8
COD. DESCRIÇAO DE PRODUTOS Quant. CC PREÇO TOTAL CC 14 ALOE BATH GELÉE 0.074 R$35.86 0.000 15 ALOE VERA GEL 0.094 R$41.63 0.000 19 SHAKE BAUNILHA 0.113 R$50.49 0.000 21 SHAKE CHOCO 0.113 R$50.49 0.000 22 ALOE LIPS 0.016 R$ 8.32 0.000 26 BEE POLLEN 0.063 R$30.34 0.000 27 BEE PROPOLIS 0.128 R$56.24 0.000 28 CREME DENTAL 0.033 R$14.61 0.000 34 BERRY NECTAR 0.094 R$41.63 0.000 36 ROYAL JELLY 0.130 R$60.49 0.000 38 SABONETE LIQUIDO 1 0.063 R$30.34 0.063 39 ARTIC SEA 0.128 R$56.81 0.000 40 FIRST 0.080 R$42.16 0.000 41 FLEUR DE JOUVENCE 0.379 ### 0.000 42 REHIDRATING TONER 1 0.063 R$33.14 0.063 43 EXFOLIATING CLEANSER 0.063 R$33.14 0.000 44 FIRMING FOUNDATION LOTION 0.085 R$45.19 0.000 45 FACIAL MASK POWDER 0.080 R$42.16 0.000 46 RECOVERING NIGHT CREME 0.119 R$63.32 0.000 48 ABSOBENT C 0.065 R$29.04 0.000 50 MPD 0.108 R$46.89 0.000 51 PROPOLIS CREME 0.080 R$42.16 0.000 52 ALOE ACTIVATOR 0.057 R$30.17 0.000 55 KIT BODY TONING 0.345 ### 0.000 56 ALOE BODY TONER 0.113 R$60.26 0.000 57 ALOE BODY CONDITIONING CREME 0.136 R$72.34 0.000 58 SHAMPOO 0.065 R$31.71 0.000 59 CONDICIONADOR 0.057 R$26.65 0.000 60 SCRUB 1 0.065 R$34.65 0.065 61 ALOE VERA GELLY 0.057 R$30.17 0.000 62 ALOE LOTION 0.057 R$30.17 0.000 63 MOISTURIZING 0.057 R$30.17 0.000 64 HEAT LOTION 0.057 R$30.17 0.000 65 GARLIC THIME 0.080 R$35.34 0.000 66 ALOE PRO SET 0.039 R$20.46 0.000 67 DESODORANT 0.028 R$13.03 0.000 68 FIELDS 0.051 R$21.32 0.000 69 R3 FACTOR 0.125 R$66.51 0.000 70 PRIDE 0.057 R$27.86 0.000 74 KIDS 0.055 R$24.18 0.000 77 BITS N' PEACHES 0.094 R$44.99 0.000

Tabela de calculo 2011

Embed Size (px)

