Escolar Documentos
Profissional Documentos
Cultura Documentos
Receitas
Despesas vista
Depreciao
Fluxo caixa tributvel
I.R. (35%)
Fluxo caixa aps I.R.
Depreciao
Nec. Cap. Giro(incr)
Invest. Capital
Fluxo lquido de caixa
TMA
VPL
TIR
PROJETO APROVADO
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(150,000.00)
(150,000.00)
10%
R$ 485,006.47
103.49%
1
491,941.00
(267,388.22)
(22,000.00)
202,552.78
(70,893.47)
131,659.30
22,000.00
0.00
0.00
153,659.30
ANOS
2
516,538.05
(280,757.64)
(22,000.00)
213,780.41
(74,823.15)
138,957.27
22,000.00
0.00
0.00
160,957.27
ANOS
3
542,364.95
(294,795.52)
(22,000.00)
225,569.44
(78,949.30)
146,620.13
22,000.00
0.00
0.00
168,620.13
4
5
569,483.20
597,957.36
(309,535.29) (325,012.06)
(22,000.00)
(22,000.00)
237,947.91
250,945.30
(83,281.77)
(87,830.86)
154,666.14
163,114.45
22,000.00
22,000.00
0.00
0.00
0.00
0.00
176,666.14
185,114.45
BALANO PATRIMONIAL
R$ 1,185,000.00
R$ 1,724,552.78
R$ -
R$ 527,354.61
R$ 45,000.00
R$ 128,265.00
ATIVO
PASSIVO
CIRCULANTE
NO CIRCULANTE
PERMANENTE/ PL
Ativo Circulante
Caixa
Conta corrente
Clientes/ Duplicatas receber
Estoque/ Mercadorias
R$
R$
R$
R$
R$
R$
527,354.61
67,098.00
235,987.00
109,087.00
115,182.61
Ativo no circulante
Duplicatas a receber LP
Investimento LP
R$
Ativo Permanente
Imveis
Mquinas e equipamentos
Veculos
###
R$ 1,000,000.00
R$
150,000.00
R$
35,000.00
Ativo Total
Passivo Circulante
Fornecedores
Folha de pagamento
Encargos sociais
Impostos
Emprstimos
###
Passivo no circulante
Emprstimos LP
Duplicatas a pagar LP
Patrimnio Lquido
Capital Social
Lucros ou prejuzos
Passivo Total
R$
R$
R$
R$
R$
R$
R$
128,265.00
33,987.00
45,890.00
14,367.00
34,021.00
-
R$
R$
45,000.00
45,000.00
R$ 1,724,552.78
R$
1,500,000.00
R$
224,552.78
R$ 1,897,817.78
ATIVO
PASSIVO
CIRCULANTE
R$
527,354.61
R$
128,265.00
NO CIRCULANTE
PERMANENTE/ PL
R$
R$ 1,185,000.00
R$
45,000.00 R$ 1,724,552.78
DRE
600,000.0
500,000.0
79,200.0
400,000.0
188,188.2
300,000.0
491,941.0
0.0
412,741.0
200,000.0
224,552.8
100,000.0
0.0
ROB
CMV
ROL
DES OP
LAIR
224,552.8
IRPJ/CSLL
LL
$
(+) RECEITAS
(-) DEDUES DAS RECEITAS
(=) RECEITA OPERACIONAL BRUTA
(-) CUSTO DA MERCADORIA VENDIDA
(=) RECEITA OPERACIONAL LQUIDA
(-) DESPESAS FINANCEIRAS
(-) DESPESAS ADMINISTRATIVAS
(-) DESPESAS COM VENDAS
(-) DESPESAS TRIBUTRIAS
(-/+) OUTRAS RECEITAS E DESPESAS
R$
R$
R$
-R$
R$
-R$
-R$
-R$
-R$
491,941.00
491,941.00
79,200.00
412,741.00
5,000.00
125,100.00
24,530.50
33,557.72
224,552.78
-
224,552.78
SISTEMA TRIBUTAO
SN
LEGENDA
SIMPLES NACIONAL
LUCRO PRESUMIDO
LUCRO REAL
SN
LP
LR
MO DE OBRA DIRETA
MATERIAL DIRETO
TOTAL DOS CUSTOS
JAN
FEV
MAR
R$
R$
R$
R$ 35,000.00 R$ 15,000.00 R$ 10,000.00
R$ 35,000.00
R$ 15,000.00
R$ 10,000.00
ABR
R$
R$
9,000.00
R$
9,000.00
MAI
JUN
JUL
AGO
SET
R$
R$
R$
R$
R$
