Escolar Documentos
Profissional Documentos
Cultura Documentos
DIO 12 FO
- Montagem em rack 19"
- Com adaptadores fêmea-fêmea SC/APC
1.2 1 CJ R$ 459.00 R$ 459.00
- Com 12 pigtails SC/APC e protetores de
emendas
- Com acessórios e kit de fixação para montagem.
OLT
- GPON / FONTE E BATERIAS
1.3 1 CJ R$ 43,390.33 R$ 43,390.33
- 16 portas PON
- DEVE POSSUIR HOMOLOGAÇÃO ANATEL
Pathcord
- SC/PC - SC/APC
- 2 metros
1.4 5 UN R$ 18.00 R$ 90.00
- 2 mm de diâmetro
- Fibra G652D
- DEVE POSSUIR HOMOLOGAÇÃO ANATEL
Pathcord
- SC/APC - SC/APC
- 2 metros
1.5 0 UN R$ 25.00 R$ -
- 2 mm de diâmetro
- Fibra G652D
- DEVE POSSUIR HOMOLOGAÇÃO ANATEL
Splitter 1x2
- Portas de entrada e saída com conectores
1.6 0 UN R$ 100.00 R$ -
SC/APC.
- DEVE POSSUIR HOMOLOGAÇÃO ANATEL
1.7 1 Montagem DIO 12 Fibras UN R$ 400.00 R$ 400.00
Sub-total Central Office R$ 44,339.33
COMPRAS
R$ -
R$ 229.90
R$ 31,977.96
ORGANOGRAMA G
PESSOA JURIDICA
OGRAMA GRUPO UP CYBER FIBER
Valdecir / Orillandy
Marco / Marcelo
SUPORTE TÉCNICO
Projeto Prestes
Preço
Item Qtde Descrição Unid. Unitário
2 Rede de Alimentação
CFOA-SM-AS-80-S-06FO-NR (G652D)
- Cabo óptico para rede externa
- Fibra monomodo G652D
- Para uso aéreo autosuportado, vão entre postes máximo de 80
2.1 1500 M R$ 1.90
metros
- 24 fibras ópticas, seco
- Capa normal
- DEVE POSSUIR HOMOLOGAÇÃO ANATEL
CFOA-SM-AS-80-S-12FO-NR (G652D)
- Cabo óptico para rede externa
- Fibra monomodo G652D
- Para uso aéreo autosuportado, vão entre postes máximo de 80
2.2 1520 M R$ 2.09
metros
- 12 fibras ópticas, tubo único, seco
- Capa normal
- DEVE POSSUIR HOMOLOGAÇÃO ANATEL
Splitter 1x8
2.4 4 - portas de entrada e saída com fibras nuas, sem conector UN R$ 59.96
- DEVE POSSUIR HOMOLOGAÇÃO ANATEL
2.5 Conjunto de ferragem para passagem CJ R$ -
2.6 Conjunto de ferragem para reserva técnica CJ R$ -
2.7 0 Lançamento de cabo M R$ -
2.8 0 Montagem de caixa de emendas M R$ -
2.9 2500 Projeto executivo UN R$ -
2.10 2500 Projeto Compartilhamento UN R$ -
Sub-Total Rede de Alimentação
Preço Total COMPRAS
R$ 2,850.00 R$ 3,827.23
R$ 3,176.80 R$ 4,673.95
R$ 3,874.00 R$ 3,150.08
R$ 239.84 R$ 209.48
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ 10,140.64
Projeto Prestes
Preço
Item Qtde Descrição Unid. Unitário Preço Total
4 Rede de Atendimento/Cliente
CFOAC-BLI-A/B-CM-01-AR-LSZH
Cabo óptico drop compacto 50M p cliente
Fibra G657
Mensageiro metálico
4.1 15900 1 fibra óptica M R$ 0.46 R$ 7,314.00
Atrito reduzido (desejável)
Grau de proteção contra chama LSZH
(desejável)
- DEVE POSSUIR HOMOLOGAÇÃO ANATEL
Pathcord reforçado
- SC/PC - SC/APC
- 2 metros
4.4 0 UN R$ -
- 2 mm de diâmetro
- Fibra G657
- DEVE POSSUIR HOMOLOGAÇÃO ANATEL
ONU
- GPON (1 porta ETH, faz PPOE)
4.5 318 UN R$ 333.72 R$ 111,369.04
- 1 porta Ethernet
- DEVE POSSUIR HOMOLOGAÇÃO ANATEL
Sub-Total Rede de Atendimento/Cliente R$ 124,248.04
COMPRAS
R$ 5,848.68
R$ 4,338.81
R$ 99,216.00
Item Qtde
3
3.1
3.2
3.3 32
3.4 32
3.5 0
3.6
3.7
3.8 2750
3.9 32
3.10 26
Sub-total
Pro
Descrição
Red
CFOA-SM-ASU-80-S-12FO-NR (G652D)
- Cabo óptico para rede externa
- Fibra monomodo G652D
- Para uso aéreo autosuportado, vão entre postes máximo de 80 metros
- 12 fibras ópticas, tubo único
- DEVE POSSUIR HOMOLOGAÇÃO ANATEL
CFOA-SM-ASU-80-S-02FO-NR (G652D)
- Cabo óptico para rede externa
- Fibra monomodo G652D
- Para uso aéreo autosuportado, vão entre postes máximo de 80 metros
- 02 fibras ópticas, tubo único - DEVE POSSUIR HOMOLOGAÇÃO ANATEL
Splitter 1x16
- Porta de entrada com fibra nua, sem conector
- Portas de saída com conectores SC/APC
- DEVE POSSUIR HOMOLOGAÇÃO ANATEL
Splitter 1x16
- Porta de entrada com fibra nua, sem conector
- Portas de saída com conectores SC/APC
- DEVE POSSUIR HOMOLOGAÇÃO ANATEL
BAP2
Conjunto DPR Olhal/Roldana/Passagem
Lançamento de cabo
Montagem de caixa de atendimento
Montagem de Caixas de Emenda
Sub-total Rede de Dist
Preço
Unid. Unitário Preço Total COMPRAS
M R$ - R$ -
M R$ - R$ -
UN R$ - R$ -
CJ R$ 6.00 R$ -
CJ R$ 8.00 R$ -
M R$ 1.00 R$ 2,750.00 R$ 2,750.00
M R$ 150.00 R$ 4,800.00 R$ 4,800.00
M R$ 200.00 R$ 5,200.00 R$ 2,950.00
R$ 24,970.16
Projeto Prestes
OTDR PON
- Comprimento de onda de 1625 nm
5.2 0 - Porta filtrada para medição de fibra ativa UN
- Range dinâmica de 37 dB (mínimo)
- Conector SC/APC
Power Meter
5.3 0 - Conector SC/APC ou universal UN
- Comprimentos de onda calibrados: 1310 nm, 1490 nm e 1550 nm (mínimo)
Power Meter PON
5.4 0 - Conector SC/APC ou universal UN
- Comprimentos de onda calibrados: 1310 nm, 1490 nm e 1550 nm (mínimo)
Localizador de Falhas Visual (VFL)
5.5 0 - Conector de saída universal UN
- Potência de saída de 5 mW (mínimo)
Microscópio para conector óptico
5.6 0 - Adaptadores para conecores SC/PC, SC/APC e universal UN
- Amplificação de 400X (mínimo)
5.7 0 Carretel de limpeza de conector óptico UN
5.8 0 Caneta para limpeza de conectores ópticos fêmea UN
