Venda Projeção para 190% de Markup custos e lucro final

Código Descrição Custo Produto Adm Tributos Custo financeiro Frete Marketing Total de custos Resultado Final (LUCRO)
Quantidade Total do item

190% 149% 53% 9% 11% 10.70% 2% 2% 3% 90% 10%

Absoluté Absoluté Absoluté

KIT ABOLUTE R$ 29.90 R$ 21.00 R$ 39.90 133% 50 R$ 39.90 R$ 1,995.00 R$ 1,050.00 R$ 179.55 R$ 219.45 R$ 213.47 R$ 39.90 R$ 39.90 R$ 59.85 R$ 752.12 R$ 192.89
001906-2 ABSOLUTE SHAMPOO 1000ML R$ 23.50 R$ 21.00 R$ 39.90 170% 50 R$ 39.90 R$ 1,995.00 R$ 1,050.00 R$ 179.55 R$ 219.45 R$ 213.47 R$ 39.90 R$ 39.90 R$ 59.85 R$ 752.12 R$ 192.89
001907-0 ABSOLUTE MASCARA 1000G R$ 29.90 R$ 18.16 R$ 34.50 115% 50 R$ 34.50 R$ 1,725.00 R$ 907.89 R$ 155.25 R$ 189.75 R$ 184.58 R$ 34.50 R$ 34.50 R$ 51.75 R$ 650.33 R$ 166.78
602202-2 ABSOLUTE SHAMPOO 250ML R$ 15.90 R$ 14.68 R$ 27.90 175% 50 R$ 27.90 R$ 1,395.00 R$ 734.21 R$ 125.55 R$ 153.45 R$ 149.27 R$ 27.90 R$ 27.90 R$ 41.85 R$ 525.92 R$ 134.87
602203-0 ABSOLUTE MASCARA 250G R$ 16.90 R$ 15.53 R$ 29.50 175% 50 R$ 29.50 R$ 1,475.00 R$ 776.32 R$ 132.75 R$ 162.25 R$ 157.83 R$ 29.50 R$ 29.50 R$ 44.25 R$ 556.08 R$ 142.61
600123-8 ABSOLUTE QUERATINA LIQUIDA 120ML R$ 16.90 R$ 15.21 R$ 28.90 171% 50 R$ 28.90 R$ 1,445.00 R$ 760.53 R$ 130.05 R$ 158.95 R$ 154.62 R$ 28.90 R$ 28.90 R$ 43.35 R$ 544.77 R$ 139.71
606354-3 ABSOLUTE FIBER OIL 38 ML R$ 19.90 R$ 12.89 R$ 24.50 123% 50 R$ 24.50 R$ 1,225.00 R$ 644.74 R$ 110.25 R$ 134.75 R$ 131.08 R$ 24.50 R$ 24.50 R$ 36.75 R$ 461.83 R$ 118.44
Backstage Backstage Backstage
KIT BACKSTAGE R$ 29.90 R$ 21.00 R$ 39.90 133% 50 R$ 39.90 R$ 1,995.00 R$ 1,050.00 R$ 179.55 R$ 219.45 R$ 213.47 R$ 39.90 R$ 39.90 R$ 59.85 R$ 752.12 R$ 192.89
002202-0 BACKSTAGE NUTRICAO SHAMPOO 1000ML R$ 23.50 R$ 18.37 R$ 34.90 149% 50 R$ 34.90 R$ 1,745.00 R$ 918.42 R$ 157.05 R$ 191.95 R$ 186.72 R$ 34.90 R$ 34.90 R$ 52.35 R$ 657.87 R$ 168.71
002203-9 BACKSTAGE NUTRICAO MASCARA CONDICIONANTE 1000G R$ 29.90 R$ 21.00 R$ 39.90 133% 50 R$ 39.90 R$ 1,995.00 R$ 1,050.00 R$ 179.55 R$ 219.45 R$ 213.47 R$ 39.90 R$ 39.90 R$ 59.85 R$ 752.12 R$ 192.89
602325-8 BACKSTAGE NUTRICAO SHAMPOO 250 ML R$ 15.90 R$ 14.68 R$ 27.90 175% 50 R$ 27.90 R$ 1,395.00 R$ 734.21 R$ 125.55 R$ 153.45 R$ 149.27 R$ 27.90 R$ 27.90 R$ 41.85 R$ 525.92 R$ 134.87
602326-6 BACKSTAGE NUTRICAO MASCARA 250G R$ 16.90 R$ 15.53 R$ 29.50 175% 50 R$ 29.50 R$ 1,475.00 R$ 776.32 R$ 132.75 R$ 162.25 R$ 157.83 R$ 29.50 R$ 29.50 R$ 44.25 R$ 556.08 R$ 142.61
605403-0 BACKSTAGE FLUÍDO PROTETOR 200ML R$ 17.90 R$ 14.68 R$ 27.90 156% 50 R$ 27.90 R$ 1,395.00 R$ 734.21 R$ 125.55 R$ 153.45 R$ 149.27 R$ 27.90 R$ 27.90 R$ 41.85 R$ 525.92 R$ 134.87
606353-5 FINALIZADOR BACKSTAGE GLOW 38 ML R$ 19.90 R$ 12.89 R$ 24.50 123% 50 R$ 24.50 R$ 1,225.00 R$ 644.74 R$ 110.25 R$ 134.75 R$ 131.08 R$ 24.50 R$ 24.50 R$ 36.75 R$ 461.83 R$ 118.44
