0801
0801
0801
6500
TOT. VENDA CUSTO MEDIO CUSTO TOTAL MARGEM MARGEM TOTAL DIFERENCA
2511512.88 3.0449 2283862.07 0.3035 227650.81
278891.59 3.9624 249687.46 0.4635 29204.13
129931.56 3.4058 116584.04 0.3899 13347.52
14863.51 0.0000 0.00 3.6394 14863.51
2328601.17 3.0135 2155769.24 0.2416 172831.93
5263800.71 3.0674 4805902.81 0.2923 457897.90
TOT. VENDA CUSTO MEDIO CUSTO TOTAL MARGEM MARGEM TOTAL DIFERENCA
41554.00 0.9692 21622.38 0.8934 19931.62
41554.00 0.9692 21622.38 0.8934 19931.62
TOT. VENDA CUSTO MEDIO CUSTO TOTAL MARGEM MARGEM TOTAL DIFERENCA
16.00 0.0000 0.00 16.0000 16.00
25.00 10.0703 10.07 14.9300 14.93
70.45 12.4330 37.30 11.0500 33.15
65.00 32.9980 33.00 32.0000 32.00
7.00 0.0000 0.00 7.0000 7.00
12.00 1.7752 5.33 2.2233 6.67
25.00 13.9312 13.93 11.0700 11.07
18.00 10.2656 10.27 7.7300 7.73
100.00 67.1763 67.18 32.8200 32.82
103.55 66.2045 66.20 37.3500 37.35
142.00 90.5371 90.54 51.4600 51.46
75.00 49.0958 49.10 25.9000 25.90
60.00 36.6193 36.62 23.3800 23.38
324.00 53.2596 213.04 27.7400 110.96
1895.74 27.6145 1049.35 22.2734 846.39
200.00 60.2313 120.46 39.7700 79.54
703.00 47.4329 379.46 40.4425 323.54
99.50 5.4471 54.47 4.5030 45.03
154.00 6.8993 96.59 4.1007 57.41
292.30 8.1260 170.65 5.7929 121.65
60.00 16.0294 32.06 13.9700 27.94
TOT. VENDA CUSTO MEDIO CUSTO TOTAL MARGEM MARGEM TOTAL DIFERENCA
280.00 200.3300 200.33 79.6700 79.67
446.35 58.6939 234.78 52.8925 211.57
304.00 43.5413 174.17 32.4575 129.83
1546.24 42.8340 856.68 34.4780 689.56
377.00 46.2219 231.11 29.1780 145.89
428.75 64.7622 259.05 42.4250 169.70
124.00 23.6991 71.10 17.6333 52.90
577.00 70.2322 351.16 45.1680 225.84
455.40 47.1359 235.68 43.9440 219.72
1666.00 0.0000 0.00 41.6500 1666.00
672.00 120.6253 361.88 103.3733 310.12
614.00 74.7356 373.68 48.0640 240.32
267.00 0.0000 0.00 267.0000 267.00
101.00 35.7870 35.79 65.2100 65.21
90.00 57.6760 57.68 32.3200 32.32
140.00 19.6424 78.57 15.3575 61.43
136.00 35.4228 70.85 32.5750 65.15
1401.00 53.2164 798.25 40.1833 602.75
655.00 83.8514 419.26 47.1480 235.74
152.00 53.2871 106.57 22.7150 45.43
504.00 37.8157 340.34 18.1844 163.66
17.00 9.8830 9.88 7.1200 7.12
71.22 57.6080 57.61 13.6100 13.61
189.00 163.5920 163.59 25.4100 25.41
291.00 12.4880 174.83 8.2979 116.17
44.00 12.4810 24.96 9.5200 19.04
136.00 12.4810 74.89 10.1850 61.11
20.00 12.5750 12.57 7.4300 7.43
136.00 12.4810 74.89 10.1850 61.11
40.00 5.0533 20.21 4.9475 19.79
129.00 7.1320 71.32 5.7680 57.68
48.00 13.3725 26.75 10.6250 21.25
74.80 12.3766 49.51 6.3225 25.29
10.00 5.3488 5.35 4.6500 4.65
34.00 8.9150 17.83 8.0850 16.17
20.00 10.6979 10.70 9.3000 9.30
17.00 4.4575 8.92 4.0400 8.08
302.27 4.8914 176.09 3.5050 126.18
52.00 7.1320 28.53 5.8675 23.47
10.00 5.3490 5.35 4.6500 4.65
20.00 5.3490 10.70 4.6500 9.30
30.00 5.3490 16.05 4.6500 13.95
12.00 7.1318 7.13 4.8700 4.87
20.00 10.6975 10.70 9.3000 9.30
83.00 8.9150 44.58 7.6840 38.42
44.00 12.5298 25.06 9.4700 18.94
42.00 11.5858 23.17 9.4150 18.83
44.00 12.5536 25.11 9.4450 18.89
100.00 13.0126 52.05 11.9875 47.95
27.00 16.1275 16.13 10.8700 10.87
36.44 11.4111 22.82 6.8100 13.62
570.00 106.8606 427.44 35.6400 142.56
85.00 50.1311 50.13 34.8700 34.87
26.00 16.7070 16.71 9.2900 9.29
360.00 253.7030 253.70 106.3000 106.30
36.00 9.0392 18.08 8.9600 17.92
1210.00 61.5284 861.40 24.9000 348.60
110.50 31.2025 62.41 24.0450 48.09
85.00 54.1320 54.13 30.8700 30.87
84.00 38.5371 38.54 45.4600 45.46
TOT. VENDA CUSTO MEDIO CUSTO TOTAL MARGEM MARGEM TOTAL DIFERENCA
238.00 20.8725 146.11 13.1271 91.89
196.00 46.5244 139.57 18.8100 56.43
33.30 20.8597 20.86 12.4400 12.44
24.00 13.1746 13.17 10.8300 10.83
55.00 6.1275 30.64 4.8720 24.36
58.79 2.6652 45.31 0.7929 13.48
145.57 0.0000 0.00 48.5233 145.57
113.37 58.1857 58.19 55.1800 55.18
131.00 18.1761 90.88 8.0240 40.12
28.00 16.5900 16.59 11.4100 11.41
46.00 12.4810 24.96 10.5200 21.04
12.00 7.1317 7.13 4.8700 4.87
23.00 12.4810 12.48 10.5200 10.52
24.00 8.3750 25.13 -0.3767 -1.13
145.00 13.3725 80.24 10.7933 64.76
64.10 3.1204 34.32 2.7073 29.78
118.00 8.9150 62.41 7.9414 55.59
64.00 11.8407 47.36 4.1600 16.64
588.00 260.5906 521.18 33.4100 66.82
154.00 14.5405 101.78 7.4600 52.22
471.57 213.9909 427.98 21.7950 43.59
575.00 60.0465 360.28 35.7867 214.72
56.00 9.9647 39.86 4.0350 16.14
33.00 18.5431 18.54 14.4600 14.46
70.76 14.3346 57.34 3.3550 13.42
418.75 11.2457 314.88 3.7096 103.87
34.93 3.1248 21.87 1.8657 13.06
117.00 13.0661 117.59 -0.0656 -0.59
40.00 6.7202 26.88 3.2800 13.12
29.50 4.8642 14.59 4.9700 14.91
375.00 11.6219 174.33 13.3780 200.67
204.00 7.6560 91.87 9.3442 112.13
347.00 10.3118 299.04 1.6538 47.96
187.00 11.7385 117.38 6.9620 69.62
170.00 8.0267 136.45 1.9735 33.55
574.00 13.4681 430.98 4.4694 143.02
