Tiragem

Ms
Fator (%)
Receita
Investimento
Custo
Lucro Operacional
Acumulado

0
R$
-R$ 15,000.00

R$
R$
-R$
-R$ 15,000.00 -R$
-R$ 15,000.00 -R$

Custo Unitario
10000

0.85

1
50%
7,350.00
8,500.00
1,150.00
16,150.00

2
60%
8,820.00

R$
-R$
R$
-R$

8,500.00
320.00
15,830.00

Custo Total
-R$ 15,000.00
-R$
8,500.00
-R$ 23,500.00

Modulos

Preo por Modulo

98 R$
150.00
98 R$
200.00

3
4
5
6
70%
80%
90%
100%
R$ 10,290.00 R$ 11,760.00 R$ 13,230.00 R$ 14,700.00 R$
-R$
8,500.00 -R$
8,500.00 -R$
R$
1,790.00 R$
3,260.00 R$
-R$ 14,040.00 -R$ 10,780.00 -R$

8,500.00 -R$
4,730.00 R$
6,050.00 R$

8,500.00 -R$
6,200.00 R$
150.00 R$

7
100%
19,600.00
8,500.00
11,100.00
11,250.00

Faturamento
R$ 14,700.00
R$ 19,600.00

8
9
10
11
12
100%
100%
100%
100%
100%
R$ 19,600.00 R$ 19,600.00 R$ 19,600.00 R$ 19,600.00 R$ 19,600.00
-R$
8,500.00 -R$
8,500.00 -R$
8,500.00 -R$
8,500.00 -R$
8,500.00
R$ 11,100.00 R$ 11,100.00 R$ 11,100.00 R$ 11,100.00 R$ 11,100.00
R$ 22,350.00 R$ 33,450.00 R$ 44,550.00 R$ 55,650.00 R$ 66,750.00