Intensive Pro Intensive Pro Intensive Pro
KIT INTENSIVE R$ 69.80 R$ 26.26 R$ 49.90 71% 50 R$ 49.90 R$ 2,495.00 R$ 1,313.16 R$ 224.55 R$ 274.45 R$ 266.97 R$ 49.90 R$ 49.90 R$ 74.85 R$ 940.62 R$ 241.23
604660-6 INTENSIVE PRO SHAMPOO 1000ML R$ 29.90 R$ 15.79 R$ 30.00 100% 50 R$ 30.00 R$ 1,500.00 R$ 789.47 R$ 135.00 R$ 165.00 R$ 160.50 R$ 30.00 R$ 30.00 R$ 45.00 R$ 565.50 R$ 145.03
604661-4 INTENSIVE PRO MÁSCARA 1000G R$ 39.90 R$ 25.79 R$ 49.00 123% 50 R$ 49.00 R$ 2,450.00 R$ 1,289.47 R$ 220.50 R$ 269.50 R$ 262.15 R$ 49.00 R$ 49.00 R$ 73.50 R$ 923.65 R$ 236.88
601695-2 INTENSIVE MULTIVITAMINICO 40G R$ 14.90 R$ 11.84 R$ 22.50 151% 50 R$ 22.50 R$ 1,125.00 R$ 592.11 R$ 101.25 R$ 123.75 R$ 120.38 R$ 22.50 R$ 22.50 R$ 33.75 R$ 424.13 R$ 108.77
604662-2 INTENSIVE PRO PRIMER 120ML R$ 23.90 R$ 13.11 R$ 24.90 104% 50 R$ 24.90 R$ 1,245.00 R$ 655.26 R$ 112.05 R$ 136.95 R$ 133.22 R$ 24.90 R$ 24.90 R$ 37.35 R$ 469.37 R$ 120.37
604663-0 INTENSIVE PRO ELIXIR 120ML R$ 24.90 R$ 13.16 R$ 25.00 100% 50 R$ 25.00 R$ 1,250.00 R$ 657.89 R$ 112.50 R$ 137.50 R$ 133.75 R$ 25.00 R$ 25.00 R$ 37.50 R$ 471.25 R$ 120.86
604664-9 INTENSIVE PRO SHAMPOO 250ML R$ 15.90 R$ 14.68 R$ 27.90 175% 50 R$ 27.90 R$ 1,395.00 R$ 734.21 R$ 125.55 R$ 153.45 R$ 149.27 R$ 27.90 R$ 27.90 R$ 41.85 R$ 525.92 R$ 134.87
604665-7 INTENSIVE PRO MASCARA 250G R$ 16.90 R$ 15.53 R$ 29.50 175% 50 R$ 29.50 R$ 1,475.00 R$ 776.32 R$ 132.75 R$ 162.25 R$ 157.83 R$ 29.50 R$ 29.50 R$ 44.25 R$ 556.08 R$ 142.61
Platinize Precision Platinize Precision Platinize Precision
600339-7 PLATINIZE SHAMPOO 1000 ML R$ 25.90 R$ 25.86 R$ 49.14 190% 50 R$ 49.14 R$ 2,457.00 R$ 1,293.16 R$ 221.13 R$ 270.27 R$ 262.90 R$ 49.14 R$ 49.14 R$ 73.71 R$ 926.29 R$ 237.55
002323-0 PLATINIZE MÁSCARA 1000G R$ 49.90 R$ 36.79 R$ 69.90 140% 50 R$ 69.90 R$ 3,495.00 R$ 1,839.47 R$ 314.55 R$ 384.45 R$ 373.97 R$ 69.90 R$ 69.90 R$ 104.85 R$ 1,317.62 R$ 337.91
603543-4 PLATINIZE SHAMPOO 250ML R$ 15.90 R$ 14.68 R$ 27.90 175% 50 R$ 27.90 R$ 1,395.00 R$ 734.21 R$ 125.55 R$ 153.45 R$ 149.27 R$ 27.90 R$ 27.90 R$ 41.85 R$ 525.92 R$ 134.87
002324-8 PLATINIZE MASCARA 250G R$ 16.90 R$ 15.53 R$ 29.50 175% 50 R$ 29.50 R$ 1,475.00 R$ 776.32 R$ 132.75 R$ 162.25 R$ 157.83 R$ 29.50 R$ 29.50 R$ 44.25 R$ 556.08 R$ 142.61
606352-7 PLATINIZE OLEO 38 ML R$ 19.90 R$ 12.89 R$ 24.50 123% 50 R$ 24.50 R$ 1,225.00 R$ 644.74 R$ 110.25 R$ 134.75 R$ 131.08 R$ 24.50 R$ 24.50 R$ 36.75 R$ 461.83 R$ 118.44
Ritual Sublime Ritual Sublime Ritual Sublime
KIT RITUAL R$ 62.80 R$ 36.79 R$ 69.90 111% 50 R$ 69.90 R$ 3,495.00 R$ 1,839.47 R$ 314.55 R$ 384.45 R$ 373.97 R$ 69.90 R$ 69.90 R$ 104.85 R$ 1,317.62 R$ 337.91
