Вы находитесь на странице: 1из 6

Mdia - fluxo de caixa

Descrio

EMPRESA

CORREO

RECEITAS
Faturamento

7,252,384.84

7,568,108.68

OPERACIONAIS

Fretes e Carretos
Despesas c/Veiculos
Cartorios e Reprodues
Propaganda e Publicidade
Mensalidades e Anuidades
Limpeza e Conservao
Manuteno e Reparos
Alugueis e Condominios
Luz, Agua e Telefone
Brindes
Correios e Malotes
Despesas c/ Viagens e Representaes
Donativos e Contribuies
Ferramentas e Materiais
Impressos e Materiais de Escritorio
Materiais de Uso e Consumo
Despesas c/Pedagios
Despesas c/ Equip. e Instalaes
Manuteno e Assistncia Tcnica
Combustiveis e Lubrificantes
Manuteno do Predio
Eventos
Bens de Natureza Permanente
Locao Veiculos

8,868.26
14,968.61
23.77
353.33
5,888.38
155.83
838.36
13,536.83
1,117.38
381.28
108.73
293.19
333.33
117.58
343.62
21,751.61
1,679.42
50.00
1,604.36
12,394.45
2,720.09
5,218.83
5.83
39,846.67
132,599.74

8,868.26
15,135.27
23.77
353.33
5,888.38
155.83
838.36
12,425.19
932.70
381.28
108.73
293.19
333.33
117.58
306.95
21,616.40
1,679.42
50.00
1,604.36
12,394.45
2,720.09
5,218.83
5.83
39,846.67
131,298.21

51,386.43
7,132.31

Total

500.00
29,400.18
10,662.80
14,206.95
73,672.64
88.50
10,294.02
3,789.92
661.77
1,005.00
54.43
1,937.53
272.97
500.00
205,565.44

51,044.86
7,132.31
1,152.35
500.00
36,221.77
10,612.80
15,873.61
73,415.54
88.50
9,594.02
1,887.60
443.03
1,005.00
54.43
1,954.19
273.06
500.00
211,753.07

Total

213,300.64
30,525.13
369.96
1,800.00
6,100.72
252,096.45

213,300.64
30,525.13
369.96
1,800.00
6,100.72
252,096.45 Corrigi frmula.

3,836.34
122,446.00
9,715.32
36,052.63
166,060.62

338,110.91

3,836.34
0.00
12,200.37
8,429.72
38,827.50
39,848.17
15,054.54
118,196.64

1,209.49
1,245.42

1,113.50
55,183.44

2,454.91

1,418.01
32,485.06
90,200.01

7,252,384.84
930,827.45
0.00

7,568,108.68
803,544.37
0.00

6,321,557.39

6,764,564.31

Total
RH

Salarios
Frias
13 Salario
Pro-Labore -Fabio
INSS
FGTS
Honorarios Contabeis
Comisses e Incentivos
Vale Transporte
Lanches, Refeies e Estadias
Assistncia Medica e Planos de Saude
Impostos Sindical
Treinamento Pessoal
Medicamentos
Uniformes e Equip.Prot.Individual
Bebidas e Refrig/Confraternizaes
Pro-Labore - Guilherme
TERCEIROS

Servios de Terceiros
Servios Feitos Fora
Process.de Dados e Sist. Eletronico
Honorarios Advocativos
Terc.de Servios - Limpeza/Portaria
TRIBUTOS

Impostos e Taxas
ICMS
ISSQN
PIS
COFINS
IMPOSTO DE RENDA
CONTRIBUIO SOCIAL

Total
FINANCEIRA

Leasing
Despesas bancrias
Previso da parcela BNDES
Descontos concedidos
Multas/Juros

Total
PRODUTOS PARA REVENDA

TRATORES
COLHEDORAS
PEAS
OUTROS

Total
TOTAL DO FATURAMENTO
TOTAL DAS DESPESAS
TOTAL DE PRODUTOS PARA REVENDA
SALDO DO MS

Instrues
1
2
3
4
5
6

Os valores infomados na tabela foram formados a partir da mdia de jan/08 at jun/08.


