Hello,
I think the formula on the spreadsheet in C5 should end with "multiply with b1" not divide..
Mundorf is 28,20€, dollar to euro are 1,1 (b1) så that should make the price in $ about 28,20€ x 1,1 (b1)= 31 $
And it`s not using the correct price to calculate on the Kemet`s.. 40pc total = $41,01 a pc, so 20pc x 41,01= $820,20 not $1008,-
Sorry to be the bearer of bad news..well unless your buying Kemet`s.. then you saved $188..