603149-8 RITUAL SUBLIME SHAMPOO REVITALIZANTE 1000 ML R$ 22.90 R$ 18.16 R$ 34.50 151% 50 R$ 34.50 R$ 1,725.00 R$ 907.89 R$ 155.25 R$ 189.75 R$ 184.58 R$ 34.50 R$ 34.50 R$ 51.75 R$ 650.33 R$ 166.78
603147-1 RITUAL SUBLIME MÁSCARA DE IMERSÃO 1000g R$ 39.90 R$ 36.79 R$ 69.90 175% 50 R$ 69.90 R$ 3,495.00 R$ 1,839.47 R$ 314.55 R$ 384.45 R$ 373.97 R$ 69.90 R$ 69.90 R$ 104.85 R$ 1,317.62 R$ 337.91
603153-6 RITUAL SUBLIME PEELING MICELAR 250 ML R$ 34.90 R$ 17.37 R$ 33.00 95% 50 R$ 33.00 R$ 1,650.00 R$ 868.42 R$ 148.50 R$ 181.50 R$ 176.55 R$ 33.00 R$ 33.00 R$ 49.50 R$ 622.05 R$ 159.53
603151-0 RITUAL SUBLIME BOOSTER 60 ML R$ 29.90 R$ 24.16 R$ 45.90 154% 50 R$ 45.90 R$ 2,295.00 R$ 1,207.89 R$ 206.55 R$ 252.45 R$ 245.57 R$ 45.90 R$ 45.90 R$ 68.85 R$ 865.22 R$ 221.89
603152-8 RITUAL SUBLIME ÓLEO PRECIOSO 60 ML R$ 24.90 R$ 21.00 R$ 39.90 160% 50 R$ 39.90 R$ 1,995.00 R$ 1,050.00 R$ 179.55 R$ 219.45 R$ 213.47 R$ 39.90 R$ 39.90 R$ 59.85 R$ 752.12 R$ 192.89
603150-1 RITUAL SUBLIME SHAMPOO REVITALIZANTE 250 ML R$ 15.90 R$ 14.68 R$ 27.90 175% 50 R$ 27.90 R$ 1,395.00 R$ 734.21 R$ 125.55 R$ 153.45 R$ 149.27 R$ 27.90 R$ 27.90 R$ 41.85 R$ 525.92 R$ 134.87
603148-0 RITUAL SUBLIME MÁSCARA DE IMERSÃO 250G R$ 16.90 R$ 15.53 R$ 29.50 175% 50 R$ 29.50 R$ 1,475.00 R$ 776.32 R$ 132.75 R$ 162.25 R$ 157.83 R$ 29.50 R$ 29.50 R$ 44.25 R$ 556.08 R$ 142.61
603252-4 BOX RITUAL SUBLIME 5 ITENS R$ 223.20 R$ 117.47 R$ 223.20 100% 50 R$ 223.20 R$ 11,160.00 R$ 5,873.68 R$ 1,004.40 R$ 1,227.60 R$ 1,194.12 R$ 223.20 R$ 223.20 R$ 334.80 R$ 4,207.32 R$ 1,079.00
Curly Curly Curly
606282-2 KIT CURLY R$ 39.90 R$ 21.00 R$ 39.90 100% 50 R$ 39.90 R$ 1,995.00 R$ 1,050.00 R$ 179.55 R$ 219.45 R$ 213.47 R$ 39.90 R$ 39.90 R$ 59.85 R$ 752.12 R$ 192.89
602354-1 CURLY LEAVE-IN DE FITAGEM 500ML R$ 24.90 R$ 20.15 R$ 38.29 154% 50 R$ 38.29 R$ 1,914.50 R$ 1,007.63 R$ 172.31 R$ 210.60 R$ 204.85 R$ 38.29 R$ 38.29 R$ 57.43 R$ 721.77 R$ 185.10
602355-0 CURLY LEAVE-IN DE FITAGEM 1000ML R$ 29.90 R$ 28.43 R$ 54.02 181% 50 R$ 54.02 R$ 2,701.00 R$ 1,421.58 R$ 243.09 R$ 297.11 R$ 289.01 R$ 54.02 R$ 54.02 R$ 81.03 R$ 1,018.28 R$ 261.14
600441-5 CURLY LOW POO 250 ML R$ 15.90 R$ 14.68 R$ 27.90 175% 50 R$ 27.90 R$ 1,395.00 R$ 734.21 R$ 125.55 R$ 153.45 R$ 149.27 R$ 27.90 R$ 27.90 R$ 41.85 R$ 525.92 R$ 134.87
606283-0 CURLY LOW POO 1000ML R$ 22.90 R$ 23.16 R$ 44.01 192% 50 R$ 44.01 R$ 2,200.50 R$ 1,158.16 R$ 198.05 R$ 242.06 R$ 235.45 R$ 44.01 R$ 44.01 R$ 66.02 R$ 829.59 R$ 212.75
600442-3 CURLY MÁSCARA 250 GR R$ 16.90 R$ 15.53 R$ 29.50 175% 50 R$ 29.50 R$ 1,475.00 R$ 776.32 R$ 132.75 R$ 162.25 R$ 157.83 R$ 29.50 R$ 29.50 R$ 44.25 R$ 556.08 R$ 142.61
606450-7 CURLY MÁSCARA 1000ML R$ 29.90 R$ 22.89 R$ 43.50 145% 50 R$ 43.50 R$ 2,175.00 R$ 1,144.74 R$ 195.75 R$ 239.25 R$ 232.73 R$ 43.50 R$ 43.50 R$ 65.25 R$ 819.98 R$ 210.29