Na coluna correo, apagar se o valor estiver errado e informar o novo valor
Necessito saber o valor pago mensal de maquinas (produtos para revenda) pois interferir no saldo final do ms
Conferir os valores referentes a despesas bancrias
Verificar se existe mais alguma despesa ou custo que no consta nesta planilha
Conferir a mdia dos impostos pagos e registrados nesta tabela

Mdia - fluxo de caixa

Descrio

Faturamento

7,568,108.68

RECEITAS

Catanduva
2,008.00
90,817,304.16

Catanduva
2009
90,817,304.16

Votuporanga
2009
49,949,517.29

Total
2009
140,766,821.45

Total
2010
150,620,498.95

OPERACIONAIS

Fretes e Carretos
Despesas c/Veiculos
Cartorios e Reprodues
Propaganda e Publicidade
Mensalidades e Anuidades
Limpeza e Conservao
Manuteno e Reparos
Alugueis e Condominios
Luz, Agua e Telefone
Brindes
Correios e Malotes
Despesas c/ Viagens e Representaes
Donativos e Contribuies
Ferramentas e Materiais
Impressos e Materiais de Escritorio
Materiais de Uso e Consumo
Despesas c/Pedagios
Despesas c/ Equip. e Instalaes
Manuteno e Assistncia Tcnica
Combustiveis e Lubrificantes
Manuteno do Predio
Eventos
Bens de Natureza Permanente
Locao Veiculos

8,868.26
15,135.27
23.77
353.33
5,888.38
155.83
838.36
12,425.19
932.70
381.28
108.73
293.19
333.33
117.58
306.95
21,616.40
1,679.42
50.00
1,604.36
12,394.45
2,720.09
5,218.83
5.83
39,846.67
131,298.21

106,419.14
181,623.24
285.28
4,240.00
70,660.58
1,870.00
10,060.30
149,102.28
11,192.40
4,575.34
1,304.70
3,518.24
4,000.00
1,411.00
3,683.40
259,396.80
20,153.04
600.00
19,252.32
148,733.38
32,641.08
62,626.00
69.96
478,160.00
1,575,578.48

106,419.14
181,623.24
285.28
4,240.00
70,660.58
1,870.00
10,060.30
149,102.28
11,192.40
4,575.34
1,304.70
3,518.24
4,000.00
1,411.00
3,683.40
259,396.80
20,153.04
600.00
19,252.32
148,733.38
32,641.08
62,626.00
69.96
478,160.00
1,575,578.48

53,209.57
90,811.62
142.64
2,120.00
35,330.29
935.00
5,030.15
74,551.14
5,596.20
2,287.67
652.35
1,759.12
2,000.00
705.50
1,841.70
129,698.40
10,076.52
300.00
9,626.16
74,366.69
16,320.54
31,313.00
34.98
239,080.00
787,789.24

159,628.71
272,434.86
427.92
6,360.00
105,990.87
2,805.00
15,090.45
223,653.42
16,788.60
6,863.01
1,957.05
5,277.36
6,000.00
2,116.50
5,525.10
389,095.20
30,229.56
900.00
28,878.48
223,100.07
48,961.62
93,939.00
104.94
717,240.00
2,363,367.72

170,802.72
291,505.30
457.87
6,805.20
113,410.23
3,001.35
16,146.78
239,309.16
17,963.80
7,343.42
2,094.04
5,646.78
6,420.00
2,264.66
5,911.86
416,331.86
32,345.63
963.00
30,899.97
238,717.07
52,388.93
100,514.73
112.29
767,446.80
2,528,803.46

51,044.86
7,132.31

Total

500.00
36,221.77
10,612.80
15,873.61
73,415.54
88.50
9,594.02
1,887.60
443.03
1,005.00
54.43
1,954.19
273.06
500.00
210,600.72

