Escolar Documentos
Profissional Documentos
Cultura Documentos
1 Passo - Elaborar
Preo de Venda
Quantidade
Receita Bruta
ICMS
PIS
COFINS
Comisso
Receita Lquida
CPV
Margem Contribuio
gua - luz - telefone
prolabore
salrio + encargos
transporte
marketing
depreciao
Lucro Operacional
IR
CS
Lucro Lquido
Contas a Receber
1
2
3
4
5
6
7
8
9
10
11
12
1
R$ 12.00
12000
144,000.00
25,920.00
2,376.00
10,944.00
4,320.00
100,440.00
36,000.00
64,440.00
2,000.00
7,000.00
5,000.00
1,000.00
3,000.00
2,000.00
44,440.00
6,666.00
3,999.60
33,774.40
2
R$ 12.00
12000
144,000.00
25,920.00
2,376.00
10,944.00
4,320.00
100,440.00
36,000.00
64,440.00
2,000.00
7,000.00
5,000.00
1,000.00
3,000.00
2,000.00
44,440.00
6,666.00
3,999.60
33,774.40
3
R$ 12.00
12000
144,000.00
25,920.00
2,376.00
10,944.00
4,320.00
100,440.00
36,000.00
64,440.00
2,000.00
7,000.00
5,000.00
1,000.00
3,000.00
2,000.00
44,440.00
6,666.00
3,999.60
33,774.40
4
R$ 12.00
12000
144,000.00
25,920.00
2,376.00
10,944.00
4,320.00
100,440.00
36,000.00
64,440.00
2,000.00
7,000.00
5,000.00
1,000.00
3,000.00
2,000.00
44,440.00
6,666.00
3,999.60
33,774.40
Valor
144,000.00
144,000.00
144,000.00
144,000.00
144,000.00
144,000.00
144,000.00
144,000.00
144,000.00
144,000.00
144,000.00
144,000.00
1
48,000.00
2
48,000.00
48,000.00
3
48,000.00
48,000.00
48,000.00
48,000.00
96,000.00
144,000.00
1
18,000.00
2
18,000.00
18,000.00
Total
Fornecedores
1
2
3
4
5
6
7
Valor
36,000.00
36,000.00
36,000.00
36,000.00
36,000.00
36,000.00
36,000.00
3
18,000.00
18,000.00
8
9
10
11
12
36,000.00
36,000.00
36,000.00
36,000.00
36,000.00
Total
18,000.00
1
Saldo Inicial
Entradas com vendas
Entradas Financiamentos
Entrada Aplicao financeira
Saldo em Caixa
Financiamento Invest. Inicial
Financiamento Capital de Giro
Aplicao Financeira
Fornecedores - CMV
gua - luz - telefone
prolabore
salrio + encargos
transporte
marketing
IR
CS
Comisso
ICMS
PIS
COFINS
Total de Sadas
0.00 R$
48,000.00 R$
R$
R$
R$
48,000.00 R$
R$ 22,694.30
R$
36,000.00
36,000.00
2
3,305.70 R$
96,000.00 R$
40,000.00
3
8,385.80 R$
144,000.00 R$
4
14,324.87
144,000.00
139,305.70 R$
152,385.80 R$
158,324.87
R$ 22,694.30
R$ 22,694.30
R$
7,141.03
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$
36,000.00
2,000.00
7,000.00
5,000.00
1,000.00
3,000.00
6,666.00
3,999.60
4,320.00
25,920.00
2,376.00
10,944.00
138,060.93
R$
18,000.00 R$
R$
R$
R$
1,000.00 R$
3,000.00 R$
R$
R$
R$
R$
R$
R$
44,694.30 R$
Saldo do Ms
R$
3,305.70 -R$
34,919.90 R$
5,939.07 R$
5,939.07
R$
3,305.70 R$
8,385.80 R$
14,324.87 R$
20,263.94
R$
R$
36,000.00
2,000.00
7,000.00
5,000.00
1,000.00
3,000.00
6,666.00
3,999.60
4,320.00
25,920.00
2,376.00
10,944.00
130,919.90
R$ 22,694.30
R$
7,141.03
36,000.00
2,000.00
7,000.00
5,000.00
1,000.00
3,000.00
6,666.00
3,999.60
4,320.00
25,920.00
2,376.00
10,944.00
138,060.93
Valor Financiado
240,000.00
Prestao
R$ 22,694.30
40,000.00
R$ 7,141.03
Resgate
R$ 115,927.41
Aplicao
R$ 100,000.00
23.33 Meses
2.30%
15,412.77
1.0642
2.00%
a.m.