604140-0 CURLY ATIVADOR DE CACHOS 300ML R$ 18.90 R$ 16.80 R$ 31.92 169% 50 R$ 31.92 R$ 1,596.00 R$ 840.00 R$ 143.64 R$ 175.56 R$ 170.77 R$ 31.92 R$ 31.92 R$ 47.88 R$ 601.69 R$ 154.31
Selagem Térmica Selagem Térmica Selagem Térmica
601556-5 SELAGEM TERMICA SHAMPOO ANTI RESÍDUOS 1000 ML R$ 19.90 R$ 13.62 R$ 25.88 130% 50 R$ 25.88 R$ 1,294.00 R$ 681.05 R$ 116.46 R$ 142.34 R$ 138.46 R$ 25.88 R$ 25.88 R$ 38.82 R$ 487.84 R$ 125.11
601681-2 SELAGEM TERMICA FLUIDO DISCIPLINANTE LIGHT 1000ML R$ 69.90 R$ 49.44 R$ 93.93 134% 50 R$ 93.93 R$ 4,696.50 R$ 2,471.84 R$ 422.69 R$ 516.62 R$ 502.53 R$ 93.93 R$ 93.93 R$ 140.89 R$ 1,770.58 R$ 454.08
602830-6 SELAGEM TERMICA FLUÍDO ATIVADOR 130ML R$ 21.90 R$ 16.05 R$ 30.50 139% 50 R$ 30.50 R$ 1,525.00 R$ 802.63 R$ 137.25 R$ 167.75 R$ 163.17 R$ 30.50 R$ 30.50 R$ 45.75 R$ 574.93 R$ 147.44
602828-4 SELAGEM TERMICA SHAMPOO 250ML R$ 15.90 R$ 14.68 R$ 27.90 175% 50 R$ 27.90 R$ 1,395.00 R$ 734.21 R$ 125.55 R$ 153.45 R$ 149.27 R$ 27.90 R$ 27.90 R$ 41.85 R$ 525.92 R$ 134.87
602829-2 SELAGEM TERMICA MÁSCARA 250G R$ 16.90 R$ 15.53 R$ 29.50 175% 50 R$ 29.50 R$ 1,475.00 R$ 776.32 R$ 132.75 R$ 162.25 R$ 157.83 R$ 29.50 R$ 29.50 R$ 44.25 R$ 556.08 R$ 142.61
California California California
6060951 B-TOX 2 COM ÁCIDO GLIOXÍLICO 1KG R$ 49.90 R$ 36.79 R$ 69.90 140% 50 R$ 69.90 R$ 3,495.00 R$ 1,839.47 R$ 314.55 R$ 384.45 R$ 373.97 R$ 69.90 R$ 69.90 R$ 104.85 R$ 1,317.62 R$ 337.91
6060943 B-TOX 1 COM TREHALOSE 1KG R$ 49.90 R$ 36.79 R$ 69.90 140% 50 R$ 69.90 R$ 3,495.00 R$ 1,839.47 R$ 314.55 R$ 384.45 R$ 373.97 R$ 69.90 R$ 69.90 R$ 104.85 R$ 1,317.62 R$ 337.91
B-TOX 2 COM ÁCIDO GLIOXÍLICO 250GR R$ 19.90 R$ 13.63 R$ 25.90 130% 50 R$ 25.90 R$ 1,295.00 R$ 681.58 R$ 116.55 R$ 142.45 R$ 138.57 R$ 25.90 R$ 25.90 R$ 38.85 R$ 488.22 R$ 125.21
B-TOX 1 COM TREHALOSE 250GR R$ 17.90 R$ 12.58 R$ 23.90 134% 50 R$ 23.90 R$ 1,195.00 R$ 628.95 R$ 107.55 R$ 131.45 R$ 127.87 R$ 23.90 R$ 23.90 R$ 35.85 R$ 450.52 R$ 115.54
Splendidus Splendidus Splendidus
601554-9 SPLENDIDUS 11 IN 1 FLUIDO PROTETOR 250ML NOVO R$ 24.90 R$ 18.37 R$ 34.90 140% 50 R$ 34.90 R$ 1,745.00 R$ 918.42 R$ 157.05 R$ 191.95 R$ 186.72 R$ 34.90 R$ 34.90 R$ 52.35 R$ 657.87 R$ 168.71
601761-4 SPLENDIDUS 11 IN 1 FLUIDO PROTETOR 38ML R$ 9.90 R$ 10.47 R$ 19.90 201% 50 R$ 19.90 R$ 995.00 R$ 523.68 R$ 89.55 R$ 109.45 R$ 106.46 R$ 19.90 R$ 19.90 R$ 29.85 R$ 375.12 R$ 96.20
606350-0 SPLENDIDUS SHAMPOO 250 ML R$ 15.90 R$ 14.68 R$ 27.90 175% 50 R$ 27.90 R$ 1,395.00 R$ 734.21 R$ 125.55 R$ 153.45 R$ 149.27 R$ 27.90 R$ 27.90 R$ 41.85 R$ 525.92 R$ 134.87
606349-7 SPLENDIDUS MÁSCARA 250 GR R$ 16.90 R$ 15.53 R$ 29.50 175% 50 R$ 29.50 R$ 1,475.00 R$ 776.32 R$ 132.75 R$ 162.25 R$ 157.83 R$ 29.50 R$ 29.50 R$ 44.25 R$ 556.08 R$ 142.61