101.00 10.2446 61.47 6.5883 39.53
115.00 18.2834 73.13 10.4675 41.87
460.00 15.4624 355.64 4.5374 104.36
30.00 7.9432 15.89 7.0550 14.11
158.00 48.0427 96.09 30.9550 61.91
269.00 10.7840 161.76 7.1493 107.24
85.56 10.9919 54.96 6.1200 30.60
17869.99 190.7831 16598.13 14.6191 1271.86
148.05 23.0432 115.22 6.5660 32.83
29.02 7.6390 15.28 6.8700 13.74
6349.17 0.0000 0.00 162.7992 6349.17
46.00 12.4810 24.96 10.5200 21.04
69.00 12.4810 37.44 10.5200 31.56
20.00 10.6975 10.70 9.3000 9.30
13.00 7.1317 7.13 5.8700 5.87
51.00 0.0000 0.00 12.7500 51.00
75.00 46.6100 46.61 28.3900 28.39
70.00 0.0000 0.00 7.7778 70.00
45.00 7.7609 23.28 7.2400 21.72
34.00 15.3208 15.32 18.6800 18.68
40.00 4.6464 23.23 3.3540 16.77
16.00 4.6471 9.29 3.3550 6.71
13.00 4.4502 4.45 8.5500 8.55
35.00 0.0000 0.00 17.5000 35.00
TOT. VENDA CUSTO MEDIO CUSTO TOTAL MARGEM MARGEM TOTAL DIFERENCA
100.96 2.5114 72.83 0.9700 28.13
45.00 1.3487 20.23 1.6513 24.77
21.00 0.0000 0.00 3.0000 21.00
24.00 1.5336 12.27 1.4663 11.73
10.00 5.2667 5.27 4.7300 4.73
9.00 1.5336 4.60 1.4667 4.40
176.98 2.0875 123.16 0.9122 53.82
60.00 5.1274 30.76 4.8733 29.24
30.00 5.3808 16.14 4.6200 13.86
27.00 1.5336 13.80 1.4667 13.20
16.90 6.3520 6.35 10.5500 10.55
30.00 1.1593 13.91 1.3408 16.09
40.00 2.8058 14.03 5.1940 25.97
143.06 0.0000 0.00 7.9478 143.06
14.00 5.2683 5.27 8.7300 8.73
1749.00 1234.3751 1234.38 514.6200 514.62
83.96 1.3484 37.75 1.6504 46.21
30.00 17.4848 17.48 12.5200 12.52
30.00 15.3172 15.32 14.6800 14.68
18.00 10.8900 10.89 7.1100 7.11
1020.00 337.9240 1013.77 2.0767 6.23
89.00 10.6979 64.19 4.1350 24.81
20.00 7.1320 14.26 2.8700 5.74
358.00 11.8700 237.40 6.0300 120.60
590.28 153.0022 612.01 -5.4325 -21.73
1472.24 195.6553 1369.59 14.6643 102.65
18.00 0.0000 0.00 9.0000 18.00
60.00 10.6979 32.09 9.3033 27.91
20.00 10.6981 10.70 9.3000 9.30
23.20 1.5336 12.27 1.3663 10.93
8.70 1.5336 4.60 1.3667 4.10
14.50 1.5336 7.67 1.3660 6.83
88.00 16.0471 48.14 13.2867 39.86
29.72 5.3492 16.05 4.5567 13.67
20.00 5.3492 10.70 4.6500 9.30
838.10 62.4252 499.40 42.3375 338.70
196.00 12.3047 110.74 9.4733 85.26
110.00 12.1868 60.93 9.8140 49.07
99.98 10.6980 53.49 9.2980 46.49
8.00 1.7337 3.47 2.2650 4.53
8.00 1.4610 2.92 2.5400 5.08
28.00 15.9172 15.92 12.0800 12.08
105.00 24.0488 72.15 10.9500 32.85
140.00 23.9336 95.73 11.0675 44.27
177.00 34.5600 103.68 24.4400 73.32
98.00 28.4978 57.00 20.5000 41.00
264.00 11.8039 165.25 7.0536 98.75
177.00 40.3003 120.90 18.7000 56.10
120.00 77.7933 77.79 42.2100 42.21
177.94 17.8470 124.93 7.5729 53.01
154.00 17.3209 103.93 8.3450 50.07
115.90 40.3005 80.60 17.6500 35.30
140.00 49.5630 99.13 20.4350 40.87
49.00 0.0000 0.00 49.0000 49.00
40.00 10.6979 21.40 9.3000 18.60
35.00 23.9375 23.94 11.0600 11.06
155.00 6.7600 87.88 5.1631 67.12
84.00 17.2850 51.86 10.7133 32.14
26.00 0.3781 9.83 0.6219 16.17
60.00 5.3490 32.09 4.6517 27.91
TOT. VENDA CUSTO MEDIO CUSTO TOTAL MARGEM MARGEM TOTAL DIFERENCA
175.00 25.7374 102.95 18.0125 72.05
35.00 19.5250 19.53 15.4700 15.47
84.00 3.7688 45.23 3.2308 38.77
40.00 4.1037 20.52 3.8960 19.48
144.00 38.1628 76.33 33.8350 67.67
140.00 49.5630 99.13 20.4350 40.87
90.00 26.3168 52.63 18.6850 37.37
315.77 37.0864 185.43 26.0680 130.34
25.00 0.0000 0.00 25.0000 25.00
64.00 7.5476 30.19 8.4525 33.81
413.50 49.5630 297.38 19.3533 116.12
65.00 12.0268 36.08 9.6400 28.92
112.00 0.0000 0.00 22.4000 112.00
75.00 0.0000 0.00 25.0000 75.00
51.00 8.7950 26.39 8.2033 24.61
200.00 117.6000 117.60 82.4000 82.40
76.00 1.2530 23.81 2.7468 52.19
71.50 4.4575 40.12 3.4867 31.38
24.00 5.3250 10.65 6.6750 13.35
110.00 61.9763 61.98 48.0200 48.02
71.70 15.1477 60.59 2.7775 11.11
98.00 7.3478 51.43 6.6529 46.57
277.60 22.2359 155.65 17.4214 121.95
119.70 18.5404 55.62 21.3600 64.08
119.60 13.0288 52.12 16.8700 67.48
55.00 33.3110 33.31 21.6900 21.69
85.00 13.2768 53.11 7.9725 31.89
70.00 23.9371 47.87 11.0650 22.13
1573.81 18.1500 834.90 16.0633 738.91
294.00 11.3438 136.13 13.1558 157.87
100.00 10.8900 54.45 9.1100 45.55
553.29 18.1500 290.40 16.4306 262.89
473.26 12.5650 276.43 8.9468 196.83
95.00 11.9416 71.65 3.8917 23.35
63.00 11.5405 46.16 4.2100 16.84
173.82 11.5907 127.50 4.2109 46.32
20.00 12.7050 12.71 7.2900 7.29
1129.50 233.8362 1403.02 -45.5867 -273.52
94.22 26.3178 52.64 20.7900 41.58
126.99 7.1320 57.06 8.7413 69.93
24.70 14.6252 14.63 10.0700 10.07
165.00 8.0449 88.49 6.9555 76.51
199.75 27.5624 110.25 22.3750 89.50
150.00 22.0500 66.15 27.9500 83.85
18.00 0.0000 0.00 18.0000 18.00
162.00 0.0000 0.00 18.0000 162.00
36.00 0.0000 0.00 18.0000 36.00
35.00 0.0000 0.00 17.5000 35.00
18.00 0.0000 0.00 18.0000 18.00
8.00 0.0000 0.00 8.0000 8.00
24.00 0.0000 0.00 8.0000 24.00
8.00 0.0000 0.00 8.0000 8.00
7.05 0.0000 0.00 7.0500 7.05