5.9 0 Roletador de capa de cabo óptico UN
5.10 0 Roletador de tubo loose UN
5.11 0 Cortador longitudinal de tubo loose UN
Clivador de precisão
5.12 0 - Ângulo de clivagem menor de 0,5 grau UN
- Lâmina para 36000 clivagens
5.13 0 Decapador de fibras ópticas UN
5.14 0 Tesoura para klevar UN
5.15 0 Maleta de Ferramentas UN
5.16 0 Carro e equipamentos CJ
Sub-total Equipamentos e Ferramentas
Preço Unitário Preço Total
R$ 18,000.00 R$ -
R$ 15,000.00 R$ -
R$ 800.00 R$ -
R$ 2,500.00 R$ -
R$ 500.00 R$ -
R$ 800.00 R$ -
R$ 300.00 R$ -
R$ 300.00 R$ -
R$ 350.00 R$ -
R$ 200.00 R$ -
R$ 1,400.00 R$ -
R$ 600.00 R$ -
R$ 100.00 R$ -
R$ 150.00 R$ -
R$ 800.00 R$ -
R$ 30,000.00 R$ -
R$ -
Mês Info 0 1
Clientes Ativados 0 1
FIBER 200 0 26
FIBER 400 0 3
FIBER 600 0 4
Novos Clientes 0 33
Clientes Acumulados 0 33
Velocidade Vendida - 8,800.00
Consumo de Banda 0 100.00
Custos Ativação 0 1
Drop, Conectores, PTO, ONU
Custo operacional 0 1
Link R$ - R$ 1,000.00
Despesas Administrativo R$ - R$ 580.80
Custo Mão-de-obra R$ - R$ 3,300.00
Software R$ - -
Outras despesas R$ - R$ -
Total de Custos Operacionais R$ - R$ 4,880.80
Investimentos 0 1
Central R$ 44,339.33
Rede de Alimentação R$ 10,140.64
Rede de Distribuição R$ 24,970.16
Equipamentos -
Capital de giro R$ 48,000.00
Marketing R$ 10,000.00
Abertura da empresa R$ 600.00
Total com investimentos R$ 138,050.13 R$ -
Investimento c/ estoque clientes. R$ 262,298.17
Geração de Caixa 0 1
Mensal -R$ 262,298 -R$ 4,881
Acumulado -R$ 262,298 -R$ 267,179
Controles 0 1
Payback FALSE FALSE
Equilíbrio Operacional FALSE FALSE
COMPRAS R$ 172,738.44
CUSTO OPERACIONAL R$ 5,159.80
2 3 4 5 6
2 3 4 5 6
25 7 0 0 0
2 3 0 0 0
5 1 0 0 0
32
65 76 76 76 76
17,600.00 20,800.00 20,800.00 20,800.00 20,800.00
150.00 180.00 #DIV/0! #DIV/0! #DIV/0!
2 3 4 5 6
R$ - R$ 2,337.40 R$ 4,584.90 R$ 5,214.20 R$ 5,214.20
R$ - R$ 329.70 R$ 549.50 R$ 879.20 R$ 879.20
R$ - R$ 479.60 R$ 1,079.10 R$ 1,199.00 R$ 1,199.00
R$ - R$ 3,146.70 R$ 6,213.50 R$ 7,292.40 R$ 7,292.40
2 3 4 5 6
R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ -
2 3 4 5 6
R$ - R$ 3,147 R$ 6,214 R$ 7,292 R$ 7,292
R$ - R$ 157 R$ 311 R$ 365 R$ 365
R$ - R$ 478 R$ 944 R$ 1,108 R$ 1,108
R$ - R$ 2,511 R$ 4,958 R$ 5,819 R$ 5,819
2 3 4 5 6
2 3 4 5 6
1,500.00 R$ 1,800.00 #DIV/0! #DIV/0! #DIV/0!
R$ 1,144.00 R$ 1,337.60 R$ 1,337.60 R$ 1,337.60 R$ 1,337.60
R$ 3,200.00 R$ 800.00 R$ - R$ - R$ -
- R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00
- R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00
R$ 5,844.00 R$ 4,816.60 #DIV/0! #DIV/0! #DIV/0!
2 3 4 5 6
R$ - R$ - R$ - R$ - R$ -
#DIV/0!
2 3 4 5 6
-R$ 5,844 -R$ 2,306 #DIV/0! #DIV/0! #DIV/0!
-R$ 273,023 -R$ 275,329 #DIV/0! #DIV/0! #DIV/0!
2 3 4 5 6
FALSE FALSE #DIV/0! #DIV/0! #DIV/0!
FALSE FALSE #DIV/0! #DIV/0! #DIV/0!
7 8 9 10 11 12
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
76 76 76 76 76 76
20,800.00 20,800.00 20,800.00 20,800.00 20,800.00 20,800.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
7 8 9 10 11 12
R$ 5,214.20 R$ 5,214.20 R$ 5,214.20 R$ 5,214.20 R$ 5,214.20 R$ 5,214.20
R$ 879.20 R$ 879.20 R$ 879.20 R$ 879.20 R$ 879.20 R$ 879.20
R$ 1,199.00 R$ 1,199.00 R$ 1,199.00 R$ 1,199.00 R$ 1,199.00 R$ 1,199.00
R$ 7,292.40 R$ 7,292.40 R$ 7,292.40 R$ 7,292.40 R$ 7,292.40 R$ 7,292.40
7 8 9 10 11 12
R$ - R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
7 8 9 10 11 12
R$ 7,292 R$ 7,292 R$ 7,292 R$ 7,292 R$ 7,292 R$ 7,292
R$ 365 R$ 365 R$ 365 R$ 365 R$ 365 R$ 365
R$ 1,108 R$ 1,108 R$ 1,108 R$ 1,108 R$ 1,108 R$ 1,108
R$ 5,819 R$ 5,819 R$ 5,819 R$ 5,819 R$ 5,819 R$ 5,819
7 8 9 10 11 12
7 8 9 10 11 12
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
R$ 1,337.60 R$ 1,337.60 R$ 1,337.60 R$ 1,337.60 R$ 1,337.60 R$ 1,337.60
R$ - R$ - R$ - R$ - R$ - R$ -
R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00
R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
7 8 9 10 11 12
R$ - R$ - R$ - R$ - R$ - R$ -
7 8 9 10 11 12
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
7 8 9 10 11 12
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
13 14 15 16 17 18
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
76 76 76 76 76 76
20,800.00 20,800.00 20,800.00 20,800.00 20,800.00 20,800.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
13 14 15 16 17 18
R$ 5,214.20 R$ 5,214.20 R$ 5,214.20 R$ 5,214.20 R$ 5,214.20 R$ 5,214.20
R$ 879.20 R$ 879.20 R$ 879.20 R$ 879.20 R$ 879.20 R$ 879.20
R$ 1,199.00 R$ 1,199.00 R$ 1,199.00 R$ 1,199.00 R$ 1,199.00 R$ 1,199.00
R$ 7,292.40 R$ 7,292.40 R$ 7,292.40 R$ 7,292.40 R$ 7,292.40 R$ 7,292.40
13 14 15 16 17 18
R$ - R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
13 14 15 16 17 18
R$ 7,292 R$ 7,292 R$ 7,292 R$ 7,292 R$ 7,292 R$ 7,292
R$ 365 R$ 365 R$ 365 R$ 365 R$ 365 R$ 365
R$ 1,108 R$ 1,108 R$ 1,108 R$ 1,108 R$ 1,108 R$ 1,108
R$ 5,819 R$ 5,819 R$ 5,819 R$ 5,819 R$ 5,819 R$ 5,819
