Tabela de Vinhos

Producto QTY Inicial QTY Actual QTY Vendida Preço UNIT Preço Total
Papa figo vinho tinto 6 6 0 € 10,800.00 0.00 €
Cabeça de toro 4 4 € 9,700.00 0.00 €
Contraste 6 6 € 7,200.00 0.00 €
Cortes de cima 10 10 € 8,000.00 0.00 €
Marques de borba 9 9 € 7,800.00 0.00 €
Esteval (douro) 6 6 € 6,000.00 0.00 €
Caiado 8 5 3 € 5,000.00 15,000.00 €
Kompassos 6 6 € 7,150.00 0.00 €

Emólogo (Paulo Laureano) 0 0 € 4,500.00 0.00 €

EA 0 0 € 4,800.00 0.00 €
Reserva do Monte 9 9 € 4,750.00 0.00 €
Borba 10 10 € 4,500.00 0.00 €
Loios 4 2 2 € 4,500.00 9,000.00 €
Monte das cepas 6 6 € 4,000.00 0.00 €
Astro rei 2 2 € 4,000.00 0.00 €
Ferreira 7 7 € 9,850.00 0.00 €
Dom xisto 4 3 1 € 4,000.00 4,000.00 €
Bv 2 2 € 3,200.00 0.00 €
Aliança 6 6 € 4,500.00 0.00 €
Terras de alleu 4 4 € 3,700.00 0.00 €
Monte borbo 6 6 € 6,500.00 0.00 €

Samarra 5 4 1 € 2,900.00 2,900.00 €

Milcaminho 7 6 1 € 3,200.00 3,200.00 €

JP 9 9 € 3,600.00 0.00 €
Alandra 6 6 € 3,700.00 0.00 €
Casaleiro 0 0 € 3,500.00 0.00 €
Casaleiro Tampa V 10 8 2 € 3,200.00 6,400.00 €

Sentido Único 5 5 € 2,800.00 0.00 €

Monte da Valada 9 9 € 2,500.00 0.00 €

Araminho de Pias 9 5 4 € 3,000.00 12,000.00 €
Vale do Vidgão 1 1 € 2,300.00 0.00 €
Reflexo 6 5 1 € 2,000.00 2,000.00 €
Alabastro 6 5 1 € 4,900.00 4,900.00 €
Genial 0 0 € 4,000.00 0.00 €
Já Pias 8 8 € 2,800.00 0.00 €
T Pias 3 3 € 3,000.00 0.00 €
Só Pias 3 3 € 2,800.00 0.00 €
L Pias 1 1 € 2,800.00 0.00 €
Pias 8 7 1 € 2,800.00 2,800.00 €
Pias Companhia 5 5 € 3,500.00 0.00 €
Tesouro de Pias 3 3 € 3,000.00 0.00 €
Porta da tapada 6 6 € 3,000.00 0.00 €
Relvas 6 6 € 3,000.00 0.00 €
Muralhas 5 5 € 6,500.00 0.00 €

!Já Pias 5L 1 1 € 8,500.00 0.00 €

Pé Tinto 4 4 € 3,700.00 0.00 €
Cavalo Branco Gran. 10 10 € 3,000.00 0.00 €

Paco 8 8 € 1,400.00 0.00 €

Fresco GRAN. 0 0 € 1,300.00 0.00 €

Vinul 9 9 € 1,300.00 0.00 €

Gaivota 2 2 € 1,300.00 0.00 €
Festa da Vida 7 7 € 1,400.00 0.00 €
Capataz 3 3 3,500.00 € 0.00 €
Tropicana 6 6 1,400.00 € 0.00 €
Vale do Vidgão 750 ml 4 4 2,000.00 € 0.00 €
Pouca Roupa 5 5 4,900.00 € 0.00 €
Flor de Castro Douro 6 6 6,900.00 € 0.00 €
Vale da Rapousa 6 6 5,800.00 € 0.00 €
C7e 6 6 3,500.00 € 0.00 €
Mainhas 6 6 2,900.00 € 0.00 €
Vinho da Casinha 6 6 3,200.00 € 0.00 €
Total 17 62,200.00 €

