Escolar Documentos
Profissional Documentos
Cultura Documentos
Período zero Janeiro Fevereiro Março Abril Maio Junho Julho Agosto Setembro Outubro Novembro Dezembro Janeiro Fevereiro Março Abril Maio Junho Julho Agosto Setembro Outubro Novembro Dezembro Janeiro Fevereiro Março Abril Maio Junho Julho Agosto Setembro Outubro Novembro Dezembro
1. INVESTIMENTOS R$ 6,948.50 R$ 600.00 R$ 600.00 R$ 400.00 R$ - R$ - R$ - R$ - R$ - R$ - R$ - R$ - R$ - R$ 200.00 R$ - R$ - R$ - R$ - R$ - R$ - R$ - R$ - R$ - R$ - R$ (200.00) R$ (400.00) R$ - R$ - R$ - R$ - R$ - R$ - R$ - R$ - R$ - R$ (600.00) R$ (800.00)
Equipamentos
Carinho R$ 1,300.00
Gas R$ 300.00
Panelas R$ 120.00
Uniformes R$ 400.00
Igredientes
Oleo R$ 70.00
Corantes R$ 118.50
Sal(10) R$ 30.00
Igredientes
Acucar R$ 100.00
Manteiga(15) R$ 60.00
Ovolmatine(25) R$ 120.00
Oreo(25) R$ 120.00
chocolate(10) R$ 150.00
Capitão Giro
Capital Giro R$ 4,000.00 R$ 600.00 R$ 600.00 R$ 400.00 R$ 200.00 R$ - -R$ 200.00 -R$ 400.00 -R$ 600.00 -R$ 800.00
2. RECEITAS R$ 5,400.00 R$ 3,600.00 R$ 3,840.00 R$ 2,160.00 R$ 5,880.00 R$ 6,960.00 R$ 9,360.00 R$ 8,160.00 R$ 6,960.00 R$ 18,600.00 R$ 12,720.00 R$ 8,160.00 R$ 5,400.00 R$ 3,600.00 R$ 3,840.00 R$ 2,160.00 R$ 5,880.00 R$ 6,960.00 R$ 9,360.00 R$ 8,160.00 R$ 6,960.00 R$ 18,600.00 R$ 12,720.00 R$ 8,160.00 R$ 5,400.00 R$ 3,600.00 R$ 3,840.00 R$ 2,160.00 R$ 5,880.00 R$ 6,960.00 R$ 9,360.00 R$ 8,160.00 R$ 6,960.00 R$ 18,600.00 R$ 12,720.00 R$ 8,160.00
Vendas R$ 5,400.00 R$ 3,600.00 R$ 3,840.00 R$ 2,160.00 R$ 5,880.00 R$ 6,960.00 R$ 9,360.00 R$ 8,160.00 R$ 6,960.00 R$ 18,600.00 R$ 12,720.00 R$ 8,160.00 R$ 5,400.00 R$ 3,600.00 R$ 3,840.00 R$ 2,160.00 R$ 5,880.00 R$ 6,960.00 R$ 9,360.00 R$ 8,160.00 R$ 6,960.00 R$ 18,600.00 R$ 12,720.00 R$ 8,160.00 R$ 5,400.00 R$ 3,600.00 R$ 3,840.00 R$ 2,160.00 R$ 5,880.00 R$ 6,960.00 R$ 9,360.00 R$ 8,160.00 R$ 6,960.00 R$ 18,600.00 R$ 12,720.00 R$ 8,160.00
3. GASTOS R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00
Variáveis 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$ -
Fixos R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00
Aluguel R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00
impostos
4. FLUXO DE CAIXA
(=)Receita Bruta R$ 5,400.00 R$ 3,600.00 R$ 3,840.00 R$ 2,160.00 R$ 5,880.00 R$ 6,960.00 R$ 9,360.00 R$ 8,160.00 R$ 6,960.00 R$ 18,600.00 R$ 12,720.00 R$ 8,160.00 R$ 5,400.00 R$ 3,600.00 R$ 3,840.00 R$ 2,160.00 R$ 5,880.00 R$ 6,960.00 R$ 9,360.00 R$ 8,160.00 R$ 6,960.00 R$ 18,600.00 R$ 12,720.00 R$ 8,160.00 R$ 5,400.00 R$ 3,600.00 R$ 3,840.00 R$ 2,160.00 R$ 5,880.00 R$ 6,960.00 R$ 9,360.00 R$ 8,160.00 R$ 6,960.00 R$ 18,600.00 R$ 12,720.00 R$ 8,160.00
(=) Margem de Contribuição Total R$ 5,400.00 R$ 3,600.00 R$ 3,840.00 R$ 2,160.00 R$ 5,880.00 R$ 6,960.00 R$ 9,360.00 R$ 8,160.00 R$ 6,960.00 R$ 18,600.00 R$ 12,720.00 R$ 8,160.00 R$ 5,400.00 R$ 3,600.00 R$ 3,840.00 R$ 2,160.00 R$ 5,880.00 R$ 6,960.00 R$ 9,360.00 R$ 8,160.00 R$ 6,960.00 R$ 18,600.00 R$ 12,720.00 R$ 8,160.00 R$ 5,400.00 R$ 3,600.00 R$ 3,840.00 R$ 2,160.00 R$ 5,880.00 R$ 6,960.00 R$ 9,360.00 R$ 8,160.00 R$ 6,960.00 R$ 18,600.00 R$ 12,720.00 R$ 8,160.00
(-) Custos Fixos R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00 R$ 300.00