612,538.32
85,587.70
51,044.86
6,000.00
434,661.24
127,353.60
190,483.32
880,986.48
1,062.00
115,128.24
22,651.20
5,316.36
12,060.00
653.14
23,450.28
3,276.72
6,000.00
2,527,208.60

612,538.32
85,587.70
51,044.86
6,000.00
434,661.24
127,353.60
190,483.32
880,986.48
1,062.00
115,128.24
22,651.20
5,316.36
12,060.00
653.14
23,450.28
3,276.72
6,000.00
2,578,253.46

306,269.16
42,793.85
25,522.43
3,000.00
217,330.62
63,676.80
95,241.66
440,493.24
531.00
57,564.12
11,325.60
2,658.18
6,030.00
326.57
11,725.14
1,638.36
3,000.00
1,289,126.73

918,807.48
128,381.55
76,567.29
9,000.00
651,991.86
191,030.40
285,724.98
1,321,479.72
1,593.00
172,692.36
33,976.80
7,974.54
18,090.00
979.71
35,175.42
4,915.08
9,000.00
3,867,380.19

983,124.00
137,368.26
81,927.00
9,630.00
697,631.29
204,402.53
305,725.73
1,413,983.30
1,704.51
184,780.83
36,355.18
8,532.76
19,356.30
1,048.29
37,637.70
5,259.14
9,630.00
4,138,096.80

Total

213,300.64
30,525.13
369.96
1,800.00
6,100.72
252,096.45

2,559,607.64
366,301.60
4,439.48
21,600.00
73,208.62
3,025,157.34

2,559,607.64
366,301.60
4,439.48
21,600.00
73,208.62
3,025,157.34

1,279,803.82
183,150.80
2,219.74
10,800.00
36,604.31
1,512,578.67

3,839,411.46
549,452.40
6,659.22
32,400.00
109,812.93
4,537,736.01

4,108,170.26
587,914.07
7,125.37
34,668.00
117,499.84
4,855,377.53

Total

3,836.34
0.00
12,200.37
8,429.72
38,827.50
39,848.17
15,054.54
118,196.64

46,036.10
0.00
146,404.44
101,156.64
465,930.00
478,178.04
180,654.48
1,418,359.70

46,036.10
146,404.44
101,156.64
465,930.00
478,178.04
180,654.48
1,418,359.70

23,018.05
73,202.22
50,578.32
232,965.00
239,089.02
90,327.24
709,179.85

69,054.15
219,606.66
151,734.96
698,895.00
717,267.06
270,981.72
2,127,539.55

73,887.94
234,979.13
162,356.41
747,817.65
767,475.75
289,950.44
2,276,467.32

1,113.50
55,183.44

Total

Total

6,797,650.20
6,797,650.20

81,571,802.40
81,571,802.40

7,568,108.68
802,392.02
6,797,650.20

90,817,304.16
9,628,704.24
81,571,802.40

13,362.00
662,201.28
291,469.84
17,016.12
389,820.72
1,373,869.96
81,571,802.40
81,571,802.40
90,817,304.16
9,971,218.94
81,571,802.40

6,681.00
331,100.64

1,418.01
32,485.06
90,200.01

13,362.00
662,201.28
0.00
17,016.12
389,820.72
1,082,400.12

8,508.06
194,910.36
686,934.98
40,785,901.20
40,785,901.20
49,949,517.29
4,985,609.47
40,785,901.20

-31,933.54

-383,202.48

-725,717.18

4,178,006.62

Total
RH

Salarios
Frias
13 Salario
Pro-Labore INSS
FGTS
Honorarios Contabeis
Comisses e Incentivos
Vale Transporte
Lanches, Refeies e Estadias
Assistncia Medica e Planos de Saude
Impostos Sindical
Treinamento Pessoal
Medicamentos
Uniformes e Equip.Prot.Individual
Bebidas e Refrig/Confraternizaes
Pro-Labore
TERCEIROS