Tabela de Wisky e Bebidas Quentes

Producto QTY Inicial QTY Actual QTY Vendida Preço UNIT Preço Total
Cinzano 1 1 0 € 3,500.00 0.00 €
Laço Vermelho 6 3 3 € 5,000.00 15,000.00 €
Galianos 5 5 0 € 4,500.00 0.00 €
Vacary 6 6 0 € 1,300.00 0.00 €
Bananal 6 6 0 € 1,500.00 0.00 €
Chiva Regal 3 3 0 € 13,000.00 0.00 €
Vs Couversior 2 2 0 € 39,000.00 0.00 €
Balantine 3 3 0 € 5,900.00 0.00 €
Pisang Banana 6 6 0 € 3,000.00 0.00 €
Pisang Guaraná 6 6 0 € 3,500.00 0.00 €
Vodka Escape 6 3 3 € 3,500.00 10,500.00 €
Vodka Freeze 12 12 0 € 3,500.00 0.00 €
Gold Stick 2 0 2 € 4,000.00 8,000.00 €
Silver Stick 10 6 4 € 4,000.00 16,000.00 €
Amarula 9 5 4 € 8,000.00 32,000.00 €
Casa Velha 6 5 1 € 1,500.00 1,500.00 €
Passport 9 9 0 € 4,000.00 0.00 €
Regalão Brandy 2 2 0 € 2,200.00 0.00 €
Orgia Topical 5 5 0 € 2,200.00 0.00 €
Black Royal 0 0 0 € 2,200.00 0.00 €
Red label 12 12 0 € 7,300.00 0.00 €
Black e white 3 3 0 € 4,500.00 0.00 €
Jameson 15 15 0 € 8,000.00 0.00 €
Vodka Bols 5 4 1 € 3,500.00 3,500.00 €
Total 18 86,500.00 €
 3/15/2022
Tabela de Resumo
Producto QTY Tot. Vend. Total Vendido Lucro Actual
Vinhos 17 62,200.00 € -896,000.04 €
Sangrias 7 23,100.00 € -246,900.00 €
Vinhos Mini 7 13,800.00 € -20,200.00 €
Cerveja 55 233,000.00 € 207,800.00 €

Wisky e Champagne 18 86,500.00 € -505,573.60 €

Total 418,600.00 € -1,460,873.64 €

Colunas1 Colunas2
Principal
Caixa 426,200.00 €
Lucro Real -1,500,973.64 €
Caixa Real 286,100.00 €

Tabela de Vinho Mini

Producto QTY Inicial QTY Actual QTY Vendida Preço UNIT
Marques Vinho
peq. 12 12 0 € 800.00
Samarra Peq. 15 11 4 € 850.00

Flor de Castro Peq. 8 8 0 € 2,750.00

! Terra Boa Peq. 6 6 € 2,000.00
Aliança peq. 10 10 € 2,300.00
Farol de 4 Vento 10 10 € 2,300.00

Casal Garcia Peq. 12 12 € 3,500.00

Cavalo Branco
Peq. 12 7 5 € 1,000.00
Fresco Mini 6 0 6 € 500.00
Gin p 19 14 5 € 400.00
Água Ardente p 7 6 1 € 400.00
Total 21

Tabela de Sangrias & Rosés

Producto QTY Inicial QTY Actual QTY Vendida Preço UNIT
Casal Garcia Gra. 6 6 0 € 6,000.00
Fogueiras 1 0 1 € 2,600.00
Lagosta 6 6 0 € 4,500.00
Gazela 1 1 0 € 5,000.00
Casal Mendes 6 6 0 € 3,300.00
Sangria VT 2 0 2 € 3,300.00
Casal Mendes
Black 6 5 1 € 3,300.00
Sangria VB 6 4 2 € 3,300.00
Gatão Verde 3 3 0 € 3,500.00
Casal Mendes
verde 6 6 0 € 3,500.00
Gatão Azul 2 2 0 € 3,500.00

Gatão Espumante 1 1 0 € 3,500.00

Unicornio 4 4 0 € 4,000.00
Frozen 5 4 1 € 4,000.00
Patrol 1 1 0 € 4,000.00
Mulher Frozen 4 4 0 € 4,000.00
Homem Frozen 6 6 0 € 4,000.00
Doris 2 2 0 € 4,000.00
Scooby Doo 2 2 0 € 4,000.00
Name 15 0 0 0 € -
Total 7

