Preço de venda

Lote R$ 750,000.00 502 R$ 440,000.00

Apartamento R$ 2,480,000.00 501 R$ 440,000.00
Custo total R$ 3,230,000.00 402 R$ 435,000.00
401 R$ 435,000.00
Cosntrução da unidade R$ 248,000.00 302 R$ 430,000.00
Fração ideal R$ 75,000.00 301 R$ 430,000.00
202 R$ 425,000.00
Custo da Unidade R$ 323,000.00 201 R$ 425,000.00
102 R$ 420,000.00
101 R$ 420,000.00
Preço de venda R$ 4,300,000.00 Total R$ 4,300,000.00
Preco de custo R$ 3,230,000.00
Lucro R$ 1,070,000.00
Margem de lucro 25%
Mês Entrada
0 R$ -
1 R$ -
2 R$ -
3 R$ -
4 R$ -
5 R$ -
6 R$ -
7 R$ -
8 R$ -
9 R$ -
10 R$ -
11 R$ -
12 R$ -
13 R$ -
14 R$ -
15 R$ 430,000.00
Total R$ 430,000.00
 Preço de custo
Margem
Terreno Lucro. Incorp C. Construção Custo total
R$ 75,000.00 R$ 43,666.67 R$ 248,000.00 R$ 366,666.67 20%
R$ 75,000.00 R$ 43,666.67 R$ 248,000.00 R$ 366,666.67 20%
R$ 75,000.00 R$ 39,500.00 R$ 248,000.00 R$ 362,500.00 20%
R$ 75,000.00 R$ 39,500.00 R$ 248,000.00 R$ 362,500.00 20%
R$ 75,000.00 R$ 35,333.33 R$ 248,000.00 R$ 358,333.33 20%
R$ 75,000.00 R$ 35,333.33 R$ 248,000.00 R$ 358,333.33 20%
R$ 75,000.00 R$ 31,166.67 R$ 248,000.00 R$ 354,166.67 20%
R$ 75,000.00 R$ 31,166.67 R$ 248,000.00 R$ 354,166.67 20%
R$ 75,000.00 R$ 27,000.00 R$ 248,000.00 R$ 350,000.00 20%
R$ 75,000.00 R$ 27,000.00 R$ 248,000.00 R$ 350,000.00 20%
R$ 750,000.00 R$ 2,480,000.00

Saida Total Total Acu VPL

-R$ 75,000.00 -R$ 75,000.00 -R$ 75,000.00 -R$ 75,000.00
-R$ 22,545.45 -R$ 22,545.45 -R$ 97,545.45 -R$ 22,322.23
-R$ 22,545.45 -R$ 22,545.45 -R$ 120,090.91 -R$ 22,101.22
-R$ 22,545.45 -R$ 22,545.45 -R$ 142,636.36 -R$ 21,882.40
-R$ 22,545.45 -R$ 22,545.45 -R$ 165,181.82 -R$ 21,665.74
-R$ 22,545.45 -R$ 22,545.45 -R$ 187,727.27 -R$ 21,451.23
-R$ 22,545.45 -R$ 22,545.45 -R$ 210,272.73 -R$ 21,238.84
-R$ 22,545.45 -R$ 22,545.45 -R$ 232,818.18 -R$ 21,028.55
-R$ 22,545.45 -R$ 22,545.45 -R$ 255,363.64 -R$ 20,820.35
-R$ 22,545.45 -R$ 22,545.45 -R$ 277,909.09 -R$ 20,614.21
-R$ 22,545.45 -R$ 22,545.45 -R$ 300,454.55 -R$ 20,410.11
-R$ 22,545.45 -R$ 22,545.45 -R$ 323,000.00 -R$ 20,208.03
R$ - R$ - -R$ 323,000.00 R$ -
R$ - R$ - -R$ 323,000.00 R$ -
R$ - R$ - -R$ 323,000.00 R$ -
R$ 430,000.00 R$ 107,000.00 R$ 370,380.27
-R$ 323,000.00 R$ 61,637.38
Mês Entrada Saida Total Total Acu
1 -R$ 750,000.00 -R$ 750,000.00
2 -R$ 29,363.64 -R$ 29,363.64
3 -R$ 29,363.64 -R$ 29,363.64
4 -R$ 29,363.64 -R$ 29,363.64
5 -R$ 29,363.64 -R$ 29,363.64
6 -R$ 29,363.64 -R$ 29,363.64
7 -R$ 29,363.64 -R$ 29,363.64
8 -R$ 29,363.64 -R$ 29,363.64
9 -R$ 29,363.64 -R$ 29,363.64
10 -R$ 29,363.64 -R$ 29,363.64
11 -R$ 29,363.64 -R$ 29,363.64
12 -R$ 29,363.64 -R$ 29,363.64
13
14
15
16