606314-4 SPLENDIDUS HAIR SPRAY R$ 24.90 R$ 13.11 R$ 24.90 100% 50 R$ 24.90 R$ 1,245.00 R$ 655.26 R$ 112.05 R$ 136.95 R$ 133.22 R$ 24.90 R$ 24.90 R$ 37.35 R$ 469.37 R$ 120.37
606495-7 SPLENDIDUS SHAMPOO ÁGUA DE COCO 250ML R$ 15.90 R$ 14.68 R$ 27.90 175% 50 R$ 27.90 R$ 1,395.00 R$ 734.21 R$ 125.55 R$ 153.45 R$ 149.27 R$ 27.90 R$ 27.90 R$ 41.85 R$ 525.92 R$ 134.87
606496-5 SPLENDIDUS MÁSCARA ÁGUA DE COCO 250GR R$ 16.90 R$ 15.53 R$ 29.50 175% 50 R$ 29.50 R$ 1,475.00 R$ 776.32 R$ 132.75 R$ 162.25 R$ 157.83 R$ 29.50 R$ 29.50 R$ 44.25 R$ 556.08 R$ 142.61
606497-3 SPLENDIDUS BÁLSAMO ÁGUA DE COCO 250ML R$ 23.90 R$ 18.37 R$ 34.90 146% 50 R$ 34.90 R$ 1,745.00 R$ 918.42 R$ 157.05 R$ 191.95 R$ 186.72 R$ 34.90 R$ 34.90 R$ 52.35 R$ 657.87 R$ 168.71
601564-6 SPLENDIDUS LEAVE-IN 250ML NOVO R$ 23.90 R$ 18.37 R$ 34.90 146% 50 R$ 34.90 R$ 1,745.00 R$ 918.42 R$ 157.05 R$ 191.95 R$ 186.72 R$ 34.90 R$ 34.90 R$ 52.35 R$ 657.87 R$ 168.71
601810-6 SPLENDIDUS OIL REFLECTIVE 38ML R$ 14.90 R$ 13.11 R$ 24.90 167% 50 R$ 24.90 R$ 1,245.00 R$ 655.26 R$ 112.05 R$ 136.95 R$ 133.22 R$ 24.90 R$ 24.90 R$ 37.35 R$ 469.37 R$ 120.37
Brave Brave Brave
602766-0 BRAVE PO DESCOLORANTE AZUL 300G R$ 14.90 R$ 11.53 R$ 21.91 147% 50 R$ 21.91 R$ 1,095.50 R$ 576.58 R$ 98.60 R$ 120.51 R$ 117.22 R$ 21.91 R$ 21.91 R$ 32.87 R$ 413.00 R$ 105.92
606246-6 BRAVE PO DESCOLORANTE AZUL 500G R$ 24.90 R$ 19.95 R$ 37.90 152% 50 R$ 37.90 R$ 1,895.00 R$ 997.37 R$ 170.55 R$ 208.45 R$ 202.77 R$ 37.90 R$ 37.90 R$ 56.85 R$ 714.42 R$ 183.22
605135-9 BRAVE PO DESCOLORANTE BRANCO 500G R$ 24.90 R$ 19.95 R$ 37.90 152% 50 R$ 37.90 R$ 1,895.00 R$ 997.37 R$ 170.55 R$ 208.45 R$ 202.77 R$ 37.90 R$ 37.90 R$ 56.85 R$ 714.42 R$ 183.22
606315-2 BRAVE SERUM PLEX 250 ML R$ 32.50 R$ 26.26 R$ 49.90 154% 50 R$ 49.90 R$ 2,495.00 R$ 1,313.16 R$ 224.55 R$ 274.45 R$ 266.97 R$ 49.90 R$ 49.90 R$ 74.85 R$ 940.62 R$ 241.23
Colorfill Colorfill Colorfill
KIT PROMOCIONAL COLORFILL + EMULSÃO 8 VOL 75ML R$ 10.90 R$ 8.89 R$ 16.90 155% 50 R$ 16.90 R$ 845.00 R$ 444.74 R$ 76.05 R$ 92.95 R$ 90.41 R$ 16.90 R$ 16.90 R$ 25.35 R$ 318.56 R$ 81.70
002359-0 COLORFILL TRATAMENTO TONALIZANTE 2.0 50G R$ 9.90 R$ 7.84 R$ 14.90 151% 50 R$ 14.90 R$ 745.00 R$ 392.11 R$ 67.05 R$ 81.95 R$ 79.72 R$ 14.90 R$ 14.90 R$ 22.35 R$ 280.87 R$ 72.03
002361-2 COLORFILL TRATAMENTO TONALIZANTE 3.0 50G R$ 9.90 R$ 7.84 R$ 14.90 151% 50 R$ 14.90 R$ 745.00 R$ 392.11 R$ 67.05 R$ 81.95 R$ 79.72 R$ 14.90 R$ 14.90 R$ 22.35 R$ 280.87 R$ 72.03
002362-0 COLORFILL TRATAMENTO TONALIZANTE 4.0 50G R$ 9.90 R$ 7.84 R$ 14.90 151% 50 R$ 14.90 R$ 745.00 R$ 392.11 R$ 67.05 R$ 81.95 R$ 79.72 R$ 14.90 R$ 14.90 R$ 22.35 R$ 280.87 R$ 72.03
002363-9 COLORFILL TRATAMENTO TONALIZANTE 5.0 50G R$ 9.90 R$ 7.84 R$ 14.90 151% 50 R$ 14.90 R$ 745.00 R$ 392.11 R$ 67.05 R$ 81.95 R$ 79.72 R$ 14.90 R$ 14.90 R$ 22.35 R$ 280.87 R$ 72.03