16.00 0.0000 0.00 8.0000 16.00
17.50 1.2502 8.75 1.2500 8.75
107.90 12.0307 60.15 9.5500 47.75
22.00 12.2912 12.29 9.7100 9.71
16.00 9.8436 9.84 6.1600 6.16
277.36 28.9430 173.66 17.2833 103.70
30.00 8.5693 25.71 1.4300 4.29
TOT. VENDA CUSTO MEDIO CUSTO TOTAL MARGEM MARGEM TOTAL DIFERENCA
120.00 64.6800 64.68 55.3200 55.32
110.00 58.8000 58.80 51.2000 51.20
28.00 7.8591 15.72 6.1400 12.28
126.00 7.7735 69.96 6.2267 56.04
40.00 22.6876 22.69 17.3100 17.31
15.00 7.4269 7.43 7.5700 7.57
195.00 30.0000 120.00 18.7500 75.00
669.00 70.3882 351.94 63.4120 317.06
52.00 9.0750 27.23 8.2567 24.77
210.00 149.7400 149.74 60.2600 60.26
240.00 145.2000 145.20 94.8000 94.80
210.00 122.5133 122.51 87.4900 87.49
164.00 8.1673 89.84 6.7418 74.16
2168.55 19.0575 1238.74 14.3048 929.81
32.00 7.2288 14.46 8.7700 17.54
42.00 3.2893 19.74 3.7100 22.26
13.00 8.6183 8.62 4.3800 4.38
30.00 3.4935 13.97 4.0075 16.03
101.00 19.9649 59.89 13.7033 41.11
20.00 11.7068 11.71 8.2900 8.29
39.78 2.5410 25.41 1.4370 14.37
173.50 22.0504 88.20 21.3250 85.30
154.00 11.8196 82.74 10.1800 71.26
30.00 18.0592 18.06 11.9400 11.94
160.00 23.5950 94.38 16.4050 65.62
55.00 30.8540 30.85 24.1500 24.15
80.00 12.7050 50.82 7.2950 29.18
252.00 7.7137 161.99 4.2862 90.01
46.00 28.9340 28.93 17.0700 17.07
99.00 5.3855 59.24 3.6145 39.76
254.00 73.3406 146.68 53.6600 107.32
40.00 15.9040 31.81 4.0950 8.19
28.00 16.3345 16.33 11.6700 11.67
22.00 12.7050 12.71 9.2900 9.29
50.00 14.2642 28.53 10.7350 21.47
68.00 8.9150 35.66 8.0850 32.34
80.00 10.6982 42.79 9.3025 37.21
40.00 10.6981 21.40 9.3000 18.60
80.00 10.6988 42.80 9.3000 37.20
98.00 26.7450 53.49 22.2550 44.51
44.00 12.4810 24.96 9.5200 19.04
66.00 12.4810 37.44 9.5200 28.56
51.00 8.9150 26.75 8.0833 24.25
160.00 85.8371 85.84 74.1600 74.16
30.00 18.7850 18.79 11.2100 11.21
80.00 0.0000 0.00 40.0000 80.00
150.00 0.0000 0.00 150.0000 150.00
192.00 16.9416 101.65 15.0583 90.35
40.00 23.5954 23.60 16.4000 16.40
34.00 18.1500 18.15 15.8500 15.85
17.00 8.9150 8.92 8.0800 8.08
16.00 8.9150 8.92 7.0800 7.08
65.00 41.6540 41.65 23.3500 23.35
129.90 12.7050 76.23 8.9450 53.67
315.00 223.8500 223.85 91.1500 91.15
72.01 16.4388 49.32 7.5633 22.69
290.00 85.8373 171.67 59.1650 118.33
135.00 77.9623 77.96 57.0400 57.04
30.00 8.4260 16.85 6.5750 13.15
38.00 10.5000 21.00 8.5000 17.00
TOT. VENDA CUSTO MEDIO CUSTO TOTAL MARGEM MARGEM TOTAL DIFERENCA
60.00 16.4324 32.86 13.5700 27.14
48.00 1.5336 24.54 1.4663 23.46
78.00 13.0408 39.12 12.9600 38.88
1493.60 47.3576 1183.94 12.3864 309.66
2576.30 43.2149 2074.31 10.4581 501.99
25.00 15.4275 15.43 9.5700 9.57
172.75 15.4275 107.99 9.2514 64.76
56.00 0.6899 19.32 1.3100 36.68
10.00 0.9889 4.94 1.0120 5.06
18.00 0.5190 4.67 1.4811 13.33
117.00 0.4107 48.05 0.5893 68.95
117.00 0.4278 50.05 0.5722 66.95
86.40 0.5765 41.51 0.6235 44.89
22.00 13.3725 13.37 8.6300 8.63
22.00 13.3725 13.37 8.6300 8.63
20.00 13.3725 13.37 6.6300 6.63
40.00 5.8500 23.40 4.1500 16.60
40.00 5.8500 23.40 4.1500 16.60
40.00 6.8500 27.40 3.1500 12.60
28.00 8.3500 16.70 5.6500 11.30
40.50 8.3500 25.05 5.1500 15.45
30.00 6.0000 18.00 4.0000 12.00
56.00 8.3500 33.40 5.6500 22.60
20.00 6.0000 12.00 4.0000 8.00
8.00 4.0000 4.00 4.0000 4.00
8.00 4.1700 4.17 3.8300 3.83
20.00 0.0000 0.00 10.0000 20.00
32.00 4.1700 16.68 3.8300 15.32
9.00 5.3089 5.31 3.6900 3.69
66.00 8.4700 25.41 13.5300 40.59
143.62 4.9913 19.97 30.9125 123.65
46.00 12.7050 25.41 10.2950 20.59
75.00 6.7583 33.79 8.2420 41.21
51.00 10.8900 32.67 6.1100 18.33
140.00 10.8900 76.23 9.1100 63.77
17.00 10.5830 10.58 6.4200 6.42
20.00 10.8900 10.89 9.1100 9.11
215.00 63.5250 127.05 43.9750 87.95
60.00 4.8680 29.21 5.1317 30.79
65.00 36.4180 36.42 28.5800 28.58
85881.79 22.6233 54635.20 12.9385 31246.59
BCO. PAG. 801 CXD-00000-000 - 161523-01 META CONFR AUT NETO 01.19
3010110 SEGUROS 0 0 0
3010116 LAVAJATO 0 0 0
30201 JUROS 0 0 0
533157.56 0 533157.56
533157.56 0 533157.56
16802.83 0 16802.83
16802.83 0 16802.83
31261.59 0 31261.59
31261.59 0 31261.59
0 0 0
0 0 0
0 500 0
0 0 0
-315 35 -315
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
BCO. REC. 801 341-4387 -77461 - - REND PAGO APLIC AUT APR
BCO. REC. 801 341-4387 -77461 - - REND PAGO APLIC AUT APR
BCO. REC. 801 341-4387 -77461 - - REND PAGO APLIC AUT APR
BCO. REC. 801 341-4387 -77461 - - REND PAGO APLIC AUT APR
BCO. REC. 801 341-4387 -77461 - - REND PAGO APLIC AUT APR
BCO. REC. 801 341-4387 -77461 - - REND PAGO APLIC AUT APR
BCO. REC. 801 341-4387 -77461 - - REND PAGO APLIC AUT APR
BCO. REC. 801 341-4387 -77461 - - REND PAGO APLIC AUT
3010110 SEGUROS 0 0 0
NATUREZA DESCRICAO ORCADO (A) A REALIZAR (B) REALIZADO (C)
1550116001 SEGUROS DE VEICULOS LEVES 0 0 0
1550116002 SEGURO AMBIENTAL 0 0 0
1550116003 SEGUROS DE IMOVEIS 0 0 0