13 14 15 16 17 18
13 14 15 16 17 18
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
R$ 1,337.60 R$ 1,337.60 R$ 1,337.60 R$ 1,337.60 R$ 1,337.60 R$ 1,337.60
R$ - R$ - R$ - R$ - R$ - R$ -
R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00
R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
13 14 15 16 17 18
R$ - R$ - R$ - R$ - R$ - R$ -
13 14 15 16 17 18
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
13 14 15 16 17 18
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Fluxo de Caixa
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
19 20 21 22 23 24 25
19 20 21 22 23 24 25
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0
76 76 76 76 76 76 76
20,800.00 20,800.00 20,800.00 20,800.00 20,800.00 20,800.00 20,800.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
19 20 21 22 23 24 25
R$ 5,214.20 R$ 5,214.20 R$ 5,214.20 R$ 5,214.20 R$ 5,214.20 R$ 5,214.20 R$ 5,214.20
R$ 879.20 R$ 879.20 R$ 879.20 R$ 879.20 R$ 879.20 R$ 879.20 R$ 879.20
R$ 1,199.00 R$ 1,199.00 R$ 1,199.00 R$ 1,199.00 R$ 1,199.00 R$ 1,199.00 R$ 1,199.00
R$ 7,292.40 R$ 7,292.40 R$ 7,292.40 R$ 7,292.40 R$ 7,292.40 R$ 7,292.40 R$ 7,292.40
19 20 21 22 23 24 25
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$ -
19 20 21 22 23 24 25
R$ 7,292 R$ 7,292 R$ 7,292 R$ 7,292 R$ 7,292 R$ 7,292 R$ 7,292
R$ 365 R$ 365 R$ 365 R$ 365 R$ 365 R$ 365 R$ 365
R$ 1,108 R$ 1,108 R$ 1,108 R$ 1,108 R$ 1,108 R$ 1,108 R$ 1,108
R$ 5,819 R$ 5,819 R$ 5,819 R$ 5,819 R$ 5,819 R$ 5,819 R$ 5,819
19 20 21 22 23 24 25
19 20 21 22 23 24 25
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
R$ 1,337.60 R$ 1,337.60 R$ 1,337.60 R$ 1,337.60 R$ 1,337.60 R$ 1,337.60 R$ 1,337.60
R$ - R$ - R$ - R$ - R$ - R$ - R$ -
R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00
R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
19 20 21 22 23 24 25
R$ - R$ - R$ - R$ - R$ - R$ - R$ -
19 20 21 22 23 24 25
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
19 20 21 22 23 24 25
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
26 27 28 29 30 31 32
26 27 28 29 30 31 32
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
76 76 76 76 76 76 76
20,800.00 20,800.00 20,800.00 20,800.00 20,800.00 20,800.00 20,800.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
26 27 28 29 30 31 32
R$ 5,214.20 R$ 5,214.20 R$ 5,214.20 R$ 5,214.20 R$ 5,214.20 R$ 5,214.20 R$ 5,214.20
R$ 879.20 R$ 879.20 R$ 879.20 R$ 879.20 R$ 879.20 R$ 879.20 R$ 879.20
R$ 1,199.00 R$ 1,199.00 R$ 1,199.00 R$ 1,199.00 R$ 1,199.00 R$ 1,199.00 R$ 1,199.00
R$ 7,292.40 R$ 7,292.40 R$ 7,292.40 R$ 7,292.40 R$ 7,292.40 R$ 7,292.40 R$ 7,292.40
26 27 28 29 30 31 32
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$ -
26 27 28 29 30 31 32
R$ 7,292 R$ 7,292 R$ 7,292 R$ 7,292 R$ 7,292 R$ 7,292 R$ 7,292
R$ 365 R$ 365 R$ 365 R$ 365 R$ 365 R$ 365 R$ 365
R$ 1,108 R$ 1,108 R$ 1,108 R$ 1,108 R$ 1,108 R$ 1,108 R$ 1,108
R$ 5,819 R$ 5,819 R$ 5,819 R$ 5,819 R$ 5,819 R$ 5,819 R$ 5,819
26 27 28 29 30 31 32
26 27 28 29 30 31 32
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
R$ 1,337.60 R$ 1,337.60 R$ 1,337.60 R$ 1,337.60 R$ 1,337.60 R$ 1,337.60 R$ 1,337.60
R$ - R$ - R$ - R$ - R$ - R$ - R$ -
R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00
R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
26 27 28 29 30 31 32
R$ - R$ - R$ - R$ - R$ - R$ - R$ -
26 27 28 29 30 31 32
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
26 27 28 29 30 31 32
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
33 34 35 36 37 38 39
33 34 35 36 37 38 39
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
76 76 76 76 76 76 76
20,800.00 20,800.00 20,800.00 20,800.00 20,800.00 20,800.00 20,800.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
33 34 35 36 37 38 39
R$ 5,214.20 R$ 5,214.20 R$ 5,214.20 R$ 5,214.20 R$ 5,214.20 R$ 5,214.20 R$ 5,214.20
R$ 879.20 R$ 879.20 R$ 879.20 R$ 879.20 R$ 879.20 R$ 879.20 R$ 879.20
R$ 1,199.00 R$ 1,199.00 R$ 1,199.00 R$ 1,199.00 R$ 1,199.00 R$ 1,199.00 R$ 1,199.00
R$ 7,292.40 R$ 7,292.40 R$ 7,292.40 R$ 7,292.40 R$ 7,292.40 R$ 7,292.40 R$ 7,292.40
33 34 35 36 37 38 39
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$ -
33 34 35 36 37 38 39
R$ 7,292 R$ 7,292 R$ 7,292 R$ 7,292 R$ 7,292 R$ 7,292 R$ 7,292
R$ 365 R$ 365 R$ 365 R$ 365 R$ 365 R$ 365 R$ 365
R$ 1,108 R$ 1,108 R$ 1,108 R$ 1,108 R$ 1,108 R$ 1,108 R$ 1,108
R$ 5,819 R$ 5,819 R$ 5,819 R$ 5,819 R$ 5,819 R$ 5,819 R$ 5,819
33 34 35 36 36 36 36
33 34 35 36 36 36 36
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
R$ 1,337.60 R$ 1,337.60 R$ 1,337.60 R$ 1,337.60 R$ 1,337.60 R$ 1,337.60 R$ 1,337.60
R$ - R$ - R$ - R$ - R$ - R$ - R$ -
R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00
R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
33 34 35 36 37 38 39
R$ - R$ - R$ - R$ - R$ - R$ - R$ -
33 34 35 36 37 38 39