Servios de Terceiros
Servios Feitos Fora
Process.de Dados e Sist. Eletronico
Honorarios Advocativos
Terc.de Servios - Limpeza/Portaria
TRIBUTOS

Impostos e Taxas
ICMS
ISSQN
PIS
COFINS
IMPOSTO DE RENDA
CONTRIBUIO SOCIAL
FINANCEIRA

Leasing
Despesas bancrias
Previso da parcela BNDES
Descontos concedidos
Multas/Juros

PRODUTOS PARA REVENDA

PRODUTOS PARA REVENDA

TOTAL DO FATURAMENTO
TOTAL DAS DESPESAS
TOTAL DE PRODUTOS PARA REVENDA
SALDO DO MS
SALDO ACUMULADO

20,043.00
993,301.92
291,469.84
25,524.18
584,731.08
1,915,070.02
122,357,703.60
122,357,703.60
140,766,821.45
14,811,093.49
122,357,703.60

21,446.01
1,062,833.05
660,661.20
27,310.87
625,662.26
2,397,913.39
130,922,742.85
130,922,742.85
150,620,498.95
16,196,658.51
130,922,742.85

3,598,024.36
3,598,024.36

3,501,097.59
7,099,121.95

Total
2011
161,163,933.88

Total
2012
172,445,409.25

Total
2013
184,516,587.89

182,758.91
311,910.67
489.93
7,281.56
121,348.95
3,211.44
17,277.06
256,060.80
19,221.27
7,857.46
2,240.63
6,042.05
6,869.40
2,423.18
6,325.69
445,475.09
34,609.82
1,030.41
33,062.97
255,427.27
56,056.16
107,550.76
120.15
821,168.08
2,705,819.70

195,552.03
333,744.42
524.22
7,791.27
129,843.37
3,436.25
18,486.45
273,985.06
20,566.76
8,407.48
2,397.47
6,464.99
7,350.26
2,592.80
6,768.49
476,658.35
37,032.51
1,102.54
35,377.38
273,307.18
59,980.09
115,079.31
128.56
878,649.84
2,895,227.08

209,240.68
357,106.53
560.92
8,336.66
138,932.41
3,676.78
19,780.50
293,164.01
22,006.43
8,996.01
2,565.29
6,917.54
7,864.78
2,774.30
7,242.28
510,024.44
39,624.79
1,179.72
37,853.80
292,438.68
64,178.70
123,134.87
137.55
940,155.33
3,097,892.98

1,051,942.68
146,984.04
87,661.89
10,304.10
746,465.48
218,710.70
327,126.53
1,512,962.13
1,823.83
197,715.48
38,900.04
9,130.05
20,711.24
1,121.67
40,272.34
5,627.28
10,304.10
4,427,763.58

1,125,578.67
157,272.92
93,798.22
11,025.39
798,718.06
234,020.45
350,025.39
1,618,869.48
1,951.49
211,555.57
41,623.04
9,769.15
22,161.03
1,200.19
43,091.40
6,021.18
11,025.39
4,737,707.03

1,204,369.18
168,282.02
100,364.10
11,797.16
854,628.33
250,401.89
374,527.16
1,732,190.34
2,088.10
226,364.46
44,536.65
10,453.00
23,712.30
1,284.20
46,107.80
6,442.67
11,797.16
5,069,346.52

4,395,742.18
629,068.05
7,624.14
37,094.76
125,724.82
5,195,253.96

4,703,444.13
673,102.82
8,157.83
39,691.39
134,525.56
5,558,921.73

5,032,685.22
720,220.01
8,728.88
42,469.79
143,942.35
5,948,046.26

79,060.10
251,427.67
173,721.36
800,164.89
821,199.06
310,246.97
2,435,820.03

84,594.30
269,027.60
185,881.85
856,176.43
878,682.99
331,964.26
2,606,327.43

90,515.90
287,859.53
198,893.58
916,108.78
940,190.80
355,201.76
2,788,770.35

22,947.23
1,137,231.37
660,661.20
29,222.63
669,458.61
2,519,521.05
140,087,334.85
140,087,334.85
161,163,933.88
17,284,178.32
140,087,334.85