1550116004 SEGUROS DE OUTROS BENS MOVEIS 0 0 0
3010116 LAVAJATO 0 0 0
30201 JUROS 0 0 0
504578.35 0 504578.35
504578.35 0 504578.35
14132.67 0 14132.67
14132.67 0 14132.67
44026.17 0 44026.17
44026.17 0 44026.17
0 0 0
0 0 0
0 0 0
0 500 0
0 0 0
TOTAL (B+C) A - (B+C)
0 0
0 0
0 0
0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
BCO. REC. 801 341-4387 -77461 - - REND PAGO APLIC AUT APR
3010110 SEGUROS 0 0 0
3010116 LAVAJATO 0 0 0
439682.38 0 439682.38
439682.38 0 439682.38
20427.45 0 20427.45
20427.45 0 20427.45
33962.54 0 33962.54
33962.54 0 33962.54
0 0 0
0 0 0
-1550 50 -1550
0 500 0
0 0 0
-315 35 -315
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
3010110 SEGUROS 0 0 0
3010116 LAVAJATO 0 0 0
3010202 TAXAS 0 0 0
30201 JUROS 0 0 0
440743.5 0 440743.5
440743.5 0 440743.5
26314.77 0 26314.77
26314.77 0 26314.77
36865.91 0 36865.91
36865.91 0 36865.91
0 0 0
0 0 0
0 0 0
0 500 0
0 0 0
-315 35 -315
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
TOTAL (B+C) A - (B+C)
0 0
0 0
0 0
0 0
0 0 0
0 0 0
0 0 0
3010110 SEGUROS 0 0 0
3010116 LAVAJATO 0 0 0
3010202 TAXAS 0 0 0
30201 JUROS 0 0 0
525554.68 0 525554.68
525554.68 0 525554.68
21527.93 0 21527.93
21527.93 0 21527.93
34208.62 0 34208.62
34208.62 0 34208.62
0 0 0
0 0 0
0 1600 0
0 500 0
0 0 0
-315 35 -315
TOTAL (B+C) A - (B+C)
-315 35
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
TOT. VENDA CUSTO MEDIO CUSTO TOTAL MARGEM MARGEM TOTAL DIFERENCA
3403417.09 3.0891 3111256.45 0.2901 292160.64
388565.20 4.1617 361074.38 0.3169 27490.82
65387.44 3.0149 54775.19 0.5841 10612.25
2681662.26 3.0687 2476436.51 0.2543 205225.75
6539031.99 3.1283 6003542.53 0.2790 535489.46
TOT. VENDA CUSTO MEDIO CUSTO TOTAL MARGEM MARGEM TOTAL DIFERENCA
60882.97 1.0658 35579.53 0.7580 25303.44
60882.97 1.0658 35579.53 0.7580 25303.44
TOT. VENDA CUSTO MEDIO CUSTO TOTAL MARGEM MARGEM TOTAL DIFERENCA
190.00 59.5000 119.00 35.5000 71.00
7.00 4.1000 4.10 2.9000 2.90
36.00 2.4400 21.96 1.5600 14.04
25.00 14.8600 14.86 10.1400 10.14
90.00 10.9500 54.75 7.0500 35.25
32.92 19.4730 19.47 13.4500 13.45
TOT. VENDA CUSTO MEDIO CUSTO TOTAL MARGEM MARGEM TOTAL DIFERENCA
100.42 67.1763 67.18 33.2400 33.24
86.90 6.9900 76.89 0.9100 10.01
47.00 27.5900 27.59 19.4100 19.41
142.00 100.1400 100.14 41.8600 41.86
73.00 54.1000 54.10 18.9000 18.90
60.00 39.9900 39.99 20.0100 20.01
479.59 52.8900 317.34 27.0417 162.25
2744.50 34.0000 1870.00 15.9000 874.50
968.00 47.9900 527.89 40.0100 440.11
85.00 7.0000 56.00 3.6250 29.00
112.00 9.0000 72.00 5.0000 40.00
60.00 15.0000 30.00 15.0000 30.00
275.00 234.5900 234.59 40.4100 40.41
669.84 50.3900 453.51 24.0367 216.33
1550.00 50.7400 1014.80 26.7600 535.20
691.00 55.9900 503.91 20.7878 187.09
968.80 70.4900 634.41 37.1544 334.39
94.89 13.1160 65.58 5.8620 29.31
126.00 36.2900 108.87 5.7100 17.13
808.00 80.2900 562.03 35.1386 245.97
88.00 57.3100 57.31 30.6900 30.69
1969.98 22.0000 1452.00 7.8482 517.98
1137.00 124.4400 622.20 102.9600 514.80
245.29 83.4700 166.94 39.1750 78.35
120.61 93.1800 93.18 27.4300 27.43
831.00 194.3300 582.99 82.6700 248.01
104.00 32.3000 64.60 19.7000 39.40
101.00 50.3300 50.33 50.6700 50.67
91.00 67.6000 67.60 23.4000 23.40
31.50 18.3900 18.39 13.1100 13.11
260.70 33.1300 132.52 32.0450 128.18
1593.76 59.1168 1004.99 34.6335 588.77
504.91 93.5100 374.04 32.7175 130.87
234.00 50.5300 151.59 27.4700 82.41
716.90 36.4500 473.85 18.6962 243.05
70.00 63.4800 63.48 6.5200 6.52
586.00 175.5900 526.77 19.7433 59.23
456.00 14.0000 308.00 6.7273 148.00
209.08 14.0000 140.00 6.9080 69.08
104.00 14.0000 70.00 6.8000 34.00
186.00 14.0000 126.00 6.6667 60.00
10.00 6.0000 6.00 4.0000 4.00
72.00 15.0000 45.00 9.0000 27.00
125.00 15.0000 75.00 10.0000 50.00
39.00 8.0000 24.00 5.0000 15.00
48.00 15.0000 30.00 9.0000 18.00
167.60 14.0000 126.00 4.6222 41.60
25.50 5.0000 15.00 3.5000 10.50
322.00 5.2800 200.64 3.1937 121.36
51.65 8.0000 32.00 4.9125 19.65
10.00 6.0000 6.00 4.0000 4.00
10.00 6.0000 6.00 4.0000 4.00
13.00 8.0000 8.00 5.0000 5.00
17.00 10.0000 10.00 7.0000 7.00
65.00 14.0000 42.00 7.6667 23.00
22.00 14.0000 14.00 8.0000 8.00
22.00 13.0000 13.00 9.0000 9.00
220.00 14.0000 140.00 8.0000 80.00
TOT. VENDA CUSTO MEDIO CUSTO TOTAL MARGEM MARGEM TOTAL DIFERENCA
223.72 16.2700 146.43 8.5878 77.29
294.18 47.5900 190.36 25.9550 103.82
53.00 16.2100 32.42 10.2900 20.58
18.00 11.6900 11.69 6.3100 6.31
584.72 100.4300 401.72 45.7500 183.00
51.31 18.4100 36.82 7.2450 14.49
60.00 40.6700 40.67 19.3300 19.33
32.00 17.9471 17.95 14.0500 14.05
947.00 68.0000 748.00 18.0909 199.00
52.00 35.0000 35.00 17.0000 17.00
53.00 6.3300 18.99 11.3367 34.01
1334.00 230.9200 1154.60 35.8800 179.40
60.00 12.1900 36.57 7.8100 23.43
85.00 60.8300 60.83 24.1700 24.17