002364-7 COLORFILL TRATAMENTO TONALIZANTE 6.0 50G R$ 9.90 R$ 7.84 R$ 14.90 151% 50 R$ 14.90 R$ 745.00 R$ 392.11 R$ 67.05 R$ 81.95 R$ 79.72 R$ 14.90 R$ 14.90 R$ 22.35 R$ 280.87 R$ 72.03
002365-5 COLORFILL TRATAMENTO TONALIZANTE 6.1 50G R$ 9.90 R$ 7.84 R$ 14.90 151% 50 R$ 14.90 R$ 745.00 R$ 392.11 R$ 67.05 R$ 81.95 R$ 79.72 R$ 14.90 R$ 14.90 R$ 22.35 R$ 280.87 R$ 72.03
606355-1 COLORFILL TRATAMENTO TONALIZANTE 6.3 50G R$ 9.90 R$ 7.84 R$ 14.90 151% 50 R$ 14.90 R$ 745.00 R$ 392.11 R$ 67.05 R$ 81.95 R$ 79.72 R$ 14.90 R$ 14.90 R$ 22.35 R$ 280.87 R$ 72.03
606356-0 COLORFILL TRATAMENTO TONALIZANTE 6.34 50G R$ 9.90 R$ 7.84 R$ 14.90 151% 50 R$ 14.90 R$ 745.00 R$ 392.11 R$ 67.05 R$ 81.95 R$ 79.72 R$ 14.90 R$ 14.90 R$ 22.35 R$ 280.87 R$ 72.03
606357-8 COLORFILL TRATAMENTO TONALIZANTE 6.35 50G R$ 9.90 R$ 7.84 R$ 14.90 151% 50 R$ 14.90 R$ 745.00 R$ 392.11 R$ 67.05 R$ 81.95 R$ 79.72 R$ 14.90 R$ 14.90 R$ 22.35 R$ 280.87 R$ 72.03
606358-6 COLORFILL TRATAMENTO TONALIZANTE 6.7 50G R$ 9.90 R$ 7.84 R$ 14.90 151% 50 R$ 14.90 R$ 745.00 R$ 392.11 R$ 67.05 R$ 81.95 R$ 79.72 R$ 14.90 R$ 14.90 R$ 22.35 R$ 280.87 R$ 72.03
601932-3 COLORFILL TRATAMENTO TONALIZANTE 7.0 50G R$ 9.90 R$ 7.84 R$ 14.90 151% 50 R$ 14.90 R$ 745.00 R$ 392.11 R$ 67.05 R$ 81.95 R$ 79.72 R$ 14.90 R$ 14.90 R$ 22.35 R$ 280.87 R$ 72.03
601933-1 COLORFILL TRATAMENTO TONALIZANTE 7.1 50G R$ 9.90 R$ 7.84 R$ 14.90 151% 50 R$ 14.90 R$ 745.00 R$ 392.11 R$ 67.05 R$ 81.95 R$ 79.72 R$ 14.90 R$ 14.90 R$ 22.35 R$ 280.87 R$ 72.03
100586-3 COLORFILL TRATAMENTO TONALIZANTE 7.13 50G R$ 9.90 R$ 7.84 R$ 14.90 151% 50 R$ 14.90 R$ 745.00 R$ 392.11 R$ 67.05 R$ 81.95 R$ 79.72 R$ 14.90 R$ 14.90 R$ 22.35 R$ 280.87 R$ 72.03
100587-1 COLORFILL TRATAMENTO TONALIZANTE 7.3 50G R$ 9.90 R$ 7.84 R$ 14.90 151% 50 R$ 14.90 R$ 745.00 R$ 392.11 R$ 67.05 R$ 81.95 R$ 79.72 R$ 14.90 R$ 14.90 R$ 22.35 R$ 280.87 R$ 72.03
100589-8 COLORFILL TRATAMENTO TONALIZANTE 7.7 50G R$ 9.90 R$ 7.84 R$ 14.90 151% 50 R$ 14.90 R$ 745.00 R$ 392.11 R$ 67.05 R$ 81.95 R$ 79.72 R$ 14.90 R$ 14.90 R$ 22.35 R$ 280.87 R$ 72.03
100591-0 COLORFILL TRATAMENTO TONALIZANTE 8.0 50G R$ 9.90 R$ 7.84 R$ 14.90 151% 50 R$ 14.90 R$ 745.00 R$ 392.11 R$ 67.05 R$ 81.95 R$ 79.72 R$ 14.90 R$ 14.90 R$ 22.35 R$ 280.87 R$ 72.03
002366-3 COLORFILL TRATAMENTO TONALIZANTE 8.1 50G R$ 9.90 R$ 7.84 R$ 14.90 151% 50 R$ 14.90 R$ 745.00 R$ 392.11 R$ 67.05 R$ 81.95 R$ 79.72 R$ 14.90 R$ 14.90 R$ 22.35 R$ 280.87 R$ 72.03
100593-6 COLORFILL TRATAMENTO TONALIZANTE 8.31 50G R$ 9.90 R$ 7.84 R$ 14.90 151% 50 R$ 14.90 R$ 745.00 R$ 392.11 R$ 67.05 R$ 81.95 R$ 79.72 R$ 14.90 R$ 14.90 R$ 22.35 R$ 280.87 R$ 72.03
