Atividade 5 Planilha Excell

COTAESCotao de compra pelo mercado atacadista no dia28/05/2015 Mdia Estadual Ponderada :-0.09PRODUTO/TIPOAPUCA-CAMPO MOUROCASCA-CORN. PROCPIOCURI-FCO. BELTROGUARA-IRATIIVAI-JACA-LARANJ. DO SULLONDRI-MARIN-PARANA-PATO BRANCOPONTA GROSSATOLEDOUMUARA-UNIOMDIAANTE-%RANAVELTIBAPUAVAPORREZINHONAGVAIMAVITRIADIARIORALGODO EM CAROO TIPO 6 arrobaminAUS\\\\\\AUS\\\\\\\\\\\\\\\\\\\\\AUSAUS\\\\\\\\\AUSAUS\\\m_cAUS\\\\\\AUS\\\\\\\\\\\\\\\\\\\\\AUSAUS\\\\\\\\\AUSAUS\\\0.000.000.00maxAUS\\\\\\AUS\\\\\\\\\\\\\\\\\\\\\AUSAUS\\\\\\\\\AUSAUS\\\ARROZ EM CASCA SEQUEIRO sc60kgmin\\\48.00\\\\\\\\\\\\\\\\\\SINFAUS\\\AUSAUS\\\\\\AUS\\\SINF\\\m_c\\\53.00\\\\\\\\\\\\\\\\\\SINFAUS\\\AUSAUS\\\\\\AUS\\\SINF\\\53.0053.000.00max\\\53.00\\\\\\\\\\\\\\\\\\SINFAUS\\\AUSAUS\\\\\\AUS\\\SINF\\\ARROZ EM CASCA IRRIGADO sc60kgmin\\\\\\\\\SINF\\\\\\\\\\\\\\\45.00\\\\\\AUS50.00\\\\\\\\\47.00\\\m_c\\\\\\\\\SINF\\\\\\\\\\\\\\\45.00\\\\\\AUS50.00\\\\\\\\\47.00\\\49.5549.63-0.16max\\\\\\\\\SINF\\\\\\\\\\\\\\\45.00\\\\\\AUS50.00\\\\\\\\\48.00\\\CAF EM COCO kg rendamin5.905.99\\\6.08\\\\\\\\\\\\5.505.60\\\5.476.106.13\\\\\\5.995.45\\\m_c6.135.99\\\6.08\\\\\\\\\\\\5.995.80\\\5.476.136.13\\\\\\5.995.47\\\5.875.870.00max6.205.99\\\6.13\\\\\\\\\\\\6.106.00\\\5.676.306.13\\\\\\5.995.57\\\FEIJO DE COR sc60kgmin120.00110.0090.00\\\\\\90.0090.00SINF110.00\\\100.00AUSAUSSINF90.0090.00\\\120.00\\\m_c120.00110.0095.00\\\\\\100.00100.00SINF110.00\\\100.00AUSAUSSINF100.00110.00\\\120.00\\\104.92103.211.66max130.00110.00110.00\\\\\\110.00110.00SINF120.00\\\100.00AUSAUSSINF110.00120.00\\\120.00\\\FEIJO PRETO sc60kgminAUS100.0080.00\\\80.0070.0080.0080.0080.00AUS90.00\\\AUS\\\80.0090.00\\\\\\80.00m_cAUS100.0080.00\\\9080.0085.0090.0085.00AUS90.00\\\AUS\\\90.0090.00\\\\\\90.0088.9291.30-2.61maxAUS100.0090.00\\\92.0090.0090.0090.0090.00AUS100.00\\\AUS\\\90.00100.00\\\\\\90.00MILHO COMUM sc60kgmin19.0019.0019.0019.0018.0019.0020.0018.0019.2019.0019.0019.0019.0019.0020.7020.0019.0019.0020.00m_c20.0019.0019.0019.001919.5020.0020.0019.2019.0020.5019.0019.0019.0020.7022.0019.0019.0021.7019.5819.65-0.36max25.0019.0019.0019.0020.0021.0020.2023.0019.4022.0021.3019.0019.3019.0021.0024.0019.0019.0022.00SOJA INDUSTRIAL sc60kgmin56.5056.5056.5056.5057.0056.0057.1056.5056.7056.5056.5056.5056.5056.5057.1058.0056.5056.5058.00m_c56.5056.5056.5056.5058.0056.5057.5056.5056.7056.5056.5056.5056.5056.5057.1060.0056.5056.5059.0057.0557.07-0.04max56.5056.5056.5056.5059.0057.1058.5059.0056.9060.0057.1056.5057.0056.5057.1064.0056.5056.5060.00TRIGO sc60kgmin35.00SINF34.0034.0034.0032.0035.0034.0035.0034.0035.0035.0035.0035.0033.0037.0035.00SINF32.00m_c35.00SINF34.0035.0035.0035.0035.0035.0035.0035.0035.0035.0035.0035.0034.0037.8035.00SINF33.0035.3435.50-0.45max35.00SINF35.0035.0036.0035.0036.0036.0035.0040.0035.8035.0037.0035.0034.0039.6035.00SINF35.00BOI