CONTROLE DE VENDAS - VAREJO.xlsx
Transcript of CONTROLE DE VENDAS - VAREJO.xlsx
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
1/90
RANKING VENDEDORES MAIO / 2014
VENDEDOR REALIZADO TICKET MDIO PA
VEND 01 R$ 13,220.04 R$ 153.72 1.62
VEND 02 R$ 6,377.62 R$ 135.69 1.79
VEND 03 R$ 13,596.87 R$ 152.77 1.91VEND 04 R$ 9,529.84 R$ 190.60 2.16
VEND 05 R$ 10,281.84 R$ 205.64 2.22
VEND 06 R$ 9,529.84 R$ 190.60 2.24
VEND 07 R$ 9,892.24 R$ 197.84 2.22
VEND 08 R$ 10,410.27 R$ 185.90 1.98
VEND 09 R$ 9,747.01 R$ 180.50 2.04
VEND 10 R$ 9,529.84 R$ 190.60 2.16
TOTAL R$ 102,115.41 R$ 175.46 2.00
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
2/90
3.00%CONVERSO COMISSO
80.37% 396.60
78.33% 191.33
80.18% 407.9171.43% 285.90
62.50% 308.46
65.79% 285.90
61.73% 296.77
65.88% 312.31
69.23% 292.41
71.43% 285.90
71.15% R$ 3,063.46
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
3/90
ResuMS LOJA COTA
5 TATUAP R$ 12!"
Dia Ind dia Ind ac Cota dia Fixa
1 qui 2.70% 2.70% 3,240.00 3,240.002 sex 3.40% 6.10% 4,080.00 7,320.003 sab 5.70% 11.80% 6,840.00 14,160.004 dom 2.70% 14.50% 3,240.00 17,400.005 se 2.60% 17.10% 3,!20.00 20,520.006 te" 2.40% 19.50% 2,880.00 23,400.007 qua 2.80% 22.30% 3,360.00 26,760.00
8 qui 3.20% 25.50% 3,840.00 30,600.009 sex 3.70% 29.20% 4,440.00 35,040.00
10 sab 6.60% 35.80% 7,#20.00 42,960.0011 dom 2.80% 38.60% 3,360.00 46,320.0012 se 2.60% 41.20% 3,!20.00 49,440.0013 te" 2.40% 43.60% 2,880.00 52,320.0014 qua 2.60% 46.20% 3,!20.00 55,440.0015 qui 2.80% 49.00% 3,360.00 58,800.0016 sex 3.30% 52.30% 3,#60.00 62,760.0017 sab 5.70% 58.00% 6,840.00 69,600.0018 dom 2.80% 60.80% 3,360.00 72,960.0019 se 2.50% 63.30% 3,000.00 75,960.0020 te" 2.70% 66.00% 3,240.00 79,200.0021 qua 2.60% 68.60% 3,!20.00 82,320.0022 qui 2.#0% 71.50% 3,480.00 85,800.0023 sex 3.30% 74.80% 3,#60.00 89,760.0024 sab 5.30% 80.10% 6,360.00 96,120.0025 dom 2.70% 82.80% 3,240.00 99,360.0026 se 2.20% 85.00% 2,640.00 102,000.0027 te" 2.00% 87.00% 2,400.00 104,400.0028 qua 2.40% 89.40% 2,880.00 107,280.0029 qui 2.70% 92.10% 3,240.00 110,520.0030 sex 2.#0% 95.00% 3,480.00 114,000.0031 sab 5.00% 100.00% 6,000.00 120,000.00
C& !20,000.00
Cota 'xaacum.
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
4/90
()*+& -&I 20!4 0.00
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
5/90
o de Desempenho Dirio
Cota "ea &c. Cota emana R#AL%ADO TCTS P#'AS
R$ 1,609.20 6 18
2,026.40 R$ 5,019.39 30 50
6,193.93 R$ 8,243.70 48 87
3,402.98 R$ 1(!)" R$ 669.20 6 8
2,786.75 R$ 209.70 2 3
2,210.69 R$ 2,521.82 26 38
2,623.82 R$ 2,378.40 20 33
2,963.43 R$ 3,582.10 22 35
3,516.23 R$ 4,482.66 37 56
6,490.64 R$ 9,132.60 52 100
2,960.24 R$ 2*!+2" R$ 828.21 6 8
2,605.19 R$ 5,635.89 26 50
2,581.33 R$ 2,550.60 16 28
2,794.61 R$ 1,478.00 11 20
2,929.79 R$ 4,552.75 33 49
3,562.26 R$ 3,587.54 25 36
6,155.76 R$ 7,923.68 37 124
3,109.23 R$ 2,!,)" R$ 14,084.16 37 146
3,227.37 R$ 2,807.60 20 39
3,467.65 R$ 1,748.08 18 24
3,271.48 R$ 1,439.83 12 17
3,571.53 R$ 1,109.32 8 14
3,950.51 R$ 1,259.49 9 16
6,154.09 R$ 8,062.79 32 79
3,199.44 R$ 2,!)" R$ 7,198.70 43 86
2,713.21 R$ 0.00 0 0
2,402.72 R$ 0.00 0 0
2,816.98 R$ 0.00 0 0
3,084.02 R$ 0.00 0 0
3,215.36 R$ 0.00 0 0
5,374.50 R$ 2!,)" R$ 0.00 0 0R$ 12!115")1 5*2 11,)
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
6/90
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
7/90
AT#-DM#-TOS ACUMULADO D#.CT COTA TCT"MDO
8 R$ 1,609.20 -R$ 118,390.80 R$ 268.20
39 R$ 6,628.59 -R$ 113,371.41 R$ 167.31
57 R$ 14,872.29 -R$ 105,127.71 R$ 171.74
8 R$ 15,541.49 -R$ 104,458.51 R$ 111.53
3 R$ 15,751.19 -R$ 104,248.81 R$ 104.85
35 R$ 18,273.01 -R$ 101,726.99 R$ 96.99
36 R$ 20,651.41 -R$ 99,348.59 R$ 118.92
38 R$ 24,233.51 -R$ 95,766.49 R$ 162.8245 R$ 28,716.17 -R$ 91,283.83 R$ 121.15
62 R$ 37,848.77 -R$ 82,151.23 R$ 175.63
7 R$ 38,676.98 -R$ 81,323.02 R$ 138.04
35 R$ 44,312.87 -R$ 75,687.13 R$ 216.77
30 R$ 46,863.47 -R$ 73,136.53 R$ 159.41
14 R$ 48,341.47 -R$ 71,658.53 R$ 134.36
42 R$ 52,894.22 -R$ 67,105.78 R$ 137.96
43 R$ 56,481.76 -R$ 63,518.24 R$ 143.50
46 R$ 64,405.44 -R$ 55,594.56 R$ 214.15
43 R$ 78,489.60 -R$ 41,510.40 R$ 380.65
44 R$ 81,297.20 -R$ 38,702.80 R$ 140.38
41 R$ 83,045.28 -R$ 36,954.72 R$ 97.12
23 R$ 84,485.11 -R$ 35,514.89 R$ 119.99
10 R$ 85,594.43 -R$ 34,405.57 R$ 138.67
11 R$ 86,853.92 -R$ 33,146.08 R$ 139.94
47 R$ 94,916.71 -R$ 25,083.29 R$ 251.96
51 R$ 102,115.41 -R$ 17,884.59 R$ 167.41
0 R$ 102,115.41 -R$ 17,884.59 #DIV/0!
0 R$ 102,115.41 -R$ 17,884.59 #DIV/0!
0 R$ 102,115.41 -R$ 17,884.59 #DIV/0!
0 R$ 102,115.41 -R$ 17,884.59 #DIV/0!
0 R$ 102,115.41 -R$ 17,884.59 #DIV/0!
0 R$ 102,115.41 -R$ 17,884.59 #DIV/0!
*1* R$ 12!115")1 /R$ 1(!**)"5+ R$ 1(5"),
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
8/90
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
9/90
P"A TA0A CO-#RSO PR#'O MDO /R)1 ()*+&
3.00 75.00 R$ 89.40 1.34 R$ 5#,600.00
1.67 76.92 R$ 100.39 5.52 R$ !08,665.4!
1.81 84.21 R$ 94.76 12.39 R$ !26,036.36
1.33 75.00 R$ 83.65 12.95 R$ !07,!82.6#
1.50 66.67 R$ 69.90 13.13 R$ #2,!!2.22
1.46 74.29 R$ 66.36 15.23 R$ #3,707.74
1.65 55.56 R$ 72.07 17.21 R$ #2,607.22
1.59 57.89 R$ 102.35 20.19 R$ #5,033.371.51 82.22 R$ 80.05 23.93 R$ #8,343.05
1.92 83.87 R$ 91.33 31.54 R$ !05,722.82
1.33 85.71 R$ 103.53 32.23 R$ !00,!##.43
1.92 74.29 R$ 112.72 36.93 R$ !07,555.5!
1.75 53.33 R$ 91.09 39.05 R$ !07,485.02
1.82 78.57 R$ 73.90 40.28 R$ !04,635.22
1.48 78.57 R$ 92.91 44.08 R$ !07,#47.3#
1.44 58.14 R$ 99.65 47.07 R$ !07,##5.72
3.35 80.43 R$ 63.90 53.67 R$ !!!,043.863.95 86.05 R$ 96.47 65.41 R$ !2#,0#4.74
1.95 45.45 R$ 71.99 67.75 R$ !28,43!.60
1.33 43.90 R$ 72.84 69.20 R$ !25,826.!8
1.42 52.17 R$ 84.70 70.40 R$ !23,!56.!4
1.75 80.00 R$ 79.24 71.33 R$ !!#,7!2.4#
1.78 81.82 R$ 78.72 72.38 R$ !!6,!!4.87
2.47 68.09 R$ 102.06 79.10 R$ !!8,4#7.77
2.00 84.31 R$ 83.71 85.10 R$ !23,327.7#
#DIV/0! #DIV/0! #DIV/0! 85.10 R$ !20,!35.78
#DIV/0! #DIV/0! #DIV/0! 85.10 R$ !!7,374.03
#DIV/0! #DIV/0! #DIV/0! 85.10 R$ !!4,223.05
#DIV/0! #DIV/0! #DIV/0! 85.10 R$ !!0,874.50
#DIV/0! #DIV/0! #DIV/0! 85.10 R$ !07,48#.#!