24,553.54
1,216,837.56
660,661.20
31,268.22
716,320.72
2,649,641.24
149,893,448.29
149,893,448.29
172,445,409.25
18,447,824.52
149,893,448.29

26,272.28
1,302,016.19
660,661.20
33,456.99
766,463.17
2,788,869.84
160,385,989.67
160,385,989.67
184,516,587.89
19,692,925.95
160,385,989.67

3,792,420.71
10,891,542.66

4,104,136.44
14,995,679.10

4,437,672.28
19,433,351.37

BUDGET
MQUINAS AGRCOLAS LTDA
CNPJ: 08.111.000/0001-22
Rua Brasil n 720 - Bairro Jardim Rey - Catanduva - SP
Descrio

Total
2009
140,766,821.45

Total
2010
150,620,498.95

Total
2011
161,163,933.88

Total
2012
172,445,409.25

Total
2013
184,516,587.89

Total

159,628.71
272,434.86
427.92
6,360.00
105,990.87
2,805.00
15,090.45
223,653.42
16,788.60
6,863.01
1,957.05
5,277.36
6,000.00
2,116.50
5,525.10
389,095.20
30,229.56
900.00
28,878.48
223,100.07
48,961.62
93,939.00
104.94
717,240.00
2,363,367.72

170,802.72
291,505.30
457.87
6,805.20
113,410.23
3,001.35
16,146.78
239,309.16
17,963.80
7,343.42
2,094.04
5,646.78
6,420.00
2,264.66
5,911.86
416,331.86
32,345.63
963.00
30,899.97
238,717.07
52,388.93
100,514.73
112.29
767,446.80
2,528,803.46

182,758.91
311,910.67
489.93
7,281.56
121,348.95
3,211.44
17,277.06
256,060.80
19,221.27
7,857.46
2,240.63
6,042.05
6,869.40
2,423.18
6,325.69
445,475.09
34,609.82
1,030.41
33,062.97
255,427.27
56,056.16
107,550.76
120.15
821,168.08
2,705,819.70

195,552.03
333,744.42
524.22
7,791.27
129,843.37
3,436.25
18,486.45
273,985.06
20,566.76
8,407.48
2,397.47
6,464.99
7,350.26
2,592.80
6,768.49
476,658.35
37,032.51
1,102.54
35,377.38
273,307.18
59,980.09
115,079.31
128.56
878,649.84
2,895,227.08

209,240.68
357,106.53
560.92
8,336.66
138,932.41
3,676.78
19,780.50
293,164.01
22,006.43
8,996.01
2,565.29
6,917.54
7,864.78
2,774.30
7,242.28
510,024.44
39,624.79
1,179.72
37,853.80
292,438.68
64,178.70
123,134.87
137.55
940,155.33
3,097,892.98

Total

918,807.48
128,381.55
76,567.29
9,000.00
651,991.86
191,030.40
285,724.98
1,321,479.72
1,593.00
172,692.36
33,976.80
7,974.54
18,090.00
979.71
35,175.42
4,915.08
9,000.00
3,867,380.19

983,124.00
137,368.26
81,927.00
9,630.00
697,631.29
204,402.53
305,725.73
1,413,983.30
1,704.51
184,780.83
36,355.18
8,532.76
19,356.30
1,048.29
37,637.70
5,259.14
9,630.00
4,138,096.80

1,051,942.68
146,984.04
87,661.89
10,304.10
746,465.48
218,710.70
327,126.53
1,512,962.13
1,823.83
197,715.48
38,900.04
9,130.05
20,711.24
1,121.67
40,272.34
5,627.28
10,304.10
4,427,763.58