-R$
240,000.00 R$
3,305.70 -R$
34,919.90 R$
5,939.07
-R$
240,000.00 R$
3,240.88 -R$
33,563.92 R$
5,596.52
PAYBACK DESCONTADO
PAYBACK DESCONTADO
-R$
R$
240,000.00 -
236,759.12 -
270,323.04 -
264,726.52
-
4
48,000.00
48,000.00
48,000.00
144,000.00
18,000.00
18,000.00
6
R$ 12.00
12000
144,000.00
25,920.00
2,376.00
10,944.00
4,320.00
100,440.00
36,000.00
64,440.00
2,000.00
7,000.00
5,000.00
1,000.00
3,000.00
2,000.00
44,440.00
6,666.00
3,999.60
33,774.40
48,000.00
48,000.00
48,000.00
144,000.00
18,000.00
18,000.00
7
R$ 12.00
12000
144,000.00
25,920.00
2,376.00
10,944.00
4,320.00
100,440.00
36,000.00
64,440.00
2,000.00
7,000.00
5,000.00
1,000.00
3,000.00
2,000.00
44,440.00
6,666.00
3,999.60
33,774.40
48,000.00
48,000.00
48,000.00
144,000.00
18,000.00
18,000.00
8
R$ 12.00
12000
144,000.00
25,920.00
2,376.00
10,944.00
4,320.00
100,440.00
36,000.00
64,440.00
2,000.00
7,000.00
5,000.00
1,000.00
3,000.00
2,000.00
44,440.00
6,666.00
3,999.60
33,774.40
48,000.00
48,000.00
48,000.00
144,000.00
18,000.00
18,000.00
9
R$ 12.00
12000
144,000.00
25,920.00
2,376.00
10,944.00
4,320.00
100,440.00
36,000.00
64,440.00
2,000.00
7,000.00
5,000.00
1,000.00
3,000.00
2,000.00
44,440.00
6,666.00
3,999.60
33,774.40
48,000.00
48,000.00
48,000.00
144,000.00
18,000.00
18,000.00
36,000.00
36,000.00
36,000.00
36,000.00
36,000.00
R$
R$
5
20,263.94 R$
144,000.00 R$
6
26,203.01 R$
144,000.00 R$
7
32,142.08 -R$
144,000.00 R$
8
61,918.85 -R$
144,000.00 R$
9
55,979.78
144,000.00
R$
164,263.94 R$
170,203.01 R$
176,142.08 R$
82,081.15 R$
88,020.22
R$ 22,694.30
R$
7,141.03
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
36,000.00
2,000.00
7,000.00
5,000.00
1,000.00
3,000.00
6,666.00
3,999.60
4,320.00
25,920.00
2,376.00
10,944.00
138,060.93
R$ 22,694.30
R$
7,141.03
R$ 22,694.30
R$
7,141.03
R$ 22,694.30
R$
7,141.03
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$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
36,000.00
2,000.00
7,000.00
5,000.00
1,000.00
3,000.00
6,666.00
3,999.60
4,320.00
25,920.00
2,376.00
10,944.00
138,060.93
100,000.00
36,000.00
2,000.00
7,000.00
5,000.00
1,000.00
3,000.00
6,666.00
3,999.60
4,320.00
25,920.00
2,376.00
10,944.00
238,060.93
36,000.00
2,000.00
7,000.00
5,000.00
1,000.00
3,000.00
6,666.00
3,999.60
4,320.00
25,920.00
2,376.00
10,944.00
138,060.93
R$ 22,694.30
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
36,000.00
2,000.00
7,000.00
5,000.00
1,000.00
3,000.00
6,666.00
3,999.60
4,320.00
25,920.00
2,376.00
10,944.00
130,919.90
R$
5,939.07 R$
5,939.07 -R$
94,060.93 R$
5,939.07 R$
13,080.10
R$
26,203.01 R$
32,142.08 -R$
61,918.85 -R$
55,979.78 -R$
42,899.68
os de investimento inicial e do capital de giro e o montante da aplicao realizada no 7 ms para alimentar o Fluxo de Caixa.
Prestao
R$ 22,694.30
R$ 7,141.03
Resgate
R$ 115,927.41
bilidade Payback Descontado TIR VPL ILL considerando uma Taxa Mnima de Atratividade de 2% ao ms.