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
33 34 35 36 37 38 39
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
40 41 42 43 44 45
40 41 42 43 44 45
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
76 76 76 76 76 76
20,800.00 20,800.00 20,800.00 20,800.00 20,800.00 20,800.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
40 41 42 43 44 45
R$ 5,214.20 R$ 5,214.20 R$ 5,214.20 R$ 5,214.20 R$ 5,214.20 R$ 5,214.20
R$ 879.20 R$ 879.20 R$ 879.20 R$ 879.20 R$ 879.20 R$ 879.20
R$ 1,199.00 R$ 1,199.00 R$ 1,199.00 R$ 1,199.00 R$ 1,199.00 R$ 1,199.00
R$ 7,292.40 R$ 7,292.40 R$ 7,292.40 R$ 7,292.40 R$ 7,292.40 R$ 7,292.40
40 41 42 43 44 45
R$ - R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
40 41 42 43 44 45
R$ 7,292 R$ 7,292 R$ 7,292 R$ 7,292 R$ 7,292 R$ 7,292
R$ 365 R$ 365 R$ 365 R$ 365 R$ 365 R$ 365
R$ 1,108 R$ 1,108 R$ 1,108 R$ 1,108 R$ 1,108 R$ 1,108
R$ 5,819 R$ 5,819 R$ 5,819 R$ 5,819 R$ 5,819 R$ 5,819
36 36 36 36 36 36
36 36 36 36 36 36
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
R$ 1,337.60 R$ 1,337.60 R$ 1,337.60 R$ 1,337.60 R$ 1,337.60 R$ 1,337.60
R$ - R$ - R$ - R$ - R$ - R$ -
R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00
R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
40 41 42 43 44 45
R$ - R$ - R$ - R$ - R$ - R$ -
40 41 42 43 44 45
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
40 41 42 43 44 45
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
46 47 48 49 50 51
46 47 48 49 50 51
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
76 76 76 76 76 76
20,800.00 20,800.00 20,800.00 20,800.00 20,800.00 20,800.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
46 47 48 49 50 51
R$ 5,214.20 R$ 5,214.20 R$ 5,214.20 R$ 5,214.20 R$ 5,214.20 R$ 5,214.20
R$ 879.20 R$ 879.20 R$ 879.20 R$ 879.20 R$ 879.20 R$ 879.20
R$ 1,199.00 R$ 1,199.00 R$ 1,199.00 R$ 1,199.00 R$ 1,199.00 R$ 1,199.00
R$ 7,292.40 R$ 7,292.40 R$ 7,292.40 R$ 7,292.40 R$ 7,292.40 R$ 7,292.40
46 47 48 49 50 51
R$ - R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
46 47 48 49 50 51
R$ 7,292 R$ 7,292 R$ 7,292 R$ 7,292 R$ 7,292 R$ 7,292
R$ 365 R$ 365 R$ 365 R$ 365 R$ 365 R$ 365
R$ 1,108 R$ 1,108 R$ 1,108 R$ 1,108 R$ 1,108 R$ 1,108
R$ 5,819 R$ 5,819 R$ 5,819 R$ 5,819 R$ 5,819 R$ 5,819
36 36 36 36 36 36
36 36 36 36 36 36
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
R$ 1,337.60 R$ 1,337.60 R$ 1,337.60 R$ 1,337.60 R$ 1,337.60 R$ 1,337.60
R$ - R$ - R$ - R$ - R$ - R$ -
R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00
R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
46 47 48 49 50 51
R$ - R$ - R$ - R$ - R$ - R$ -
46 47 48 49 50 51
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
46 47 48 49 50 51
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
52 53 54 55 56 57
52 53 54 55 56 56
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
76 76 76 76 76 76
20,800.00 20,800.00 20,800.00 20,800.00 20,800.00 20,800.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
52 53 54 55 56 56
R$ 5,214.20 R$ 5,214.20 R$ 5,214.20 R$ 5,214.20 R$ 5,214.20 R$ 5,214.20
R$ 879.20 R$ 879.20 R$ 879.20 R$ 879.20 R$ 879.20 R$ 879.20
R$ 1,199.00 R$ 1,199.00 R$ 1,199.00 R$ 1,199.00 R$ 1,199.00 R$ 1,199.00
R$ 7,292.40 R$ 7,292.40 R$ 7,292.40 R$ 7,292.40 R$ 7,292.40 R$ 7,292.40
52 53 54 55 56 56
R$ - R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
52 53 54 55 56 56
R$ 7,292 R$ 7,292 R$ 7,292 R$ 7,292 R$ 7,292 R$ 7,292
R$ 365 R$ 365 R$ 365 R$ 365 R$ 365 R$ 365
R$ 1,108 R$ 1,108 R$ 1,108 R$ 1,108 R$ 1,108 R$ 1,108
R$ 5,819 R$ 5,819 R$ 5,819 R$ 5,819 R$ 5,819 R$ 5,819
36 36 36 36 36 36
36 36 36 36 36 36
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
R$ 1,337.60 R$ 1,337.60 R$ 1,337.60 R$ 1,337.60 R$ 1,337.60 R$ 1,337.60
R$ - R$ - R$ - R$ - R$ - R$ -
R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00
R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
52 53 54 55 56 56
R$ - R$ - R$ - R$ - R$ - R$ -
52 53 54 55 56 56
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
52 53 54 55 56 56
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
58 59 60
56 56 56
0 0 0
0 0 0
0 0 0
0 0 0
76 76 76
20,800.00 20,800.00 20,800.00
#DIV/0! #DIV/0! #DIV/0!
56 56 56
R$ 5,214.20 R$ 5,214.20 R$ 5,214.20
R$ 879.20 R$ 879.20 R$ 879.20
R$ 1,199.00 R$ 1,199.00 R$ 1,199.00
R$ 7,292.40 R$ 7,292.40 R$ 7,292.40
56 56 56
R$ - R$ - R$ -
R$ - R$ - R$ -
R$ - R$ - R$ -
R$ - R$ - R$ -
56 56 56
R$ 7,292 R$ 7,292 R$ 7,292
R$ 365 R$ 365 R$ 365
R$ 1,108 R$ 1,108 R$ 1,108
R$ 5,819 R$ 5,819 R$ 5,819
36 36 36
36 36 36
#DIV/0! #DIV/0! #DIV/0!
R$ 1,337.60 R$ 1,337.60 R$ 1,337.60
R$ - R$ - R$ -
R$ 279.00 R$ 279.00 R$ 279.00
R$ 600.00 R$ 600.00 R$ 600.00
#DIV/0! #DIV/0! #DIV/0!
56 56 56
R$ - R$ - R$ -
56 56 56
#DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0!
56 56 56
#DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0!