EM P arrobamin145.00145.00140.00148.00145.00142.00145.00140.00145.00145.00142.00145.00145.00147.00146.00145.00145.00145.00135.00m_c145.00145.00145.00148.00146144.00147.00145.00145.00145.00145.00145.00145.00147.00146.00145.00145.00145.00147.00145.52145.65-0.09max146.00148.50145.00149.00146.00150.00149.00145.00153.00147.00145.00147.00145.00147.00148.00146.00145.00145.00147.00FRANGO DE CORTE (vivo) kgminAUS\\\2.04\\\\\\\\\\\\\\\\\\2.25\\\AUS2.24\\\\\\\\\2.182.15\\\m_cAUS\\\2.08\\\\\\\\\\\\\\\\\\2.25\\\AUS2.24\\\\\\\\\2.182.15\\\2.162.160.00maxAUS\\\2.16\\\\\\\\\\\\\\\\\\2.25\\\AUS2.40\\\\\\\\\2.182.15\\\ERVA MATE FOLHA EM BARRANCO arrobamin\\\\\\\\\\\\\\\\\\14.0015.5015.00\\\\\\\\\AUS\\\13.0016.50\\\\\\14.00m_c\\\\\\\\\\\\\\\\\\15.0016.5016.00\\\\\\\\\AUS\\\16.0016.50\\\\\\16.5016.3316.330.00max\\\\\\\\\\\\\\\\\\17.0017.0017.00\\\\\\\\\AUS\\\17.5016.50\\\\\\17.00SUINO EM P TIPO CARNE kgmin3.303.003.003.003.202.802.903.502.803.002.903.303.30\\\2.803.302.893.002.80m_c3.303.003.113.103.32.903.203.503.003.002.903.303.30\\\2.803.303.153.102.903.123.090.97max3.553.003.223.203.303.303.303.503.003.003.253.303.30\\\2.803.303.153.203.30VACA EM P arrobamin135.00135.00130.00137.00135.00130.00135.00130.00135.00135.00130.00133.00135.00137.00132.00136.00130.00135.00123.00m_c135.00135.00135.00138.00136.00130.00137.00130.00135.00135.00130.00133.00135.00137.00132.00138.00130.00135.00132.00135.21135.200.01max136.00138.00135.00139.00136.00137.00139.00135.00138.00137.00135.00135.00135.00137.00134.00138.00130.00135.00135.00CAF BENEFICIADO TIP 6 BEBIDA DURA sc60kgmin371.00\\\\\\365.00\\\\\\\\\\\\374.40360.00\\\338.00371.00\\\\\\\\\359.40338.00\\\m_c378.00\\\\\\365.00\\\\\\\\\\\\374.40370.00\\\338.00378.00\\\\\\\\\359.40340.00\\\364.74364.87-0.04max390.00\\\\\\378.00\\\\\\\\\\\\378.00380.00\\\350.00378.00\\\\\\\\\359.40350.00\\\Fonte: DERAL/DEB/SEAB/PROBS: (\\\)-Praa no pesquisada(SINF)-Sem Informao(AUS)-AusenteMIN - preo mnimoM_C - preo mais comumMAX - preo mximoltima atualizao em 28/05/2015Secretaria da Agricultura e do Abastecimento do Paran - SEABRua dos Funcionrios, 1559-80035-050-Curitiba-PR41 3313-4000-LocalizaoPesquisa em 28/05/2015http://celepar7.pr.gov.br/sima/cotdiat.aspsojamilhocarne bovinacarne sunaDolar em 28/05/2015http://www4.bcb.gov.br/pec/taxas/batch/taxas.asp?id=txdolarCotao de fechamento do dlar no dia 28/05/2015, Quinta-feira:Dlar-dos-EUA:DataTaxa de CompraTaxa de Venda5/28/153.17413.1748Resultado da ConversoConverso de:DOLAR DOS EUA/USD (220)Para:REAL BRASIL/BRL (790)Valor a converter:1,00Resultado da converso:3,17Data cotao utilizada:28/05/2015Taxa:1 DOLAR DOS EUA/USD (220) = 3,1741 REAL BRASIL/BRL (790)1 REAL BRASIL/BRL (790) = 0,3150499 DOLAR DOS EUA/USD (220)

