Escolar Documentos
Profissional Documentos
Cultura Documentos
UFS INDSTRIA
CUSTOS E DESPESAS FIXAS
MO DE OBRA OPERACIONAL
Salrios
Encargos
Vale Transporte
Vale Refeio
PRIMEIRO SEMESTRE
SEGUNDO SEMESTRE
EM R$
EM R$
R$
11,565,000.00 R$
15,420,000.00
R$
R$
R$
4,543,824.00 R$
2,653,200.00 R$
1,473,600.00 R$
6,301,968.00
3,505,200.00
2,096,640.00
R$
R$
417,024.00 R$
- R$
700,128.00
-
R$
R$
R$
R$
R$
4,543,824.00
PRIMEIRO SEMESTRE
EM R$
R$
1,819,393.30
R$
537,930.24
R$
230,762.40
R$
242,554.36
R$
23,076.24
R$
34,614.36
R$
6,301,968.00
SEGUNDO SEMESTRE
EM R$
R$
1,973,334.46
R$
651,422.19
R$
279,448.40
R$
293,728.21
R$
27,944.84
R$
41,917.26
Medicamentos
MO DE OBRA ADMINISTRATIVA
Salrios
Encargos
Treinamentos
Exames Mdicos
Honorrio Diretoria
Vale Transporte
Vale Refeio
Medicamentos
Fardamentos
CUSTOS FIXOS GERAIS
Peas Rep.
Internet
Mat. Consumo
Seguros
Viagens
Energia
IPTU
Depreciao
Assessoria Contbil
Assessoria Jurdica
VIG
gua
Assinaturas
Telefone
FATURAMENTO TOTAL
DESPESAS TOTAIS
MARGEM DE CONTRIBUIO
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
6,922.88 R$
192,463.06 R$
82,563.20 R$
86,782.18 R$
R$
R$
R$
8,256.32 R$
12,384.48 R$
2,476.88 R$
R$
1,089,000.00 R$
120,000.00
6,000.00
18,000.00
30,000.00
60,000.00
600,000.00
12,000.00
90,000.00
48,000.00
30,000.00
24,000.00
6,000.00
3,000.00
42,000.00
8,383.48
232,912.27
99,915.20
105,020.87
9,991.52
14,987.28
2,997.40
1,089,000.00
###
###
###
###
###
###
###
###
###
###
###
###
###
###
R$
R$
R$
11,565,000.00
6,363,217.30
7,021,176.00
15,420,000.00
8,275,302.46
9,118,032.00
R$
R$
R$
R$
R$
R$
PONTO DE EQUILBRIO
CONSOLIDADO
EM R$
R$
26,985,000.00
R$
R$
R$
10,845,792.00
6,158,400.00
3,570,240.00
R$
R$
R$
R$
R$
R$
1,117,152.00
-
R$
R$
R$
R$
R$
10,845,792.00
CONSOLIDADO
EM R$
R$
3,792,727.76
R$
1,189,352.43
R$
510,210.80
R$
536,282.57
R$
51,021.08
R$
76,531.62
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
15,306.36
425,375.33
182,478.40
191,803.05
18,247.84
27,371.76
5,474.28
2,178,000.00
240,000.00
12,000.00
36,000.00
60,000.00
120,000.00
1,200,000.00
24,000.00
180,000.00
96,000.00
60,000.00
48,000.00
12,000.00
6,000.00
84,000.00
R$
R$
R$
26,985,000.00
14,638,519.76
16,139,208.00