Tabela de Cerveja e Gasosa

Producto QTY Inicial QTY Actual QTY Vendida Preço UNIT
Agua 0 0 0 € 2,000.00
smirnof 2 0 2 € 12,000.00
Cerveja 07 72 19 53 € 4,000.00
Gasosa 0 0 0 1,440.00 €
Total
 Tabela de Outras Despesas
Nome QTY Preço Colunas1
Outros 1,600.00 €
Papel Higiênico - €
Rolo de Tpa - €
Saco 1,000.00 €
Taxi Edson 4,000.00 €
Shaltox 1,500.00 €
Mestre da Geleira - €

Salário Nelson 24,000.00 €

Salário Isabel
Luz 6,000.00 €
Obra Pincel - €
Saldo Boss - €
Mestre 2,000.00 €
Divida Bos - €
Almoço Mestre
Mestre Dívida
Cimento
Material obra
Agua Tanque - €
Preço Total Dívidas 48000

0.00 € Total 40,100.00 €

3,400.00 €

0.00 €
0.00 €
0.00 €
0.00 €

0.00 €

5,000.00 €
3,000.00 €
2,000.00 €
400.00 €
13,800.00 €

Preço Total
0.00 €
 2,600.00 €
0.00 €
0.00 €
0.00 €
6,600.00 €

3,300.00 €
6,600.00 €
0.00 €

0.00 €
0.00 €

0.00 €
0.00 €
4,000.00 €
0.00 €
0.00 €
0.00 €
0.00 €
0.00 €
0.00 €
23,100.00 €

Preço Total Colunas1

0.00 €
21,000.00 € 6 latas sobraram
212,000.00 €
0.00 €
233,000.00 €
Despesas de Productos
ceveja 51000 24150 17250
Gasolina Carro
Totais 92400

Total de Gastos 132,500.00 €

Fechos TPA 1000 45700 21500 8700 2000 113100 5750 8500
Total 266000
Total Mão 426,200.00 €

-7,600.00 €
3000 17850 5400 18000 2400 7400 5700
Producto QTY Comprada CX QTY Unidade QTY Un. Total QTY Un. Saida CX

Producto QTY Comprada CX QTY Unidade QTY Un. Total QTY Un. Saida CX
Papa figo vinho tinto 2 6 12 1
Cabeça de toiro 1 6 6 1
Contraste 2 6 12 1
Cortes de cima 0 12 0 0
Marques de borba 7 6 42 5
Esteval (douro) 1 6 6 1
Caiado 11 6 66 1
Kompassos 1 6 6 0
Emólogo (Paulo Laureano) 1 6 6 1
EA 0 6 0 0
Borba 4 6 24 1
Loios 2 6 12 0
Monte das cepas 0 3 0 0
Astro rei 0 12 0 0
Ferreira 0 12 0 0
Dom xisto 1 6 6 0
Bv 2 6 12 0
Aliança Balada G 3 6 18 1
Terras de alleu 2 12 24 0
Monte borbo 12 6 72 0
Samarra 7 12 84 0
Mil caminho 1 6 6 1
JP 3 24 72 0
Alandra 1 6 6 1
Casaleiro Tampa Vermelha 7 6 42 1
Casaleiro 0 6 0 0
Sentido Único 1 6 6 0
Monte da Valada 1 6 6 1
Pias Araminho 2 6 12 1
Vale do Vidgão 1 6 6 1
Vale do Vidgão 750 ml 1 6 6 1
Reflexo 1 6 6 1
Alabastro 1 6 6 0
Genial 1 6 6 1
Já Pias 1L 12 6 72 2
T Pias 0 6 0 0
Só Pias 0 6 0 0
L Pias 3 6 18 0
Pias 0 6 0 0
Pias Companhia 0 6 0 0
Tesouro de Pias 0 6 0 0
Porta da tapada 1 6 6 1
Relvas 1 6 6 1
Muralhas 3 6 18 0
Já Pias 5L 20 12 240 0
Pé Tinto 1 6 6 1
Pé Tinto Nova 1 6 6 0
Cavalo Branco Gran. 2 6 12 0
Paco 1 12 12 0
Fresco GRAN. 1 12 12 1
Vinul 1 12 12 0
Gaivota 1 12 12 0
Contraste 1 6 6 0
Reserva do Monte 4 6 24 1
BV 5 6 30 0
Flor de Crastro Douro 2 6 12 1
Vinho Relvas 1 6 6 0
Capataz 1 6 6 0
Pouca Roupa 10 6 60 1
Vale da Rapousa 10 6 60 1
Vinho da Casinha 2 6 12 0
Festa Da Vida Pacote 1 12 12 1
Vinho Outeiro de Pias(Pias) 3 6 18 1
Pias 1L(Araminho) 1 6 6 1
c7e Tinto 1 6 6 1
Monte da Valada Novo 3 6 18 0
Reflexo Novo 2 6 12 0
Alabastro novo 4 6 24
Mainhas 1 6 6
Reflexo novo1 1 3 3
Samarra 1 6 6

