5

1 5 =B3*C$2
2 10 =B4*C$2
3 15 =B5*C$2
4 20 =B6*C$2
5 25 =B7*C$2
 1 2 3 4 5 6 7 8
1 1 2 3 4 5 6 7 8
2 2 4 6 8 10 12 14 16
3 3 6 9 12 15 18 21 24
4 4 8 12 16 20 24 28 32
5 5 10 15 20 25 30 35 40
6 6 12 18 24 30 36 42 48
7 7 14 21 28 35 42 49 56
8 8 16 24 32 40 48 56 64
9 9 18 27 36 45 54 63 72
10 10 20 30 40 50 60 70 80
 9 10
9 10
18 20
27 30
36 40
45 50
54 60
63 70
72 80
81 90
90 100
 1 2 3 4 5 6 7 8
1 1 2 3 4 5 6 7 8
2 2 4 6 8 10 12 14 16
3 3 6 9 12 15 18 21 24
4 4 8 12 16 20 24 28 32
5 5 10 15 20 25 30 35 40
6 6 12 18 24 30 36 42 48
7 7 14 21 28 35 42 49 56
8 8 16 24 32 40 48 56 64
9 9 18 27 36 45 54 63 72
10 10 20 30 40 50 60 70 80
 9 10
9 10 =+$A4*B$3
18 20 =+$A5*B$3
27 30 =+$A6*B$3
36 40 =+$A7*B$3
45 50 =+$A8*B$3
54 60 =+$A9*B$3
63 70 =+$A10*B$3
72 80 =+$A11*B$3
81 90 =+$A12*B$3
90 100 =+$A13*B$3
a VALOR 1,000,000
b IVA 19%
c RETEFUENTE 11.00%
d TOTAL 1,080,000
e
RETEFUENTE
3.50% 0.035
4% 0.04
6% 0.06
10% 0.1
11% 0.11
2.50% 0.025
2% 0.02
7% 0.07
23% 0.23
34% 0.34
A

B Origen C

E
ANTIOQUIA Medellin Cali Bogota
VALLE Sabaneta Palmira Saocha
CUNDINAMARCA Envigado Cartago Mosquera
Itagui Tulua Fuza

DEPARTAMENTO CUIDAD
VALLE Palmira