Mês Info 0 1 2
Clientes Ativados 0 1 2
FIBER 200 33% 0 9 13
FIBER 300 50% 0 15 20
FIBER 400 17% 0 6 7
Novos Clientes 0 30 40
Clientes Acumulados 0 30 70
Velocidade Vendida - 11,400.00 26,200.00
Consumo de Banda 0 92.93 213.59
Custos Ativação 0 1 2
Drop, Conectores, PTO, ONU
Custo operacional 0 1 2
Link R$ - R$ 929.35 R$ 2,135.87
Despesas Administrativo R$ - R$ 528.00 R$ 1,232.00
Custo Mão-de-obra R$ - R$ 3,000.00 R$ 4,000.00
Software R$ 279.00 R$ 279.00 R$ 279.00
Outras despesas R$ 600.00 R$ 600.00 R$ 600.00
Total de Custos Operacionais R$ 879.00 R$ 5,336.35 R$ 8,246.87
Investimentos 0 1 2
Central R$ 44,339.33
Rede de Alimentação R$ 10,140.64
Rede de Distribuição R$ 24,970.16
Equipamentos -
Capital de giro R$ 48,000.00
Marketing R$ 10,000.00
Abertura da empresa R$ 600.00
Total com investimentos R$ 138,050.13 R$ - R$ -
Investimento c/ estoque clientes. R$ 262,298.17 -R$ 44,496.02
Geração de Caixa 0 1 2
Mensal -R$ 263,177 -R$ 5,336 -R$ 8,247
Acumulado -R$ 263,177 -R$ 268,514 -R$ 276,760
Controles 0 1 2
Payback FALSE FALSE FALSE
Equilíbrio Operacional FALSE FALSE FALSE
COMPRAS R$ 172,738.44
CUSTO OPERACIONAL R$ 5,159.80
3 4 5 6 7 8
3 4 5 6 7 8
19 19 19 9 3 3
30 30 30 15 5 5
11 11 11 6 2 2
60 60 60 30 10 10
130 190 250 280 290 300
48,600.00 71,000.00 93,400.00 104,800.00 108,600.00 112,400.00
396.20 578.80 761.41 854.35 885.33 916.30
3 4 5 6 7 8
R$ 809.10 R$ 1,977.80 R$ 3,685.90 R$ 5,394.00 R$ 7,102.10 R$ 7,911.20
R$ 1,648.50 R$ 3,846.50 R$ 7,143.50 R$ 10,440.50 R$ 13,737.50 R$ 15,386.00
R$ 719.40 R$ 1,558.70 R$ 2,877.60 R$ 4,196.50 R$ 5,515.40 R$ 6,234.80
R$ 3,177.00 R$ 7,383.00 R$ 13,707.00 R$ 20,031.00 R$ 26,355.00 R$ 29,532.00
3 4 5 6 7 8
R$ - R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
3 4 5 6 7 8
R$ 3,177 R$ 7,383 R$ 13,707 R$ 20,031 R$ 26,355 R$ 29,532
R$ 159 R$ 369 R$ 685 R$ 1,002 R$ 1,318 R$ 1,477
R$ 483 R$ 1,122 R$ 2,083 R$ 3,045 R$ 4,006 R$ 4,489
R$ 2,535 R$ 5,892 R$ 10,938 R$ 15,985 R$ 21,031 R$ 23,567
3 4 5 6 7 8
3 4 5 6 7 8
R$ 3,961.96 R$ 5,788.04 R$ 7,614.13 R$ 8,543.48 R$ 8,853.26 R$ 9,163.04
R$ 2,288.00 R$ 3,344.00 R$ 4,400.00 R$ 4,928.00 R$ 5,104.00 R$ 5,280.00
R$ 6,000.00 R$ 6,000.00 R$ 6,000.00 R$ 3,000.00 R$ 1,000.00 R$ 1,000.00
R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00
R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00
R$ 13,128.96 R$ 16,011.04 R$ 18,893.13 R$ 17,350.48 R$ 15,836.26 R$ 16,322.04
-R$ 10,594 -R$ 10,119 -R$ 7,955 -R$ 1,366 R$ 5,195 R$ 7,244
3 4 5 6 7 8
R$ - R$ - R$ - R$ - R$ - R$ -
3 4 5 6 7 8
-R$ 10,594 -R$ 10,119 -R$ 7,955 -R$ 1,366 R$ 5,195 R$ 7,244
-R$ 287,354 -R$ 297,474 -R$ 305,428 -R$ 306,794 -R$ 301,599 -R$ 294,355
3 4 5 6 7 8
FALSE FALSE FALSE FALSE FALSE FALSE
FALSE FALSE FALSE FALSE 7 8
9 10 11 12 13 14
1 1 1 1 0 0
3 2 2 2 0 0
2 1 1 1 0 0
6 4 4 4 0 0
306 310 314 318 318 318
115,000.00 116,600.00 118,200.00 119,800.00 119,800.00 119,800.00
937.50 950.54 963.59 976.63 976.63 976.63
9 10 11 12 13 14
R$ 8,180.90 R$ 8,450.60 R$ 8,540.50 R$ 8,630.40 R$ 8,720.30 R$ 8,810.20
R$ 15,935.50 R$ 16,485.00 R$ 16,814.70 R$ 17,034.50 R$ 17,254.30 R$ 17,474.10
R$ 6,474.60 R$ 6,714.40 R$ 6,954.20 R$ 7,074.10 R$ 7,194.00 R$ 7,313.90
R$ 30,591.00 R$ 31,650.00 R$ 32,309.40 R$ 32,739.00 R$ 33,168.60 R$ 33,598.20
9 10 11 12 13 14
R$ - R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
9 10 11 12 13 14
R$ 30,591 R$ 31,650 R$ 32,309 R$ 32,739 R$ 33,169 R$ 33,598
R$ 1,530 R$ 1,583 R$ 1,615 R$ 1,637 R$ 1,658 R$ 1,680
R$ 4,650 R$ 4,811 R$ 4,911 R$ 4,976 R$ 5,042 R$ 5,107
R$ 24,412 R$ 25,257 R$ 25,783 R$ 26,126 R$ 26,469 R$ 26,811
9 10 11 12 13 14
9 10 11 12 13 14
R$ 9,375.00 R$ 9,505.43 R$ 9,635.87 R$ 9,766.30 R$ 9,766.30 R$ 9,766.30
R$ 5,385.60 R$ 5,456.00 R$ 5,526.40 R$ 5,596.80 R$ 5,596.80 R$ 5,596.80
R$ 600.00 R$ 400.00 R$ 400.00 R$ 400.00 R$ - R$ -
R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00
R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00
R$ 16,239.60 R$ 16,240.43 R$ 16,441.27 R$ 16,642.10 R$ 16,242.10 R$ 16,242.10
9 10 11 12 13 14
R$ - R$ - R$ - R$ - R$ - R$ -
9 10 11 12 13 14
R$ 8,172 R$ 9,016 R$ 9,342 R$ 9,484 R$ 10,226 R$ 10,569
-R$ 286,183 -R$ 277,166 -R$ 267,825 -R$ 258,341 -R$ 248,115 -R$ 237,545
9 10 11 12 13 14
FALSE FALSE FALSE FALSE FALSE FALSE
9 10 11 12 13 14
15 16 17 18 19 20
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
318 318 318 318 318 318
119,800.00 119,800.00 119,800.00 119,800.00 119,800.00 119,800.00
976.63 976.63 976.63 976.63 976.63 976.63
15 16 17 18 19 20
R$ 8,810.20 R$ 8,810.20 R$ 8,810.20 R$ 8,810.20 R$ 8,810.20 R$ 8,810.20
R$ 17,474.10 R$ 17,474.10 R$ 17,474.10 R$ 17,474.10 R$ 17,474.10 R$ 17,474.10
R$ 7,313.90 R$ 7,313.90 R$ 7,313.90 R$ 7,313.90 R$ 7,313.90 R$ 7,313.90
R$ 33,598.20 R$ 33,598.20 R$ 33,598.20 R$ 33,598.20 R$ 33,598.20 R$ 33,598.20
15 16 17 18 19 20
R$ - R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