#DIV/0! #DIV/0! #DIV/0! 85.10 R$ !02,!!5.4!2" (1"15 R$ *("(3 *5"1 R$ !02,!!5.4!
4 COTAR#AL%ADO
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
10/90
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
11/90
ResuMS endedor COTA
5 #-D 1 R$ 12!"
Dia Ind dia Ind ac Cota dia Fixa
1 qui 2.70% 2.70% 324.00 324.002 sex 3.40% 6.10% 408.00 732.003 sab 5.70% 11.80% 684.00 1,416.004 dom 2.70% 14.50% 324.00 1,740.005 se 2.60% 17.10% 3!2.00 2,052.006 te" 2.40% 19.50% 288.00 2,340.007 qua 2.80% 22.30% 336.00 2,676.00
8 qui 3.20% 25.50% 384.00 3,060.009 sex 3.70% 29.20% 444.00 3,504.00
10 sab 6.60% 35.80% 7#2.00 4,296.0011 dom 2.80% 38.60% 336.00 4,632.0012 se 2.60% 41.20% 3!2.00 4,944.0013 te" 2.40% 43.60% 288.00 5,232.0014 qua 2.60% 46.20% 3!2.00 5,544.0015 qui 2.80% 49.00% 336.00 5,880.0016 sex 3.30% 52.30% 3#6.00 6,276.0017 sab 5.70% 58.00% 684.00 6,960.0018 dom 2.80% 60.80% 336.00 7,296.0019 se 2.50% 63.30% 300.00 7,596.0020 te" 2.70% 66.00% 324.00 7,920.0021 qua 2.60% 68.60% 3!2.00 8,232.0022 qui 2.#0% 71.50% 348.00 8,580.0023 sex 3.30% 74.80% 3#6.00 8,976.0024 sab 5.30% 80.10% 636.00 9,612.0025 dom 2.70% 82.80% 324.00 9,936.0026 se 2.20% 85.00% 264.00 10,200.0027 te" 2.00% 87.00% 240.00 10,440.0028 qua 2.40% 89.40% 288.00 10,728.0029 qui 2.70% 92.10% 324.00 11,052.0030 sex 2.#0% 95.00% 348.00 11,400.0031 sab 5.00% 100.00% 600.00 12,000.00
C& !2,000.00
Cota 'xaacum.
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
12/90
()*+& -&I 20!3 60,750.00
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
13/90
o de Desempenho Dirio
&c. Cota emana R#AL%ADO TCTS P#'AS AT#-DM#-TOS
R$ 339.70 3 3 4
R$ 759.20 5 8 6
R$ 559.40 6 6 7
R$ 1!()" R$ 429.50 4 5 5
R$ 299.62 3 5 4
R$ 349.80 2 2 3
R$ 529.80 2 2 3
R$ 469.50 4 5 5
R$ 499.50 5 5 6
R$ 2!*+2" R$ 589.40 4 6 4
R$ 279.70 2 3 3
R$ 699.20 4 8 5
R$ 559.50 4 5 5
R$ 1,799.32 8 15 9
R$ 1,379.14 9 16 11
R$ 679.37 4 10 5
R$ 2!,,)"
R$ 229.79 2 3 3
R$ 499.66 3 7 4
R$ 209.97 2 3 3
R$ 659.73 5 9 6
R$ 1,399.24 5 13 6
R$ 2!,)"
R$ 2!,)"R$ 13!22") *, 13+ 1(
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
14/90
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
15/90
ACUMULADO D#.CT COTA TCT"MDO P"A
R$ 339.70 -R$ 11,660.30 R$ 113.23 1.00
R$ 1,098.90 -R$ 10,901.10 R$ 151.84 1.60
R$ 1,658.30 -R$ 10,341.70 R$ 93.23 1.00
R$ 2,087.80 -R$ 9,912.20 R$ 107.38 1.25
R$ 2,087.80 -R$ 9,912.20 #DIV/0! #DIV/0!
R$ 2,387.42 -R$ 9,612.58 R$ 99.87 1.67
R$ 2,737.22 -R$ 9,262.78 R$ 174.90 1.00
R$ 3,267.02 -R$ 8,732.98 R$ 264.90 1.00R$ 3,736.52 -R$ 8,263.48 R$ 117.38 1.25
R$ 4,236.02 -R$ 7,763.98 R$ 99.90 1.00
R$ 4,825.42 -R$ 7,174.58 R$ 147.35 1.50
R$ 5,105.12 -R$ 6,894.88 R$ 139.85 1.50
R$ 5,804.32 -R$ 6,195.68 R$ 174.80 2.00
R$ 6,363.82 -R$ 5,636.18 R$ 139.88 1.25
R$ 8,163.14 -R$ 3,836.86 R$ 224.92 1.88
R$ 9,542.28 -R$ 2,457.72 R$ 153.24 1.78
R$ 10,221.65 -R$ 1,778.35 R$ 169.84 2.50
R$ 10,221.65 -R$ 1,778.35 #DIV/0! #DIV/0!
R$ 10,221.65 -R$ 1,778.35
R$ 10,451.44 -R$ 1,548.56 R$ 114.90 1.50
R$ 10,951.10 -R$ 1,048.90 R$ 166.55 2.33
R$ 11,161.07 -R$ 838.93 R$ 104.99 1.50
R$ 11,820.80 -R$ 179.20 R$ 131.95 1.80
R$ 13,220.04 R$ 1,220.04 R$ 279.85 2.60
R$ 13,220.04 R$ 1,220.04 #DIV/0! #DIV/0!
R$ 13,220.04 R$ 1,220.04 #DIV/0! #DIV/0!
R$ 13,220.04 R$ 1,220.04 #DIV/0! #DIV/0!
R$ 13,220.04 R$ 1,220.04 #DIV/0! #DIV/0!
R$ 13,220.04 R$ 1,220.04 #DIV/0! #DIV/0!
R$ 13,220.04 R$ 1,220.04 #DIV/0! #DIV/0!
R$ 13,220.04 R$ 1,220.04 #DIV/0! #DIV/0!
R$ 13!22") R$ 1!22") R$ 153"(2 1",2
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
16/90
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
17/90
TA0A CO-#RSO PR#'O MDO
75.00 R$ 113.23 2.83
83.33 R$ 94.90 9.16
85.71 R$ 93.23 13.82
80.00 R$ 85.90 17.40
#DIV/0! #DIV/0! 17.40
75.00 R$ 59.92 19.90
66.67 R$ 174.90 22.81
66.67 R$ 264.90 27.2380.00 R$ 93.90 31.14
83.33 R$ 99.90 35.30
100.00 R$ 98.23 40.21
66.67 R$ 93.23 42.54
80.00 R$ 87.40 48.37
80.00 R$ 111.90 53.03
88.89 R$ 119.95 68.03
81.82 R$ 86.20 79.52
80.00 R$ 67.94 85.18
#DIV/0! #DIV/0! 85.18
85.18
66.67 R$ 76.60 87.10
75.00 R$ 71.38 91.26
66.67 R$ 69.99 93.01
83.33 R$ 73.30 98.51
83.33 R$ 107.63 110.17
#DIV/0! #DIV/0! 110.17
#DIV/0! #DIV/0! 110.17
#DIV/0! #DIV/0! 110.17
#DIV/0! #DIV/0! 110.17
#DIV/0! #DIV/0! 110.17
#DIV/0! #DIV/0! 110.17
#DIV/0! #DIV/0! 110.17
*"3( R$ +5"11 11"1(
4 COTAR#AL%ADO
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
18/90
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
19/90
ResuMS endedor COTA
5 #-D 2 R$ 12!"
Dia Ind dia Ind ac Cota dia Fixa
1 qui 2.70% 2.70% 324.00 324.002 sex 3.40% 6.10% 408.00 732.003 sab 5.70% 11.80% 684.00 1,416.004 dom 2.70% 14.50% 324.00 1,740.005 se 2.60% 17.10% 3!2.00 2,052.006 te" 2.40% 19.50% 288.00 2,340.007 qua 2.80% 22.30% 336.00 2,676.00
8 qui 3.20% 25.50% 384.00 3,060.009 sex 3.70% 29.20% 444.00 3,504.00
10 sab 6.60% 35.80% 7#2.00 4,296.0011 dom 2.80% 38.60% 336.00 4,632.0012 se 2.60% 41.20% 3!2.00 4,944.0013 te" 2.40% 43.60% 288.00 5,232.0014 qua 2.60% 46.20% 3!2.00 5,544.0015 qui 2.80% 49.00% 336.00 5,880.0016 sex 3.30% 52.30% 3#6.00 6,276.0017 sab 5.70% 58.00% 684.00 6,960.0018 dom 2.80% 60.80% 336.00 7,296.0019 se 2.50% 63.30% 300.00 7,596.0020 te" 2.70% 66.00% 324.00 7,920.0021 qua 2.60% 68.60% 3!2.00 8,232.0022 qui 2.#0% 71.50% 348.00 8,580.0023 sex 3.30% 74.80% 3#6.00 8,976.0024 sab 5.30% 80.10% 636.00 9,612.0025 dom 2.70% 82.80% 324.00 9,936.0026 se 2.20% 85.00% 264.00 10,200.0027 te" 2.00% 87.00% 240.00 10,440.0028 qua 2.40% 89.40% 288.00 10,728.0029 qui 2.70% 92.10% 324.00 11,052.0030 sex 2.#0% 95.00% 348.00 11,400.0031 sab 5.00% 100.00% 600.00 12,000.00
C& !2,000.00
Cota 'xaacum.
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
20/90
()*+& -&I 20!3 0.00
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
21/90
o de Desempenho Dirio
&c. Cota emana R#AL%ADO TCTS P#'AS AT#-DM#-TOS
R$ 389.50 4 7 5
R$ 1!()"
R$ 474.60 2 5 3
R$ 199.60 2 4 3
R$ 759.10 8 11 9
R$ 749.10 6 10 7
R$ 2!*+2" R$ 238.81 2 2 3
R$ 59.90 1 1 2
R$ 489.30 3 7 4
R$ 709.29 5 9 6
R$ 2!,,)"
R$ 569.40 3 7 4
R$ 469.80 2 3 3
R$ 899.35 6 11 7
R$ 369.87 3 7 4
R$ 2!,)"
R$ 2!,)"R$ ,!3((",2 )( *) ,
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
22/90
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
23/90
ACUMULADO D#.CT COTA TCT"MDO P"A
R$ 0.00 -R$ 12,000.00 #DIV/0! #DIV/0!