41 3313-4000-Localizao

PRODUTOSPropriedadeLEANDRO INCIO LEITE 20121418VALORES PARA CURITIBA/PRPreos Praticados Mais ComunsFATURAMENTOPRODUTOSMDULOProduoPreo MdulosRealDlar$3.17SUINO EM P TIPO CARNE kgkg418$3.30R$ 1,379.40$434.58FEIJO PRETO sc60kgsc 60 kg418R$ 90.00R$ 37,620.00$11,852.18MILHO COMUM sc60kgsc 60 kg418R$ 19.00R$ 7,942.00$2,502.13BOI EM P arrobaarroba 15 kg418R$ 146.00R$ 61,028.00$19,226.87R$ 107,969.40R$ 34,015.75

1 QuadrimestrePRODUO (EM MDULOS)SOMAPreo MdulosFATURAMENTO TOTAL - QUADRIMESTREJANFEVMARABRRealDlar$3.17SUINO EM P TIPO CARNE kg4186005807002298kg$3.30R$ 7,583.40$2,389.15FEIJO PRETO sc60kg4181802052201023scR$ 90.00R$ 92,070.00$29,006.65MILHO COMUM sc60kg4184004303801628scR$ 19.00R$ 30,932.00$9,745.12BOI EM P arroba4184003504901658@R$ 146.00R$ 242,068.00$76,263.51TOTAL =R$ 372,653.40$117,404.43FATURAMENTO MENSAL - REALJANFEVMARABRSUINO EM P TIPO CARNE kg$1,379.40$1,980.00$1,914.00$2,310.00FEIJO PRETO sc60kgR$ 37,620.00R$ 16,200.00R$ 18,450.00R$ 19,800.00MILHO COMUM sc60kgR$ 7,942.00R$ 7,600.00R$ 8,170.00R$ 7,220.00BOI EM P arrobaR$ 61,028.00R$ 58,400.00R$ 51,100.00R$ 71,540.00FATURAMENTO MENSAL - DLARJANFEVMARABRSUINO EM P TIPO CARNE kg$434.58$623.80$603.01$727.77FEIJO PRETO sc60kg$11,852.18$5,103.81$5,812.67$6,237.99MILHO COMUM sc60kg$2,502.13$2,394.38$2,573.96$2,274.66BOI EM P arroba$19,226.87$18,398.92$16,099.05$22,538.67

1 Quadrimestre

SUINO EM P TIPO CARNE kgFEIJO PRETO sc60kgMILHO COMUM sc60kgBOI EM P arrobaFaturamento Mensal - DLAR

2 Quadrimestre

SUINO EM P TIPO CARNE kgFEIJO PRETO sc60kgMILHO COMUM sc60kgBOI EM P arrobaFaturamento Mensal - REAL

3 Quadrimestre

JANFEVMARABRGRFICO DE PRODUO EM CADA MS1 QUADRIMESTRE

ANUALPRODUO (EM MDULOS)SOMAPreo MdulosFATURAMENTO TOTAL - QUADRIMESTREMAIJUNJULAGORealDlar$3.17SUINO EM P TIPO CARNE kg3503303904001470kg$3.30R$ 4,851.00$1,528.31FEIJO PRETO sc60kg300250230100880scR$ 90.00R$ 79,200.00$24,951.95MILHO COMUM sc60kg3804104004201610scR$ 19.00R$ 30,590.00$9,637.38BOI EM P arroba3004203904051515@R$ 146.00R$ 221,190.00$69,685.90TOTAL =R$ 335,831.00$105,803.53FATURAMENTO MENSAL - REALMAIJUNJULAGOSUINO EM P TIPO CARNE kg$1,155.00$1,089.00$1,287.00$1,320.00FEIJO PRETO sc60kgR$ 27,000.00R$ 22,500.00R$ 20,700.00R$ 9,000.00MILHO COMUM sc60kgR$ 7,220.00R$ 7,790.00R$ 7,600.00R$ 7,980.00BOI EM P arrobaR$ 43,800.00R$ 61,320.00R$ 56,940.00R$ 59,130.00FATURAMENTO MENSAL - DLARMAIJUNJULAGOSUINO EM P TIPO CARNE kg$363.88$343.09$405.47$415.87FEIJO PRETO sc60kg$8,506.35$7,088.62$6,521.53$2,835.45MILHO COMUM sc60kg$2,274.66$2,454.24$2,394.38$2,514.10BOI EM P arroba$13,799.19$19,318.86$17,938.94$18,628.90