Citation preview

Page 1: Tabela de calculo   2011

COD. DESCRIÇAO DE PRODUTOS Quant. CC PREÇO TOTAL CC

14 ALOE BATH GELÉE 0.074 R$ 35.86 0.000

15 ALOE VERA GEL 0.094 R$ 41.63 0.000

19 SHAKE BAUNILHA 0.113 R$ 50.49 0.000

21 SHAKE CHOCO 0.113 R$ 50.49 0.000

22 ALOE LIPS 0.016 R$ 8.32 0.000

26 BEE POLLEN 0.063 R$ 30.34 0.000

27 BEE PROPOLIS 0.128 R$ 56.24 0.000

28 CREME DENTAL 0.033 R$ 14.61 0.000

34 BERRY NECTAR 0.094 R$ 41.63 0.000

36 ROYAL JELLY 0.130 R$ 60.49 0.000

38 SABONETE LIQUIDO 1 0.063 R$ 30.34 0.063

39 ARTIC SEA 0.128 R$ 56.81 0.000

40 FIRST 0.080 R$ 42.16 0.000

41 FLEUR DE JOUVENCE 0.379 R$201.83 0.000

42 REHIDRATING TONER 1 0.063 R$ 33.14 0.063

43 EXFOLIATING CLEANSER 0.063 R$ 33.14 0.000

44 FIRMING FOUNDATION LOTION 0.085 R$ 45.19 0.000

45 FACIAL MASK POWDER 0.080 R$ 42.16 0.000

46 RECOVERING NIGHT CREME 0.119 R$ 63.32 0.000

48 ABSOBENT C 0.065 R$ 29.04 0.000

50 MPD 0.108 R$ 46.89 0.000

51 PROPOLIS CREME 0.080 R$ 42.16 0.000

52 ALOE ACTIVATOR 0.057 R$ 30.17 0.000

55 KIT BODY TONING 0.345 R$183.77 0.000

56 ALOE BODY TONER 0.113 R$ 60.26 0.000

57 ALOE BODY CONDITIONING CREME 0.136 R$ 72.34 0.000

58 SHAMPOO 0.065 R$ 31.71 0.000

59 CONDICIONADOR 0.057 R$ 26.65 0.000

60 SCRUB 1 0.065 R$ 34.65 0.065

61 ALOE VERA GELLY 0.057 R$ 30.17 0.000

62 ALOE LOTION 0.057 R$ 30.17 0.000

63 MOISTURIZING 0.057 R$ 30.17 0.000

64 HEAT LOTION 0.057 R$ 30.17 0.000

65 GARLIC THIME 0.080 R$ 35.34 0.000

66 ALOE PRO SET 0.039 R$ 20.46 0.000

67 DESODORANT 0.028 R$ 13.03 0.000

68 FIELDS 0.051 R$ 21.32 0.000

69 R3 FACTOR 0.125 R$ 66.51 0.000

70 PRIDE 0.057 R$ 27.86 0.000

74 KIDS 0.055 R$ 24.18 0.000

77 BITS N' PEACHES 0.094 R$ 44.99 0.000

Page 2: Tabela de calculo   2011

185 ALLURING EYES 0.089 R$ 47.17 0.000

187 ALPHA-E FACTOR 0.117 R$ 62.11 0.000

194 STYLING GEL 0.057 R$ 30.17 0.000

195 SUNLESS TANNING 0.089 R$ 43.21 0.000

196 FREEDOM 0.133 R$ 59.43 0.000

199 SUNSCREEN 1 0.060 R$ 26.65 0.060

205 MSM GEL 0.084 R$ 44.66 0.000

206 CALCIUM 0.089 R$ 41.14 0.000

208 COLÔNIA FEM. 0.185 R$ 92.40 0.000

209 COLÔNIA MASC. 0.185 R$ 92.40 0.000

234 MARINE MASK 0.090 R$ 47.63 0.000

262 POMESTEEN POWER 0.096 R$ 41.58 0.000

270 ALOE 2 GO 0.379 R$161.07 0.000

284 AVOCADO 0.027 R$ 11.55 0.000

285 AROMA SPA KIT 0.303 R$119.46 0.000

286 RELAXATION BATH SALTS 0.110 R$ 43.32 0.000

287 RELAXATION SHOWER GEL 0.091 R$ 35.86 0.000

288 RELAXATION MASSAGE LOTION 0.103 R$ 40.57 0.000

306 FREEDOM 2 GO 0.455 R$197.76 0.000

0.251

COD. FOLHETERIA PR. UNIT.

1 K KIT ADESÃO R$ 3.00

6 K CONTRATO INT. R$ 1.00

7 K POLITA DA COMPANHIA R$ 1.50

5 K REQUISIÇÃO DE PRODU R$ -

2 K REQUISIÇÃO DE FOLHET R$ -

3 K REQUISIÇÃO DE SONIA R$ -

41 K TABELA VAREJO R$ 0.15

42 K TABELA ATACADO R$ 0.15

12 K FLIPCHART R$ 25.00

9 K CATALOGO DE SUCOS R$ 1.00

CATALOGO DE BELEZA R$ 1.00

CATALOGO DE NUTRI. R$ 1.00

13 K CATALOGA SONIA COLO R$ 3.00

65 K GUIA DE PRODUTOS R$ 0.60

66 K GUIA DE NUTRIÇÃO R$ 0.50

50 K GUIA PARA SUCESSO R$ 2.00

61 K FOLHETO MAIOR OPORT R$ 1.00

LIVRO DAS SEDES R$ 20.00

Page 3: Tabela de calculo   2011

53 K CD APRESENTAÇÃO R$ 8.00

58 K DVD HISTORIAS DE SUC R$ 12.00

DVD PROFIT SHARING 20 R$ 9.00

68 K DVD FOREVER 10 MINUT R$ 7.00

43 K BANNER 50 X 50 R$ 65.00

46 K CAMISETA PRETA R$ 22.00

46 K CAMISETA BRANCA R$ 22.00

60 K CAIXA TOUCH R$ 7.00

54 K CANETA R$ 3.00

63 K ADESIVO PEQUENO R$ 1.00

64 K ADESIVO GRANDE R$ 6.00

620 SQUEEZE R$ 5.00

4 K SACOLINHAS 20X30 R$ 2.00

56 K SACOLAS R$ 6.00

49 K AGENDA 2009 R$ 25.00

Page 4: Tabela de calculo   2011

Total Compra Quant. Preço Compra Preço Venda Lucro Unit.

