Planilha1

ITEM VALOR VENDEDOR FORMULA VENDEDOR TOTAL

CELULAR R$ 1,750.00 Vendedor X SOMASE(C2:C6;F2;B2:B6) Vendedor X 3200
TELEVISAO R$ 1,400.00 Vendedor X SOMASE(C2:C6;F3;B2:B6) Vendedor Y 2600
COMPUTADOR R$ 2,500.00 Vendedor Y
TECLADO R$ 100.00 Vendedor Y
MOUSE R$ 50.00 Vendedor X

SOMA R$ 5,800.00 5800

Página 1
 Planilha3

MARCA MODELO POTENCIA(CV)

BMW G 650 Xcountry Std 53
BMW R 1200 GS Advent 100
DAFRA Laser 150(Scooter) 11.5
YAMAHA XT 660R 48
DAFRA Kansas 150(custom) 13.1
HONDA CB 600F Hornet 96.5
KASINSKI Comet 650(esport) 79.5
HONDA CG Titan KS Mix 14.3
SUZUKI GSX 1300 Hayabusa 200
SUZUKI Bandit 98
YAMAHA Fazer 250 21
HONDA CG 125 Fan ES 11.6
YAMAHA XTZ 250X 21
YAMAHA XTZ 1250K 10.9
HONDA NXR 150 Bros KS 14

TOTAL R$ 375,419.40 R$ 31,284.95

MEDIA R$ 25,027.96 R$ 1,956.06
MAIOR VALOR R$ 88,899.16 R$ 7,408.26
MENOR VALOR R$ 5,421.16 R$ 12.00

TOTAIS POR MARCA QUANTIDADE DE MOTOS POR MARCA

BMW 126798.32 2
DAFRA 94388.32 2
HONDA 33388.32 4
KASINSKI 35487.32 1
SUZUKI 89098.32 2
YAMAHA 23741.32 3

Página 2
 Planilha3

DESCONTO DO IPI 7%
PARCELAS 12
PREÇO BASICO PREÇO BAS. C/DESCONTO IPI VALOR EM 12 PARCELAS
R$ 37,900.00 R$ 37,899.16 R$ 3,158.26
R$ 88,900.00 R$ 88,899.16 R$ 7,408.26
R$ 5,490.00 R$ 5,489.16 R$ 457.43
R$ 27,273.00 R$ 27,272.16 R$ 2,272.68
R$ 5,490.00 R$ 5,489.16 R$ 457.43
R$ 31,980.00 R$ 31,979.16 R$ 2,664.93
R$ 27,900.00 R$ 27,899.16 R$ 2,324.93
R$ 6,151.00 R$ 6,150.16 R$ 512.51
R$ 61,200.00 R$ 61,199.16 R$ 5,099.93
R$ 39,033.00 R$ 39,032.16 R$ 3,252.68
R$ 10,477.00 R$ 10,476.16 R$ 873.01
R$ 5,422.00 R$ 5,421.16 R$ 451.76
R$ 13,266.00 R$ 13,265.16 R$ 1,105.43
R$ 7,589.00 R$ 7,588.16 R$ 632.35
R$ 7,361.00 R$ 7,360.16 R$ 613.35

R$ 15,643.00
R$ 1,042.87
R$ 3,704.17
R$ 225.92

QUANTIDADE DE MOTOS DESTA MARCA BMW

2

Página 3
 Planilha3

VALOR EM 24 PARCELAS
R$ 1,579.17
R$ 3,704.17
R$ 228.75
R$ 1,136.38
R$ 228.75
R$ 1,332.50
R$ 1,162.50
R$ 256.29
R$ 2,550.00
R$ 1,626.38
R$ 436.54
R$ 225.92
R$ 552.75
R$ 316.21
R$ 306.71

Página 4