1,125,578.67
157,272.92
93,798.22
11,025.39
798,718.06
234,020.45
350,025.39
1,618,869.48
1,951.49
211,555.57
41,623.04
9,769.15
22,161.03
1,200.19
43,091.40
6,021.18
11,025.39
4,737,707.03

1,204,369.18
168,282.02
100,364.10
11,797.16
854,628.33
250,401.89
374,527.16
1,732,190.34
2,088.10
226,364.46
44,536.65
10,453.00
23,712.30
1,284.20
46,107.80
6,442.67
11,797.16
5,069,346.52

Total

3,839,411.46
549,452.40
6,659.22
32,400.00
109,812.93
4,537,736.01

4,108,170.26
587,914.07
7,125.37
34,668.00
117,499.84
4,855,377.53

4,395,742.18
629,068.05
7,624.14
37,094.76
125,724.82
5,195,253.96

4,703,444.13
673,102.82
8,157.83
39,691.39
134,525.56
5,558,921.73

5,032,685.22
720,220.01
8,728.88
42,469.79
143,942.35
5,948,046.26

Total

69,054.15
219,606.66
151,734.96
698,895.00
717,267.06
270,981.72
2,127,539.55

73,887.94
234,979.13
162,356.41
747,817.65
767,475.75
289,950.44
2,276,467.32

79,060.10
251,427.67
173,721.36
800,164.89
821,199.06
310,246.97
2,435,820.03

84,594.30
269,027.60
185,881.85
856,176.43
878,682.99
331,964.26
2,606,327.43

90,515.90
287,859.53
198,893.58
916,108.78
940,190.80
355,201.76
2,788,770.35

RECEITAS
Faturamento
OPERACIONAIS

Fretes e Carretos
Despesas c/Veiculos
Cartorios e Reprodues
Propaganda e Publicidade
Mensalidades e Anuidades
Limpeza e Conservao
Manuteno e Reparos
Alugueis e Condominios
Luz, Agua e Telefone
Brindes
Correios e Malotes
Despesas c/ Viagens e Representaes
Donativos e Contribuies
Ferramentas e Materiais
Impressos e Materiais de Escritorio
Materiais de Uso e Consumo
Despesas c/Pedagios
Despesas c/ Equip. e Instalaes
Manuteno e Assistncia Tcnica
Combustiveis e Lubrificantes
Manuteno do Predio
Eventos
Bens de Natureza Permanente
Locao Veiculos
RH

Salarios
Frias
13 Salario
Pro-Labore -Fabio
INSS
FGTS
Honorarios Contabeis
Comisses e Incentivos
Vale Transporte
Lanches, Refeies e Estadias
Assistncia Medica e Planos de Saude
Impostos Sindical
Treinamento Pessoal
Medicamentos
Uniformes e Equip.Prot.Individual
Bebidas e Refrig/Confraternizaes
Pro-Labore - Guilherme
TERCEIROS

Servios de Terceiros
Servios Feitos Fora
Process.de Dados e Sist. Eletronico
Honorarios Advocativos
Terc.de Servios - Limpeza/Portaria
TRIBUTOS

Impostos e Taxas
ICMS
ISSQN
PIS
COFINS
IMPOSTO DE RENDA
CONTRIBUIO SOCIAL
FINANCEIRA

Leasing
Despesas bancrias
Previso da parcela BNDES
Descontos concedidos
Multas/Juros

Total
PRODUTOS PARA REVENDA

PRODUTOS PARA REVENDA

Total
TOTAL DO FATURAMENTO
TOTAL DAS DESPESAS
TOTAL DE PRODUTOS PARA REVENDA
SALDO DO MS

20,043.00
993,301.92
291,469.84
25,524.18
584,731.08
1,915,070.02
122,357,703.60
122,357,703.60
140,766,821.45
14,811,093.49
122,357,703.60

3,598,024.36

21,446.01
1,062,833.05
660,661.20
27,310.87
625,662.26
2,397,913.39
130,922,742.85
130,922,742.85
150,620,498.95
16,196,658.51
130,922,742.85

