Baixe o app para aproveitar ainda mais
Prévia do material em texto
Extra 1 Prod Qtde PV Fat. / Rec. Ttl % % CD unit. CD TOTAL Rat. Despesas Rateio CIF GASTOS TOTAIS CT Unit Desp Unit CIF Unit GT Unit A 5,000 15.00 75,000.00 4.870% 4.87% 8.00 40,000.00 8,766.00 14,610.00 63,376.00 10.92 1.75 2.92 12.68 B 10,000 20.00 200,000.00 12.987% 12.99% 11.50 115,000.00 23,382.00 38,970.00 177,352.00 15.40 2.34 3.90 17.74 C 11,000 25.00 275,000.00 17.857% 17.86% 10.00 110,000.00 32,148.00 53,580.00 195,728.00 14.87 2.92 4.87 17.79 D 12,000 30.00 360,000.00 23.377% 23.38% 14.90 178,800.00 42,084.00 70,140.00 291,024.00 20.75 3.51 5.85 24.25 E 18,000 35.00 630,000.00 40.909% 40.90% 19.90 358,200.00 73,620.00 122,700.00 554,520.00 26.72 4.09 6.82 30.81 TOTAL 1,540,000.00 100.00% 100.00% 802,000.00 180,000.00 300,000.00 1,282,000.00 Despesas 180,000.00 CIF 300,000.00 Planilha1
Compartilhar