R$ 389.50 -R$ 11,610.50 R$ 97.38 1.75
R$ 389.50 -R$ 11,610.50 #DIV/0! #DIV/0!
R$ 389.50 -R$ 11,610.50 #DIV/0! #DIV/0!
R$ 389.50 -R$ 11,610.50 #DIV/0! #DIV/0!
R$ 389.50 -R$ 11,610.50 #DIV/0! #DIV/0!
R$ 864.10 -R$ 11,135.90 R$ 237.30 2.50
R$ 1,063.70 -R$ 10,936.30 R$ 99.80 2.00R$ 1,822.80 -R$ 10,177.20 R$ 94.89 1.38
R$ 2,571.90 -R$ 9,428.10 R$ 124.85 1.67
R$ 2,810.71 -R$ 9,189.29 R$ 119.41 1.00
R$ 2,810.71 -R$ 9,189.29 #DIV/0! #DIV/0!
R$ 2,870.61 -R$ 9,129.39 R$ 59.90 1.00
R$ 3,359.91 -R$ 8,640.09 R$ 163.10 2.33
R$ 3,359.91 -R$ 8,640.09 #DIV/0! #DIV/0!
R$ 3,359.91 -R$ 8,640.09 #DIV/0! #DIV/0!
R$ 4,069.20 -R$ 7,930.80 R$ 141.86 1.80
R$ 4,069.20 -R$ 7,930.80 #DIV/0! #DIV/0!
R$ 4,638.60 -R$ 7,361.40 R$ 189.80 2.33
R$ 5,108.40 -R$ 6,891.60 R$ 234.90 1.50
R$ 5,108.40 -R$ 6,891.60 #DIV/0! #DIV/0!
R$ 6,007.75 -R$ 5,992.25 R$ 149.89 1.83
R$ 6,007.75 -R$ 5,992.25 #DIV/0! #DIV/0!
R$ 6,377.62 -R$ 5,622.38 R$ 123.29 2.33
R$ 6,377.62 -R$ 5,622.38 #DIV/0! #DIV/0!
R$ 6,377.62 -R$ 5,622.38 #DIV/0! #DIV/0!
R$ 6,377.62 -R$ 5,622.38 #DIV/0! #DIV/0!
R$ 6,377.62 -R$ 5,622.38 #DIV/0! #DIV/0!
R$ 6,377.62 -R$ 5,622.38 #DIV/0! #DIV/0!
R$ 6,377.62 -R$ 5,622.38 #DIV/0! #DIV/0!
R$ 6,377.62 -R$ 5,622.38 #DIV/0! #DIV/0!
R$ ,!3((",2 /R$ 5!,22"3* R$ 135",+ 1"(+
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
24/90
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
25/90
TA0A CO-#RSO PR#'O MDO
#DIV/0! #DIV/0! 0.00
80.00 R$ 55.64 3.25
#DIV/0! #DIV/0! 3.25
#DIV/0! #DIV/0! 3.25
#DIV/0! #DIV/0! 3.25
#DIV/0! #DIV/0! 3.25
66.67 R$ 94.92 7.20
66.67 R$ 49.90 8.8688.89 R$ 69.01 15.19
85.71 R$ 74.91 21.43
66.67 R$ 119.41 23.42
#DIV/0! #DIV/0! 23.42
50.00 R$ 59.90 23.92
75.00 R$ 69.90 28.00
#DIV/0! #DIV/0! 28.00
#DIV/0! #DIV/0! 28.00
83.33 R$ 78.81 33.91
#DIV/0! #DIV/0! 33.91
75.00 R$ 81.34 38.66
66.67 R$ 156.60 42.57
#DIV/0! #DIV/0! 42.57
85.71 R$ 81.76 50.06
#DIV/0! #DIV/0! 50.06
75.00 R$ 52.84 53.15
#DIV/0! #DIV/0! 53.15
#DIV/0! #DIV/0! 53.15
#DIV/0! #DIV/0! 53.15
#DIV/0! #DIV/0! 53.15
#DIV/0! #DIV/0! 53.15
#DIV/0! #DIV/0! 53.15
#DIV/0! #DIV/0! 53.15
(*"33 R$ (5"+2 53"15
4 COTAR#AL%ADO
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
26/90
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
27/90
ResuMS endedor COTA
5 #-D 3 R$ 12!"
Dia Ind dia Ind ac Cota dia Fixa
1 qui 2.70% 2.70% 324.00 324.002 sex 3.40% 6.10% 408.00 732.003 sab 5.70% 11.80% 684.00 1,416.004 dom 2.70% 14.50% 324.00 1,740.005 se 2.60% 17.10% 3!2.00 2,052.006 te" 2.40% 19.50% 288.00 2,340.007 qua 2.80% 22.30% 336.00 2,676.00
8 qui 3.20% 25.50% 384.00 3,060.009 sex 3.70% 29.20% 444.00 3,504.00
10 sab 6.60% 35.80% 7#2.00 4,296.0011 dom 2.80% 38.60% 336.00 4,632.0012 se 2.60% 41.20% 3!2.00 4,944.0013 te" 2.40% 43.60% 288.00 5,232.0014 qua 2.60% 46.20% 3!2.00 5,544.0015 qui 2.80% 49.00% 336.00 5,880.0016 sex 3.30% 52.30% 3#6.00 6,276.0017 sab 5.70% 58.00% 684.00 6,960.0018 dom 2.80% 60.80% 336.00 7,296.0019 se 2.50% 63.30% 300.00 7,596.0020 te" 2.70% 66.00% 324.00 7,920.0021 qua 2.60% 68.60% 3!2.00 8,232.0022 qui 2.#0% 71.50% 348.00 8,580.0023 sex 3.30% 74.80% 3#6.00 8,976.0024 sab 5.30% 80.10% 636.00 9,612.0025 dom 2.70% 82.80% 324.00 9,936.0026 se 2.20% 85.00% 264.00 10,200.0027 te" 2.00% 87.00% 240.00 10,440.0028 qua 2.40% 89.40% 288.00 10,728.0029 qui 2.70% 92.10% 324.00 11,052.0030 sex 2.#0% 95.00% 348.00 11,400.0031 sab 5.00% 100.00% 600.00 12,000.00
C& !2,000.00
Cota 'xaacum.
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
28/90
()*+& -&I 20!3 0.00
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
29/90
o de Desempenho Dirio
&c. Cota emana R#AL%ADO TCTS P#'AS AT#-DM#-TOS
R$ 1,269.50 3 15 4
R$ 1,478.50 7 16 8
R$ 1!()" R$ 239.70 2 3 3
R$ 209.70 2 3 3
R$ 379.60 2 5 3
R$ 119.80 2 2 3
R$ 659.50 2 7 3
R$ 1,228.60 8 16 9
R$ 879.20 6 8 7
R$ 2!*+2"
R$ 319.60 3 5 4
R$ 239.50 4 4 5
R$ 429.20 4 8 5
R$ 289.60 4 5 5
R$ 459.80 2 5 3
R$ 439.48 6 7 7
R$ 2!,,)" R$ 749.62 7 12 8
R$ 419.60 3 4 4
R$ 629.19 6 9 7
R$ 449.70 2 3 3
R$ 599.76 4 7 5
R$ 839.28 2 10 3
R$ 2!,)" R$ 1,268.44 8 16 9
R$ 2!,)"R$ 13!5+,"*( *+ 1( 111
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
30/90
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
31/90
ACUMULADO D#.CT COTA TCT"MDO P"A
R$ 1,269.50 -R$ 10,730.50 R$ 423.17 5.00
R$ 1,269.50 -R$ 10,730.50 #DIV/0! #DIV/0!
R$ 2,748.00 -R$ 9,252.00 R$ 211.21 2.29
R$ 2,987.70 -R$ 9,012.30 R$ 119.85 1.50
R$ 3,197.40 -R$ 8,802.60 R$ 104.85 1.50
R$ 3,577.00 -R$ 8,423.00 R$ 189.80 2.50
R$ 3,696.80 -R$ 8,303.20 R$ 59.90 1.00
R$ 4,356.30 -R$ 7,643.70 R$ 329.75 3.50R$ 5,584.90 -R$ 6,415.10 R$ 153.58 2.00
R$ 6,464.10 -R$ 5,535.90 R$ 146.53 1.33
R$ 6,464.10 -R$ 5,535.90 #DIV/0! #DIV/0!
R$ 6,783.70 -R$ 5,216.30 R$ 106.53 1.67
R$ 7,023.20 -R$ 4,976.80 R$ 59.88 1.00
R$ 7,452.40 -R$ 4,547.60 R$ 107.30 2.00
R$ 7,742.00 -R$ 4,258.00 R$ 72.40 1.25
R$ 8,201.80 -R$ 3,798.20 R$ 229.90 2.50
R$ 8,641.28 -R$ 3,358.72 R$ 73.25 1.17
R$ 9,390.90 -R$ 2,609.10 R$ 107.09 1.71
R$ 9,810.50 -R$ 2,189.50 R$ 139.87 1.33
R$ 10,439.69 -R$ 1,560.31 R$ 104.87 1.50
R$ 10,889.39 -R$ 1,110.61 R$ 224.85 1.50
R$ 10,889.39 -R$ 1,110.61 #DIV/0! #DIV/0!
R$ 11,489.15 -R$ 510.85 R$ 149.94 1.75
R$ 12,328.43 R$ 328.43 R$ 419.64 5.00
R$ 13,596.87 R$ 1,596.87 R$ 158.56 2.00
R$ 13,596.87 R$ 1,596.87 #DIV/0! #DIV/0!
R$ 13,596.87 R$ 1,596.87 #DIV/0! #DIV/0!
R$ 13,596.87 R$ 1,596.87 #DIV/0! #DIV/0!
R$ 13,596.87 R$ 1,596.87 #DIV/0! #DIV/0!
R$ 13,596.87 R$ 1,596.87 #DIV/0! #DIV/0!
R$ 13,596.87 R$ 1,596.87 #DIV/0! #DIV/0!