3,501,097.59

22,947.23
1,137,231.37
660,661.20
29,222.63
669,458.61
2,519,521.05
140,087,334.85
140,087,334.85
161,163,933.88
17,284,178.32
140,087,334.85

3,792,420.71

24,553.54
1,216,837.56
660,661.20
31,268.22
716,320.72
2,649,641.24
149,893,448.29
149,893,448.29
172,445,409.25
18,447,824.52
149,893,448.29

4,104,136.44

26,272.28
1,302,016.19
660,661.20
33,456.99
766,463.17
2,788,869.84
160,385,989.67
160,385,989.67
184,516,587.89
19,692,925.95
160,385,989.67

4,437,672.28

RESERVA OPERACIONAL (FLUXO CX)

2,500,000.00

2,750,000.00

3,025,000.00

3,327,500.00

3,660,250.00

SALDO FINAL

1,098,024.36
1,098,024.36

751,097.59
1,849,121.95

767,420.71
2,616,542.66

776,636.44
3,393,179.10

777,422.28
4,170,601.37

SALDO ACUMULADO

Jos da silva
RG: 11.111.111-2

Maria da Silva
RG: 22.222.222-1

Mara Ap. Alves


CPF: 111.222.848-16
TC/CRC: 1SP1111/O-0

BUDGET
MQUINAS AGRCOLAS LTDA
CNPJ: 08.111.000/0001-22
Rua Brasil n 720 - Bairro Jardim Rey - Catanduva - SP
Descrio
RECEITAS
Faturamento

Catanduva
2009
83,700,296.04

Incremento nas vendas %

Total
2010
129,735,458.86

Total
2011
138,816,940.98
7.00

Total
2012
148,534,126.85
7.00

Total
2013
158,931,515.73
7.00

55

Com base na oportunidade de mercado a empresa ir incrementar em suas vendas o percentual de 55% (cinquenta e cinco porcento)

Jos da silva
RG: 11.111.111-2

Maria da Silva
RG: 22.222.222-1

Mara Ap. Alves


CPF: 111.222.848-16
TC/CRC: 1SP1111/O-0

Total
2014
170,056,721.83
7.00

BUDGET
MQUINAS AGRCOLAS LTDA
CNPJ: 08.111.000/0001-22
Rua Brasil n 720 - Bairro Jardim Rey - Catanduva - SP
Descrio
DESCRIO
TOTAL DO FATURAMENTO
TOTAL DAS DESPESAS
TOTAL DE PRODUTOS PARA REVENDA
SALDO DO MS

Total
2009

Total
2010

Total
2011

Total
2012

Total
2013

140,766,821.45
14,811,093.49
122,357,703.60

150,620,498.95
16,196,658.51
130,922,742.85

161,163,933.88
17,284,178.32
140,087,334.85

172,445,409.25
18,447,824.52
149,893,448.29

184,516,587.89
19,692,925.95
160,385,989.67

3,598,024.36

3,501,097.59

3,792,420.71

4,104,136.44

4,437,672.28

RESERVA OPERACIONAL (FLUXO CX)

2,500,000.00

2,750,000.00

3,025,000.00

3,327,500.00

3,660,250.00

SALDO FINAL

1,098,024.36
1,098,024.36

751,097.59
1,849,121.95

767,420.71
2,616,542.66

776,636.44
3,393,179.10

777,422.28
4,170,601.37

SALDO ACUMULADO

Custo total previsto do FINANCIAMENTO


Mdia de retorno mensal

2,934,114.64
186,601.42

Prazo de retorno em meses

16

Jos da silva
RG: 11.111.111-2

Maria da Silva
RG: 22.222.222-1

Mara Ap. Alves


CPF: 111.222.848-16
TC/CRC: 1SP1111/O-0

O prazo de retorno do investimento ser de 16 meses

Вам также может понравиться