48.00 43.1000 43.10 4.9000 4.90
102.00 23.0000 69.00 11.0000 33.00
198.00 51.9000 155.70 14.1000 42.30
37.00 23.0000 23.00 14.0000 14.00
68.00 23.0000 46.00 11.0000 22.00
9.00 1.3100 5.24 0.9400 3.76
33.00 6.9300 20.79 4.0700 12.21
61.67 2.4914 44.85 0.9344 16.82
22.00 14.0000 14.00 8.0000 8.00
21.00 1.4100 9.87 1.5900 11.13
27.50 1.7300 19.03 0.7700 8.47
120.00 71.7500 71.75 48.2500 48.25
28.00 16.8000 16.80 11.2000 11.20
46.00 14.0000 28.00 9.0000 18.00
46.00 14.0000 28.00 9.0000 18.00
119.00 10.0000 70.00 7.0000 49.00
25.00 15.0000 15.00 10.0000 10.00
36.00 0.0000 0.00 9.0000 36.00
398.74 9.3722 234.31 6.5772 164.43
340.00 207.4005 207.40 132.6000 132.60
22.00 12.5683 12.57 9.4300 9.43
60.00 10.7575 32.27 9.2433 27.73
852.06 68.4000 615.60 26.2733 236.46
56.00 9.1478 36.59 4.8525 19.41
33.00 12.3152 12.32 20.6800 20.68
87.00 10.7858 43.14 10.9650 43.86
2287.80 7.4983 1147.24 7.4546 1140.56
35.00 2.5150 17.61 2.4843 17.39
239.48 8.0835 121.25 7.8820 118.23
150.00 5.5369 83.05 4.4633 66.95
70.00 4.6001 32.20 5.4000 37.80
175.00 12.1250 84.88 12.8743 90.12
1318.78 9.2313 830.82 5.4218 487.96
336.00 8.1809 229.07 3.8189 106.93
318.20 10.1147 171.95 8.6029 146.25
90.00 6.5545 58.99 3.4456 31.01
1288.00 10.6775 726.07 8.2637 561.93
237.00 8.1204 113.69 8.8079 123.31
114.00 20.1470 80.59 8.3525 33.41
1061.12 10.1088 576.20 8.5074 484.92
15.00 8.9500 8.95 6.0500 6.05
176.00 7.8527 86.38 8.1473 89.62
890.00 127.1875 635.94 50.8120 254.06
110.00 10.7476 53.74 11.2520 56.26
TOT. VENDA CUSTO MEDIO CUSTO TOTAL MARGEM MARGEM TOTAL DIFERENCA
17992.15 151.3925 11203.05 91.7446 6789.10
141.00 94.0000 94.00 47.0000 47.00
96.00 7.3342 58.67 4.6663 37.33
148.00 23.3500 116.75 6.2500 31.25
5463.49 132.9300 3456.18 77.2042 2007.31
23.00 14.0000 14.00 9.0000 9.00
60.00 14.0000 42.00 6.0000 18.00
24.00 15.9300 15.93 8.0700 8.07
20.00 12.0000 12.00 8.0000 8.00
52.00 8.0000 32.00 5.0000 20.00
52.00 8.0000 32.00 5.0000 20.00
150.00 56.7300 113.46 18.2700 36.54
30.00 2.9588 17.75 2.0417 12.25
71.75 5.3550 48.20 2.6167 23.55
24.00 5.3550 16.07 2.6433 7.93
13.00 5.8422 5.84 7.1600 7.16
520.00 116.1700 348.51 57.1633 171.49
710.69 199.9000 599.70 36.9967 110.99
54.43 6.6617 33.31 4.2240 21.12
62.62 2.0669 37.20 1.4122 25.42
62.90 1.6377 34.39 1.3576 28.51
121.25 0.0000 0.00 24.2500 121.25
292.74 0.0000 0.00 41.8200 292.74
12.00 2.5442 7.63 1.4567 4.37
138.00 2.2118 101.74 0.7883 36.26
3.00 1.7417 1.74 1.2600 1.26
110.00 5.3550 58.91 4.6445 51.09
103.00 3.6104 46.94 4.3123 56.06
28.00 6.9761 13.95 7.0250 14.05
160.00 9.4098 94.10 6.5900 65.90
72.00 1.6355 39.25 1.3646 32.75
80.00 12.0000 48.00 8.0000 32.00
108.00 1.6405 59.06 1.3594 48.94
75.00 12.0000 60.00 3.0000 15.00
40.00 8.0000 32.00 2.0000 8.00
500.00 387.6700 387.67 112.3300 112.33
177.00 34.9000 104.70 24.1000 72.30
503.00 12.4716 349.20 5.4929 153.80
154.00 8.9700 98.67 5.0300 55.33
408.25 121.2765 242.55 82.8500 165.70
48.00 1.6417 26.27 1.3581 21.73
20.00 12.0000 12.00 8.0000 8.00
20.00 12.0000 12.00 8.0000 8.00
240.00 26.3500 158.10 13.6500 81.90
117.96 26.3500 79.05 12.9700 38.91
90.00 18.0000 54.00 12.0000 36.00
10.00 6.0000 6.00 4.0000 4.00
20.00 6.0000 12.00 4.0000 8.00
60.00 6.0000 36.00 4.0000 24.00
40.00 6.0000 24.00 4.0000 16.00
942.54 70.0000 630.00 34.7267 312.54
66.00 14.0000 42.00 8.0000 24.00
198.00 14.0000 126.00 8.0000 72.00
31.93 4.6000 18.40 3.3825 13.53
40.00 12.0000 24.00 8.0000 16.00
34.00 19.9000 19.90 14.1000 14.10
1567.00 532.4800 1064.96 251.0200 502.04
867.00 588.5300 588.53 278.4700 278.47
TOT. VENDA CUSTO MEDIO CUSTO TOTAL MARGEM MARGEM TOTAL DIFERENCA
5.00 0.3835 1.92 0.6160 3.08
22.00 0.2009 4.42 0.7991 17.58
21.00 0.2009 2.81 1.2993 18.19
8.00 1.5700 3.14 2.4300 4.86
247.15 13.1000 117.90 14.3611 129.25
735.00 26.5000 556.50 8.5000 178.50
112.00 11.9900 47.96 16.0100 64.04
15.00 15.0000 15.00 0.0000 0.00
68.25 24.2400 48.48 9.8850 19.77
1095.90 36.6200 805.64 13.1936 290.26
1096.28 30.5000 823.50 10.1030 272.78
359.00 12.6300 239.97 6.2647 119.03
299.50 40.8100 204.05 19.0900 95.45
232.18 18.7700 168.93 7.0278 63.25
205.23 18.7700 150.16 6.8838 55.07
209.70 50.1900 150.57 19.7100 59.13
46.95 30.9050 30.91 16.0400 16.04
20.00 12.0000 12.00 8.0000 8.00
70.00 24.2400 48.48 10.7600 21.52
84.00 6.7600 47.32 5.2400 36.68
56.00 16.5000 33.00 11.5000 23.00
22.00 0.4700 10.34 0.5300 11.66
120.00 6.0000 72.00 4.0000 48.00
358.51 29.0000 232.00 15.8138 126.51
138.25 22.0000 88.00 12.5625 50.25
8.00 4.9000 4.90 3.1000 3.10
142.00 43.0000 86.00 28.0000 56.00
40.00 13.3000 26.60 6.7000 13.40
60.00 16.6700 33.34 13.3300 26.66
209.70 50.1900 150.57 19.7100 59.13
357.60 50.1900 250.95 21.3300 106.65
45.00 26.6500 26.65 18.3500 18.35
61.75 41.9900 41.99 19.7600 19.76
142.10 12.0000 96.00 5.7625 46.10