(=) LAJIDA R$ 5,100.00 R$ 3,300.00 R$ 3,540.00 R$ 1,860.00 R$ 5,580.00 R$ 6,660.00 R$ 9,060.00 R$ 7,860.00 R$ 6,660.00 R$ 18,300.00 R$ 12,420.00 R$ 7,860.00 R$ 5,100.00 R$ 3,300.00 R$ 3,540.00 R$ 1,860.00 R$ 5,580.00 R$ 6,660.00 R$ 9,060.00 R$ 7,860.00 R$ 6,660.00 R$ 18,300.00 R$ 12,420.00 R$ 7,860.00 R$ 5,100.00 R$ 3,300.00 R$ 3,540.00 R$ 1,860.00 R$ 5,580.00 R$ 6,660.00 R$ 9,060.00 R$ 7,860.00 R$ 6,660.00 R$ 18,300.00 R$ 12,420.00 R$ 7,860.00
(-)Depreciação*
(=) LAIR R$ 5,100.00 R$ 3,300.00 R$ 3,540.00 R$ 1,860.00 R$ 5,580.00 R$ 6,660.00 R$ 9,060.00 R$ 7,860.00 R$ 6,660.00 R$ 18,300.00 R$ 12,420.00 R$ 7,860.00 R$ 5,100.00 R$ 3,300.00 R$ 3,540.00 R$ 1,860.00 R$ 5,580.00 R$ 6,660.00 R$ 9,060.00 R$ 7,860.00 R$ 6,660.00 R$ 18,300.00 R$ 12,420.00 R$ 7,860.00 R$ 5,100.00 R$ 3,300.00 R$ 3,540.00 R$ 1,860.00 R$ 5,580.00 R$ 6,660.00 R$ 9,060.00 R$ 7,860.00 R$ 6,660.00 R$ 18,300.00 R$ 12,420.00 R$ 7,860.00
(=) Lucro Bruto R$ 4,452.00 R$ 3,300.00 R$ 3,540.00 R$ 1,860.00 R$ 5,580.00 R$ 6,660.00 R$ 9,060.00 R$ 7,860.00 R$ 6,660.00 R$ 18,300.00 R$ 12,420.00 R$ 7,860.00 R$ 5,100.00 R$ 3,300.00 R$ 3,540.00 R$ 1,860.00 R$ 5,580.00 R$ 6,660.00 R$ 9,060.00 R$ 7,860.00 R$ 6,660.00 R$ 18,300.00 R$ 12,420.00 R$ 7,860.00 R$ 5,100.00 R$ 3,300.00 R$ 3,540.00 R$ 1,860.00 R$ 5,580.00 R$ 6,660.00 R$ 9,060.00 R$ 7,860.00 R$ 6,660.00 R$ 18,300.00 R$ 12,420.00 R$ 7,860.00
(=) Lucro Livre R$ (6,948.50) R$ (2,496.50) R$ 3,300.00 R$ 3,540.00 R$ 1,860.00 R$ 5,580.00 R$ 6,660.00 R$ 9,060.00 R$ 7,860.00 R$ 6,660.00 R$ 18,300.00 R$ 12,420.00 R$ 7,860.00 R$ 5,100.00 R$ 3,300.00 R$ 3,540.00 R$ 1,860.00 R$ 5,580.00 R$ 6,660.00 R$ 9,060.00 R$ 7,860.00 R$ 6,660.00 R$ 18,300.00 R$ 12,420.00 R$ 7,860.00 R$ 5,100.00 R$ 3,300.00 R$ 3,540.00 R$ 1,860.00 R$ 5,580.00 R$ 6,660.00 R$ 9,060.00 R$ 7,860.00 R$ 6,660.00 R$ 18,300.00 R$ 12,420.00 R$ 7,860.00
(=) Lucro Livre e Acumulado R$ (6,948.50) R$ (2,496.50) R$ 803.50 R$ 4,343.50 R$ 6,203.50 R$ 11,783.50 R$ 18,443.50 R$ 27,503.50 R$ 35,363.50 R$ 42,023.50 R$ 60,323.50 R$ 72,743.50 R$ 80,603.50 R$ 85,703.50 R$ 89,003.50 R$ 92,543.50 R$ 94,403.50 R$ 99,983.50 R$ 106,643.50 R$ 115,703.50 R$ 123,563.50 R$ 130,223.50 R$ 148,523.50 R$ 160,943.50 R$ 168,803.50 R$ 173,903.50 R$ 177,203.50 R$ 180,743.50 R$ 182,603.50 R$ 188,183.50 R$ 194,843.50 R$ 203,903.50 R$ 211,763.50 R$ 218,423.50 R$ 236,723.50 R$ 249,143.50 R$ 257,003.50
1. Fluxo de Caixa Econômico Ano 0 2018
3. Indicadores de Retorno
R$88,200.00 R$88,200.00
R$88,200.00 R$88,200.00
R$168,803.50 R$257,003.50
R$3,600.00 R$3,600.00
R$3,600.00 R$3,600.00
2018 2019
1168.0% Sua TIR é maior do que a sua taxa de desconto, isso quer dizer
Err:508
14.0%
4. Fluxo de Caixa Econômico
(=) Receitas (-) Despesas Lucro ou Prejuízo Livre
R$91,800.00 R$91,800.00
0,603.50
R$88,200.00
R$88,200.00
2019 2020
seu projeto está positivo, parabéns. Isso significa que vale a pena investir nele!
do que a sua taxa de desconto, isso quer dizer que vale a pena investir no seu projeto
5. Lucro ou Prejuízo Acumulado
R$257,003.50
R$168,803.50
R$80,603.50
7. (=) EBITDA
R$257,003.50 R$88,200.0
3.50
R$80,603.50
A 8. Margem de Contribuição
(=) Margem de Contribuição (-) C
00 R$88,200.00 R$91,800.00 R$91,800.00
R$3,600.00 R$3,600.00
R$88,200.00 R$88,200.00
0,603.50
2019 2020
2019 2020