Escolar Documentos
Profissional Documentos
Cultura Documentos
Projeto Rosa D'kairo
Projeto Rosa D'kairo
NOME:
RAMO DA EMPRESA:
ATIVIDADE:
LOCAL:
INDUSTRIAL / COMERCIAL
CONFECO DE ROUPAS FEMININAS
FLAMENGO / RIO DE JANEIRO
CURSO:
PROF.:
FELIPE KEZEN
4. ESTUDO DE MERCADO
A empresa funcionar no bairro do Flamengo, onde ter como concorrentes diretos boutiques como Maria Flor, Victoria Orleans, La Belle e outras da regio.
Apostamos em nosso diferencial, e para difundirmos a nossa marca estamos investindo fortemente em uma empresa terceirizada no ramo de Marketing, Outdoors. Teremos como garoto e garota
propaganda Rodrigo Santoro e Gisele Bunchen.
4. INVESTIMENTOS INICIAIS
A empresa possui R$ 40.000,00 em capital dos acionistas e obter R$ 60.000,00 em capital de terceiros, atravs
de emprstimo de longo prazo.
Valor total do emprstimo: R$ 60.000,00
Forma de amortizao: em 20 meses, a 2% ao ms
Carncia: 03 meses
5. ABERTURA
A primeira loja iniciar suas atividades partir de 08/01/2011.
VENDAS
2011
JAN
FEV
51,681.00
MAR
24,920.00
ABR
16,915.00
MAI
27,492.00
JUN
25,668.00
2011
JUL
36,181.00
AGO
20,271.00
SET
30,336.00
OUT
17,544.00
NOV
12,648.00
DEZ
30,361.00
33,397.00
Preo
321.00
89.00
85.00
87.00
92.00
97.00
87.00
96.00
86.00
93.00
97.00
91.00
Quantidade
161.00
280.00
199.00
316.00
279.00
373.00
233.00
316.00
204.00
136.00
313.00
367.00
23,157.00
22,671.00
38,300.00
3,515.00
31,137.00
30,728.00
16,235.00
33,950.00
23,168.00
20,060.00
30,972.00
19,200.00
RECEITAS - Encomendas
Preo
Quantidade
RECEITAS - Representao
Preo
Quantidade
RECEITA TOTAL
93.00
99.00
100.00
95.00
97.00
92.00
85.00
97.00
128.00
85.00
89.00
96.00
249.00
229.00
383.00
37.00
321.00
334.00
191.00
350.00
181.00
236.00
348.00
200.00
8,624.00
24,750.00
30,226.00
45,308.00
16,762.00
27,027.00
32,640.00
18,078.00
21,105.00
32,810.00
31,652.00
19,800.00
77.00
198.00
119.00
188.00
58.00
117.00
160.00
138.00
105.00
170.00
193.00
165.00
112.00
125.00
254.00
241.00
289.00
231.00
204.00
131.00
201.00
193.00
164.00
120.00
R$ 83,462.00
R$ 72,341.00
R$ 85,441.00
R$ 76,315.00
R$ 73,567.00
R$ 93,936.00
R$ 69,146.00
R$ 82,364.00
R$ 61,817.00
R$ 65,518.00
R$ 92,985.00
R$ 72,397.00
2012
JAN
FEV
36,100.00
MAR
18,914.00
ABR
16,200.00
MAI
16,368.00
JUN
30,363.00
2012
JUL
21,586.00
AGO
33,375.00
SET
OUT
22,816.00
25,900.00
NOV
28,135.00
DEZ
19,890.00
17,557.00
100.00
98.00
90.00
93.00
87.00
86.00
89.00
92.00
100.00
85.00
90.00
97.00
361.00
193.00
180.00
176.00
349.00
251.00
375.00
248.00
259.00
331.00
221.00
181.00
17,748.00
17,355.00
25,542.00
16,065.00
21,894.00
17,523.00
26,319.00
29,140.00
37,152.00
20,737.00
29,325.00
22,601.00
87.00
89.00
86.00
85.00
89.00
99.00
93.00
94.00
96.00
89.00
85.00
97.00
204.00
195.00
297.00
189.00
246.00