100594-4 COLORFILL TRATAMENTO TONALIZANTE 8.34 50G R$ 9.90 R$ 7.84 R$ 14.90 151% 50 R$ 14.90 R$ 745.00 R$ 392.11 R$ 67.05 R$ 81.95 R$ 79.72 R$ 14.90 R$ 14.90 R$ 22.35 R$ 280.87 R$ 72.03
002367-1 COLORFILL TRATAMENTO TONALIZANTE 9.11 50G R$ 9.90 R$ 7.84 R$ 14.90 151% 50 R$ 14.90 R$ 745.00 R$ 392.11 R$ 67.05 R$ 81.95 R$ 79.72 R$ 14.90 R$ 14.90 R$ 22.35 R$ 280.87 R$ 72.03
604101-9 COLORFILL TRATAMENTO TONALIZANTE 9.31 50G R$ 9.90 R$ 7.84 R$ 14.90 151% 50 R$ 14.90 R$ 745.00 R$ 392.11 R$ 67.05 R$ 81.95 R$ 79.72 R$ 14.90 R$ 14.90 R$ 22.35 R$ 280.87 R$ 72.03
002368-0 COLORFILL TRATAMENTO TONALIZANTE 10.21 50G R$ 9.90 R$ 7.84 R$ 14.90 151% 50 R$ 14.90 R$ 745.00 R$ 392.11 R$ 67.05 R$ 81.95 R$ 79.72 R$ 14.90 R$ 14.90 R$ 22.35 R$ 280.87 R$ 72.03
604102-7 COLORFILL TRATAMENTO TONALIZANTE 10.31 50G R$ 9.90 R$ 7.84 R$ 14.90 151% 50 R$ 14.90 R$ 745.00 R$ 392.11 R$ 67.05 R$ 81.95 R$ 79.72 R$ 14.90 R$ 14.90 R$ 22.35 R$ 280.87 R$ 72.03
602268-5 COLORFILL TRATAMENTO TONALIZANTE 10.89 50G R$ 9.90 R$ 7.84 R$ 14.90 151% 50 R$ 14.90 R$ 745.00 R$ 392.11 R$ 67.05 R$ 81.95 R$ 79.72 R$ 14.90 R$ 14.90 R$ 22.35 R$ 280.87 R$ 72.03
002369-8 COLORFILL TRATAMENTO TONALIZANTE 12.11 50G R$ 9.90 R$ 7.84 R$ 14.90 151% 50 R$ 14.90 R$ 745.00 R$ 392.11 R$ 67.05 R$ 81.95 R$ 79.72 R$ 14.90 R$ 14.90 R$ 22.35 R$ 280.87 R$ 72.03
002370-1 COLORFILL TRATAMENTO TONALIZANTE 12.21 50G R$ 9.90 R$ 7.84 R$ 14.90 151% 50 R$ 14.90 R$ 745.00 R$ 392.11 R$ 67.05 R$ 81.95 R$ 79.72 R$ 14.90 R$ 14.90 R$ 22.35 R$ 280.87 R$ 72.03
602269-3 COLORFILL TRATAMENTO TONALIZANTE 12.89 50G R$ 9.90 R$ 7.84 R$ 14.90 151% 50 R$ 14.90 R$ 745.00 R$ 392.11 R$ 67.05 R$ 81.95 R$ 79.72 R$ 14.90 R$ 14.90 R$ 22.35 R$ 280.87 R$ 72.03
001908-9 COLORFILL EMULSAO REVELADORA 8 VOLS 1000ML R$ 9.90 R$ 8.89 R$ 16.90 171% 50 R$ 16.90 R$ 845.00 R$ 444.74 R$ 76.05 R$ 92.95 R$ 90.41 R$ 16.90 R$ 16.90 R$ 25.35 R$ 318.56 R$ 81.70
601056-3 COLORFILL EMULSÃO REVELADORA 8 VOLS 75ML R$ 2.90 R$ 2.58 R$ 4.90 169% 50 R$ 4.90 R$ 245.00 R$ 128.95 R$ 22.05 R$ 26.95 R$ 26.22 R$ 4.90 R$ 4.90 R$ 7.35 R$ 92.37 R$ 23.69
Supreme Chroma Supreme Chroma Supreme Chroma
KIT PROMOCIONAL COLORAÇÃO + OX 20 VOL 75ML R$ 9.90 R$ 7.84 R$ 14.90 151% 50 R$ 14.90 R$ 745.00 R$ 392.11 R$ 67.05 R$ 81.95 R$ 79.72 R$ 14.90 R$ 14.90 R$ 22.35 R$ 280.87 R$ 72.03
100305-4 SUPREME CHROMA COLORAÇÃO PERMANENTE 0.00 50G R$ 8.90 R$ 6.79 R$ 12.90 145% 50 R$ 12.90 R$ 645.00 R$ 339.47 R$ 58.05 R$ 70.95 R$ 69.02 R$ 12.90 R$ 12.90 R$ 19.35 R$ 243.17 R$ 62.36
100556-1 SUPREME CHROMA COLORAÇÃO PERMANENTE 0.1 50G R$ 8.90 R$ 6.79 R$ 12.90 145% 50 R$ 12.90 R$ 645.00 R$ 339.47 R$ 58.05 R$ 70.95 R$ 69.02 R$ 12.90 R$ 12.90 R$ 19.35 R$ 243.17 R$ 62.36
100557-0 SUPREME CHROMA COLORAÇÃO PERMANENTE 0.11 50G R$ 8.90 R$ 6.79 R$ 12.90 145% 50 R$ 12.90 R$ 645.00 R$ 339.47 R$ 58.05 R$ 70.95 R$ 6
 Total Total

