Escolar Documentos
Profissional Documentos
Cultura Documentos
Custo total
DISCRIMINAÇÃO TOTAL
Custo variável mensal R$ 458.00
Custo mensal da mão-de-obra R$ 1487.50
Custo fixo mensal R$ 720.00
TOTAL R$ 2665.50
Dados do problema:
I = Ioc + Imq
I = 7794.00 + 17206.00
I = 25000.00
Faturamento = 13735.00
CT = 2665.50
P/ a depreciação:
Dt = Doct + Dmqt
Doct = 7794.00/25 = 311.76
Dmqt = 17206.00/10 = 1720.60
Dt = 311.76 + 1720.60 = 2032.36
P/ o valor residual:
VR10 = Vroc10 + VRmq10 + Capital de giro
Capital de giro = 11270.00
Vroc10 = 7794.00 – 10*311.76 = 4676.4
VRmq10 = 17206.00 – 10*1720.60 = 0
VR10 = 15946.40
P/ o financiamento: R$ 15000.00
5 6 7 8 9 10
6000.00 3000.00 0 0 0 0
3000.00 3000.00 3000.00 0 0 0
540.00 360.00 180.00 0 0 0
3540.00 3360.00 3180.00 0 0 0
5 6 7 8 9 10
13735.00 13735.00 13735.00 13735.00 13735.00 29681.40
13735.00 13735.00 13735.00 13735.00 13735.00 13735.00
- - - - - 15946.40
5 6 7 8 9 10
10529.50 10709.50 10889.50 11069.5 11069.50 27015.90
(2032.36) (2032.36) (2032.36) (2032.36) (2032.36) (2032.36)
8497.14 8676.64 8857.14 9035.14 9035.14 24983.54
2124.28 2169.16 2214.28 2258.78 2258.78 6245.88
6372.86 6507.48 6642.86 6776.36 6776.36 18737.66
VAL = 21119.45