177.00
283.00
310.00
387.00
233.00
345.00
233.00
35,728.00
22,264.00
16,611.00
16,226.00
37,248.00
36,250.00
15,680.00
44,426.00
23,994.00
38,456.00
29,784.00
17,202.00
176.00
184.00
147.00
122.00
194.00
145.00
140.00
194.00
186.00
184.00
146.00
141.00
203.00
121.00
113.00
133.00
192.00
250.00
112.00
229.00
129.00
209.00
204.00
122.00
R$ 89,576.00
R$ 58,533.00
R$ 58,353.00
R$ 48,659.00
R$ 89,505.00
R$ 75,359.00
R$ 75,374.00
R$ 96,382.00
R$ 87,046.00
R$ 87,328.00
R$ 78,999.00
R$ 57,360.00
2011 / 2012
120,000.00
100,000.00
80,000.00
RECEITAS - Representao
60,000.00
RECEITAS - Encomendas
RECEITAS - Pronta Entrega
40,000.00
20,000.00
0.00
JAN
FEV
MAR
ABR
MAI
JUN
JUL
AGO
SET
OUT
NOV
DEZ
JAN
FEV
MAR
ABR
MAI
JUN
JUL
AGO
SET
OUT
NOV
DEZ
FLUXO DE CAIXA 1
2010
OUT
NOV
DEZ
SALDO INICIAL
100,000.00
CAPITAL PRPRIO
40,000.00
CAPITAL TERCEIROS
60,000.00
ENTRADAS
33,800.00
13,360.00
Encomendas
Representaes
DESPESAS
66,200.00
20,440.00
9,900.00
Impostos
2,000.00
2,000.00
2,000.00
Aluguel
2,200.00
2,200.00
2,200.00
Ponto
2,000.00
2,000.00
2,000.00
Reforma
5,000.00
7,200.00
2,100.00
Mo de Obra
3,000.00
3,000.00
3,000.00
Luz
550.00
gua
250.00
Despesas com RH
Despesas contbeis
Terceiros - MKT
5,000.00
Tecidos e Aviamentos
3,000.00
2,540.00
600.00
42,000.00
3,500.00
Maquinrio
Custos de venda
Material de escritrio
1,700.00
Despesas Gerais
1,500.00
Amortizao
SALDO FINAL
33,800.00
13,360.00
3,460.00
FLUXO DE CAIXA 2
RECEITAS
Saldo Anterior
2011
JAN
FEV
MAR
ABR
MAI
JUN
JUL
AGO
SET
OUT
NOV
DEZ
10
11
12
83,462.00
72,341.00
85,441.00
76,315.00
73,567.00
93,936.00
69,146.00
82,364.00
61,817.00
65,518.00
92,985.00
72,397.00
3,460.00
25,732.00
36,165.00
48,423.00
34,116.00
28,880.00
57,829.00
27,788.00
44,536.00
28,004.00
27,755.00
57,173.00
51,681.00
24,920.00
16,915.00
27,492.00
25,668.00
36,181.00
20,271.00
30,336.00
17,544.00
12,648.00
30,361.00
33,397.00
Encomendas
23,157.00
22,671.00
38,300.00
3,515.00
31,137.00
30,728.00
16,235.00
33,950.00
23,168.00
20,060.00
30,972.00
19,200.00
8,624.00
24,750.00
30,226.00
45,308.00
16,762.00
27,027.00
32,640.00
18,078.00
21,105.00
32,810.00
31,652.00
19,800.00
57,730.00
36,176.00
37,018.00
42,199.00
44,687.00
36,107.00
41,358.00
37,828.00
33,813.00
37,763.00
35,812.00
36,815.00
Impostos
1,150.00
1,140.00
1,268.00
868.00
1,201.00
817.00
1,114.00
1,105.00
1,318.00
916.00
786.00
1,491.00
Aluguel
2,200.00
2,200.00
2,200.00
2,200.00
2,200.00
2,200.00
2,200.00
2,200.00
2,200.00
2,200.00
2,200.00
2,200.00
Ponto
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
Reforma
3,000.00
2,800.00
3,200.00
1,600.00
1,800.00
2,100.00
Mo de Obra
1,300.00
1,550.00
2,100.00
1,800.00
1,200.00
1,500.00
850.00
725.00
670.00
799.00
744.00
717.00
709.00
807.00
726.00
681.00