R$ 13!5+,"*( R$ 1!5+,"*( R$ 152"(( 1"+1
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
32/90
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
33/90
TA0A CO-#RSO PR#'O MDO
75.00 R$ 84.63 10.58
#DIV/0! #DIV/0! 10.58
87.50 R$ 92.41 22.90
66.67 R$ 79.90 24.90
66.67 R$ 69.90 26.65
66.67 R$ 75.92 29.81
66.67 R$ 59.90 30.81
66.67 R$ 94.21 36.3088.89 R$ 76.79 46.54
85.71 R$ 109.90 53.87
#DIV/0! #DIV/0! 53.87
75.00 R$ 63.92 56.53
80.00 R$ 59.88 58.53
80.00 R$ 53.65 62.10
80.00 R$ 57.92 64.52
66.67 R$ 91.96 68.35
85.71 R$ 62.78 72.01
87.50 R$ 62.47 78.26
75.00 R$ 104.90 81.75
85.71 R$ 69.91 87.00
66.67 R$ 149.90 90.74
#DIV/0! #DIV/0! 90.74
80.00 R$ 85.68 95.74
66.67 R$ 83.93 102.74
88.89 R$ 79.28 113.31
#DIV/0! #DIV/0! 113.31
#DIV/0! #DIV/0! 113.31
#DIV/0! #DIV/0! 113.31
#DIV/0! #DIV/0! 113.31
#DIV/0! #DIV/0! 113.31
#DIV/0! #DIV/0! 113.31
*"1* R$ (+"+* 113"31
4 COTAR#AL%ADO
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
34/90
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
35/90
ResuMS endedor COTA
5 #-D ) R$ 12!"
Dia Ind dia Ind ac Cota dia Fixa
1 qui 2.70% 2.70% 324.00 324.002 sex 3.40% 6.10% 408.00 732.003 sab 5.70% 11.80% 684.00 1,416.004 dom 2.70% 14.50% 324.00 1,740.005 se 2.60% 17.10% 3!2.00 2,052.006 te" 2.40% 19.50% 288.00 2,340.007 qua 2.80% 22.30% 336.00 2,676.00
8 qui 3.20% 25.50% 384.00 3,060.009 sex 3.70% 29.20% 444.00 3,504.00
10 sab 6.60% 35.80% 7#2.00 4,296.0011 dom 2.80% 38.60% 336.00 4,632.0012 se 2.60% 41.20% 3!2.00 4,944.0013 te" 2.40% 43.60% 288.00 5,232.0014 qua 2.60% 46.20% 3!2.00 5,544.0015 qui 2.80% 49.00% 336.00 5,880.0016 sex 3.30% 52.30% 3#6.00 6,276.0017 sab 5.70% 58.00% 684.00 6,960.0018 dom 2.80% 60.80% 336.00 7,296.0019 se 2.50% 63.30% 300.00 7,596.0020 te" 2.70% 66.00% 324.00 7,920.0021 qua 2.60% 68.60% 3!2.00 8,232.0022 qui 2.#0% 71.50% 348.00 8,580.0023 sex 3.30% 74.80% 3#6.00 8,976.0024 sab 5.30% 80.10% 636.00 9,612.0025 dom 2.70% 82.80% 324.00 9,936.0026 se 2.20% 85.00% 264.00 10,200.0027 te" 2.00% 87.00% 240.00 10,440.0028 qua 2.40% 89.40% 288.00 10,728.0029 qui 2.70% 92.10% 324.00 11,052.0030 sex 2.#0% 95.00% 348.00 11,400.0031 sab 5.00% 100.00% 600.00 12,000.00
C& !2,000.00
Cota 'xaacum.
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
36/90
()*+& -&I 20!3 0.00
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
37/90
o de Desempenho Dirio
&c. Cota emana R#AL%ADO TCTS P#'AS AT#-DM#-TOS
R$ 519.50 3 5 4
R$ 889.30 5 9 6
R$ 1!()"
R$ 249.60 3 4 4
R$ 179.70 2 3 3
R$ 259.70 2 3 3
R$ 229.70 2 3 3
R$ 999.10 5 11 6
R$ 2!*+2"
R$ 719.37 3 6 4
R$ 199.80 1 2 2
R$ 349.60 3 4 4
R$ 249.80 2 2 3
R$ 849.28 3 14 4
R$ 2!,,)" R$ 1,889.22 4 19 5
R$ 259.80 2 4 5
R$ 59.90 1 1 2
R$ 69.99 1 1 2
R$ 709.30 3 7 4
R$ 2!,)" R$ 847.18 5 10 6
R$ 2!,)"R$ +!52+"*) 5 1* (
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
38/90
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
39/90
ACUMULADO D#.CT COTA TCT"MDO P"A
R$ 0.00 -R$ 12,000.00 #DIV/0! #DIV/0!
R$ 519.50 -R$ 11,480.50 R$ 173.17 1.67
R$ 1,408.80 -R$ 10,591.20 R$ 177.86 1.80
R$ 1,408.80 -R$ 10,591.20 #DIV/0! #DIV/0!
R$ 1,408.80 -R$ 10,591.20 #DIV/0! #DIV/0!
R$ 1,658.40 -R$ 10,341.60 R$ 83.20 1.33
R$ 1,838.10 -R$ 10,161.90 R$ 89.85 1.50
R$ 2,097.80 -R$ 9,902.20 R$ 129.85 1.50R$ 2,327.50 -R$ 9,672.50 R$ 114.85 1.50
R$ 3,326.60 -R$ 8,673.40 R$ 199.82 2.20
R$ 3,326.60 -R$ 8,673.40 #DIV/0! #DIV/0!
R$ 4,045.97 -R$ 7,954.03 R$ 239.79 2.00
R$ 4,245.77 -R$ 7,754.23 R$ 199.80 2.00
R$ 4,245.77 -R$ 7,754.23 #DIV/0! #DIV/0!
R$ 4,595.37 -R$ 7,404.63 R$ 116.53 1.33
R$ 4,845.17 -R$ 7,154.83 R$ 124.90 1.00
R$ 5,694.45 -R$ 6,305.55 R$ 283.09 4.67
R$ 7,583.67 -R$ 4,416.33 R$ 472.31 4.75
R$ 7,843.47 -R$ 4,156.53 R$ 129.90 2.00
R$ 7,903.37 -R$ 4,096.63 R$ 59.90 1.00
R$ 7,973.36 -R$ 4,026.64 R$ 69.99 1.00
R$ 7,973.36 -R$ 4,026.64 #DIV/0! #DIV/0!
R$ 7,973.36 -R$ 4,026.64 #DIV/0! #DIV/0!
R$ 8,682.66 -R$ 3,317.34 R$ 236.43 2.33
R$ 9,529.84 -R$ 2,470.16 R$ 169.44 2.00
R$ 9,529.84 -R$ 2,470.16 #DIV/0! #DIV/0!
R$ 9,529.84 -R$ 2,470.16 #DIV/0! #DIV/0!
R$ 9,529.84 -R$ 2,470.16 #DIV/0! #DIV/0!
R$ 9,529.84 -R$ 2,470.16 #DIV/0! #DIV/0!
R$ 9,529.84 -R$ 2,470.16 #DIV/0! #DIV/0!
R$ 9,529.84 -R$ 2,470.16 #DIV/0! #DIV/0!
R$ +!52+"*) /R$ 2!)("1, R$ 1+", 2"1,
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
40/90
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
41/90
TA0A CO-#RSO PR#'O MDO
#DIV/0! #DIV/0! 0.00
75.00 R$ 103.90 4.33
83.33 R$ 98.81 11.74
#DIV/0! #DIV/0! 11.74
#DIV/0! #DIV/0! 11.74
75.00 R$ 62.40 13.82
66.67 R$ 59.90 15.32
66.67 R$ 86.57 17.4866.67 R$ 76.57 19.40
83.33 R$ 90.83 27.72
#DIV/0! #DIV/0! 27.72
75.00 R$ 119.90 33.72
50.00 R$ 99.90 35.38
#DIV/0! #DIV/0! 35.38
75.00 R$ 87.40 38.29
66.67 R$ 124.90 40.38
75.00 R$ 60.66 47.45
80.00 R$ 99.43 63.20
40.00 R$ 64.95 65.36
50.00 R$ 59.90 65.86
50.00 R$ 69.99 66.44
#DIV/0! #DIV/0! 66.44
#DIV/0! #DIV/0! 66.44
75.00 R$ 101.33 72.36
83.33 R$ 84.72 79.42
#DIV/0! #DIV/0! 79.42
#DIV/0! #DIV/0! 79.42
#DIV/0! #DIV/0! 79.42
#DIV/0! #DIV/0! 79.42
#DIV/0! #DIV/0! 79.42
#DIV/0! #DIV/0! 79.42
(1")3 R$ **"2) (+")2
4 COTAR#AL%ADO
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
42/90
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
43/90
ResuMS endedor COTA
5 #-D 5 R$ 12!"
Dia Ind dia Ind ac Cota dia Fixa
1 qui 2.70% 2.70% 324.00 324.002 sex 3.40% 6.10% 408.00 732.003 sab 5.70% 11.80% 684.00 1,416.004 dom 2.70% 14.50% 324.00 1,740.005 se 2.60% 17.10% 3!2.00 2,052.006 te" 2.40% 19.50% 288.00 2,340.007 qua 2.80% 22.30% 336.00 2,676.00
8 qui 3.20% 25.50% 384.00 3,060.009 sex 3.70% 29.20% 444.00 3,504.00
10 sab 6.60% 35.80% 7#2.00 4,296.0011 dom 2.80% 38.60% 336.00 4,632.0012 se 2.60% 41.20% 3!2.00 4,944.0013 te" 2.40% 43.60% 288.00 5,232.0014 qua 2.60% 46.20% 3!2.00 5,544.0015 qui 2.80% 49.00% 336.00 5,880.0016 sex 3.30% 52.30% 3#6.00 6,276.0017 sab 5.70% 58.00% 684.00 6,960.0018 dom 2.80% 60.80% 336.00 7,296.0019 se 2.50% 63.30% 300.00 7,596.0020 te" 2.70% 66.00% 324.00 7,920.0021 qua 2.60% 68.60% 3!2.00 8,232.0022 qui 2.#0% 71.50% 348.00 8,580.0023 sex 3.30% 74.80% 3#6.00 8,976.0024 sab 5.30% 80.10% 636.00 9,612.0025 dom 2.70% 82.80% 324.00 9,936.0026 se 2.20% 85.00% 264.00 10,200.0027 te" 2.00% 87.00% 240.00 10,440.0028 qua 2.40% 89.40% 288.00 10,728.0029 qui 2.70% 92.10% 324.00 11,052.0030 sex 2.#0% 95.00% 348.00 11,400.0031 sab 5.00% 100.00% 600.00 12,000.00
C& !2,000.00
Cota 'xaacum.
