FUNDA 2 CANT P.FU U.FU T.REQ.U T.FUNDAS REAL VALOR V.UNIDAD V.

P.FU U.FU T.REQ.U T.FUNDAS REAL VALOR V.UNIDAD V.X FUNDA factura descuento valor neto iva total pu
buter crem vainilla toffes arcor 5 5.01 150 7500 50.00 44 220.44 0.033 0.1670 4.4700 196.680 9.83 186.850 22.422 209.272 4.7562
buter ceam chocolate toffes arcor 5 5.01 135 7500 55.56 49 245.49 0.037 0.1856 4.4700 219.030 10.95 208.080 24.970 233.050 4.7561
buter ceam chocolate choko arcor 5 3.25 90 7500 83.33 73 237.25 0.036 0.1806 2.9018 211.831 10.59 201.241 24.149 225.390 3.0875
buter privilegio arcor 10 7.5 100 15000 150.00 130 975.00 0.075 0.7500 6.6966 870.558 43.53 827.028 99.243 926.271 7.1252
vaston de viena arcor 5 2.35 68 7500 110.29 96 225.60 0.035 0.1728 2.098 201.427 10.07 191.357 22.963 214.320 2.2325
saquitos de frutas arcor 5 20.72 865 7500 8.67 8 165.76 0.024 0.1198 18.500 148.000 7.4 140.600 16.872 157.472 19.6840
buter cream arcor 5 39.2 1960 7500 3.83 4 156.80 0.020 0.1000 35.000 140.000 7 133.000 15.960 148.960 37.2400
galletas nestle 0.7 16.97 11 1050 95.45 83 1,408.51 1.543 1.0799
caramelo TOFEE soria 5 18.31 700 7500 10.71 7 128.17 0.026 0.1308 18.441 129.087 129.087 15.490 144.577 20.6539
almendras reprevarma 1 0.21 1 1500 1500.00 1300 273.00 0.210 0.2100
chupete yugueta ICCO 2 1.42 24 3000 125.00 109 154.78 0.059 0.1183
caramelo yogueta ICCO 5 2.83 190 7500 39.47 35 99.05 0.015 0.0745

TOTAL 53.7 4,289.85 2.11 3.289

36 toffes cream surtidos para comisariato

DIFERENCIA 1 fundas 1,500.00

5 -0.01 c.unitario 2.86

TENTATIVO REPREMARBA
5.01
ENVASE 0.05
SAPITO 0.09 0.051 1400 126 71.4 54.60
CROKITOS 0.18
ROCKLETS 0.19 0.17292 1400 266 242.08 23.92
GOLPE 0.17 0.16167 1400 238 226.33 11.67
ZOOBONGY 0.25 10 22.046
CARAMERO FRESA 0.169 0.25
GELATINA ARBOLITO 0.170 1870 84.823 1.430
CARAMETO TOFF 0.13
GALLETAS 1.0799 0.017
ALMENDRAS 0.2100
TURRON ARCOR 0.15
BON O BON 0.38
buter crem vainilla toffes 0.1670
buter ceam chocolate toffes 0.1856
buter ceam chocolate choko 0.1806
buter privilegio 0.7500 0.087 0.87
GOMITAS ROLLO MOGUL 0.1958
OBLEA TUIST 0.2
CHUPETES 0.11
PLATILLOS NESTLE
FUNDA 2 CANT P.FU U.FU T.REQ.U T.FUNDAS REAL VALOR V.UNIDAD V.X FUNDA factura descuento valor neto iva total pu
buter crem vainilla toffes arcor 5 5.01 150 6500 43.33 44 220.44 0.033 0.1670 4.4700 196.680 9.83 186.850 22.422 209.272 4.7562
buter ceam chocolate toffes arcor 5 5.01 135 6500 48.15 49 245.49 0.037 0.1856 4.4700 219.030 10.95 208.080 24.970 233.050 4.7561
buter ceam chocolate choko arcor 5 3.25 90 6500 72.22 73 237.25 0.036 0.1806 2.9018 211.831 10.59 201.241 24.149 225.390 3.0875
buter privilegio arcor 10 7.5 100 13000 130.00 130 975.00 0.075 0.7500 6.6966 870.558 43.53 827.028 99.243 926.271 7.1252
vaston de viena arcor 5 2.35 68 6500 95.59 96 225.60 0.035 0.1728 2.098 201.427 10.07 191.357 22.963 214.320 2.2325
saquitos de frutas arcor 5 20.72 865 6500 7.51 8 165.76 0.024 0.1198 18.500 148.000 7.4 140.600 16.872 157.472 19.6840
buter cream arcor 5 39.2 1960 6500 3.32 4 156.80 0.020 0.1000 35.000 140.000 7 133.000 15.960 148.960 37.2400
galletas nestle 0.7 16.97 11 910 82.73 83 1,408.51 1.543 1.0799
caramelo TOFEE soria 5 20.65 880 6500 7.39 7 144.55 0.023 0.1173 18.441 129.087 129.087 15.490 144.577 20.6539
almendras reprevarma 1 0.21 1 1300 1300.00 1300 273.00 0.210 0.2100
chupete yugueta ICCO 2 1.42 24 2600 108.33 109 154.78 0.059 0.1183
caramelo yogueta ICCO 5 2.83 190 6500 34.21 35 99.05 0.015 0.0745