Representaes
DESPESAS
Luz
gua
Despesas com RH
Terceiros - MKT
Tecidos e Aviamentos
Maquinrio
Manuteno Mquinas
701.00
747.00
215.00
277.00
253.00
304.00
271.00
280.00
246.00
209.00
209.00
308.00
238.00
232.00
7,000.00
6,471.00
6,326.00
6,261.00
6,082.00
6,488.00
6,355.00
6,398.00
6,060.00
6,149.00
6,499.00
6,312.00
17,000.00
9,500.00
10,562.00
11,568.00
11,901.00
11,203.00
10,286.00
11,663.00
10,079.00
10,870.00
10,256.00
11,371.00
3,000.00
2,660.00
1,549.00
7,550.00
7,778.00
5,558.00
7,529.00
6,708.00
3,947.00
7,823.00
6,240.00
5,604.00
13,000.00
-
2,300.00
Material de escritrio
1,200.00
750.00
909.00
1,475.00
1,236.00
906.00
1,502.00
896.00
1,469.00
884.00
1,076.00
1,507.00
Despesas Gerais
2,115.00
2,403.00
2,331.00
2,174.00
2,424.00
2,454.00
2,329.00
2,532.00
2,472.00
2,506.00
2,541.00
2,217.00
Amortizao
2,500.00
2,500.00
2,500.00
2,500.00
2,500.00
2,500.00
2,500.00
2,500.00
2,500.00
2,500.00
2,500.00
2,500.00
1,200.00
1,200.00
1,150.00
1,100.00
1,050.00
1,000.00
950.00
900.00
850.00
800.00
750.00
700.00
GERAO DE CAIXA
25,732.00
36,165.00
48,423.00
34,116.00
28,880.00
57,829.00
27,788.00
44,536.00
28,004.00
27,755.00
57,173.00
35,582.00
25,732.00
36,165.00
48,423.00
34,116.00
28,880.00
57,829.00
27,788.00
44,536.00
28,004.00
27,755.00
57,173.00
35,582.00
SOMATRIO VPLS
Taxa de Juros
916,691.00
FLUXO DE CAIXA 2
RECEITAS
2012
JAN
FEV
MAR
ABR
MAI
JUN
JUL
AGO
SET
OUT
NOV
DEZ
13
14
15
16
17
18
19
20
21
22
23
24
89,576.00
58,533.00
58,353.00
48,659.00
89,505.00
75,359.00
75,374.00
96,382.00
87,046.00
87,328.00
78,999.00
57,360.00
Saldo Anterior
35,582.00
52,152.00
24,248.00
15,367.00
10,490.00
51,354.00
41,857.00
41,462.00
59,206.00
51,147.00
52,146.00
44,382.00
36,100.00
18,914.00
16,200.00
16,368.00
30,363.00
21,586.00
33,375.00
22,816.00
25,900.00
28,135.00
19,890.00
17,557.00
Encomendas
17,748.00
17,355.00
25,542.00
16,065.00
21,894.00
17,523.00
26,319.00
29,140.00
37,152.00
20,737.00
29,325.00
22,601.00
Representaes
35,728.00
22,264.00
16,611.00
16,226.00
37,248.00
36,250.00
15,680.00
44,426.00
23,994.00
38,456.00
29,784.00
17,202.00
37,424.00
34,285.00
42,986.00
38,169.00
38,151.00
33,502.00
33,912.00
37,176.00
35,899.00
35,182.00
34,617.00
36,463.00
DESPESAS
Impostos
881.00
981.00
858.00
1,310.00
1,307.00
1,103.00
1,385.00
1,160.00
939.00
1,252.00
1,067.00
723.00
Aluguel
2,300.00
2,300.00
2,300.00
2,300.00
2,300.00
2,300.00
2,300.00
2,300.00
2,300.00
2,300.00
2,300.00
2,300.00
Ponto
2,200.00
2,200.00
2,200.00
2,200.00
2,200.00
2,200.00
2,200.00
2,200.00
2,200.00
2,200.00
2,200.00
2,200.00
Reforma
Mo de Obra
680.00
803.00
664.00
688.00
739.00
784.00
744.00
782.00
764.00
849.00
658.00
724.00
Luz
gua
Despesas com RH
Terceiros - MKT
Tecidos e Aviamentos
265.00
300.00
214.00