47.00 8.8575 26.57 6.8100 20.43
64.00 9.5473 38.19 6.4525 25.81
16.00 10.9000 10.90 5.1000 5.10
497.50 50.1900 351.33 20.8814 146.17
115.00 14.0000 70.00 9.0000 45.00
176.00 14.0000 112.00 8.0000 64.00
125.00 0.0000 0.00 25.0000 125.00
17.00 10.0000 10.00 7.0000 7.00
76.00 0.0000 0.00 19.0000 76.00
434.70 37.5000 262.50 24.6000 172.20
48.00 14.0000 28.00 10.0000 20.00
56.00 1.5881 22.23 2.4121 33.77
55.50 0.7900 29.23 0.7100 26.27
36.00 6.7225 20.17 5.2767 15.83
40.00 12.9000 25.80 7.1000 14.20
80.00 12.9000 51.60 7.1000 28.40
90.00 12.9958 77.97 2.0050 12.03
24.00 12.9000 12.90 11.1000 11.10
60.00 12.9008 38.70 7.1000 21.30
209.60 104.8000 209.60 0.0000 0.00
39.80 12.0069 24.01 7.8950 15.79
180.00 9.4200 122.46 4.4262 57.54
118.69 29.7100 89.13 9.8533 29.56
197.60 24.4206 122.10 15.1000 75.50
TOT. VENDA CUSTO MEDIO CUSTO TOTAL MARGEM MARGEM TOTAL DIFERENCA
89.70 16.6800 50.04 13.2200 39.66
42.30 42.3000 42.30 0.0000 0.00
95.00 92.1000 92.10 2.9000 2.90
96.00 28.7000 57.40 19.3000 38.60
88.00 12.8900 51.56 9.1100 36.44
36.00 1.6386 19.66 1.3617 16.34
148.00 16.2500 97.50 8.4167 50.50
240.00 181.4500 181.45 58.5500 58.55
1178.78 20.0000 800.00 9.4695 378.78
139.93 12.5000 87.50 7.4900 52.43
475.86 20.0000 320.00 9.7413 155.86
188.50 11.3400 136.08 4.3683 52.42
63.50 12.6900 50.76 3.1850 12.74
285.00 10.9425 196.97 4.8906 88.03
133.63 9.6800 87.12 5.1678 46.51
34.00 8.7900 17.58 8.2100 16.42
330.00 188.1033 188.10 141.9000 141.90
96.00 8.0000 48.00 8.0000 48.00
18.00 15.6000 15.60 2.4000 2.40
164.00 9.0000 99.00 5.9091 65.00
229.50 0.7900 120.87 0.7100 108.63
174.61 0.7900 95.59 0.6531 79.02
142.50 0.7900 75.05 0.7100 67.45
114.00 33.7500 67.50 23.2500 46.50
10.00 0.0000 0.00 10.0000 10.00
72.00 6.9000 41.40 5.1000 30.60
53.30 5.5000 33.00 3.3833 20.30
99.00 5.5000 60.50 3.5000 38.50
53.54 5.5000 33.00 3.4233 20.54
10.75 1.2500 6.25 0.9000 4.50
240.00 168.9700 168.97 71.0300 71.03
70.00 24.2400 48.48 10.7600 21.52
78.00 45.9000 45.90 32.1000 32.10
42.00 26.9000 26.90 15.1000 15.10
109.50 21.5000 64.50 15.0000 45.00
60.50 17.9000 35.80 12.3500 24.70
66.00 12.7000 38.10 9.3000 27.90
59.50 17.9000 35.80 11.8500 23.70
47.36 14.3000 28.60 9.3800 18.76
18.00 0.0000 0.00 9.0000 18.00
35.00 5.3000 21.20 3.4500 13.80
6.00 3.5900 3.59 2.4100 2.41
4.00 2.5000 2.50 1.5000 1.50
46.00 12.4900 24.98 10.5100 21.02
238.85 35.0000 175.00 12.7700 63.85
98.00 28.0000 56.00 21.0000 42.00
30.00 17.7500 17.75 12.2500 12.25
66.00 12.7000 38.10 9.3000 27.90
17.00 2.5000 10.00 1.7500 7.00
14.00 4.0000 8.00 3.0000 6.00
7.00 4.2500 4.25 2.7500 2.75
25.04 4.9500 14.85 3.3967 10.19
26.00 15.2000 15.20 10.8000 10.80
27.00 16.1000 16.10 10.9000 10.90
18.00 0.0000 0.00 18.0000 18.00
36.00 0.0000 0.00 18.0000 36.00
18.00 0.0000 0.00 18.0000 18.00
36.00 0.0000 0.00 18.0000 36.00
TOT. VENDA CUSTO MEDIO CUSTO TOTAL MARGEM MARGEM TOTAL DIFERENCA
54.00 0.0000 0.00 18.0000 54.00
8.00 0.0000 0.00 8.0000 8.00
8.00 0.0000 0.00 8.0000 8.00
29.93 1.2572 15.09 1.2367 14.84
307.00 14.0000 196.00 7.9286 111.00
66.00 14.0000 42.00 8.0000 24.00
44.00 14.0000 28.00 8.0000 16.00
57.00 40.5100 40.51 16.4900 16.49
51.00 10.5000 31.50 6.5000 19.50
35.00 12.9000 12.90 22.1000 22.10
150.00 100.0000 100.00 50.0000 50.00
394.00 82.5000 247.50 48.8333 146.50
242.00 77.0000 154.00 44.0000 88.00
218.00 70.0000 140.00 39.0000 78.00
39.90 0.0000 0.00 6.6500 39.90
147.68 14.9000 89.40 9.7133 58.28
46.89 14.0000 28.00 9.4450 18.89
27.00 0.0000 0.00 9.0000 27.00
58.00 0.0000 0.00 29.0000 58.00
13.00 7.6500 7.65 5.3500 5.35
44.18 8.9000 26.70 5.8267 17.48
30.50 17.9000 17.90 12.6000 12.60
36.50 21.5000 21.50 15.0000 15.00
41.00 24.2000 24.20 16.8000 16.80
81.00 7.4171 44.50 6.0833 36.50
82.00 25.0000 50.00 16.0000 32.00
15.00 9.3913 9.39 5.6100 5.61
427.66 30.0000 330.00 8.8782 97.66
706.30 88.0000 792.00 -9.5222 -85.70
18.00 10.0000 10.00 8.0000 8.00
199.99 150.0000 150.00 49.9900 49.99
199.99 165.0000 165.00 34.9900 34.99
45.00 9.0000 27.00 6.0000 18.00
32.00 4.5000 18.00 3.5000 14.00
40.00 7.9000 23.70 5.4333 16.30
92.00 54.5500 54.55 37.4500 37.45
3.99 3.9900 3.99 0.0000 0.00
81.00 16.0000 48.00 11.0000 33.00
655.30 21.0000 462.00 8.7864 193.30
80.00 9.1311 45.66 6.8680 34.34
25.00 15.8750 15.88 9.1200 9.12
62.76 4.4242 39.82 2.5489 22.94
7.50 4.4167 4.42 3.0800 3.08
280.00 185.0000 185.00 95.0000 95.00
175.00 22.0000 110.00 13.0000 65.00
20.00 12.9000 12.90 7.1000 7.10
71.87 2.8000 50.40 1.1928 21.47
44.00 15.0000 30.00 7.0000 14.00
20.12 13.5000 13.50 6.6200 6.62
45.00 28.0000 28.00 17.0000 17.00
180.00 56.0000 112.00 34.0000 68.00
68.00 22.0000 44.00 12.0000 24.00
322.00 14.0000 196.00 9.0000 126.00
49.00 29.3000 29.30 19.7000 19.70
206.58 4.6950 107.99 4.2865 98.59