15 16 17 18 19 20
R$ 33,598 R$ 33,598 R$ 33,598 R$ 33,598 R$ 33,598 R$ 33,598
R$ 1,680 R$ 1,680 R$ 1,680 R$ 1,680 R$ 1,680 R$ 1,680
R$ 5,107 R$ 5,107 R$ 5,107 R$ 5,107 R$ 5,107 R$ 5,107
R$ 26,811 R$ 26,811 R$ 26,811 R$ 26,811 R$ 26,811 R$ 26,811
15 16 17 18 19 20
15 16 17 18 19 20
R$ 9,766.30 R$ 9,766.30 R$ 9,766.30 R$ 9,766.30 R$ 9,766.30 R$ 9,766.30
R$ 5,596.80 R$ 5,596.80 R$ 5,596.80 R$ 5,596.80 R$ 5,596.80 R$ 5,596.80
R$ - R$ - R$ - R$ - R$ - R$ -
R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00
R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00
R$ 16,242.10 R$ 16,242.10 R$ 16,242.10 R$ 16,242.10 R$ 16,242.10 R$ 16,242.10
15 16 17 18 19 20
R$ - R$ - R$ - R$ - R$ - R$ -
15 16 17 18 19 20
R$ 10,569 R$ 10,569 R$ 10,569 R$ 10,569 R$ 10,569 R$ 10,569
-R$ 226,976 -R$ 216,407 -R$ 205,838 -R$ 195,268 -R$ 184,699 -R$ 174,130
15 16 17 18 19 20
FALSE FALSE FALSE FALSE FALSE FALSE
15 16 17 18 19 20
21 22 23 24 25 26 27
21 22 23 24 25 26 27
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
318 318 318 318 318 318 318
119,800.00 119,800.00 119,800.00 119,800.00 119,800.00 119,800.00 119,800.00
976.63 976.63 976.63 976.63 976.63 976.63 976.63
21 22 23 24 25 26 27
R$ 8,810.20 R$ 8,810.20 R$ 8,810.20 R$ 8,810.20 R$ 8,810.20 R$ 8,810.20 R$ 8,810.20
R$ 17,474.10 R$ 17,474.10 R$ 17,474.10 R$ 17,474.10 R$ 17,474.10 R$ 17,474.10 R$ 17,474.10
R$ 7,313.90 R$ 7,313.90 R$ 7,313.90 R$ 7,313.90 R$ 7,313.90 R$ 7,313.90 R$ 7,313.90
R$ 33,598.20 R$ 33,598.20 R$ 33,598.20 R$ 33,598.20 R$ 33,598.20 R$ 33,598.20 R$ 33,598.20
21 22 23 24 25 26 27
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$ -
21 22 23 24 25 26 27
R$ 33,598 R$ 33,598 R$ 33,598 R$ 33,598 R$ 33,598 R$ 33,598 R$ 33,598
R$ 1,680 R$ 1,680 R$ 1,680 R$ 1,680 R$ 1,680 R$ 1,680 R$ 1,680
R$ 5,107 R$ 5,107 R$ 5,107 R$ 5,107 R$ 5,107 R$ 5,107 R$ 5,107
R$ 26,811 R$ 26,811 R$ 26,811 R$ 26,811 R$ 26,811 R$ 26,811 R$ 26,811
21 22 23 24 25 26 27
21 22 23 24 25 26 27
R$ 9,766.30 R$ 9,766.30 R$ 9,766.30 R$ 9,766.30 R$ 9,766.30 R$ 9,766.30 R$ 9,766.30
R$ 5,596.80 R$ 5,596.80 R$ 5,596.80 R$ 5,596.80 R$ 5,596.80 R$ 5,596.80 R$ 5,596.80
R$ - R$ - R$ - R$ - R$ - R$ - R$ -
R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00
R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00
R$ 16,242.10 R$ 16,242.10 R$ 16,242.10 R$ 16,242.10 R$ 16,242.10 R$ 16,242.10 R$ 16,242.10
21 22 23 24 25 26 27
R$ - R$ - R$ - R$ - R$ - R$ - R$ -
21 22 23 24 25 26 27
R$ 10,569 R$ 10,569 R$ 10,569 R$ 10,569 R$ 10,569 R$ 10,569 R$ 10,569
-R$ 163,561 -R$ 152,991 -R$ 142,422 -R$ 131,853 -R$ 121,284 -R$ 110,714 -R$ 100,145
21 22 23 24 25 26 27
FALSE FALSE FALSE FALSE FALSE FALSE FALSE
21 22 23 24 25 26 27
28 29 30 31 32 33 34
28 29 30 31 32 33 34
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
318 318 318 318 318 318 318
119,800.00 119,800.00 119,800.00 119,800.00 119,800.00 119,800.00 119,800.00
976.63 976.63 976.63 976.63 976.63 976.63 976.63
28 29 30 31 32 33 34
R$ 8,810.20 R$ 8,810.20 R$ 8,810.20 R$ 8,810.20 R$ 8,810.20 R$ 8,810.20 R$ 8,810.20
R$ 17,474.10 R$ 17,474.10 R$ 17,474.10 R$ 17,474.10 R$ 17,474.10 R$ 17,474.10 R$ 17,474.10
R$ 7,313.90 R$ 7,313.90 R$ 7,313.90 R$ 7,313.90 R$ 7,313.90 R$ 7,313.90 R$ 7,313.90
R$ 33,598.20 R$ 33,598.20 R$ 33,598.20 R$ 33,598.20 R$ 33,598.20 R$ 33,598.20 R$ 33,598.20
28 29 30 31 32 33 34
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$ -
28 29 30 31 32 33 34
R$ 33,598 R$ 33,598 R$ 33,598 R$ 33,598 R$ 33,598 R$ 33,598 R$ 33,598
R$ 1,680 R$ 1,680 R$ 1,680 R$ 1,680 R$ 1,680 R$ 1,680 R$ 1,680
R$ 5,107 R$ 5,107 R$ 5,107 R$ 5,107 R$ 5,107 R$ 5,107 R$ 5,107
R$ 26,811 R$ 26,811 R$ 26,811 R$ 26,811 R$ 26,811 R$ 26,811 R$ 26,811
28 29 30 31 32 33 34
28 29 30 31 32 33 34
R$ 9,766.30 R$ 9,766.30 R$ 9,766.30 R$ 9,766.30 R$ 9,766.30 R$ 9,766.30 R$ 9,766.30
R$ 5,596.80 R$ 5,596.80 R$ 5,596.80 R$ 5,596.80 R$ 5,596.80 R$ 5,596.80 R$ 5,596.80
R$ - R$ - R$ - R$ - R$ - R$ - R$ -
R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00
R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00
R$ 16,242.10 R$ 16,242.10 R$ 16,242.10 R$ 16,242.10 R$ 16,242.10 R$ 16,242.10 R$ 16,242.10
28 29 30 31 32 33 34
R$ - R$ - R$ - R$ - R$ - R$ - R$ -
28 29 30 31 32 33 34
R$ 10,569 R$ 10,569 R$ 10,569 R$ 10,569 R$ 10,569 R$ 10,569 R$ 10,569
-R$ 89,576 -R$ 79,007 -R$ 68,437 -R$ 57,868 -R$ 47,299 -R$ 36,730 -R$ 26,160
28 29 30 31 32 33 34
FALSE FALSE FALSE FALSE FALSE FALSE FALSE
28 29 30 31 32 33 34
35 36 37 38 39 40 41
35 36 37 38 39 40 41
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
318 318 318 318 318 318 318
119,800.00 119,800.00 119,800.00 119,800.00 119,800.00 119,800.00 119,800.00
976.63 976.63 976.63 976.63 976.63 976.63 976.63
35 36 37 38 39 40 41
R$ 8,810.20 R$ 8,810.20 R$ 8,810.20 R$ 8,810.20 R$ 8,810.20 R$ 8,810.20 R$ 8,810.20