R$
5,939.07 R$
5,939.07 R$
5,939.07 -R$
R$
5,486.78 R$
5,379.20 R$
259,239.74 -
253,860.54 -
94,060.93 R$
5,939.07
5,273.72
-R$ 81,885.70 R$
5,068.94
248,586.82 -
330,472.52 -
325,403.58
-
10
R$ 12.00
12000
144,000.00
25,920.00
2,376.00
10,944.00
4,320.00
100,440.00
36,000.00
64,440.00
2,000.00
7,000.00
5,000.00
1,000.00
3,000.00
2,000.00
44,440.00
6,666.00
3,999.60
33,774.40
48,000.00
48,000.00
48,000.00
144,000.00
11
R$ 12.00
12000
144,000.00
25,920.00
2,376.00
10,944.00
4,320.00
100,440.00
36,000.00
64,440.00
2,000.00
7,000.00
5,000.00
1,000.00
3,000.00
2,000.00
44,440.00
6,666.00
3,999.60
33,774.40
10
48,000.00
48,000.00
48,000.00
144,000.00
10
12
R$ 12.00
12000
144,000.00
25,920.00
2,376.00
10,944.00
4,320.00
100,440.00
36,000.00
64,440.00
2,000.00
7,000.00
5,000.00
1,000.00
3,000.00
2,000.00
44,440.00
6,666.00
3,999.60
33,774.40
11
48,000.00
48,000.00
48,000.00
144,000.00
11
Total
R$ 144.00
144000
1,728,000.00
311,040.00
28,512.00
131,328.00
51,840.00
1,205,280.00
432,000.00
773,280.00
24,000.00
84,000.00
60,000.00
12,000.00
36,000.00
24,000.00
533,280.00
79,992.00
47,995.20
405,292.80
12
48,000.00
48,000.00
48,000.00
144,000.00
12
18,000.00
18,000.00
36,000.00
-R$
R$
R$
36,000.00
36,000.00
11
29,819.58 -R$
144,000.00 R$
12
16,739.48
144,000.00
101,100.32 R$
R$
114,180.42 R$
115,927.41
243,187.93
R$ 22,694.30
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
18,000.00
18,000.00
10
42,899.68 -R$
144,000.00 R$
36,000.00
2,000.00
7,000.00
5,000.00
1,000.00
3,000.00
6,666.00
3,999.60
4,320.00
25,920.00
2,376.00
10,944.00
130,919.90
R$ 22,694.30
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
36,000.00
2,000.00
7,000.00
5,000.00
1,000.00
3,000.00
6,666.00
3,999.60
4,320.00
25,920.00
2,376.00
10,944.00
130,919.90
R$ 22,694.30
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
36,000.00
2,000.00
7,000.00
5,000.00
1,000.00
3,000.00
6,666.00
3,999.60
4,320.00
25,920.00
2,376.00
10,944.00
130,919.90
R$
13,080.10 R$
13,080.10 R$
13,080.10
-R$
29,819.58 -R$
16,739.48 R$
112,268.03
e 2% ao ms.
18,000.00
18,000.00
18,000.00
18,000.00
36,000.00
10
11
12
R$
13,080.10 R$
13,080.10 R$
13,080.10 R$
13,080.10
R$
10,944.84 R$
10,730.24 R$
10,519.84 R$
10,313.57
314,458.74 -
303,728.50 -
293,208.66 -
282,895.09
invivel
5 Passo Considerando que ecobags est no ramo de moda, acessrios e utilidades voc deve fazer uma pesquisa do m
para fundamentar seu relatrio de anlise de viabilidade. Parta do conceito produto ecobags, mais especificamente da
possibilidades para expanso e ganho de mercado do produto. Para realizar este passo voc pode utilizar como roteiro as
crescimento do setor?
externo?
Abaixo voc te
passo.
http://www.idhea.com.br/pdf/sociedade.pdf
com o uso de fontes geradoras de energia limpa, como a solar e elica. Outro produto hoje em dia com um gra
ecolgicas ), alm de aparentar se a grande soluo para a no utilizao de sacolas plsticas que nunca se de
tambm pode simbolizar luxo e alto estilo.
es voc deve fazer uma pesquisa do mercado do produto no Brasil e utilizar os dados encontrados
to ecobags, mais especificamente da matria prima do produto que deve ser ecolgica, pensa nas
sso voc pode utilizar como roteiro as seguintes questes:
a. O atual cenrio econmico indica
b. Quais as perspectivas do setor no mercado interno e
Abaixo voc tem alguns site que poder consultar para realizar este quinto
passo.
dhea.com.br/pdf/sociedade.pdf
ou industrializado, de uso pessoal, alimentar, residencial, comercial, agrcola e induse sade, contribuindo para o desenvolvimento de um modelo econmico e social
e consumo e poder aquisitivo para ecoprodutos, como nas reas de energia eltrica