131.50 11.0500 77.35 7.7357 54.15
628.65 88.7100 443.55 37.0200 185.10
137.00 12.6062 88.24 6.9657 48.76
TOT. VENDA CUSTO MEDIO CUSTO TOTAL MARGEM MARGEM TOTAL DIFERENCA
60.00 12.0000 36.00 8.0000 24.00
28.00 18.0000 18.00 10.0000 10.00
27.00 17.0000 17.00 10.0000 10.00
59.00 18.0000 36.00 11.5000 23.00
17.00 10.0000 10.00 7.0000 7.00
60.00 12.0000 36.00 8.0000 24.00
180.00 12.0000 108.00 8.0000 72.00
60.00 12.0000 36.00 8.0000 24.00
66.00 14.0000 42.00 8.0000 24.00
239.98 85.0000 170.00 34.9900 69.98
129.99 85.0000 85.00 44.9900 44.99
30.00 22.0000 22.00 8.0000 8.00
34.00 20.0000 20.00 14.0000 14.00
51.00 12.0000 36.00 5.0000 15.00
130.00 45.9000 91.80 19.1000 38.20
235.00 14.0000 154.00 7.3636 81.00
50.00 15.9600 31.92 9.0400 18.08
140.00 99.0000 99.00 41.0000 41.00
45.00 13.2500 26.50 9.2500 18.50
38.00 11.0500 22.10 7.9500 15.90
512.78 1.7300 295.83 1.2687 216.95
1139.37 34.2542 650.83 25.7126 488.54
25.00 13.0000 13.00 12.0000 12.00
480.00 21.0000 294.00 13.2857 186.00
180.00 0.9440 84.96 1.0560 95.04
60.00 0.5620 22.48 0.9380 37.52
36.00 1.5053 18.06 1.4950 17.94
76.00 44.8000 44.80 31.2000 31.20
102.00 1.1010 74.87 0.3990 27.13
6.00 1.0145 3.04 0.9867 2.96
23.97 1.3433 16.12 0.6542 7.85
17.50 1.3828 9.68 1.1171 7.82
54.00 6.3033 37.82 2.6967 16.18
16.00 0.0000 0.00 2.0000 16.00
38.00 0.6994 13.29 1.3005 24.71
132.00 0.5212 68.80 0.4788 63.20
84.50 3.9161 50.91 2.5838 33.59
346.00 0.5203 180.02 0.4797 165.98
56.40 0.7846 36.88 0.4153 19.52
54.00 2.6600 31.92 1.8400 22.08
27.00 2.6600 15.96 1.8400 11.04
11.00 3.2500 6.50 2.2500 4.50
130.00 3.2500 78.00 2.1667 52.00
220.00 6.2500 131.25 4.2262 88.75
8.00 2.4075 4.82 1.5900 3.18
5.00 2.8358 2.84 2.1600 2.16
111.70 2.6636 66.59 1.8044 45.11
10.00 1.0145 4.06 1.4850 5.94
102.00 3.3583 57.09 2.6418 44.91
40.00 0.0000 0.00 2.5000 40.00
66.00 15.0000 45.00 7.0000 21.00
65.00 15.0000 45.00 6.6667 20.00
44.00 15.0000 30.00 7.0000 14.00
66.00 15.0000 45.00 7.0000 21.00
18.00 3.3088 9.93 2.6900 8.07
36.00 3.3094 19.86 2.6900 16.14
90.00 3.6558 54.84 2.3440 35.16
64.00 19.1950 38.39 12.8050 25.61
TOT. VENDA CUSTO MEDIO CUSTO TOTAL MARGEM MARGEM TOTAL DIFERENCA
56.00 16.6100 33.22 11.3900 22.78
28.00 16.3567 16.36 11.6400 11.64
38.00 23.0700 23.07 14.9300 14.93
55.00 16.5370 33.07 10.9650 21.93
50.00 15.5100 31.02 9.4900 18.98
76.50 5.0090 45.08 3.4911 31.42
19.50 6.1933 18.58 0.3067 0.92
28.00 16.5500 16.55 11.4500 11.45
36.00 5.7475 22.99 3.2525 13.01
57.00 16.7400 33.48 11.7600 23.52
40.00 23.5200 23.52 16.4800 16.48
33.00 20.7150 20.72 12.2800 12.28
85.00 26.6150 53.23 15.8850 31.77
25.00 16.6850 16.69 8.3100 8.31
102.00 20.7764 62.33 13.2233 39.67
75.00 14.8450 44.54 10.1533 30.46
100.00 5.8500 58.50 4.1500 41.50
130.00 5.8500 76.05 4.1500 53.95
89.51 6.8500 61.65 3.0956 27.86
139.00 8.3500 83.50 5.5500 55.50
14.00 8.3500 8.35 5.6500 5.65
55.65 6.0000 42.00 1.9500 13.65
12.00 10.0000 10.00 2.0000 2.00
126.00 8.3500 75.15 5.6500 50.85
49.51 6.0000 30.00 3.9020 19.51
9.47 6.0000 6.00 3.4700 3.47
40.00 4.0000 20.00 4.0000 20.00
40.00 4.1700 20.85 3.8300 19.15
10.00 6.5000 6.50 3.5000 3.50
16.00 4.1700 8.34 3.8300 7.66
40.00 5.8500 23.40 4.1500 16.60
180.00 126.0000 126.00 54.0000 54.00
150.00 110.0000 110.00 40.0000 40.00
150.00 90.0000 90.00 60.0000 60.00
45.50 2.2071 28.69 1.2931 16.81
31.50 1.9813 17.83 1.5189 13.67
212.00 31.4000 125.60 21.6000 86.40
117.00 1.7786 69.37 1.2213 47.63
78.00 1.6383 42.60 1.3615 35.40
29.00 0.4328 12.55 0.5672 16.45
94.00 0.8689 40.84 1.1311 53.16
75.00 1.6363 40.91 1.3636 34.09
75.00 1.6363 40.91 1.3636 34.09
48.00 1.6363 26.18 1.3638 21.82
30.00 0.8120 16.24 0.6880 13.76
93.00 28.5000 57.00 18.0000 36.00
172.00 14.0000 112.00 7.5000 60.00
110.50 0.2816 62.23 0.2184 48.27
9.00 1.3297 3.99 1.6700 5.01
18.00 1.3297 7.98 1.6700 10.02
6.00 1.3296 2.66 1.6700 3.34
117.00 8.4550 76.10 4.5444 40.90
42.00 3.6560 25.59 2.3443 16.41
15.00 8.4158 8.42 6.5800 6.58
260.00 4.9158 196.63 1.5843 63.37
36.00 2.8127 22.50 1.6875 13.50
48.00 28.5000 28.50 19.5000 19.50
66.00 20.0000 40.00 13.0000 26.00
TOT. VENDA CUSTO MEDIO CUSTO TOTAL MARGEM MARGEM TOTAL DIFERENCA
21.00 15.0000 15.00 6.0000 6.00
239.98 86.0000 172.00 33.9900 67.98
70.50 13.9000 41.70 9.6000 28.80
24.00 14.3000 14.30 9.7000 9.70
7.00 4.0000 4.00 3.0000 3.00
6.00 1.5000 6.00 0.0000 0.00
6.00 1.0000 6.00 0.0000 0.00
120.00 11.1400 33.42 28.8600 86.58
6.00 1.3750 2.75 1.6250 3.25
65.00 40.0000 40.00 25.0000 25.00
181.85 55.0000 110.00 35.9250 71.85
40.00 12.0000 24.00 8.0000 16.00
70.00 5.5000 38.50 4.5000 31.50
26.52 0.0000 0.00 8.8400 26.52
21.00 0.0000 0.00 7.0000 21.00
9.00 2.5067 5.01 1.9950 3.99
140.00 1.9571 78.28 1.5430 61.72
280.00 83.0000 166.00 57.0000 114.00
426.00 95.0000 285.00 47.0000 141.00
