P. 1
TABELAS Pet Shop

TABELAS Pet Shop

|Views: 2.776|Likes:
Publicado porhugopmartins

More info:

Published by: hugopmartins on Sep 09, 2009
Direitos Autorais:Attribution Non-commercial

Availability:

Read on Scribd mobile: iPhone, iPad and Android.
download as DOC, PDF, TXT or read online from Scribd
See more
See less

07/19/2013

pdf

text

original

Custo variável mensal

DISCRIMINAÇÃO UNIDADES VALOR
Água M R! "#$%##
Energia &'( R! )#%##
*ele+one R! ")%##
*O*AL R! ,$-%##
Custo mensal .a m/o0.e0o1ra
DISCRIMINAÇÃO 2UAN*IDADE VALOR
*osa.or " R! $##%##
3an(ista " R! $#%##
*O*AL R! -$#%##
En4argo So4iais 56$78
*O*AL R!",-6%$#
Custo +i9o mensal
DISCRIMINAÇÃO 2UAN*IDADE VALOR
Alugu:l R! ,##%##
Conta.or " R! -#%##
Lim;e<a=manuten>/o R! $#%##
Material ;ara es4rit?rio R! ,#%##
Outras .es;esas R! "$#%##
*O*AL R! 6)#%##
Custo total
DISCRIMINAÇÃO *O*AL
Custo variável mensal R! ,$-%##
Custo mensal .a m/o0.e0o1ra R! ",-6%$#
Custo +i9o mensal R! 6)#%##
*O*AL R! )@@$%$#
Re4eita mensal ;revista
DISCRIMINAÇÃO 2UAN*IDADE *O*AL
3an(o -# R! @,#%##
*osaA1an(o )@# R! B##%##
Ven.a .e ra>Ces )"B# &g R! 6@@$%##
Ven.a .e a4ess?rios ## uni.a.es R! "#$#%##
Digiene e lim;e<a "## uni.a.es R! ,-#%##
*O*AL R! "6$%##
Investimento .e R! )$###%##E sen.o R! 66B,%## em o1ras 4ivisE R!
"6)#@%## em máFuinas e eFui;amentos e R! "")6#%## em 4a;ital .e giroG
Haturamento I "6$%##
Custo total I )@@$%$#
Vi.a Jtil I "# anos
Krovis/o ;ara o IR I )$7
Hinan4iamento I "$###%## 5 ;ra<o .e 4arLn4ia .e ) anosE ;erMo.o .urante o
Fual s/o ;agos a;enas NurosE e mais $ anos ;ara ;agar o +inan4iamento 4o
ta9a .e Nuros .e @7 a a 8
A ta9a .e Nuros .e mer4a.o : .e "#7 a a %
Da.os .o ;ro1lemaO
I I Io4 A ImF
I I 66B,%## A "6)#@%##
I I )$###%##
Ca;ital .e giro I "")6#%##
Haturamento I "6$%##
C* I )@@$%$#
K= a .e;re4ia>/oO
Dt I Do4t A DmFt
Do4t I 66B,%##=)$ I ""%6@
DmFt I "6)#@%##="# I "6)#%@#
Dt I ""%6@ A "6)#%@# I )#)%@
K= o valor resi.ualO
VR"# I Vro4"# A VRmF"# A Ca;ital .e giro
Ca;ital .e giro I "")6#%##
Vro4"# I 66B,%## P "#Q""%6@ I ,@6@%,
VRmF"# I "6)#@%## P "#Q"6)#%@# I #
VR"# I "$B,@%,#
K= o +inan4iamentoO R! "$###%##
K= a Fuota 5 F 8O R! "$###%##=$ I ###%##
Klanil(a .e +inan4iamento 5 valores em reais 8
Ano # " ) ,
SDt "$###%## "$###%## "$###%## ")###%## B###%##
2 # # # ###%## ###%##
Rt # B##%## B##%## B##%## 6)#%##
Kt # B##%## B##%## B##%## 6)#%##
$ @ 6 - B "#
@###%## ###%## # # # #
###%## ###%## ###%## # # #
$,#%## @#%## "-#%## # # #
$,#%## @#%## "-#%## # # #
2ua.ro .e +lu9o .e 4ai9a 5valores em reais8
KerMo.os
I*ENS # " ) ,
Entra.as "6$%## "6$%## "6$%## "6$%## "6$%##
Re4eitas "6$%## "6$%## "6$%## "6$%## "6$%##
VR 0 0 0 0 0
SaM.as 5@)6#8
investimentos 5)$###8
Ca;% Siro 5"")6#8
Custos 0 )@@$%$# )@@$%$# )@@$%$# )@@$%$#
Des;% Hinan% 0 B##%## B##%## B##%## 6)#%##
+lu9o 5))$$8 "#"@B%$# "#"@B%$ "#"@B%$ "#,B%$#
$ @ 6 - B "#
"6$%## "6$%## "6$%## "6$%## "6$%## )B@-"%,#
"6$%## "6$%## "6$%## "6$%## "6$%## "6$%##
0 0 0 0 0 "$B,@%,#
)@@$%$# )@@$%$# )@@$%$# )@@$%$# )@@$%$# )@@$%$#
$,#%## @#%## "-#%## 0 0 0
"#$)B%$# "#6#B%$# "#--B%$# ""#@B%$# ""#@B%$# )6#"$%B#
Lu4ro tri1utável 5 valores em reais 8
I*EM # " ) ,
LAIR 0 "#"@B%$# "#"@B%$# "#"@B%$# "#,B%$#
.e;re4ia>/o 0 5)#)%@8 5)#)%@8 5)#)%@8 )#)%@8
Lu4ro
*ri1utável
0 -"6%", -"6%", -"6%", -"6%",
Krovis/o ;=
O IR 5)$78
0 5)#,%-$8 5)#,%-$8 5)#,%-$8 5)#6B%)B8
LDIR 0 @"#)%)B @"#)%)B @"#)%)B @)6%-$
$ @ 6 - B "#
"#$)B%$# "#6#B%$# "#--B%$# ""#@B%$ ""#@B%$# )6#"$%B#
5)#)%@8 5)#)%@8 5)#)%@8 5)#)%@8 5)#)%@8 5)#)%@8
-,B6%", -@6@%@, --$6%", B#$%", B#$%", ),B-%$,
)"),%)- )"@B%"@ ))",%)- ))$-%6- ))$-%6- @),$%--
@6)%-@ @$#6%,- @@,)%-@ @66@%@ @66@%@ "-66%@@
Kara o valor atual lMFui.oO
VAL I 0 ))$$%## A @"#)%)B="%" A @"#)%)B=5"%"8) A @"#)%)B=5"%"8 A
@)6%-$=5"%"8, A @6)%-@=5"%"8$ A @$#6%,-=5"%"8@ A @@,)%-@=5"%"86 A
@66@%@=5"%"8- A @66@%@=5"%"8B A "-66%@@=5"%"8"#
VAL I )"""B%,$
Kara o lu4ro m:.io a;ro9ima.oO
Lma I
@"#)%)BA@"#)%)BA@"#)%)BA@)6%-$A@6)%-@A@$#6%,-A@@,)%-@A@66@%@
A@66@%@A"-66%@@="#
Lma I 6@$%-
Kara a ta9a .e retorno a;ro9ima.oO
*RA I I = Lma
*RA I )$###%##=6@$%-
*RA I %)6,
Kara o lu4ro m:.io e9atoO
Lme I ,6,%,$="#
Lme I ,6%,,$
Kara a ta9a .e retorno e9atoO
*RE I I=Lme )$###%##=,6%,,$ I $%6"@
Kara a ra</o 1ene+M4io=4ustoO
3ene+M4io I "6$%## a"#T"#7 I -,B$%@)B)
Custo I )$###%## A )@@$%$# a"#T"#7 I ,"6-%,@
3=C I -,B$%@)B)=,"6-%,@ I )%#B@
Kara a ta9a interna .e retornoO
*IR I a;ro9ima.amente )-7%
DEMONS*RA*IVO DE RESUL*ADO DE EUERCVCIO
KerMo.o 5 valores em reais 8
I*EM ANO # ANO " ANO )
Re4eita 1ruta "6$%## "6$%## "6$%##
ICMSEIKI%E*C 5)@B-%B8 5)@B-%B-8 5)@B-%B8
Re4eita lMFui.a ""#@%#6 ""#@%#6 ""#@%#6
Custo mer4a.orias 5,@)%##8 5,@)%##8 5,@)%##8
Lu4ro 1ruto @,#,%#6 @,#,%#6 @,#,%#6
Custo total 5)@@$%$#8 5)@@$%$#8 5)@@$%$#8
Lu4ro o;era4ional 6-%$6 6-%$6 6-%$6
Des;% Hin% Nuros 0 5B##%##8 5B##%##8
LAIR 6-%$6 )--%$6 )--%$6
IR )$7 5B,%@,8 56#B%@,8 56#B%@,8
LDIR )-#%B )")-%B )")-%B