Samarra nova 1 6 6
1 12 12 0
Total

Tabela de Stock de Vinho Mini

Producto QTY Comprada CX QTY Unidade QTY Un. Total QTY Un. Saida CX
Aliança Baraida (Reserva) peq 30 12 360 0
Terra Boa Peq 13 12 156 0
Casal Garcia Peq 2 12 24 0
Marques Vinho peq. 19 12 228 4
Samarra Peq. 7 12 84 1
Flor de Castro Peq. 4 12 48 0
Foral de 4 Vento 4 12 48 0
Casal Garcia Peq. 2 12 24 0
Cavalo Branco Peq. 0 6 0 0
Fresco Mini 1 24 24 0
Gin p 1 24 24 0
Água Ardente p 0 12 0 0
Tropicana 2 12 24 1
0 0 0 0
0 0 0 0
Total

Tabela de Stock de Sangrias e Ro

Producto QTY Comprada CX QTY Unidade QTY Un. Total QTY Un. Saida CX
Casal Garcia Gra. 3 6 18 0
Casal Garcia Verde Tinto 10 6 60
Fogueiras 0 12 0 0
Lagosta 0 6 0 0
Gazela 0 12 0 0
Casal Mendes Sangria Tinto 1 6 6 0
Casal Mendes Sangria 2 6 12
Sangria VT 0 1 0 0
Casal Mendes Black 0 6 0 0
Sangria VB 0 6 0 0
Gatão Verde 0 6 0 0
Casal Mendes verde 1 6 6 0
Gatão Azul 0 6 0 0
Gatão Espumante 2 6 12 0
Unicornio 0 6 0 0
Frozen 0 3 0 0
Patrol 1 6 6 0
Mulher Frozen 0 12 0 0
Homem Frozen 0 6 0 0
Doil 0 6 0 0
Scooby Doo 0 6 0 0
Gatão Verde 2 6 12 0
Tropicana Novo 3 12 36
Dom Simon Champagne 1 1 1 0
Total

Tabela de Stock de Wisky e Bebi

Producto QTY Comprada CX QTY Unidade QTY Un. Total QTY Un. Saida CX
Cinzano 0 12 0 0
Laço Vermelho 3 6 18 2
Galianos 0 6 0 0
Vacary 1 6 6 0
Bananal 0 6 0 0
Chiva Regal 1 12 12 0
Vs Couversior 0 6 0 0
Balantine 1 12 5 0
Pisang Banana 1 6 6 0
Pisang Guaraná 1 6 6 0
Vodka Escape 2 6 12 2
Golden Strike 1 6 6 0
Silver Stick 1 6 6 1
Amarula 6 6 36 1
Capataz 0 12 0 0
Passport 1 12 12 0
Regalão Brandy 0 6 0 0
Orgia Topical 0 6 0 0
Black Royal 0 6 0 0
Red label 1 12 12 1
Black e White 2 12 24 1
Jameson 1 12 12 1
Cognac 1 6 6 0
Gin Gordon novo 1 12 12 0
Gin Gordon 1 12 12 0
Dokter Gin 1 3 3 0
Vodka Freeze 1 12 12 1
Vodka Escape 1 6 6 1
Banana 1 6 6 1
Casa Velha 1 6 6
Vodka Bols 5 6 30 1
Total

