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
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.
 1K                                    KIT ADESÃO             R$3.00
 6K                                    CONTRATO INT.          R$1.00
 7K                                    POLITA DA COMPANHIA    R$1.50
 5K                                    REQUISIÇÃO DE PRODUTOS R$-
 2K                                    REQUISIÇÃO DE FOLHETERIAR$-
 3K                                                            R$-
                                       REQUISIÇÃO DE SONIA COLOR
41 K                                   TABELA VAREJO          R$0.15
42 K                                   TABELA ATACADO         R$0.15
12 K                                   FLIPCHART              R$25.00
 9K                                    CATALOGO DE SUCOS      R$1.00
                                       CATALOGO DE BELEZA     R$1.00
                                       CATALOGO DE NUTRI.     R$1.00
13 K                                   CATALOGA SONIA COLORS 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                                                          R$1.00
                                       FOLHETO MAIOR OPORTUNIDADE
                                       LIVRO DAS SEDES        R$20.00
53 K                                   CD APRESENTAÇÃO        R$8.00
58 K                                                          R$12.00
                                       DVD HISTORIAS DE SUCESSO

                                       DVD PROFIT SHARING 2007 R$9.00
68 K                                   DVD FOREVER 10 MINUTOS 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
4K     SACOLINHAS 20X30   R$2.00
56 K   SACOLAS            R$6.00
49 K   AGENDA 2009        R$25.00
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$19.35
           R$-      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$-
            R$-
            R$-
            R$-
            R$-
            R$-
            R$-
            R$-
            R$-
R$-
    R$-
    R$-
    R$-
    R$-
    R$-
    R$-

    R$-

R$124.78
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$-
           R$-
           R$-
           R$-
           R$-
R$-
  R$11.46
     R$-
     R$-
     R$-
     R$-
     R$-
     R$-
     R$-
     R$-
     R$-
     R$-
     R$-
     R$-
     R$-



R$53.65
Tabela de calculo   2011

Tabela de calculo 2011

  • 1.
    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 0.000 185 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
  • 2.
    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. 1K KIT ADESÃO R$3.00 6K CONTRATO INT. R$1.00 7K POLITA DA COMPANHIA R$1.50 5K REQUISIÇÃO DE PRODUTOS R$- 2K REQUISIÇÃO DE FOLHETERIAR$- 3K R$- REQUISIÇÃO DE SONIA COLOR 41 K TABELA VAREJO R$0.15 42 K TABELA ATACADO R$0.15 12 K FLIPCHART R$25.00 9K CATALOGO DE SUCOS R$1.00 CATALOGO DE BELEZA R$1.00 CATALOGO DE NUTRI. R$1.00 13 K CATALOGA SONIA COLORS 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 R$1.00 FOLHETO MAIOR OPORTUNIDADE LIVRO DAS SEDES R$20.00 53 K CD APRESENTAÇÃO R$8.00 58 K R$12.00 DVD HISTORIAS DE SUCESSO DVD PROFIT SHARING 2007 R$9.00 68 K DVD FOREVER 10 MINUTOS 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
  • 3.
    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 4K SACOLINHAS 20X30 R$2.00 56 K SACOLAS R$6.00 49 K AGENDA 2009 R$25.00
  • 4.
    Total Compra Quant. Preço Compra Preço Venda Lucro Unit. R$- 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$19.35 R$- 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$18.58
  • 5.
    R$- 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$- R$- R$- R$- R$- R$- R$- R$- R$-
  • 6.
    R$- R$- R$- R$- R$- R$- R$- R$- R$124.78
  • 7.
    Lucro Total R$- 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$- R$- R$- R$- R$-
  • 8.
    R$- R$11.46 R$- R$- R$- R$- R$- R$- R$- R$- R$- R$- R$- R$- R$- R$53.65