R$ - 0 R$ 35.86 R$ 51.27 R$ 15.41

R$ - 0 R$ 41.63 R$ 59.53 R$ 17.90

R$ - 0 R$ 50.49 R$ 72.20 R$ 21.71

R$ - 0 R$ 50.49 R$ 72.20 R$ 21.71

R$ - 0 R$ 8.32 R$ 11.89 R$ 3.57

R$ - 0 R$ 30.34 R$ 43.38 R$ 13.04

R$ - 0 R$ 56.24 R$ 80.42 R$ 24.18

R$ - 0 R$ 14.61 R$ 20.89 R$ 6.28

R$ - 0 R$ 41.63 R$ 59.53 R$ 17.90

R$ - 0 R$ 60.49 R$ 86.50 R$ 26.01

R$ 30.34 1 R$ 30.34 R$ 43.38 R$ 13.04

R$ - 0 R$ 56.81 R$ 81.24 R$ 24.43

R$ - 0 R$ 42.16 R$ 60.28 R$ 18.12

R$ - 0 R$ 201.83 R$ 288.61 R$ 86.78

R$ 33.14 1 R$ 33.14 R$ 47.39 R$ 14.25

R$ - 0 R$ 33.14 R$ 47.39 R$ 14.25

R$ - 0 R$ 45.19 R$ 64.62 R$ 19.43

R$ - 0 R$ 42.16 R$ 60.28 R$ 18.12

R$ - 0 R$ 63.32 R$ 90.55 R$ 27.23

R$ - 0 R$ 29.04 R$ 41.53 R$ 12.49

R$ - 0 R$ 46.89 R$ 67.05 R$ 20.16

R$ - 0 R$ 42.16 R$ 60.28 R$ 18.12

R$ - 0 R$ 30.17 R$ 43.14 R$ 12.97

R$ - 0 R$ 183.77 R$ 262.79 R$ 79.02

R$ - 0 R$ 60.26 R$ 86.17 R$ 25.91

R$ - 0 R$ 72.34 R$ 103.44 R$ 31.10

R$ - 0 R$ 31.71 R$ 45.35 R$ 13.64

R$ - 0 R$ 26.65 R$ 38.11 R$ 11.46

R$ 34.65 1 R$ 34.65 R$ 49.55 R$ 14.90

R$ - 0 R$ 30.17 R$ 43.15 R$ 12.98

R$ - 0 R$ 30.17 R$ 43.15 R$ 12.98

R$ - 0 R$ 30.17 R$ 43.15 R$ 12.98

R$ - 0 R$ 30.17 R$ 43.15 R$ 12.98

R$ - 0 R$ 35.34 R$ 50.55 R$ 15.21

R$ - 0 R$ 20.46 R$ 29.25 R$ 8.79

R$ - 0 R$ 13.03 R$ 18.65 R$ 5.62

R$ - 0 R$ 21.32 R$ 30.48 R$ 9.16

R$ - 0 R$ 66.51 R$ 95.10 R$ 28.59

R$ - 0 R$ 27.86 R$ 39.85 R$ 11.99

R$ - 0 R$ 24.18 R$ 34.58 R$ 10.40

R$ - 0 R$ 44.99 R$ 64.34 R$ 19.35

Page 5: Tabela de calculo   2011

R$ - 0 R$ 47.17 R$ 67.45 R$ 20.28

R$ - 0 R$ 62.11 R$ 88.82 R$ 26.71

R$ - 0 R$ 30.17 R$ 43.15 R$ 12.98

R$ - 0 R$ 43.21 R$ 61.79 R$ 18.58

R$ - 0 R$ 59.43 R$ 84.98 R$ 25.55

R$ 26.65 1 R$ 26.65 R$ 38.11 R$ 11.46

R$ - 0 R$ 44.66 R$ 63.86 R$ 19.20

R$ - 0 R$ 41.14 R$ 58.83 R$ 17.69

R$ - 0 R$ 92.40 R$ 132.13 R$ 39.73

R$ - 0 R$ 92.40 R$ 132.13 R$ 39.73

R$ - 0 R$ 47.63 R$ 68.11 R$ 20.48

R$ - 0 R$ 41.58 R$ 59.46 R$ 17.88

R$ - 0 R$ 161.07 R$ 230.33 R$ 69.26

R$ - 0 R$ 11.55 R$ 16.52 R$ 4.97

R$ - 0 R$ 119.46 R$ 170.83 R$ 51.37

R$ - 0 R$ 43.32 R$ 61.95 R$ 18.63

R$ - 0 R$ 35.86 R$ 51.27 R$ 15.41

R$ - 0 R$ 40.57 R$ 58.02 R$ 17.45

R$ - 0 R$ 197.76 R$ 282.80 R$ 85.04

R$ 124.78 Lucro Total

PR. TOTAL

R$ - R$ 43.38

R$ - R$ 124.78 R$ 47.39

R$ - R$ 53.65 R$ 49.55

R$ - 43% R$ 38.11

R$ - R$ 178.43

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

Page 6: Tabela de calculo   2011

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ 124.78

Page 7: Tabela de calculo   2011

Lucro Total

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ 13.04

R$ -

R$ -

R$ -

R$ 14.25

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ 14.90

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

Page 8: Tabela de calculo   2011

R$ -

R$ -

R$ -

R$ -

R$ -

R$ 11.46

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ -

R$ 53.65