Tabela de Stock de Cerveja, Gaso

Producto QTY Comprada CX QTY Unidade QTY Un. Total QTY Un. Saida CX
Água Mineral 10 20 200 0
Cerveja Smirnof 3 24 72 0
Gasosa Top 6 12 72 6
Cerveja Atual 9 23 24 552 23
Cerveja 22, 30->13 70 24 1680 70
Cerveja 07 19 24 456 6
Cerveja 15 10 24 240 0
Total
QTY Un. Atual Preço/UNIT CX Preço/UNIDADE Total Gasto Preço de Venda
Tabela de Stock de Vinho
QTY Un. Atual Preço/UNIT CX Preço/UNIDADE Total Gasto Preço de Venda
1 55,000.02 € 9,166.67 € 110,000.04 € 10,800.00 €
0 49,500.00 € 8,250.00 € 49,500.00 € 9,700.00 €
1 0.00 € 0.00 € 0.00 € 0.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
2 0.00 € 0.00 € 0.00 € 0.00 €
0 34,800.00 € 5,800.00 € 34,800.00 € 6,900.00 €
10 0.00 € 0.00 € 0.00 € 0.00 €
1 0.00 € 0.00 € 0.00 € 0.00 €
0 24,000.00 € 4,000.00 € 24,000.00 € 4,500.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
3 0.00 € 0.00 € 0.00 € 0.00 €
2 0.00 € 0.00 € 0.00 € 0.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
1 0.00 € 0.00 € 0.00 € 0.00 €
2 0.00 € 0.00 € 0.00 € 0.00 €
2 0.00 € 0.00 € 0.00 € 0.00 €
2 0.00 € 0.00 € 0.00 € 0.00 €
12 0.00 € 0.00 € 0.00 € 0.00 €
7 0.00 € 0.00 € 0.00 € 0.00 €
0 15,000.00 € 2,500.00 € 15,000.00 € 3,200.00 €
3 0.00 € 0.00 € 0.00 € 0.00 €
0 15,600.00 € 2,600.00 € 15,600.00 € 3,700.00 €
6 0.00 € 0.00 € 0.00 € 0.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
1 0.00 € 0.00 € 0.00 € 0.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
1 14,200.00 € 2,366.67 € 28,400.00 € 3,000.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
0 8,100.00 € 1,350.00 € 8,100.00 € 2,000.00 €
0 8,700.00 € 1,450.00 € 8,700.00 € 2,000.00 €
1 0.00 € 0.00 € 0.00 € 0.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
10 0.00 € 0.00 € 0.00 € 0.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
3 0.00 € 0.00 € 0.00 € 0.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
 0 13,800.00 € 2,300.00 € 13,800.00 € 3,000.00 €
0 13,200.00 € 2,200.00 € 13,200.00 € 3,000.00 €
3 0.00 € 0.00 € 0.00 € 0.00 €
20 0.00 € 0.00 € 0.00 € 0.00 €
0 16,200.00 € 2,700.00 € 16,200.00 € 3,500.00 €
1 16,200.00 € 2,700.00 € 16,200.00 € 3,700.00 €
2 15,000.00 € 2,500.00 € 30,000.00 € 3,000.00 €
1 11,000.00 € 916.67 € 11,000.00 € 1,400.00 €
0 13,000.00 € 1,083.33 € 13,000.00 € 1,300.00 €
1 10,000.00 € 833.33 € 10,000.00 € 1,300.00 €
1 11,300.00 € 941.67 € 11,300.00 € 1,300.00 €
1 0.00 € 0.00 € 0.00 € 0.00 €
3 0.00 € 0.00 € 0.00 € 0.00 €
5 0.00 € 0.00 € 0.00 € 0.00 €
1 35,000.00 € 5,833.33 € 70,000.00 € 6,900.00 €
1 13,200.00 € 2,200.00 € 13,200.00 € 3,000.00 €
1 14,400.00 € 2,400.00 € 14,400.00 € 3,500.00 €
9 18,000.00 € 3,000.00 € 180,000.00 € 4,900.00 €
9 22,000.00 € 3,666.67 € 220,000.00 € 5,800.00 €
2 15,900.00 € 2,650.00 € 31,800.00 € 3,200.00 €
0 13,000.00 € 1,083.33 € 13,000.00 € 1,400.00 €
2 8,004.00 € 1,334.00 € 24,012.00 € 2,800.00 €
0 28,008.00 € 4,668.00 € 28,008.00 € 3,000.00 €
0 12,105.26 € 2,017.54 € 12,105.26 € 3,500.00 €
3 11,500.00 € 1,916.67 € 34,500.00 € 3,000.00 €
2 7,500.00 € 1,250.00 € 15,000.00 € 2,000.00 €
4 23,299.80 € 3,883.30 € 93,199.20 € 4,900.00 €
1 7,400.00 € 1,233.33 € 7,400.00 € 2,900.00 €
1 22,500.00 € 7,500.00 € 22,500.00 € 2,000.00 €
1 13,000.00 € 2,166.67 € 13,000.00 € 2,900.00 €