289.00
212.00
275.00
243.00
289.00
268.00
301.00
294.00
204.00
6,527.00
6,304.00
6,210.00
6,539.00
6,180.00
6,488.00
6,169.00
6,475.00
6,401.00
6,000.00
6,277.00
6,344.00
11,897.00
8,634.00
10,647.00
10,876.00
11,357.00
8,714.00
9,885.00
9,634.00
11,246.00
10,502.00
11,802.00
8,758.00
5,641.00
6,422.00
5,043.00
4,890.00
6,013.00
5,121.00
4,046.00
4,773.00
5,227.00
5,357.00
3,684.00
8,337.00
Maquinrio
Manuteno Mquinas
8,000.00
-
2,300.00
1,335.00
3,200.00
-
731.00
Material de escritrio
1,332.00
934.00
1,509.00
1,505.00
1,007.00
1,283.00
1,532.00
1,282.00
1,413.00
1,364.00
1,335.00
1,156.00
Despesas Gerais
2,551.00
2,307.00
2,291.00
2,272.00
2,551.00
2,334.00
2,558.00
2,281.00
2,391.00
2,357.00
2,350.00
2,386.00
Amortizao
2,500.00
2,500.00
2,500.00
2,500.00
2,500.00
2,500.00
2,500.00
2,500.00
2,500.00
2,500.00
2,500.00
2,500.00
650.00
600.00
550.00
500.00
450.00
400.00
350.00
300.00
250.00
200.00
150.00
100.00
GERAO DE CAIXA
52,152.00
24,248.00
15,367.00
10,490.00
51,354.00
41,857.00
41,462.00
59,206.00
51,147.00
52,146.00
44,382.00
20,897.00
52,152.00
24,248.00
15,367.00
10,490.00
51,354.00
41,857.00
41,462.00
59,206.00
51,147.00
52,146.00
44,382.00
20,897.00
TIR
PERODO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
TIR
VPL MENSAIS
26,257.14
37,656.18
51,448.59
36,987.40
31,949.70
65,281.37
32,009.20
52,348.30
33,588.10
33,968.82
71,400.98
45,343.75
67,815.97
32,174.43
20,806.45
14,493.00
72,398.74
60,214.17
60,863.20
88,683.78
78,175.84
81,329.36
70,632.91
33,935.80
#NUM!
Controle de Dvidas
CONTROLE DE DVIDAS
2010
OUT
NOV
2011
DEZ
JAN
FEV
MAR
ABR
MAI
JUN
60,000.00
60,000.00
60,000.00
-
60,000.00
-
R$ 60,000.00
1,200.00
2,500.00
57,500.00
R$ 57,500.00
1,200.00
2,500.00
55,000.00
R$ 55,000.00
1,150.00
2,500.00
52,500.00
R$ 52,500.00
1,100.00
2,500.00
50,000.00
R$ 50,000.00
1,050.00
2,500.00
47,500.00
R$ 47,500.00
1,000.00
2,500.00
45,000.00
Controle de Dvidas
2011
2012
JUL
AGO
R$ 45,000.00
950.00
2,500.00
42,500.00
SET
R$ 42,500.00
900.00
2,500.00
40,000.00
OUT
R$ 40,000.00
850.00
2,500.00
37,500.00
NOV
R$ 37,500.00
800.00
2,500.00
35,000.00
DEZ
R$ 35,000.00
750.00
2,500.00
32,500.00
JAN
R$ 32,500.00
700.00
2,500.00
30,000.00
FEV
R$ 30,000.00
650.00
2,500.00
27,500.00
MAR
R$ 27,500.00
600.00
2,500.00
25,000.00
ABR
R$ 25,000.00
550.00
2,500.00
22,500.00
MAI
R$ 22,500.00
500.00
2,500.00
20,000.00
R$ 20,000.00
450.00
2,500.00
17,500.00
Controle de Dvidas
2012
JUN
JUL
R$ 17,500.00
400.00
2,500.00
15,000.00
AGO
R$ 15,000.00
350.00
2,500.00
12,500.00
SET
R$ 12,500.00
300.00
2,500.00
10,000.00
OUT
R$ 10,000.00
250.00
2,500.00
7,500.00
NOV
R$ 7,500.00
200.00
2,500.00
5,000.00
DEZ
R$ 5,000.00
150.00
2,500.00
2,500.00
ACUM.
R$ 2,500.00
100.00
2,500.00
-
16,150.00
60,000.00