ANUAL



MAIJUNJULAGOGRFICO DE PRODUO EM CADA MS1 QUADRIMESTRE

PRODUO (EM MDULOS)SOMAPreo MdulosFATURAMENTO TOTAL - QUADRIMESTRESETOUTNOVDEZRealDlar$3.17SUINO EM P TIPO CARNE kg4605053504181733kg$3.30R$ 5,718.90$1,801.74FEIJO PRETO sc60kg3352903004181343scR$ 90.00R$ 120,870.00$38,080.09MILHO COMUM sc60kg3304303704181548scR$ 19.00R$ 29,412.00$9,266.25BOI EM P arroba4503904004181658@R$ 146.00R$ 242,068.00$76,263.51TOTAL =R$ 398,068.90$125,411.58FATURAMENTO MENSAL - REALSETOUTNOVDEZSUINO EM P TIPO CARNE kg$1,518.00$1,666.50$1,155.00$1,379.40FEIJO PRETO sc60kgR$ 30,150.00R$ 26,100.00R$ 27,000.00R$ 37,620.00MILHO COMUM sc60kgR$ 6,270.00R$ 8,170.00R$ 7,030.00R$ 7,942.00BOI EM P arrobaR$ 65,700.00R$ 56,940.00R$ 58,400.00R$ 61,028.00FATURAMENTO MENSAL - DLARSETOUTNOVDEZSUINO EM P TIPO CARNE kg$478.25$525.03$363.88$434.58FEIJO PRETO sc60kg$9,498.76$8,222.80$8,506.35$11,852.18MILHO COMUM sc60kg$1,975.36$2,573.96$2,214.80$2,502.13BOI EM P arroba$20,698.78$17,938.94$18,398.92$19,226.87



SETOUTNOVDEZGRFICO DE PRODUO EM CADA MS1 QUADRIMESTRE

PRODUO (EM MDULOS)SOMAPreo MdulosFATURAMENTO TOTAL - ANUALQUADRIMESTRES1 Q2 Q3 QTOTALRealDlar$3.17SUINO EM P TIPO CARNE kg2298147017335501kg$3.30R$ 18,153.30$5,719.20FEIJO PRETO sc60kg102388013433246scR$ 90.00R$ 292,140.00$92,038.69MILHO COMUM sc60kg1628161015484786scR$ 19.00R$ 90,934.00$28,648.75BOI EM P arroba1658151516584831@R$ 146.00R$ 705,326.00$222,212.91TOTAL =R$ 1,106,553.30$348,619.55FATURAMENTO QUADRIMESTRAL - REAL1 Q2 Q3 QSUINO EM P TIPO CARNE kg$7,583.40$4,851.00$5,718.90FEIJO PRETO sc60kgR$ 92,070.00R$ 79,200.00R$ 120,870.00MILHO COMUM sc60kgR$ 30,932.00R$ 30,590.00R$ 29,412.00BOI EM P arrobaR$ 242,068.00R$ 221,190.00R$ 242,068.00FATURAMENTO QUADRIMESTRAL - DLAR1 Q2 Q3 QSUINO EM P TIPO CARNE kg$2,389.15$1,528.31$1,801.74FEIJO PRETO sc60kg$29,006.65$24,951.95$38,080.09MILHO COMUM sc60kg$9,745.12$9,637.38$9,266.25BOI EM P arroba$76,263.51$69,685.90$76,263.51

SUINO EM P TIPO CARNE kgFEIJO PRETO sc60kgMILHO COMUM sc60kgBOI EM P arrobaFaturamento Quadrimestral - DLAR

SUINO EM P TIPO CARNE kgFEIJO PRETO sc60kgMILHO COMUM sc60kgBOI EM P arrobaFaturamento Quadrimestral - REAL

1 Q2 Q3 QTOTALGRFICO DE PRODUO POR QUADRIMESTRE

SUINO EM P TIPO CARNE kgPRODUO POR QUADRIMESTRESUINO EM P TIPO CARNE kg

FEIJO PRETO sc60kgPRODUO POR QUADRIMESTREFEIJO PRETO sc60kg

MILHO COMUM sc60kgPRODUO POR QUADRIMESTREMILHO COMUM sc60kg

BOI EM P arrobaPRODUO POR QUADRIMESTREBOI EM P arroba

Documents

Atividade 5 Planilha Excell