R$ 12,200.00 R$ 7,000.00 R$ 5,000.00 R$ 3,500.00 R$ 10,000.00
R$ 12,200.00 R$ 7,000.00 R$ 5,000.00 R$ 3,500.00
R$ 10,000.00
OUT
NOV
DEZ
R$
R$
R$
R$ 7,500.00 R$ 5,000.00 R$ 5,000.00
R$ 7,500.00 R$ 5,000.00 R$ 5,000.00
ESTOQUE EM DEZEMBRO
R$
45,000.00
DESPESAS ADMINISTRATIVAS
MO DE OBRA INDIRETA
HONORRIO CONTADOR
ALUGUEL
TELEFONE
INTERNET
MATERIAL DE ESCRITRIO
JAN
R$
R$
R$
R$
R$
R$
R$
R$
R$
DESPESAS FINANCEIRAS
JUROS
MULTAS E MORA
R$
R$
DESPESAS TRIBUTRIAS
SIMPLES NACIONAL
R$
R$
10,425.00
6,075.00
700.00
3,000.00
300.00
200.00
150.00
FEV
R$
R$
R$
R$
R$
R$
R$
1,250.00 R$
1,250.00 R$
650.00
650.00
R$
1,710.00 R$
1,710.00 R$
10,425.00
6,075.00
700.00
3,000.00
300.00
200.00
150.00
MAR
R$
R$
R$
R$
R$
R$
R$
1,860.00 R$
1,860.00 R$
10,425.00
6,075.00
700.00
3,000.00
300.00
200.00
150.00
1,840.00
1,840.00
R$
R$
1,800.00
1,800.00
2,544.48 R$
2,544.48 R$
2,517.12
2,517.12
ABR
R$
R$
R$
R$
R$
R$
R$
10,425.00
6,075.00
700.00
3,000.00
300.00
200.00
150.00
MAI
R$
R$
R$
R$
R$
R$
R$
10,425.00
6,075.00
700.00
3,000.00
300.00
200.00
150.00
JUN
R$
R$
R$
R$
R$
R$
R$
10,425.00
6,075.00
700.00
3,000.00
300.00
200.00
150.00
JUL
R$
R$
R$
R$
R$
R$
R$
10,425.00
6,075.00
700.00
3,000.00
300.00
200.00
150.00
R$
R$
1,800.00 R$
1,800.00 R$
1,970.00 R$
1,970.00 R$
2,030.00 R$
2,030.00 R$
2,075.00
2,075.00
R$
R$
900.00 R$
900.00 R$
600.00 R$
600.00 R$
450.00 R$
450.00 R$
600.00
600.00
R$
R$
2,462.40 R$
2,462.40 R$
2,694.96 R$
2,694.96 R$
2,777.04 R$
2,777.04 R$
2,838.60
2,838.60
AGO
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
10,425.00
6,075.00
700.00
3,000.00
300.00
200.00
150.00
SET
R$
R$
R$
R$
R$
R$
R$
2,075.00 R$
2,075.00 R$
R$
2,838.60 R$
2,838.60 R$
10,425.00
6,075.00
700.00
3,000.00
300.00
200.00
150.00
OUT
R$
R$
R$
R$
R$
R$
R$
2,187.50 R$
2,187.50 R$
R$
2,992.50 R$
2,992.50 R$
NOV
R$
R$
R$
R$
R$
R$
R$
10,425.00
6,075.00
700.00
3,000.00
300.00
200.00
150.00
2,045.00 R$
2,045.00 R$
2,423.00
2,423.00
10,425.00
6,075.00
700.00
3,000.00
300.00
200.00
150.00
R$
2,797.56 R$
2,797.56 R$
3,314.66
3,314.66
DEZ
R$
R$
R$
R$
R$
R$
R$
10,425.00
6,075.00
700.00
3,000.00
300.00
200.00
150.00
R$
R$
2,975.00
2,975.00
R$
R$
R$
4,069.80
4,069.80
TOTAL ANO
R$ 125,100.00
R$
24,530.50
R$
5,000.00
R$
33,557.72
CARGO
MO DE OBRA DIRETA
A1
MO DE OBRA INDIRETA
VENDEDOR
CAIXA
GERENTE
QUANTIDADE
SALRIO
FGTS
0 R$
1,200.00 R$ 106.67
R$
R$
R$
R$
-
2 R$
1 R$
1 R$
1,275.00 R$ 102.00
1,275.00 R$ 102.00
1,800.00 R$ 144.00
R$
R$
-
Frias
13
R$
R$
R$
R$
R$
CUSTO MENSAL
R$
33.33 R$ 100.00 R$
R$
R$
R$
R$
R$
R$
R$
R$
-
R$
R$
R$
R$
R$
35.42
35.42
50.00
-
R$
R$ 106.25 R$
R$ 106.25 R$
R$ 150.00 R$
R$
R$
R$
R$
6,075.00
2,754.00
1,377.00
1,944.00
-
TIPO
M
V
MOVEL/ EQUIPAMENTO
MQUINAS
CARRO
TOTAL
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$
R$
R$
R$
R$
TOTAL
VIDA UTIL TAXA % ao Ano VALOR DEPRECIADO AO MS