50.00 3.1792 31.79 1.8210 18.21
15.00 8.8800 8.88 6.1200 6.12
250.00 168.0000 168.00 82.0000 82.00
67.50 1.5000 40.50 1.0000 27.00
21.00 1.7500 12.25 1.2500 8.75
18.00 1.7500 10.50 1.2500 7.50
30.00 17.9000 17.90 12.1000 12.10
20.00 11.5000 11.50 8.5000 8.50
48.00 3.7500 30.00 2.2500 18.00
40.00 2.4075 24.08 1.5920 15.92
105.00 4.6283 69.42 2.3720 35.58
111.00 0.7894 58.42 0.7105 52.58
28.00 16.0083 16.01 11.9900 11.99
54.42 7.2500 36.25 3.6340 18.17
11.00 7.0500 7.05 3.9500 3.95
6.00 3.7483 3.75 2.2500 2.25
64.00 5.1808 41.45 2.8188 22.55
30.00 10.2400 20.48 4.7600 9.52
26.00 8.1383 16.28 4.8600 9.72
9.00 0.6762 4.06 0.8233 4.94
6.00 0.6762 2.70 0.8250 3.30
30.00 3.1275 18.77 1.8717 11.23
42.00 4.4367 26.62 2.5633 15.38
47.57 5.6483 33.89 2.2800 13.68
8.00 5.6483 5.65 2.3500 2.35
8.00 5.6483 5.65 2.3500 2.35
8.00 5.6483 5.65 2.3500 2.35
193.50 0.2079 80.46 0.2921 113.04
3.50 2.0570 2.06 1.4400 1.44
15.00 3.8608 11.58 1.1400 3.42
100.00 1.3625 54.50 1.1375 45.50
60.00 8.3500 41.75 3.6500 18.25
24.00 8.3500 16.70 3.6500 7.30
35.39 8.3500 25.05 3.4467 10.34
12.00 1.0435 6.26 0.9567 5.74
48.00 9.9900 29.97 6.0100 18.03
940.89 110.0000 550.00 78.1780 390.89
50.00 29.3700 29.37 20.6300 20.63
50.00 28.9900 28.99 21.0100 21.01
TOT. VENDA CUSTO MEDIO CUSTO TOTAL MARGEM MARGEM TOTAL DIFERENCA
153.88 24.6800 98.72 13.7900 55.16
107.58 10.9400 65.64 6.9900 41.94
30.00 18.2300 18.23 11.7700 11.77
60.00 12.2600 36.78 7.7400 23.22
240.00 35.0600 175.30 12.9400 64.70
44.00 13.3000 26.60 8.7000 17.40
5.00 3.5300 3.53 1.4700 1.47
12.00 4.3600 8.72 1.6400 3.28
35.00 23.3400 23.34 11.6600 11.66
440.00 15.0000 270.00 9.4444 170.00
93.00 15.0000 60.00 8.2500 33.00
58.00 18.0000 36.00 11.0000 22.00
443.50 36.0000 288.00 19.4375 155.50
307.00 40.0000 200.00 21.4000 107.00
227.83 12.5000 137.50 8.2118 90.33
250.00 15.0000 150.00 10.0000 100.00
270.00 20.0000 160.00 13.7500 110.00
33.00 10.0000 20.00 6.5000 13.00
123.00 83.0000 83.00 40.0000 40.00
280.00 95.0000 190.00 45.0000 90.00
2786.46 25.0000 2675.00 1.0417 111.46
176.00 52.0000 104.00 36.0000 72.00
100.00 69.0000 69.00 31.0000 31.00
160.00 115.0000 115.00 45.0000 45.00
93.00 62.0000 62.00 31.0000 31.00
88.00 59.0000 59.00 29.0000 29.00
25.50 15.0000 15.00 10.5000 10.50
12.00 0.0000 0.00 4.0000 12.00
24.00 0.0000 0.00 6.0000 24.00
50.00 15.4250 30.85 9.5750 19.15
25.00 15.4250 15.43 9.5700 9.57
27.00 16.2000 16.20 10.8000 10.80
32.00 19.1800 19.18 12.8200 12.82
54.00 16.3600 32.72 10.6400 21.28
52.00 16.3540 32.71 9.6450 19.29
56.00 4.5000 31.50 3.5000 24.50
72.00 4.5000 40.50 3.5000 31.50
112.00 4.5000 63.00 3.5000 49.00
16.00 4.5000 9.00 3.5000 7.00
108.00 34.0000 68.00 20.0000 40.00
30.00 0.2285 1.14 5.7720 28.86
510.00 22.0000 308.00 14.4286 202.00
13.50 2.5000 7.50 2.0000 6.00
9.00 1.3296 3.99 1.6700 5.01
54.00 11.0000 33.00 7.0000 21.00
140.00 48.0000 96.00 22.0000 44.00
190.00 124.0000 124.00 66.0000 66.00
27.00 5.5000 16.50 3.5000 10.50
53.50 7.9000 31.60 5.4750 21.90
168.00 6.9000 96.60 5.1000 71.40
20.00 11.9000 11.90 8.1000 8.10
274.01 44.0000 220.00 10.8020 54.01
65.00 1.1000 28.60 1.4000 36.40
26.40 1.6000 12.80 1.7000 13.60
4.00 2.0083 2.01 1.9900 1.99
18.00 1.5000 9.00 1.5000 9.00
85.50 2.5000 47.50 2.0000 38.00
24.00 4.5000 13.50 3.5000 10.50
TOT. VENDA CUSTO MEDIO CUSTO TOTAL MARGEM MARGEM TOTAL DIFERENCA
20.00 6.0000 12.00 4.0000 8.00
19.69 0.0000 0.00 9.8450 19.69
13.00 3.7500 7.50 2.7500 5.50
288.71 30.0000 180.00 18.1183 108.71
319.00 28.0000 196.00 17.5714 123.00
35.00 22.0000 22.00 13.0000 13.00
70.15 22.0000 44.00 13.0750 26.15
7.00 4.0080 4.01 2.9900 2.99
26.84 1.5967 14.37 1.3856 12.47
13.00 0.0000 0.00 13.0000 13.00
29.54 3.7100 18.55 2.1980 10.99
68.00 9.7183 38.87 7.2825 29.13
45090.00 1528.8060 27945.00 976.1940 17145.00
9827.00 1650.0000 6600.00 806.7500 3227.00
4998.00 1650.0000 3300.00 849.0000 1698.00
1400.00 1400.0000 1400.00 0.0000 0.00
14894.00 1340.0000 8040.00 1142.3333 6854.00
11072.00 1756.2500 7025.00 1011.7500 4047.00
2899.00 1580.0000 1580.00 1319.0000 1319.00
208410.74 22.0221 132572.90 12.5976 75837.84
50% ORCAMENTO REF MES 07/2019 22/08/2019 22/08/2019 -500.00 -500.00 BAIXADO
META DA LOJA - IRESDEIBY 15/08/2019 15/08/2019 -200.00 -200.00 BAIXADO
CAPTACAO/REATIVACAO 22/08/2019 22/08/2019 -1000.00 -1000.00 BAIXADO
100% MARGEM E VOLUME - PAULO 22/08/2019 22/08/2019 -2250.00 -2250.00 BAIXADO
1°SEMEST/2019 PAULO CALACIO 30/08/2019 30/08/2019 -1500.00 -1500.00 BAIXADO
1° SEM/2019 DOUGLAS GEORDANO 30/08/2019 30/08/2019 -570.00 -570.00 BAIXADO
1°SEMT/2019 CLEOVAN AQUINO 30/08/2019 30/08/2019 -570.00 -570.00 BAIXADO
1°SEM/2019 LUDMILA 30/08/2019 30/08/2019 -700.00 -700.00 BAIXADO
1° SEM/2019 REINALDO 30/08/2019 30/08/2019 -570.00 -570.00 BAIXADO
REALIZADO (C)