R$ 17,474.10 R$ 17,474.10 R$ 17,474.10 R$ 17,474.10 R$ 17,474.10 R$ 17,474.10 R$ 17,474.10
R$ 7,313.90 R$ 7,313.90 R$ 7,313.90 R$ 7,313.90 R$ 7,313.90 R$ 7,313.90 R$ 7,313.90
R$ 33,598.20 R$ 33,598.20 R$ 33,598.20 R$ 33,598.20 R$ 33,598.20 R$ 33,598.20 R$ 33,598.20
35 36 37 38 39 40 41
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$ -
35 36 37 38 39 40 41
R$ 33,598 R$ 33,598 R$ 33,598 R$ 33,598 R$ 33,598 R$ 33,598 R$ 33,598
R$ 1,680 R$ 1,680 R$ 1,680 R$ 1,680 R$ 1,680 R$ 1,680 R$ 1,680
R$ 5,107 R$ 5,107 R$ 5,107 R$ 5,107 R$ 5,107 R$ 5,107 R$ 5,107
R$ 26,811 R$ 26,811 R$ 26,811 R$ 26,811 R$ 26,811 R$ 26,811 R$ 26,811
35 36 36 36 36 36 36
35 36 36 36 36 36 36
R$ 9,766.30 R$ 9,766.30 R$ 9,766.30 R$ 9,766.30 R$ 9,766.30 R$ 9,766.30 R$ 9,766.30
R$ 5,596.80 R$ 5,596.80 R$ 5,596.80 R$ 5,596.80 R$ 5,596.80 R$ 5,596.80 R$ 5,596.80
R$ - R$ - R$ - R$ - R$ - R$ - R$ -
R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00
R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00
R$ 16,242.10 R$ 16,242.10 R$ 16,242.10 R$ 16,242.10 R$ 16,242.10 R$ 16,242.10 R$ 16,242.10
35 36 37 38 39 40 41
R$ - R$ - R$ - R$ - R$ - R$ - R$ -
35 36 37 38 39 40 41
R$ 10,569 R$ 10,569 R$ 10,569 R$ 10,569 R$ 10,569 R$ 10,569 R$ 10,569
-R$ 15,591 -R$ 5,022 R$ 5,548 R$ 16,117 R$ 26,686 R$ 37,255 R$ 47,825
35 36 37 38 39 40 41
FALSE FALSE 37 38 39 40 41
35 36 37 38 39 40 41
42 43 44 45 46 47
42 43 44 45 46 47
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
318 318 318 318 318 318
119,800.00 119,800.00 119,800.00 119,800.00 119,800.00 119,800.00
976.63 976.63 976.63 976.63 976.63 976.63
42 43 44 45 46 47
R$ 8,810.20 R$ 8,810.20 R$ 8,810.20 R$ 8,810.20 R$ 8,810.20 R$ 8,810.20
R$ 17,474.10 R$ 17,474.10 R$ 17,474.10 R$ 17,474.10 R$ 17,474.10 R$ 17,474.10
R$ 7,313.90 R$ 7,313.90 R$ 7,313.90 R$ 7,313.90 R$ 7,313.90 R$ 7,313.90
R$ 33,598.20 R$ 33,598.20 R$ 33,598.20 R$ 33,598.20 R$ 33,598.20 R$ 33,598.20
42 43 44 45 46 47
R$ - R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
42 43 44 45 46 47
R$ 33,598 R$ 33,598 R$ 33,598 R$ 33,598 R$ 33,598 R$ 33,598
R$ 1,680 R$ 1,680 R$ 1,680 R$ 1,680 R$ 1,680 R$ 1,680
R$ 5,107 R$ 5,107 R$ 5,107 R$ 5,107 R$ 5,107 R$ 5,107
R$ 26,811 R$ 26,811 R$ 26,811 R$ 26,811 R$ 26,811 R$ 26,811
36 36 36 36 36 36
36 36 36 36 36 36
R$ 9,766.30 R$ 9,766.30 R$ 9,766.30 R$ 9,766.30 R$ 9,766.30 R$ 9,766.30
R$ 5,596.80 R$ 5,596.80 R$ 5,596.80 R$ 5,596.80 R$ 5,596.80 R$ 5,596.80
R$ - R$ - R$ - R$ - R$ - R$ -
R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00
R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00
R$ 16,242.10 R$ 16,242.10 R$ 16,242.10 R$ 16,242.10 R$ 16,242.10 R$ 16,242.10
42 43 44 45 46 47
R$ - R$ - R$ - R$ - R$ - R$ -
42 43 44 45 46 47
R$ 10,569 R$ 10,569 R$ 10,569 R$ 10,569 R$ 10,569 R$ 10,569
R$ 58,394 R$ 68,963 R$ 79,532 R$ 90,102 R$ 100,671 R$ 111,240
42 43 44 45 46 47
42 43 44 45 46 47
42 43 44 45 46 47
48 49 50 51 52 53
48 49 50 51 52 53
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
318 318 318 318 318 318
119,800.00 119,800.00 119,800.00 119,800.00 119,800.00 119,800.00
976.63 976.63 976.63 976.63 976.63 976.63
48 49 50 51 52 53
R$ 8,810.20 R$ 8,810.20 R$ 8,810.20 R$ 8,810.20 R$ 8,810.20 R$ 8,810.20
R$ 17,474.10 R$ 17,474.10 R$ 17,474.10 R$ 17,474.10 R$ 17,474.10 R$ 17,474.10
R$ 7,313.90 R$ 7,313.90 R$ 7,313.90 R$ 7,313.90 R$ 7,313.90 R$ 7,313.90
R$ 33,598.20 R$ 33,598.20 R$ 33,598.20 R$ 33,598.20 R$ 33,598.20 R$ 33,598.20
48 49 50 51 52 53
R$ - R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
48 49 50 51 52 53
R$ 33,598 R$ 33,598 R$ 33,598 R$ 33,598 R$ 33,598 R$ 33,598
R$ 1,680 R$ 1,680 R$ 1,680 R$ 1,680 R$ 1,680 R$ 1,680
R$ 5,107 R$ 5,107 R$ 5,107 R$ 5,107 R$ 5,107 R$ 5,107
R$ 26,811 R$ 26,811 R$ 26,811 R$ 26,811 R$ 26,811 R$ 26,811
36 36 36 36 36 36
36 36 36 36 36 36
R$ 9,766.30 R$ 9,766.30 R$ 9,766.30 R$ 9,766.30 R$ 9,766.30 R$ 9,766.30
R$ 5,596.80 R$ 5,596.80 R$ 5,596.80 R$ 5,596.80 R$ 5,596.80 R$ 5,596.80
R$ - R$ - R$ - R$ - R$ - R$ -
R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00
R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00
R$ 16,242.10 R$ 16,242.10 R$ 16,242.10 R$ 16,242.10 R$ 16,242.10 R$ 16,242.10
48 49 50 51 52 53
R$ - R$ - R$ - R$ - R$ - R$ -
48 49 50 51 52 53
R$ 10,569 R$ 10,569 R$ 10,569 R$ 10,569 R$ 10,569 R$ 10,569
R$ 121,809 R$ 132,379 R$ 142,948 R$ 153,517 R$ 164,086 R$ 174,656
48 49 50 51 52 53
48 49 50 51 52 53
48 49 50 51 52 53
54 55 56 57 58 59
54 55 56 56 56 56
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
318 318 318 318 318 318
119,800.00 119,800.00 119,800.00 119,800.00 119,800.00 119,800.00
976.63 976.63 976.63 976.63 976.63 976.63
54 55 56 56 56 56
R$ 8,810.20 R$ 8,810.20 R$ 8,810.20 R$ 8,810.20 R$ 8,810.20 R$ 8,810.20
R$ 17,474.10 R$ 17,474.10 R$ 17,474.10 R$ 17,474.10 R$ 17,474.10 R$ 17,474.10
R$ 7,313.90 R$ 7,313.90 R$ 7,313.90 R$ 7,313.90 R$ 7,313.90 R$ 7,313.90