ANO ANO , ANO $ ANO @
"6$%## "6$%## "6$%## "6$%##
5)@B-%B8 5)@B-%B8 5)@B-%B8 5)@B-%B8
""#@%#6 ""#@%#6 ""#@%#6 ""#@%#6
5,@)%##8 5,@)%##8 5,@)%##8 5,@)%##8
@,#,%#6 @,#,%#6 @,#,%#6 @,#,%#6
5)@@$%$#8 5)@@$%$#8 5)@@$%$#8 5)@@$%$#8
6-%$6 6-%$6 6-%$6 6-%$6
5B##%##8 56)#%##8 5$,#%##8 5@#%## 8
)--%$6 #"-%$6 "B-%$6 6-%$6
56#B%@,8 56$,%@,8 56BB%@,8 5-,,%@,8
)")-%B ))@%B )B-%B )$%B
ANO 6 ANO - ANO B ANO "#
"6$%## ""6$%## ""6$%## ""6$%##
5)@B-%B8 5)@B-%B8 5)@B-%B8 5)@B-%B8
""#@%#6 ""#@%#6 ""#@%#6 ""#@%#6
5,@)%##8 5,@)%##8 5,@)%##8 5,@)%##8
@,#,%#6 @,#,%#6 @,#,%#6 @,#,%#6
5)@@$%$#8 5)@@$%$#8 5)@@$%$#8 5)@@$%$#8
6-%$6 6-%$6 6-%$6 6-%$6
5"-#%##8 0 0 0
$$-%$6 6-%$6 6-%$6 6-%$6
5--B%@,8 5B,%@,8 5B,%@,8 5B,%@,8
)@@-%B )-#%B )#-%B )#-%B

You're Reading a Free Preview

Descarregar
scribd
/*********** DO NOT ALTER ANYTHING BELOW THIS LINE ! ************/ var s_code=s.t();if(s_code)document.write(s_code)//-->