8250 R$ 196,519.50 R$ 103,431.32 R$ 17,686.75 R$ 21,617.15 R$ 21,027.59 R$ 3,930.39 R$ 3,930.39 R$ 5,895.59 R$ 74,087.85 R$ 19,000.33

Ano 1 Ano 2 Ano 3

Margem Pablo 5% Margem Pablo 5% Margem Pablo 5%

(estimado inicial) Mês 1 = soma (estimado inicial) (estimado inicial)
Faturamento Faturamento Mês 1 = ultimo mês Faturamento
Mês 1 = ao projetado no saldo ultimo mês do ano projetado no saldo projetado no saldo
crescendo 5% mês crescendo 5% mês do ano anterior crescendo 5% mês
faturamento atual do lucro - anterior mais do lucro - do lucro -
(metade do lucro) (metade do lucro) mais 5% (metade do lucro)
crescimento ou faturamento RS crescimento ou crescimento ou
seja 5% seja 5% seja 5%

Mês 1 R$ 196,519.50 R$ 491.30 Mês 1 R$ 1,000,000.00 R$ 2,500.00 Mês 1 R$ 1,710,339.36 R$ 4,275.85

Mês 2 R$ 206,345.48 R$ 515.86 Mês 2 R$ 1,050,000.00 R$ 2,625.00 Mês 2 R$ 1,795,856.33 R$ 4,489.64

Mês 3 R$ 216,662.75 R$ 541.66 Mês 3 R$ 1,102,500.00 R$ 2,756.25 Mês 3 R$ 1,885,649.14 R$ 4,714.12

Mês 4 R$ 227,495.89 R$ 568.74 Mês 4 R$ 1,157,625.00 R$ 2,894.06 Mês 4 R$ 1,979,931.60 R$ 4,949.83

Mês 5 R$ 238,870.68 R$ 597.18 Mês 5 R$ 1,215,506.25 R$ 3,038.77 Mês 5 R$ 2,078,928.18 R$ 5,197.32

Mês 6 R$ 250,814.21 R$ 627.04 Mês 6 R$ 1,276,281.56 R$ 3,190.70 Mês 6 R$ 2,182,874.59 R$ 5,457.19

Mês 7 R$ 263,354.93 R$ 658.39 Mês 7 R$ 1,340,095.64 R$ 3,350.24 Mês 7 R$ 2,292,018.32 R$ 5,730.05

Mês 8 R$ 276,522.67 R$ 691.31 Mês 8 R$ 1,407,100.42 R$ 3,517.75 Mês 8 R$ 2,406,619.23 R$ 6,016.55

Mês 9 R$ 290,348.81 R$ 725.87 Mês 9 R$ 1,477,455.44 R$ 3,693.64 Mês 9 R$ 2,526,950.20 R$ 6,317.38

Mês 10 R$ 304,866.25 R$ 762.17 Mês 10 R$ 1,551,328.22 R$ 3,878.32 Mês 10 R$ 2,653,297.71 R$ 6,633.24

Mês 11 R$ 320,109.56 R$ 800.27 Mês 11 R$ 1,628,894.63 R$ 4,072.24 Mês 11 R$ 2,785,962.59 R$ 6,964.91

Mês 12 R$ 336,115.04 R$ 840.29 Mês 12 R$ 1,710,339.36 R$ 4,275.85 Mês 12 R$ 2,925,260.72 R$ 7,313.15

Total Total Total

R$ 3,128,025.75 R$ 7,820.06 R$ 15,917,126.52 R$ 39,792.82 R$ 27,223,687.96 R$ 68,059.22

Resultado (acumulado 3 primeiros anos) Pablo com 5% Dividendos projetados com lucro de 5% R$ 115,672.10