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
44/90
()*+& -&I 20!3 0.00
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
45/90
o de Desempenho Dirio
&c. Cota emana R#AL%ADO TCTS P#'AS AT#-DM#-TOS
R$ 620.30 3 5 4
R$ 870.00 5 10 6
R$ 1!()"
R$ 345.00 3 4 4
R$ 256.00 2 3 3
R$ 635.00 2 4 3
R$ 340.10 2 3 3
R$ 1,010.20 5 11 6
R$ 2!*+2"
R$ 720.37 3 6 4
R$ 200.80 1 2 2
R$ 349.60 3 4 4
R$ 249.80 2 2 6
R$ 849.28 3 14 4
R$ 2!,,)" R$ 1,889.22 4 20 5
R$ 259.80 2 4 5
R$ 59.90 1 1 8
R$ 69.99 1 1 2
R$ 709.30 3 7 5
R$ 2!,)" R$ 847.18 5 10 6
R$ 2!,)"R$ 1!2*1"*) 5 111 *
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
46/90
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
47/90
ACUMULADO D#.CT COTA TCT"MDO P"A
R$ 0.00 -R$ 12,000.00 #DIV/0! #DIV/0!
R$ 620.30 -R$ 11,379.70 R$ 206.77 1.67
R$ 1,490.30 -R$ 10,509.70 R$ 174.00 2.00
R$ 1,490.30 -R$ 10,509.70 #DIV/0! #DIV/0!
R$ 1,490.30 -R$ 10,509.70 #DIV/0! #DIV/0!
R$ 1,835.30 -R$ 10,164.70 R$ 115.00 1.33
R$ 2,091.30 -R$ 9,908.70 R$ 128.00 1.50
R$ 2,726.30 -R$ 9,273.70 R$ 317.50 2.00R$ 3,066.40 -R$ 8,933.60 R$ 170.05 1.50
R$ 4,076.60 -R$ 7,923.40 R$ 202.04 2.20
R$ 4,076.60 -R$ 7,923.40 #DIV/0! #DIV/0!
R$ 4,796.97 -R$ 7,203.03 R$ 240.12 2.00
R$ 4,997.77 -R$ 7,002.23 R$ 200.80 2.00
R$ 4,997.77 -R$ 7,002.23 #DIV/0! #DIV/0!
R$ 5,347.37 -R$ 6,652.63 R$ 116.53 1.33
R$ 5,597.17 -R$ 6,402.83 R$ 124.90 1.00
R$ 6,446.45 -R$ 5,553.55 R$ 283.09 4.67
R$ 8,335.67 -R$ 3,664.33 R$ 472.31 5.00
R$ 8,595.47 -R$ 3,404.53 R$ 129.90 2.00
R$ 8,655.37 -R$ 3,344.63 R$ 59.90 1.00
R$ 8,725.36 -R$ 3,274.64 R$ 69.99 1.00
R$ 8,725.36 -R$ 3,274.64 #DIV/0! #DIV/0!
R$ 8,725.36 -R$ 3,274.64 #DIV/0! #DIV/0!
R$ 9,434.66 -R$ 2,565.34 R$ 236.43 2.33
R$ 10,281.84 -R$ 1,718.16 R$ 169.44 2.00
R$ 10,281.84 -R$ 1,718.16 #DIV/0! #DIV/0!
R$ 10,281.84 -R$ 1,718.16 #DIV/0! #DIV/0!
R$ 10,281.84 -R$ 1,718.16 #DIV/0! #DIV/0!
R$ 10,281.84 -R$ 1,718.16 #DIV/0! #DIV/0!
R$ 10,281.84 -R$ 1,718.16 #DIV/0! #DIV/0!
R$ 10,281.84 -R$ 1,718.16 #DIV/0! #DIV/0!
R$ 1!2*1"*) /R$ 1!(1*"1, R$ 25",) 2"22
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
48/90
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
49/90
TA0A CO-#RSO PR#'O MDO
#DIV/0! #DIV/0! 0.00
75.00 R$ 124.06 5.17
83.33 R$ 87.00 12.42
#DIV/0! #DIV/0! 12.42
#DIV/0! #DIV/0! 12.42
75.00 R$ 86.25 15.29
66.67 R$ 85.33 17.43
66.67 R$ 158.75 22.7266.67 R$ 113.37 25.55
83.33 R$ 91.84 33.97
#DIV/0! #DIV/0! 33.97
75.00 R$ 120.06 39.97
50.00 R$ 100.40 41.65
#DIV/0! #DIV/0! 41.65
75.00 R$ 87.40 44.56
33.33 R$ 124.90 46.64
75.00 R$ 60.66 53.72
80.00 R$ 94.46 69.46
40.00 R$ 64.95 71.63
12.50 R$ 59.90 72.13
50.00 R$ 69.99 72.71
#DIV/0! #DIV/0! 72.71
#DIV/0! #DIV/0! 72.71
60.00 R$ 101.33 78.62
83.33 R$ 84.72 85.68
#DIV/0! #DIV/0! 85.68
#DIV/0! #DIV/0! 85.68
#DIV/0! #DIV/0! 85.68
#DIV/0! #DIV/0! 85.68
#DIV/0! #DIV/0! 85.68
#DIV/0! #DIV/0! 85.68
,2"5 R$ +2",3 *5",*
4 COTAR#AL%ADO
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
50/90
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
51/90
ResuMS endedor COTA
5 #-D , R$ 12!"
Dia Ind dia Ind ac Cota dia Fixa
1 qui 2.70% 2.70% 324.00 324.002 sex 3.40% 6.10% 408.00 732.003 sab 5.70% 11.80% 684.00 1,416.004 dom 2.70% 14.50% 324.00 1,740.005 se 2.60% 17.10% 3!2.00 2,052.006 te" 2.40% 19.50% 288.00 2,340.007 qua 2.80% 22.30% 336.00 2,676.00
8 qui 3.20% 25.50% 384.00 3,060.009 sex 3.70% 29.20% 444.00 3,504.00
10 sab 6.60% 35.80% 7#2.00 4,296.0011 dom 2.80% 38.60% 336.00 4,632.0012 se 2.60% 41.20% 3!2.00 4,944.0013 te" 2.40% 43.60% 288.00 5,232.0014 qua 2.60% 46.20% 3!2.00 5,544.0015 qui 2.80% 49.00% 336.00 5,880.0016 sex 3.30% 52.30% 3#6.00 6,276.0017 sab 5.70% 58.00% 684.00 6,960.0018 dom 2.80% 60.80% 336.00 7,296.0019 se 2.50% 63.30% 300.00 7,596.0020 te" 2.70% 66.00% 324.00 7,920.0021 qua 2.60% 68.60% 3!2.00 8,232.0022 qui 2.#0% 71.50% 348.00 8,580.0023 sex 3.30% 74.80% 3#6.00 8,976.0024 sab 5.30% 80.10% 636.00 9,612.0025 dom 2.70% 82.80% 324.00 9,936.0026 se 2.20% 85.00% 264.00 10,200.0027 te" 2.00% 87.00% 240.00 10,440.0028 qua 2.40% 89.40% 288.00 10,728.0029 qui 2.70% 92.10% 324.00 11,052.0030 sex 2.#0% 95.00% 348.00 11,400.0031 sab 5.00% 100.00% 600.00 12,000.00
C& !2,000.00
Cota 'xaacum.
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
52/90
()*+& -&I 20!3 0.00
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
53/90
o de Desempenho Dirio
&c. Cota emana R#AL%ADO TCTS P#'AS AT#-DM#-TOS
R$ 519.50 3 5 4
R$ 889.30 5 10 6
R$ 1!()"
R$ 249.60 3 4 4
R$ 179.70 2 4 8
R$ 259.70 2 3 4
R$ 229.70 2 5 3
R$ 999.10 5 11 6
R$ 2!*+2"
R$ 719.37 3 6 4
R$ 199.80 1 2 2
R$ 349.60 3 4 4
R$ 249.80 2 2 3
R$ 849.28 3 14 4
R$ 2!,,)" R$ 1,889.22 4 19 5
R$ 259.80 2 4 5
R$ 59.90 1 1 2
R$ 69.99 1 1 2
R$ 709.30 3 7 4
R$ 2!,)" R$ 847.18 5 10 6
R$ 2!,)"R$ +!52+"*) 5 112 (,
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
54/90
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
55/90
ACUMULADO D#.CT COTA TCT"MDO P"A
R$ 0.00 -R$ 12,000.00 #DIV/0! #DIV/0!
R$ 519.50 -R$ 11,480.50 R$ 173.17 1.67
R$ 1,408.80 -R$ 10,591.20 R$ 177.86 2.00
R$ 1,408.80 -R$ 10,591.20 #DIV/0! #DIV/0!
R$ 1,408.80 -R$ 10,591.20 #DIV/0! #DIV/0!
R$ 1,658.40 -R$ 10,341.60 R$ 83.20 1.33
R$ 1,838.10 -R$ 10,161.90 R$ 89.85 2.00
R$ 2,097.80 -R$ 9,902.20 R$ 129.85 1.50R$ 2,327.50 -R$ 9,672.50 R$ 114.85 2.50
R$ 3,326.60 -R$ 8,673.40 R$ 199.82 2.20
R$ 3,326.60 -R$ 8,673.40 #DIV/0! #DIV/0!
R$ 4,045.97 -R$ 7,954.03 R$ 239.79 2.00
R$ 4,245.77 -R$ 7,754.23 R$ 199.80 2.00
R$ 4,245.77 -R$ 7,754.23 #DIV/0! #DIV/0!
R$ 4,595.37 -R$ 7,404.63 R$ 116.53 1.33
R$ 4,845.17 -R$ 7,154.83 R$ 124.90 1.00
R$ 5,694.45 -R$ 6,305.55 R$ 283.09 4.67
R$ 7,583.67 -R$ 4,416.33 R$ 472.31 4.75
R$ 7,843.47 -R$ 4,156.53 R$ 129.90 2.00
R$ 7,903.37 -R$ 4,096.63 R$ 59.90 1.00
R$ 7,973.36 -R$ 4,026.64 R$ 69.99 1.00
R$ 7,973.36 -R$ 4,026.64 #DIV/0! #DIV/0!
R$ 7,973.36 -R$ 4,026.64 #DIV/0! #DIV/0!
R$ 8,682.66 -R$ 3,317.34 R$ 236.43 2.33
R$ 9,529.84 -R$ 2,470.16 R$ 169.44 2.00
R$ 9,529.84 -R$ 2,470.16 #DIV/0! #DIV/0!
