    MOD AT 2 8,250.00
    CID
    ATELIER 1 4,500.00
    ATEIER 2 8,250.00
    DECHETS
    COUT PROD 16,500.00

    UHF (PLAQUE)
    ELEMENT Q Prix unitaire
    SI 2,000.00
    ENTREE 16,500.00 132.94
    TOTAL 18,500.00 131.84

    VHF (TUBE)
    ELEMENT Q Prix unitaire
    SI 1,400.00

    ENTREE 7,600.00 100.00


    TOTAL 9,000.00 98.00

    UHF (PLAQUE)
    Element Q
    CD
    Cout PROD UNI VENDU 17,000.00
    17,000.00
    CID
    DISTR 17,000.00
    COUT REVIENT 17,000.00
    UHF (PLAQUE)
    Element Q
    PRIX DE VENTE 17,000.00
    COUT REVIENT 17,000.00
    RESULAT ANALY 17,000.00
    e CA= Charge CG - Charges NI + Charge Suplétive

    27476

    APP AT1 AT 2 DISTRI


    97,200.00 368,000.00 291,250.00 40,000.00

    20,000.00 10,000.00 10,000.00 10,000.00


    117,200.00 378,000.00 301,250.00 50,000.00
    1 dh ACHAT MP H MOD H MOD ARTICLE VENDU
    1172000 13500 12050 25000
    0.10 28.00 25.00 2.00

    PLAQUE TUBE
    Prix unitaire Montant Q Prix unitaire

    190 950000 37000 6


    0
    0.10 95000 222000 0.10
    209 1045000 37000 6.6

    AQUE
    Montant ELEMENT Q Prix unitaire
    212,000.00 SO 5,500.00 209.50
    MALI 2.00 209.50
    1,045,000.00 SF 498.00 209.50
    1,257,000.00 TOTAL 6,000.00 209.50

    UBE
    Montant ELEMENT Q Prix unitaire
    113,300.00 SO 45,600.00 6.50
    BONI - 40.00 6.50
    244,200.00 SF 9,440.00 6.50
    357,500.00 TOTAL 55,000.00 6.50

    esoire
    Montant ELEMENT Q Prix unitaire
    50,000.00 SO
    MALI -
    500,000.00 SF -
    550,000.00 TOTAL - #DIV/0!
    UHF (PLAQUE) VHF (TUBE)
    Prix unitaire Montant Q Prix unitaire

    209.50 1,152,250.00 45,600.00 6.50


    487,500.00
    10,000.00
    12.00 54,000.00 9,000.00 12.00
    10.00 82,500.00 3,800.00 10.00
    -
    28.00 126,000.00 9,000.00 28.00
    25.00 206,250.00 3,800.00 25.00
    75000
    132.939393939394 2,193,500.00 7,600.00 100

    PLAQUE)
    Montant ELEMENT Q Prix unitaire
    245,500.00 SO 17,000.00 131.84
    2,193,500.00 SF 1,500.00 131.84
    2,439,000.00 TOTAL 18,500.00 131.84

    (TUBE)
    Montant ELEMENT Q Prix unitaire
    122,000.00 SO 8,000.00 98.00
    5.00 98.00
    760,000.00 SF 995.00 98.00
    882,000.00 TOTAL 9,000.00 98.00

    UHF (PLAQUE) VHF (TUBE)


    Prix unitaire Montant Q Prix unitaire

    131.84 2,241,243.24 8,000.00 98.00


    3.00 51,000.00 8,000.00 3.00

    2.00 34,000.00 8,000.00 2.00


    136.837837837838 2,326,243.24 8,000.00 103
    UHF (PLAQUE) VHF (TUBE)
    Prix unitaire Montant Q Prix unitaire
    200 3,400,000.00 8,000.00 140
    136.84 2,326,243.24 8,000.00 103.00
    63.1621621621622 1,073,756.76 8,000.00 37
    E ACCESSOIRES
    Montant Q Prix unitaire Montant

    222000 487500
    0
    22200 12500
    244200 0 500000

    Montant
    1,152,250.00
    419.00
    104,331.00
    1,257,000.00

    Montant
    296,400.00
    - 260.00
    61,360.00
    357,500.00

    Montant
    533,100.00
    -
    16,900.00
    550,000.00
    UBE) BOITE DE PATE
    Montant Q Prix unitaire Montant

    296,400.00
    45,600.00

    108,000.00
    38,000.00
    -
    252,000.00
    95,000.00
    -75000
    760,000.00 - #DIV/0! -

    Montant
    2,241,243.24
    197,756.76
    2,439,000.00

    Montant
    784,000.00
    490.00
    97,510.00
    882,000.00

    UBE)
    Montant

    784,000.00
    24,000.00

    16,000.00
    824,000.00
    UBE)
    Montant
    1,120,000.00
    824,000.00
    296,000.00

    You might also like