TOTAL 53.7 4,306.23 2.11 3.276

36 toffes cream surtidos para comisariato

DIFERENCIA 1 fundas 1,300.00

c.unitario 3.31

FUNDAS ELABORADAS
CONSEJO ADMINISTRACION 350
CONSEJO DE VIGILANCIA 390
EMPLEADOS 510
COMISIONES 160
TOTAL 1410
FUNDA 2 CANT P.FU U.FU T.REQ.U T.FUNDAS REAL VALOR V.UNIDAD V.X FUNDA factura descuento valor neto iva total pu
SAPITO ARCOR 1 5.01 50 1500 30.00 0 - 0.100 0.1002 4.4700 - 9.83 -9.830 -1.180 (11.010) #DIV/0!
ROCKLETS ARCOR 1 5.01 24 1500 62.50 0 - 0.209 0.2088 4.4700 - 10.95 -10.950 -1.314 (12.264) #DIV/0!
GOLPE ARCOR 1 3.25 24 1500 62.50 0 - 0.135 0.1354 2.9018 - 10.59 -10.590 -1.271 (11.861) #DIV/0!
CARAMELO FRESA ARCOR 5 7.5 0 7500 #DIV/0! 0 - #DIV/0! #DIV/0! 6.6966 - 43.53 -43.530 -5.224 (48.754) #DIV/0!
TURRON ARCOR ARCOR 1 2.35 0 1500 #DIV/0! 0 - #DIV/0! #DIV/0! 2.098 - 10.07 -10.070 -1.208 (11.278) #DIV/0!
BON O BON ARCOR 2 21.41 0 3000 #DIV/0! 0 - #DIV/0! #DIV/0! 18.500 - 7.4 -7.400 -0.888 (8.288) #DIV/0!
GOMITAS ROLLO MOGUL ARCOR 1 39.2 0 1500 #DIV/0! 0 - #DIV/0! #DIV/0! 35.000 - 7 -7.000 -0.840 (7.840) #DIV/0!
GALLETAS NESTLE 0.7 22.5 11 1050 95.45 0 - 2.045 1.4318
OBLEA TUIST ARCOR 5 18.31 700 7500 10.71 0 - 0.026 0.1308 18.441 - - - - #DIV/0!
ALMENDRAS QUINTANA 1 0.21 1 1500 1500.00 0 - 0.210 0.2100
CHUPETES ARCOR 2 1.42 24 3000 125.00 0 - 0.059 0.1183
CROKITOS REPREMARVA 1 1.77 10 1500 150.00 0.177
ZOOBONGY REPREMARVA 1 5.27 20 1500 75.00 FALTA 0.263
GELATINA ARBOLITO REPREMARVA 1 5.11 30 1500 50.00 0.170
CARAMETO TOFFES REPREMARVA 5 23.58 825 7500 9.09 0.029
SAQUITO RELLENO ARCOR ARCOR 5 2.83 190 7500 39.47 0 - 0.015 0.0745

TOTAL 33.7 - #DIV/0! #DIV/0!

36 toffes cream surtidos para comisariato

DIFERENCIA 1 fundas 1,500.00

5 0.81 c.unitario -
TENTATIVO REPREMARBA
4.19
ENVASE 0.05
SAPITO 0.051 0.051 1400 71.4 71.4 - 10 22.046
CROKITOS 0.18
ROCKLETS 0.17 0.17292 1400 242.0833333 242.08 - 1870 84.823 1.430
GOLPE 0.16 0.16167 1400 226.3333333 226.33 -
ZOOBONGY 0.25 0.017
CARAMERO FRESA 0.250 0.25
GELATINA ARBOLITO 0.170
CARAMETO TOFF 0.03
GALLETAS 1.4318
ALMENDRAS 0.2000
TURRON ARCOR 0.15
BON O BON 0.38
SAQUITO RELLENO ARCOR 0.12 21.41
MASTICABLES 1 900 0.0238
MASTICABLES 2
MASTICABLES 3 0.087 0.87
TRUFAS
GOMITAS ROLLO MOGUL 0.1958
OBLEA TUIST 0.2
CHUPETES 0.1
PLATILLOS NESTLE 0.1

ARCOR