1 12,399.60 € 2,066.60 € 12,399.60 € 2,900.00 €

1 13,000.00 € 1,083.33 € 13,000.00 € 1,400.00 €
958,200.04 €

ck de Vinho Mini
QTY Un. Atual Preço/UNIT CX Preço/UNIDADE Total Gasto Preço de Venda
30 0.00 € 0.00 € 0.00 € 0.00 €
13 0.00 € 0.00 € 0.00 € 0.00 €
2 0.00 € 0.00 € 0.00 € 0.00 €
 15 0.00 € 0.00 € 0.00 € 0.00 €
6 0.00 € 0.00 € 0.00 € 0.00 €
4 0.00 € 0.00 € 0.00 € 0.00 €
4 0.00 € 0.00 € 0.00 € 0.00 €
2 0.00 € 0.00 € 0.00 € 0.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
1 9,000.00 € 375.00 € 9,000.00 € 500.00 €
1 0.00 € 0.00 € 0.00 € 0.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
1 12,500.00 € 1,041.67 € 25,000.00 € 1,400.00 €
0 0.00 € #DIV/0! 0.00 € 0.00 €
0 0.00 € #DIV/0! 0.00 € 0.00 €
34,000.00 €

ck de Sangrias e Rosés
QTY Un. Atual Preço/UNIT CX Preço/UNIDADE Total Gasto Preço de Venda
3 18,000.00 € 3,000.00 € 54,000.00 € 6,000.00 €
10 18,000.00 € 3,000.00 € 180,000.00 € 4,900.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
1 0.00 € 0.00 € 0.00 € 0.00 €

0 0.00 € 0.00 € 0.00 € 0.00 €

0 0.00 € 0.00 € 0.00 € 0.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
1 0.00 € 0.00 € 0.00 € 0.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
2 0.00 € 0.00 € 0.00 € 0.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
1 0.00 € 0.00 € 0.00 € 0.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
2 0.00 € 0.00 € 0.00 € 0.00 €
3 12,000.00 € 1,000.00 € 36,000.00 € 1,400.00 €
1 0.00 € 0.00 € 0.00 € 3,000.00 €
270,000.00 €

ck de Wisky e Bebidas Quentes

QTY Un. Atual Preço/UNIT CX Preço/UNIDADE Total Gasto Preço de Venda
 0 0.00 € 0.00 € 0.00 € 0.00 €
1 0.00 € 0.00 € 0.00 € 0.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
1 0.00 € 0.00 € 0.00 € 0.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
1 0.00 € 0.00 € 0.00 € 0.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
1 0.00 € 0.00 € 0.00 € 0.00 €
1 0.00 € 0.00 € 0.00 € 0.00 €
1 0.00 € 0.00 € 0.00 € 0.00 €
0 15,900.00 € 2,650.00 € 31,800.00 € 3,500.00 €
1 0.00 € 0.00 € 0.00 € 0.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
5 43,200.00 € 7,200.00 € 259,200.00 € 8,700.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
1 0.00 € 0.00 € 0.00 € 0.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
0 0.00 € 0.00 € 0.00 € 0.00 €
0 79,800.00 € 6,650.00 € 79,800.00 € 7,800.00 €
1 32,236.84 € 2,686.40 € 64,473.68 € 0.00 €
0 91,200.00 € 7,600.00 € 91,200.00 € 8,000.00 €
1 0.00 € 0.00 € 0.00 € 0.00 €
1 33,600.00 € 2,800.00 € 33,600.00 € 4,000.00 €
1 31,999.92 € 2,666.66 € 31,999.92 € 4,000.00 €
1 18,000.00 € 6,000.00 € 18,000.00 € 3,500.00 €
0 30,000.00 € 2,500.00 € 30,000.00 €
0 15,000.00 € 2,500.00 € 15,000.00 € 3,500.00 €
0 #VALUE! #VALUE! 1,500.00 €
1 #VALUE! #VALUE! 1,500.00 €
4 12,000.00 € 2,000.00 € 60,000.00 € 3,500.00 €
592,073.60 €

