Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 1

Codigo Descripción Unidades Bruto Dto.

Base Neto IVA TOTAL


C001 ASAS 200.0 =C2*B12 =D2*$E$12 =D2-E2 =F2*$E$13 =F2+G2
C002 REFUERZOS 150.0 =C3*B13 =D3*$E$12 =D3-E3 =F3*$E$13 =F3+G3
C003 CORDONES 500.0 =C4*B14 =D4*$E$12 =D4-E4 =F4*$E$13 =F4+G4
C004 BOLSAS 800.0 =C5*B15 =D5*$E$12 =D5-E5 =F5*$E$13 =F5+G5
C005 TAPAS 1,900.0 =C6*B16 =D6*$E$12 =D6-E6 =F6*$E$13 =F6+G6
C006 EMBALAJES 200.0 =C7*B17 =D7*$E$12 =D7-E7 =F7*$E$13 =F7+G7
C007 FONDOS 150.0 =C8*B18 =D8*$E$12 =D8-E8 =F8*$E$13 =F8+G8
TOTAL =SUMA(C2:=SUMA(D2:D8) =SUMA(F2:F8) =F9*$E$13 =F9+G9

ARTICULOS PRECIO
ASAS 50.00 € Dto. Base 2%
REFUERZOS 20.00 € IVA 16%
CORDONES 10.00 €
BOLSAS 80.00 €
TAPAS 70.00 €
EMBALAJES 50.00 €
FONDOS 45.00 €

Codigo Descripción Unidades Bruto Dto. Base Neto IVA TOTAL


C001 ASAS 200.0 € 10,000.00 € 200.00 € 9,800.00 € 1,568.00 € 11,368.00
C002 REFUERZOS 150.0 € 3,000.00 € 60.00 € 2,940.00 € 470.40 € 3,410.40
C003 CORDONES 500.0 € 5,000.00 € 100.00 € 4,900.00 € 784.00 € 5,684.00
C004 BOLSAS 800.0 € 64,000.00 € 1,280.00 € 62,720.00 € 10,035.20 € 72,755.20
C005 TAPAS 1,900.0 € 133,000.00 € 2,660.00 € 130,340.00 € 20,854.40 € 151,194.40
C006 EMBALAJES 200.0 € 10,000.00 € 200.00 € 9,800.00 € 1,568.00 € 11,368.00
C007 FONDOS 150.0 € 6,750.00 € 135.00 € 6,615.00 € 1,058.40 € 7,673.40
TOTAL 3,900.0 € 231,750.00 € 227,115.00 € 36,338.40 € 263,453.40

ARTICULOS PRECIO
ASAS 50.00 € Dto. Base 2%
REFUERZOS 20.00 € IVA 16%
CORDONES 10.00 €
BOLSAS 80.00 €
TAPAS 70.00 €
EMBALAJES 50.00 €
FONDOS 45.00 €

You might also like