R$ 9,529.84 -R$ 2,470.16 #DIV/0! #DIV/0!
R$ 9,529.84 -R$ 2,470.16 #DIV/0! #DIV/0!
R$ 9,529.84 -R$ 2,470.16 #DIV/0! #DIV/0!
R$ 9,529.84 -R$ 2,470.16 #DIV/0! #DIV/0!
R$ 9,529.84 -R$ 2,470.16 #DIV/0! #DIV/0!
R$ +!52+"*) /R$ 2!)("1, R$ 1+", 2"2)
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
56/90
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
57/90
TA0A CO-#RSO PR#'O MDO
#DIV/0! #DIV/0! 0.00
75.00 R$ 103.90 4.33
83.33 R$ 88.93 11.74
#DIV/0! #DIV/0! 11.74
#DIV/0! #DIV/0! 11.74
75.00 R$ 62.40 13.82
25.00 R$ 44.93 15.32
50.00 R$ 86.57 17.4866.67 R$ 45.94 19.40
83.33 R$ 90.83 27.72
#DIV/0! #DIV/0! 27.72
75.00 R$ 119.90 33.72
50.00 R$ 99.90 35.38
#DIV/0! #DIV/0! 35.38
75.00 R$ 87.40 38.29
66.67 R$ 124.90 40.38
75.00 R$ 60.66 47.45
80.00 R$ 99.43 63.20
40.00 R$ 64.95 65.36
50.00 R$ 59.90 65.86
50.00 R$ 69.99 66.44
#DIV/0! #DIV/0! 66.44
#DIV/0! #DIV/0! 66.44
75.00 R$ 101.33 72.36
83.33 R$ 84.72 79.42
#DIV/0! #DIV/0! 79.42
#DIV/0! #DIV/0! 79.42
#DIV/0! #DIV/0! 79.42
#DIV/0! #DIV/0! 79.42
#DIV/0! #DIV/0! 79.42
#DIV/0! #DIV/0! 79.42
,5"(+ R$ *5"+ (+")2
4 COTAR#AL%ADO
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
58/90
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
59/90
ResuMS endedor COTA
5 #-D ( R$ 12!"
Dia Ind dia Ind ac Cota dia Fixa
1 qui 2.70% 2.70% 324.00 324.002 sex 3.40% 6.10% 408.00 732.003 sab 5.70% 11.80% 684.00 1,416.004 dom 2.70% 14.50% 324.00 1,740.005 se 2.60% 17.10% 3!2.00 2,052.006 te" 2.40% 19.50% 288.00 2,340.007 qua 2.80% 22.30% 336.00 2,676.00
8 qui 3.20% 25.50% 384.00 3,060.009 sex 3.70% 29.20% 444.00 3,504.00
10 sab 6.60% 35.80% 7#2.00 4,296.0011 dom 2.80% 38.60% 336.00 4,632.0012 se 2.60% 41.20% 3!2.00 4,944.0013 te" 2.40% 43.60% 288.00 5,232.0014 qua 2.60% 46.20% 3!2.00 5,544.0015 qui 2.80% 49.00% 336.00 5,880.0016 sex 3.30% 52.30% 3#6.00 6,276.0017 sab 5.70% 58.00% 684.00 6,960.0018 dom 2.80% 60.80% 336.00 7,296.0019 se 2.50% 63.30% 300.00 7,596.0020 te" 2.70% 66.00% 324.00 7,920.0021 qua 2.60% 68.60% 3!2.00 8,232.0022 qui 2.#0% 71.50% 348.00 8,580.0023 sex 3.30% 74.80% 3#6.00 8,976.0024 sab 5.30% 80.10% 636.00 9,612.0025 dom 2.70% 82.80% 324.00 9,936.0026 se 2.20% 85.00% 264.00 10,200.0027 te" 2.00% 87.00% 240.00 10,440.0028 qua 2.40% 89.40% 288.00 10,728.0029 qui 2.70% 92.10% 324.00 11,052.0030 sex 2.#0% 95.00% 348.00 11,400.0031 sab 5.00% 100.00% 600.00 12,000.00
C& !2,000.00
Cota 'xaacum.
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
60/90
()*+& -&I 20!3 0.00
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
61/90
o de Desempenho Dirio
&c. Cota emana R#AL%ADO TCTS P#'AS AT#-DM#-TOS
R$ 519.50 3 5 4
R$ 889.30 5 9 6
R$ 1!()"
R$ 249.60 3 4 4
R$ 179.70 2 4 3
R$ 259.70 2 3 6
R$ 229.70 2 4 3
R$ 999.10 5 11 6
R$ 2!*+2"
R$ 719.37 3 6 4
R$ 352.20 1 3 2
R$ 349.60 3 4 4
R$ 249.80 2 2 8
R$ 849.28 3 14 4
R$ 2!,,)" R$ 1,999.22 4 19 5
R$ 259.80 2 4 6
R$ 59.90 1 1 2
R$ 69.99 1 1 4
R$ 809.30 3 7 4
R$ 2!,)" R$ 847.18 5 10 6
R$ 2!,)"R$ +!*+2"2) 5 111 *1
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
62/90
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
63/90
ACUMULADO D#.CT COTA TCT"MDO P"A
R$ 0.00 -R$ 12,000.00 #DIV/0! #DIV/0!
R$ 519.50 -R$ 11,480.50 R$ 173.17 1.67
R$ 1,408.80 -R$ 10,591.20 R$ 177.86 1.80
R$ 1,408.80 -R$ 10,591.20 #DIV/0! #DIV/0!
R$ 1,408.80 -R$ 10,591.20 #DIV/0! #DIV/0!
R$ 1,658.40 -R$ 10,341.60 R$ 83.20 1.33
R$ 1,838.10 -R$ 10,161.90 R$ 89.85 2.00
R$ 2,097.80 -R$ 9,902.20 R$ 129.85 1.50R$ 2,327.50 -R$ 9,672.50 R$ 114.85 2.00
R$ 3,326.60 -R$ 8,673.40 R$ 199.82 2.20
R$ 3,326.60 -R$ 8,673.40 #DIV/0! #DIV/0!
R$ 4,045.97 -R$ 7,954.03 R$ 239.79 2.00
R$ 4,398.17 -R$ 7,601.83 R$ 352.20 3.00
R$ 4,398.17 -R$ 7,601.83 #DIV/0! #DIV/0!
R$ 4,747.77 -R$ 7,252.23 R$ 116.53 1.33
R$ 4,997.57 -R$ 7,002.43 R$ 124.90 1.00
R$ 5,846.85 -R$ 6,153.15 R$ 283.09 4.67
R$ 7,846.07 -R$ 4,153.93 R$ 499.81 4.75
R$ 8,105.87 -R$ 3,894.13 R$ 129.90 2.00
R$ 8,165.77 -R$ 3,834.23 R$ 59.90 1.00
R$ 8,235.76 -R$ 3,764.24 R$ 69.99 1.00
R$ 8,235.76 -R$ 3,764.24 #DIV/0! #DIV/0!
R$ 8,235.76 -R$ 3,764.24 #DIV/0! #DIV/0!
R$ 9,045.06 -R$ 2,954.94 R$ 269.77 2.33
R$ 9,892.24 -R$ 2,107.76 R$ 169.44 2.00
R$ 9,892.24 -R$ 2,107.76 #DIV/0! #DIV/0!
R$ 9,892.24 -R$ 2,107.76 #DIV/0! #DIV/0!
R$ 9,892.24 -R$ 2,107.76 #DIV/0! #DIV/0!
R$ 9,892.24 -R$ 2,107.76 #DIV/0! #DIV/0!
R$ 9,892.24 -R$ 2,107.76 #DIV/0! #DIV/0!
R$ 9,892.24 -R$ 2,107.76 #DIV/0! #DIV/0!
R$ +!*+2"2) /R$ 2!1("(, R$ 1+("*) 2"22
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
64/90
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
65/90
TA0A CO-#RSO PR#'O MDO
#DIV/0! #DIV/0! 0.00
75.00 R$ 103.90 4.33
83.33 R$ 98.81 11.74
#DIV/0! #DIV/0! 11.74
#DIV/0! #DIV/0! 11.74
75.00 R$ 62.40 13.82
66.67 R$ 44.93 15.32
33.33 R$ 86.57 17.4866.67 R$ 57.43 19.40
83.33 R$ 90.83 27.72
#DIV/0! #DIV/0! 27.72
75.00 R$ 119.90 33.72
50.00 R$ 117.40 36.65
#DIV/0! #DIV/0! 36.65
75.00 R$ 87.40 39.56
25.00 R$ 124.90 41.65
75.00 R$ 60.66 48.72
80.00 R$ 105.22 65.38
33.33 R$ 64.95 67.55
50.00 R$ 59.90 68.05
25.00 R$ 69.99 68.63
#DIV/0! #DIV/0! 68.63
#DIV/0! #DIV/0! 68.63
75.00 R$ 115.61 75.38
83.33 R$ 84.72 82.44
#DIV/0! #DIV/0! 82.44
#DIV/0! #DIV/0! 82.44
#DIV/0! #DIV/0! 82.44
#DIV/0! #DIV/0! 82.44
#DIV/0! #DIV/0! 82.44
#DIV/0! #DIV/0! 82.44
,1"(3 R$ *+"12 *2"))
4 COTAR#AL%ADO
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
66/90
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
67/90
ResuMS endedor COTA
5 #-D * R$ 12!"
Dia Ind dia Ind ac Cota dia Fixa
1 qui 2.70% 2.70% 324.00 324.002 sex 3.40% 6.10% 408.00 732.003 sab 5.70% 11.80% 684.00 1,416.004 dom 2.70% 14.50% 324.00 1,740.005 se 2.60% 17.10% 3!2.00 2,052.006 te" 2.40% 19.50% 288.00 2,340.007 qua 2.80% 22.30% 336.00 2,676.00
8 qui 3.20% 25.50% 384.00 3,060.009 sex 3.70% 29.20% 444.00 3,504.00
10 sab 6.60% 35.80% 7#2.00 4,296.0011 dom 2.80% 38.60% 336.00 4,632.0012 se 2.60% 41.20% 3!2.00 4,944.0013 te" 2.40% 43.60% 288.00 5,232.0014 qua 2.60% 46.20% 3!2.00 5,544.0015 qui 2.80% 49.00% 336.00 5,880.0016 sex 3.30% 52.30% 3#6.00 6,276.0017 sab 5.70% 58.00% 684.00 6,960.0018 dom 2.80% 60.80% 336.00 7,296.0019 se 2.50% 63.30% 300.00 7,596.0020 te" 2.70% 66.00% 324.00 7,920.0021 qua 2.60% 68.60% 3!2.00 8,232.0022 qui 2.#0% 71.50% 348.00 8,580.0023 sex 3.30% 74.80% 3#6.00 8,976.0024 sab 5.30% 80.10% 636.00 9,612.0025 dom 2.70% 82.80% 324.00 9,936.0026 se 2.20% 85.00% 264.00 10,200.0027 te" 2.00% 87.00% 240.00 10,440.0028 qua 2.40% 89.40% 288.00 10,728.0029 qui 2.70% 92.10% 324.00 11,052.0030 sex 2.#0% 95.00% 348.00 11,400.0031 sab 5.00% 100.00% 600.00 12,000.00
C& !2,000.00
Cota 'xaacum.