150,000.00
10
10%
R$
1,250.00
35,000.00
5
20%
R$
583.33
10
10%
R$
10
10%
R$
10
10%
R$
10
10%
R$
10
10%
R$
10
10%
R$
10
10%
R$
10
10%
R$
10
10%
R$
10
10%
R$
10
10%
R$
5
20%
R$
5
20%
R$
5
20%
R$
10
10%
R$
10
10%
R$
10
10%
R$
5
20%
R$
5
20%
R$
5
20%
R$
5
20%
R$
10
10%
R$
5
20%
R$
5
20%
R$
5
20%
R$
5
20%
R$
10
10%
R$
5
20%
R$
10
10%
R$
10
10%
R$
10
10%
R$
5
20%
R$
10
10%
R$
10
10%
R$
10
10%
R$
10
10%
R$
10
10%
R$
10
10%
R$
10
10%
R$
10
10%
R$
10
10%
R$
10
10%
R$
-
R$
R$
R$
R$
R$
R$
185,000.00
5
5
10
10
5
20%
20%
10%
10%
20%
R$
R$
R$
R$
R$
R$
1,833.33
TIPO
(empty)
M
V
Total Result
R$
R$
R$
R$
R$
R$
22,000.00
Sum - TOTAL
R$
R$
150,000.00
R$
35,000.00
R$ 185,000.00
RECEITAS VISTA
RECEITAS PRAZO
RENDIMENTO DE INVESTIMENTOS
JUROS RECEBIDOS
OUTRAS RECEITAS
TOTAL DE RECEITAS
JAN
R$
R$
FEV
25,000.00 R$
R$
25,000.00
R$
MAR
35,000.00 R$
2,200.00 R$
37,200.00
R$
35,000.00
1,800.00
36,800.00
ABR
R$
R$
MAI
36,000.00 R$
R$
36,000.00
R$
JUN
37,000.00 R$
2,400.00 R$
R$
39,400.00
R$
JUL
37,000.00 R$
3,600.00 R$
150.00 R$
40,750.00
R$
AGO
37,000.00 R$
4,500.00 R$
155.00 R$
41,655.00
R$
38,000.00
3,500.00
175.00
41,675.00
SET
R$
R$
R$
R$
OUT
40,000.00 R$
3,750.00 R$
189.00 R$
43,939.00
R$
NOV
38,000.00 R$
2,900.00 R$
200.00 R$
41,100.00
R$
DEZ
45,000.00 R$
3,460.00 R$
220.00 R$
48,680.00
R$
55,000.00
4,500.00
242.00
59,742.00
R$ 491,941.00
FLUXO DE CAIXA
R$ 250,000.00
R$ 200,000.00
R$ 150,000.00
R$ 100,000.00
R$ 50,000.00
R$ -
-R$ 50,000.00
-R$ 100,000.00
ENTRADAS
SADAS
SALDO
10
11
12
SALDO INICIAL
ENTRADAS
SADAS
SALDO
JAN
R$
R$
-R$
R$
FEV
MAR
ABR
35,000.00 R$ 10,965.00 R$ 18,335.52 R$ 28,553.40
25,000.00 R$ 37,200.00 R$ 36,800.00 R$ 36,000.00
49,035.00 -R$ 29,829.48 -R$ 26,582.12 -R$ 24,587.40
10,965.00 R$ 18,335.52 R$ 28,553.40 R$ 39,966.00
MAI
R$
R$
-R$
R$
JUN
JUL
39,966.00 R$ 51,476.04 R$
39,400.00 R$ 40,750.00 R$
27,889.96 -R$ 22,682.04 -R$
51,476.04 R$ 69,544.00 R$
AGO
SET
69,544.00 R$
90,260.40 R$ 113,096.80
41,655.00 R$
41,675.00 R$
43,939.00
20,938.60 -R$
18,838.60 -R$
25,605.00
90,260.40 R$ 113,096.80 R$ 131,430.80
OUT
NOV
DEZ
R$ 131,430.80 R$ 149,763.24 R$ 177,280.58
R$
41,100.00 R$
48,680.00 R$
59,742.00
-R$
22,767.56 -R$
21,162.66 -R$
22,469.80
R$ 149,763.24 R$ 177,280.58 R$ 214,552.78
185,000.00
20% (em % a.a.)
Investimento realizado
Retorno desejado
Lucro anual desejado
37,000.00
Faturamento anual
Giro projetado
Ou lucro % desejado
Lucro %
2.6591405405
(x anuais)
20.00%
20.00%
Composio do mark-up:
Gastos indiretos
Descrio
125,100.00
24,530.50
5,000.00
22,000.00
DESPESAS ADMINISTRATIV
[1/(1-Soma%)]
Composio do preo:
Custo base
Mark-up
Sugerido
6.84%
35.90%
6.84%
20.00%
62.74%
2.6842
100.00
2.6842
268.42
etado ao ano)
% do faturamento
25.43%
4.99%
1.02%
4.47%
0.00%
0.00%
0.00%
0.00%
0.00%
35.90%
Considerado
6.84%
0.00%
6.84%