ck de Cerveja, Gasosa e Água Mineral

QTY Un. Atual Preço/UNIT CX Preço/UNIDADE Total Gasto Preço de Venda
10 1,000.00 € 50.00 € 10,000.00 €
3 8,400.00 € 350.00 € 25,200.00 € 12,000.00 €
0 1,150.00 € 95.83 € 6,900.00 € 120.00 €
0 3,420.00 € 142.50 € 78,660.00 € 4,000.00 €
0 3,400.00 € 141.67 € 238,000.00 € 4,000.00 €
13 3,500.00 € 145.83 € 65,800.00 € 4,800.00 €
10 3,420.00 € 142.50 € 34,200.00 € 4,800.00 €
120,760.00 €
65800
Total a Arrecadar Lucro Previsto

Total a Arrecadar Lucro Previsto Colunas1

129,600.00 € 19,599.96 €
58,200.00 € 8,700.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
41,400.00 € 6,600.00 €
0.00 € 0.00 €
0.00 € 0.00 €
27,000.00 € 3,000.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 € Salários
0.00 € 0.00 € Nelson 50000
0.00 € 0.00 € Isabel 25000
0.00 € 0.00 € Luz 7000
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
19,200.00 € 4,200.00 €
0.00 € 0.00 €
22,200.00 € 6,600.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
36,000.00 € 7,600.00 € 100,g32
0.00 € 0.00 €
12,000.00 € 3,900.00 €
12,000.00 € 3,300.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
 18,000.00 € 4,200.00 €
18,000.00 € 4,800.00 €
0.00 € 0.00 €
0.00 € 0.00 €
21,000.00 € 4,800.00 €
22,200.00 € 6,000.00 €
36,000.00 € 6,000.00 €
16,800.00 € 5,800.00 €
15,600.00 € 2,600.00 €
15,600.00 € 5,600.00 €
15,600.00 € 4,300.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
82,800.00 € 12,800.00 €
18,000.00 € 4,800.00 €
21,000.00 € 6,600.00 €
294,000.00 € 114,000.00 €
348,000.00 € 128,000.00 €
38,400.00 € 6,600.00 € 600,g63
16,800.00 € 3,800.00 €
50,400.00 € 26,388.00 €
18,000.00 € -10,008.00 €
21,000.00 € 8,894.74 €
54,000.00 € 19,500.00 €
24,000.00 € 9,000.00 €
117,600.00 € 24,400.80 €
17,400.00 € 10,000.00 €
6,000.00 € -16,500.00 €
17,400.00 € 4,400.00 €

17,400.00 € 5,000.40 €
16,800.00 € 3,800.00 €
1,338,600.00 € 380,399.96 €

Total a Arrecadar Lucro Previsto

0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
 0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
12,000.00 € 3,000.00 €
0.00 € 0.00 €
0.00 € 0.00 €
33,600.00 € 8,600.00 €
0.00 € 0.00 €
0.00 € 0.00 €
45,600.00 € 11,600.00 €

Total a Arrecadar Lucro Previsto

108,000.00 € 54,000.00 €
294,000.00 € 114,000.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
50,400.00 € 14,400.00 €
3,000.00 € 3,000.00 €
455,400.00 € 185,400.00 €

Total a Arrecadar Lucro Previsto

 0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
42,000.00 € 10,200.00 €
0.00 € 0.00 €
0.00 € 0.00 €
313,200.00 € 54,000.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
0.00 € 0.00 €
93,600.00 € 13,800.00 €
0.00 € -64,473.68 €
96,000.00 € 4,800.00 €
0.00 € 0.00 €
48,000.00 € 14,400.00 €
48,000.00 € 16,000.08 €
10,500.00 € -7,500.00 €
0.00 € -30,000.00 €
21,000.00 € 6,000.00 €
9,000.00 € #VALUE!
9,000.00 € #VALUE!
105,000.00 € 45,000.00 €
640,800.00 € 48,726.40 €

Total a Arrecadar Lucro Previsto

0.00 € -10,000.00 €
36,000.00 € 10,800.00 €
8,640.00 € 1,740.00 €
92,000.00 € 13,340.00 €
280,000.00 € 42,000.00 €
91,200.00 € 25,400.00 €
48,000.00 € 13,800.00 €
136,640.00 € 15,880.00 €