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
68/90
()*+& -&I 20!3 0.00
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
69/90
o de Desempenho Dirio
&c. Cota emana R#AL%ADO TCTS P#'AS AT#-DM#-TOS
R$ 652.89 3 5 4
R$ 889.30 5 9 6
R$ 1!()"
R$ 249.60 3 4 4
R$ 179.70 2 4 3
R$ 259.70 2 3 6
R$ 536.86 5 3 3
R$ 999.10 5 11 6
R$ 2!*+2"
R$ 719.37 3 6 4
R$ 199.80 1 2 6
R$ 349.60 3 5 4
R$ 249.80 2 2 3
R$ 999.86 3 14 4
R$ 2!,,)" R$ 1,889.22 6 19 5
R$ 259.80 2 4 5
R$ 59.90 1 2 6
R$ 69.99 1 1 2
R$ 998.60 4 7 8
R$ 2!,)" R$ 847.18 5 10 6
R$ 2!,)"R$ 1!)1"2( 5, 111 *5
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
70/90
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
71/90
ACUMULADO D#.CT COTA TCT"MDO P"A
R$ 0.00 -R$ 12,000.00 #DIV/0! #DIV/0!
R$ 652.89 -R$ 11,347.11 R$ 217.63 1.67
R$ 1,542.19 -R$ 10,457.81 R$ 177.86 1.80
R$ 1,542.19 -R$ 10,457.81 #DIV/0! #DIV/0!
R$ 1,542.19 -R$ 10,457.81 #DIV/0! #DIV/0!
R$ 1,791.79 -R$ 10,208.21 R$ 83.20 1.33
R$ 1,971.49 -R$ 10,028.51 R$ 89.85 2.00
R$ 2,231.19 -R$ 9,768.81 R$ 129.85 1.50R$ 2,768.05 -R$ 9,231.95 R$ 107.37 0.60
R$ 3,767.15 -R$ 8,232.85 R$ 199.82 2.20
R$ 3,767.15 -R$ 8,232.85 #DIV/0! #DIV/0!
R$ 4,486.52 -R$ 7,513.48 R$ 239.79 2.00
R$ 4,686.32 -R$ 7,313.68 R$ 199.80 2.00
R$ 4,686.32 -R$ 7,313.68 #DIV/0! #DIV/0!
R$ 5,035.92 -R$ 6,964.08 R$ 116.53 1.67
R$ 5,285.72 -R$ 6,714.28 R$ 124.90 1.00
R$ 6,285.58 -R$ 5,714.42 R$ 333.29 4.67
R$ 8,174.80 -R$ 3,825.20 R$ 314.87 3.17
R$ 8,434.60 -R$ 3,565.40 R$ 129.90 2.00
R$ 8,494.50 -R$ 3,505.50 R$ 59.90 2.00
R$ 8,564.49 -R$ 3,435.51 R$ 69.99 1.00
R$ 8,564.49 -R$ 3,435.51 #DIV/0! #DIV/0!
R$ 8,564.49 -R$ 3,435.51 #DIV/0! #DIV/0!
R$ 9,563.09 -R$ 2,436.91 R$ 249.65 1.75
R$ 10,410.27 -R$ 1,589.73 R$ 169.44 2.00
R$ 10,410.27 -R$ 1,589.73 #DIV/0! #DIV/0!
R$ 10,410.27 -R$ 1,589.73 #DIV/0! #DIV/0!
R$ 10,410.27 -R$ 1,589.73 #DIV/0! #DIV/0!
R$ 10,410.27 -R$ 1,589.73 #DIV/0! #DIV/0!
R$ 10,410.27 -R$ 1,589.73 #DIV/0! #DIV/0!
R$ 10,410.27 -R$ 1,589.73 #DIV/0! #DIV/0!
R$ 1!)1"2( /R$ 1!5*+"(3 R$ 1*5"+ 1"+*
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
72/90
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
73/90
TA0A CO-#RSO PR#'O MDO
#DIV/0! #DIV/0! 0.00
75.00 R$ 130.58 5.44
83.33 R$ 98.81 12.85
#DIV/0! #DIV/0! 12.85
#DIV/0! #DIV/0! 12.85
75.00 R$ 62.40 14.93
66.67 R$ 44.93 16.43
33.33 R$ 86.57 18.59166.67 R$ 178.95 23.07
83.33 R$ 90.83 31.39
#DIV/0! #DIV/0! 31.39
75.00 R$ 119.90 37.39
16.67 R$ 99.90 39.05
#DIV/0! #DIV/0! 39.05
75.00 R$ 69.92 41.97
66.67 R$ 124.90 44.05
75.00 R$ 71.42 52.38
120.00 R$ 99.43 68.12
40.00 R$ 64.95 70.29
16.67 R$ 29.95 70.79
50.00 R$ 69.99 71.37
#DIV/0! #DIV/0! 71.37
#DIV/0! #DIV/0! 71.37
50.00 R$ 142.66 79.69
83.33 R$ 84.72 86.75
#DIV/0! #DIV/0! 86.75
#DIV/0! #DIV/0! 86.75
#DIV/0! #DIV/0! 86.75
#DIV/0! #DIV/0! 86.75
#DIV/0! #DIV/0! 86.75
#DIV/0! #DIV/0! 86.75
,5"** R$ +3"(+ *,"(5
4 COTAR#AL%ADO
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
74/90
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
75/90
ResuMS endedor COTA
5 #-D + R$ 12!"
Dia Ind dia Ind ac Cota dia Fixa
1 qui 2.70% 2.70% 324.00 324.002 sex 3.40% 6.10% 408.00 732.003 sab 5.70% 11.80% 684.00 1,416.004 dom 2.70% 14.50% 324.00 1,740.005 se 2.60% 17.10% 3!2.00 2,052.006 te" 2.40% 19.50% 288.00 2,340.007 qua 2.80% 22.30% 336.00 2,676.00
8 qui 3.20% 25.50% 384.00 3,060.009 sex 3.70% 29.20% 444.00 3,504.00
10 sab 6.60% 35.80% 7#2.00 4,296.0011 dom 2.80% 38.60% 336.00 4,632.0012 se 2.60% 41.20% 3!2.00 4,944.0013 te" 2.40% 43.60% 288.00 5,232.0014 qua 2.60% 46.20% 3!2.00 5,544.0015 qui 2.80% 49.00% 336.00 5,880.0016 sex 3.30% 52.30% 3#6.00 6,276.0017 sab 5.70% 58.00% 684.00 6,960.0018 dom 2.80% 60.80% 336.00 7,296.0019 se 2.50% 63.30% 300.00 7,596.0020 te" 2.70% 66.00% 324.00 7,920.0021 qua 2.60% 68.60% 3!2.00 8,232.0022 qui 2.#0% 71.50% 348.00 8,580.0023 sex 3.30% 74.80% 3#6.00 8,976.0024 sab 5.30% 80.10% 636.00 9,612.0025 dom 2.70% 82.80% 324.00 9,936.0026 se 2.20% 85.00% 264.00 10,200.0027 te" 2.00% 87.00% 240.00 10,440.0028 qua 2.40% 89.40% 288.00 10,728.0029 qui 2.70% 92.10% 324.00 11,052.0030 sex 2.#0% 95.00% 348.00 11,400.0031 sab 5.00% 100.00% 600.00 12,000.00
C& !2,000.00
Cota 'xaacum.
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
76/90
()*+& -&I 20!3 0.00
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
77/90
o de Desempenho Dirio
&c. Cota emana R#AL%ADO TCTS P#'AS AT#-DM#-TOS
R$ 519.50 3 5 4
R$ 889.30 5 9 6
R$ 1!()"
R$ 249.60 3 4 4
R$ 279.70 2 3 4
R$ 259.70 4 3 4
R$ 229.70 2 3 4
R$ 999.10 5 11 6
R$ 2!*+2"
R$ 719.37 3 6 4
R$ 199.80 1 2 2
R$ 366.23 3 4 4
R$ 249.80 2 3 3
R$ 849.28 4 14 4
R$ 2!,,)" R$ 1,889.22 4 19 5
R$ 259.80 2 4 5
R$ 59.90 2 2 6
R$ 70.53 1 1 2
R$ 809.30 3 7 5
R$ 2!,)" R$ 847.18 5 10 6
R$ 2!,)"R$ +!()("1 5) 11 (*
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
78/90
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
79/90
ACUMULADO D#.CT COTA TCT"MDO P"A
R$ 0.00 -R$ 12,000.00 #DIV/0! #DIV/0!
R$ 519.50 -R$ 11,480.50 R$ 173.17 1.67
R$ 1,408.80 -R$ 10,591.20 R$ 177.86 1.80
R$ 1,408.80 -R$ 10,591.20 #DIV/0! #DIV/0!
R$ 1,408.80 -R$ 10,591.20 #DIV/0! #DIV/0!
R$ 1,658.40 -R$ 10,341.60 R$ 83.20 1.33
R$ 1,938.10 -R$ 10,061.90 R$ 139.85 1.50
R$ 2,197.80 -R$ 9,802.20 R$ 64.93 0.75R$ 2,427.50 -R$ 9,572.50 R$ 114.85 1.50
R$ 3,426.60 -R$ 8,573.40 R$ 199.82 2.20
R$ 3,426.60 -R$ 8,573.40 #DIV/0! #DIV/0!
R$ 4,145.97 -R$ 7,854.03 R$ 239.79 2.00
R$ 4,345.77 -R$ 7,654.23 R$ 199.80 2.00
R$ 4,345.77 -R$ 7,654.23 #DIV/0! #DIV/0!