R$ 33,598.20 R$ 33,598.20 R$ 33,598.20 R$ 33,598.20 R$ 33,598.20 R$ 33,598.20
54 55 56 56 56 56
R$ - R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
R$ - R$ - R$ - R$ - R$ - R$ -
54 55 56 56 56 56
R$ 33,598 R$ 33,598 R$ 33,598 R$ 33,598 R$ 33,598 R$ 33,598
R$ 1,680 R$ 1,680 R$ 1,680 R$ 1,680 R$ 1,680 R$ 1,680
R$ 5,107 R$ 5,107 R$ 5,107 R$ 5,107 R$ 5,107 R$ 5,107
R$ 26,811 R$ 26,811 R$ 26,811 R$ 26,811 R$ 26,811 R$ 26,811
36 36 36 36 36 36
36 36 36 36 36 36
R$ 9,766.30 R$ 9,766.30 R$ 9,766.30 R$ 9,766.30 R$ 9,766.30 R$ 9,766.30
R$ 5,596.80 R$ 5,596.80 R$ 5,596.80 R$ 5,596.80 R$ 5,596.80 R$ 5,596.80
R$ - R$ - R$ - R$ - R$ - R$ -
R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00 R$ 279.00
R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00
R$ 16,242.10 R$ 16,242.10 R$ 16,242.10 R$ 16,242.10 R$ 16,242.10 R$ 16,242.10
54 55 56 56 56 56
R$ - R$ - R$ - R$ - R$ - R$ -
54 55 56 56 56 56
R$ 10,569 R$ 10,569 R$ 10,569 R$ 10,569 R$ 10,569 R$ 10,569
R$ 185,225 R$ 195,794 R$ 206,363 R$ 216,933 R$ 227,502 R$ 238,071
54 55 56 56 56 56
54 55 56 57 58 59
54 55 56 57 58 59
60
56
0
0
0
0
318
119,800.00
976.63
56
R$ 8,810.20
R$ 17,474.10
R$ 7,313.90
R$ 33,598.20
56
R$ -
R$ -
R$ -
R$ -
56
R$ 33,598
R$ 1,680
R$ 5,107
R$ 26,811
36
36
R$ 9,766.30
R$ 5,596.80
R$ -
R$ 279.00
R$ 600.00
R$ 16,242.10
R$ 10,569
56
R$ -
56
R$ 10,569
R$ 248,640
56
60
60
FORNECEDOR VALOR FORMA DE PAGAMENTO
PREMIUM R$ 17,198.41 TED
PREMIUM R$ 11,064.79 TED
CELETI R$ 124,695.07 TED
XPS R$ 6,498.89 TED
RAFAEL ALVES BITENCOURT FTTA R$ 1,069.20 TED
TECWI R$ 1,712.08 TED
PEDROLLO LANÇAMENTO R$ 10,500.00 TED
PAGAMENTO GUIA ST MODENS R$ 7,164.17 GUIA
PAGAMENTO GUIA DIFAL XPS R$ 1,295.63 GUIA
R$ 181,198.24
TOTAL R$ 191,923.04
INVESTIMENTOS
ROBERTO R$ 118,463.24
PELISSARI R$ 65,000.00
Ano 1 2 3 4
Clientes Instalados 318 318 318 318
Faturamento Bruto R$ 227,474 R$ 402,749 R$ 403,178 R$ 403,178
Inadimplencia R$ 11,374 R$ 20,137 R$ 20,159 R$ 20,159
Carga Tributária R$ 34,576 R$ 61,218 R$ 61,283 R$ 61,283
Faturamento Líquido R$ 181,525 R$ 321,394 R$ 321,736 R$ 321,736
Custos Ativação R$ 124,248 R$ 0 R$ 0 R$ 0
Lucro Bruto R$ 57,277 R$ 321,394 R$ 321,736 R$ 321,736
Custos Operacionais R$ 177,568 R$ 194,905 R$ 194,905 R$ 194,905
Lucro Operacional -R$ 120,291 R$ 126,488 R$ 126,831 R$ 126,831
Geração de caixa -R$ 258,341 R$ 126,488 R$ 126,831 R$ 126,831
Análise do Projeto 1
Equilíbrio Operacional 7
Investimento mês 0 R$ 262,298
Payback 0
TIR (5 anos) Err:509
5
318
R$ 403,178
R$ 20,159
R$ 61,283
R$ 321,736
R$ 0
R$ 321,736
R$ 194,905
R$ 126,831
R$ 126,831
Planos Oferecidos Velocidade (Megas) Valor Instalação
Fiber 200 200 R$ 89.90 R$ 0
Fiber 400 400 R$ 109.90 R$ 0
Fiber 600 600 R$ 119.90 R$ 0
Setup
Fator de Multiplicação de Banda 3
Inadimplência 5%
Carga Tributária 16%
Valor Mensal por Poste R$ 4.90
Postes Alugados 0
Custo por Mbps R$ 10
Custo Instalação R$ 100.00
Comprimento Médio de Drop 50
Instalações Diárias por Equipe 2
Dia Úteis por Mês 20
Custo Equipe (Técnico + Ajudante) R$ 5
Número de CTOs 32
Atendimentos por CTO 16
R$ 200,000
R$ 100,000
R$ 0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43
-R$ 100,000
-R$ 200,000
-R$ 300,000
-R$ 200,000
-R$ 300,000
-R$ 400,000
37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57
Clientes acumulados por mês
310 314 318
300 306
290
280
250
190
130
70
30
1 2 3 4 5 6 7 8 9 10 11 12
Receita m
R$
R$ 21,031
R$ 15,985
R$ 10,938
R$ 5,892
R$ 2,535
R$ - R$ -
1 2 3 4 5 6 7
Custos operacio
R$ 18,893.13
Custos operacio
R$ 18,893.13
1 2 3 4 5 6 7 8 9 10
Resulta
1 2 3 4
Distribuição de clientes de acordo com os planos
314 318
17%
33%
50%
11 12
FIBER 200 FIBER 300 FIBER 400
85
7 8 9 10 11 12 13 14 15
ustos operacionaos
R$ 16,242.10 R$ 16,242.10
ustos operacionaos
R$ 16,242.10 R$ 16,242.10
9 10 11 12 13 14 15 16 17 18
Ano 1 2
Clientes Instalados 0 0
Faturamento Bruto R$ 0 R$ 0
Inadimplencia R$ 3,627 R$ 3,348
Carga Tributária R$ 7,800 R$ 7,200
Faturamento Líquido -R$ 11,427 -R$ 10,548
Custos Ativação R$ 0 R$ 0
Lucro Bruto -R$ 11,427 -R$ 10,548
Custos Operacionais R$ 0 R$ 0
Lucro Operacional -R$ 11,427 -R$ 10,548
R$ 26,811
15
Editar esta forma ou salvar esta pasta de trabalho em um formato de arquivo diferente quebrará o gráfico permanentement
Este gráfico não está disponível na sua versão de Excel.
Editar esta forma ou salvar esta pasta de trabalho em um formato de arquivo diferente quebrará o gráfico permanentement
Receita Líquida
Custos
Lucro Operacional
R$)
9 10 11 12
3 4 5
0 0 0
R$ 0 R$ 0 R$ 0
R$ 3,348 R$ 3,348 R$ 3,348
R$ 7,200 R$ 7,200 R$ 7,200
-R$ 10,548 -R$ 10,548 -R$ 10,548
R$ 0 R$ 0 R$ 0
-R$ 10,548 -R$ 10,548 -R$ 10,548
R$ 0 R$ 0 R$ 0
-R$ 10,548 -R$ 10,548 -R$ 10,548
Fluxo de Ca
R$ 126,488 R$ 126
á o gráfico permanentemente.
á o gráfico permanentemente.
1 2 3
-R$ 258,341
Fluxo de Caixa anual