R$ 4,712.00 -R$ 7,288.00 R$ 122.08 1.33
R$ 4,961.80 -R$ 7,038.20 R$ 124.90 1.50
R$ 5,811.08 -R$ 6,188.92 R$ 212.32 3.50
R$ 7,700.30 -R$ 4,299.70 R$ 472.31 4.75
R$ 7,960.10 -R$ 4,039.90 R$ 129.90 2.00
R$ 8,020.00 -R$ 3,980.00 R$ 29.95 1.00
R$ 8,090.53 -R$ 3,909.47 R$ 70.53 1.00
R$ 8,090.53 -R$ 3,909.47 #DIV/0! #DIV/0!
R$ 8,090.53 -R$ 3,909.47 #DIV/0! #DIV/0!
R$ 8,899.83 -R$ 3,100.17 R$ 269.77 2.33
R$ 9,747.01 -R$ 2,252.99 R$ 169.44 2.00
R$ 9,747.01 -R$ 2,252.99 #DIV/0! #DIV/0!
R$ 9,747.01 -R$ 2,252.99 #DIV/0! #DIV/0!
R$ 9,747.01 -R$ 2,252.99 #DIV/0! #DIV/0!
R$ 9,747.01 -R$ 2,252.99 #DIV/0! #DIV/0!
R$ 9,747.01 -R$ 2,252.99 #DIV/0! #DIV/0!
R$ 9,747.01 -R$ 2,252.99 #DIV/0! #DIV/0!
R$ +!()("1 /R$ 2!252"++ R$ 1*"5 2")
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
80/90
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
81/90
TA0A CO-#RSO PR#'O MDO
#DIV/0! #DIV/0! 0.00
75.00 R$ 103.90 4.33
83.33 R$ 98.81 11.74
#DIV/0! #DIV/0! 11.74
#DIV/0! #DIV/0! 11.74
75.00 R$ 62.40 13.82
50.00 R$ 93.23 16.15
100.00 R$ 86.57 18.3250.00 R$ 76.57 20.23
83.33 R$ 90.83 28.56
#DIV/0! #DIV/0! 28.56
75.00 R$ 119.90 34.55
50.00 R$ 99.90 36.21
#DIV/0! #DIV/0! 36.21
75.00 R$ 91.56 39.27
66.67 R$ 83.27 41.35
100.00 R$ 60.66 48.43
80.00 R$ 99.43 64.17
40.00 R$ 64.95 66.33
33.33 R$ 29.95 66.83
50.00 R$ 70.53 67.42
#DIV/0! #DIV/0! 67.42
#DIV/0! #DIV/0! 67.42
60.00 R$ 115.61 74.17
83.33 R$ 84.72 81.23
#DIV/0! #DIV/0! 81.23
#DIV/0! #DIV/0! 81.23
#DIV/0! #DIV/0! 81.23
#DIV/0! #DIV/0! 81.23
#DIV/0! #DIV/0! 81.23
#DIV/0! #DIV/0! 81.23
,+"23 R$ **",1 *1"23
4 COTAR#AL%ADO
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
82/90
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
83/90
ResuMS endedor COTA
5 #-D 1 R$ 12!"
Dia Ind dia Ind ac Cota dia Fixa
1 qui 2.70% 2.70% 324.00 324.002 sex 3.40% 6.10% 408.00 732.003 sab 5.70% 11.80% 684.00 1,416.004 dom 2.70% 14.50% 324.00 1,740.005 se 2.60% 17.10% 3!2.00 2,052.006 te" 2.40% 19.50% 288.00 2,340.007 qua 2.80% 22.30% 336.00 2,676.00
8 qui 3.20% 25.50% 384.00 3,060.009 sex 3.70% 29.20% 444.00 3,504.00
10 sab 6.60% 35.80% 7#2.00 4,296.0011 dom 2.80% 38.60% 336.00 4,632.0012 se 2.60% 41.20% 3!2.00 4,944.0013 te" 2.40% 43.60% 288.00 5,232.0014 qua 2.60% 46.20% 3!2.00 5,544.0015 qui 2.80% 49.00% 336.00 5,880.0016 sex 3.30% 52.30% 3#6.00 6,276.0017 sab 5.70% 58.00% 684.00 6,960.0018 dom 2.80% 60.80% 336.00 7,296.0019 se 2.50% 63.30% 300.00 7,596.0020 te" 2.70% 66.00% 324.00 7,920.0021 qua 2.60% 68.60% 3!2.00 8,232.0022 qui 2.#0% 71.50% 348.00 8,580.0023 sex 3.30% 74.80% 3#6.00 8,976.0024 sab 5.30% 80.10% 636.00 9,612.0025 dom 2.70% 82.80% 324.00 9,936.0026 se 2.20% 85.00% 264.00 10,200.0027 te" 2.00% 87.00% 240.00 10,440.0028 qua 2.40% 89.40% 288.00 10,728.0029 qui 2.70% 92.10% 324.00 11,052.0030 sex 2.#0% 95.00% 348.00 11,400.0031 sab 5.00% 100.00% 600.00 12,000.00
C& !2,000.00
Cota 'xaacum.
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
84/90
()*+& -&I 20!3 0.00
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
85/90
o de Desempenho Dirio
&c. Cota emana R#AL%ADO TCTS P#'AS AT#-DM#-TOS
R$ 519.50 3 5 4
R$ 889.30 5 9 6
R$ 1!()"
R$ 249.60 3 4 4
R$ 179.70 2 3 3
R$ 259.70 2 3 3
R$ 229.70 2 3 3
R$ 999.10 5 11 6
R$ 2!*+2"
R$ 719.37 3 6 4
R$ 199.80 1 2 2
R$ 349.60 3 4 4
R$ 249.80 2 2 3
R$ 849.28 3 14 4
R$ 2!,,)" R$ 1,889.22 4 19 5
R$ 259.80 2 4 5
R$ 59.90 1 1 2
R$ 69.99 1 1 2
R$ 709.30 3 7 4
R$ 2!,)" R$ 847.18 5 10 6
R$ 2!,)"R$ +!52+"*) 5 1* (
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
86/90
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
87/90
ACUMULADO D#.CT COTA TCT"MDO P"A
R$ 0.00 -R$ 12,000.00 #DIV/0! #DIV/0!
R$ 519.50 -R$ 11,480.50 R$ 173.17 1.67
R$ 1,408.80 -R$ 10,591.20 R$ 177.86 1.80
R$ 1,408.80 -R$ 10,591.20 #DIV/0! #DIV/0!
R$ 1,408.80 -R$ 10,591.20 #DIV/0! #DIV/0!
R$ 1,658.40 -R$ 10,341.60 R$ 83.20 1.33
R$ 1,838.10 -R$ 10,161.90 R$ 89.85 1.50
R$ 2,097.80 -R$ 9,902.20 R$ 129.85 1.50R$ 2,327.50 -R$ 9,672.50 R$ 114.85 1.50
R$ 3,326.60 -R$ 8,673.40 R$ 199.82 2.20
R$ 3,326.60 -R$ 8,673.40 #DIV/0! #DIV/0!
R$ 4,045.97 -R$ 7,954.03 R$ 239.79 2.00
R$ 4,245.77 -R$ 7,754.23 R$ 199.80 2.00
R$ 4,245.77 -R$ 7,754.23 #DIV/0! #DIV/0!
R$ 4,595.37 -R$ 7,404.63 R$ 116.53 1.33
R$ 4,845.17 -R$ 7,154.83 R$ 124.90 1.00
R$ 5,694.45 -R$ 6,305.55 R$ 283.09 4.67
R$ 7,583.67 -R$ 4,416.33 R$ 472.31 4.75
R$ 7,843.47 -R$ 4,156.53 R$ 129.90 2.00
R$ 7,903.37 -R$ 4,096.63 R$ 59.90 1.00
R$ 7,973.36 -R$ 4,026.64 R$ 69.99 1.00
R$ 7,973.36 -R$ 4,026.64 #DIV/0! #DIV/0!
R$ 7,973.36 -R$ 4,026.64 #DIV/0! #DIV/0!
R$ 8,682.66 -R$ 3,317.34 R$ 236.43 2.33
R$ 9,529.84 -R$ 2,470.16 R$ 169.44 2.00
R$ 9,529.84 -R$ 2,470.16 #DIV/0! #DIV/0!
R$ 9,529.84 -R$ 2,470.16 #DIV/0! #DIV/0!
R$ 9,529.84 -R$ 2,470.16 #DIV/0! #DIV/0!
R$ 9,529.84 -R$ 2,470.16 #DIV/0! #DIV/0!
R$ 9,529.84 -R$ 2,470.16 #DIV/0! #DIV/0!
R$ 9,529.84 -R$ 2,470.16 #DIV/0! #DIV/0!
R$ +!52+"*) /R$ 2!)("1, R$ 1+", 2"1,
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
88/90
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
89/90
TA0A CO-#RSO PR#'O MDO
#DIV/0! #DIV/0! 0.00
75.00 R$ 103.90 4.33
83.33 R$ 98.81 11.74
#DIV/0! #DIV/0! 11.74
#DIV/0! #DIV/0! 11.74
75.00 R$ 62.40 13.82
66.67 R$ 59.90 15.32
66.67 R$ 86.57 17.4866.67 R$ 76.57 19.40
83.33 R$ 90.83 27.72
#DIV/0! #DIV/0! 27.72
75.00 R$ 119.90 33.72
50.00 R$ 99.90 35.38
#DIV/0! #DIV/0! 35.38
75.00 R$ 87.40 38.29
66.67 R$ 124.90 40.38
75.00 R$ 60.66 47.45
80.00 R$ 99.43 63.20
40.00 R$ 64.95 65.36
50.00 R$ 59.90 65.86
50.00 R$ 69.99 66.44
#DIV/0! #DIV/0! 66.44
#DIV/0! #DIV/0! 66.44
75.00 R$ 101.33 72.36
83.33 R$ 84.72 79.42
#DIV/0! #DIV/0! 79.42
#DIV/0! #DIV/0! 79.42
#DIV/0! #DIV/0! 79.42
#DIV/0! #DIV/0! 79.42
#DIV/0! #DIV/0! 79.42
#DIV/0! #DIV/0! 79.42
(1")3 R$ **"2) (+")2
4 COTAR#AL%ADO
-
7/24/2019 CONTROLE DE VENDAS - VAREJO.xlsx
90/90