Академический Документы
Профессиональный Документы
Культура Документы
Em $ 1.000
Descrio
Receita Bruta
(-) Impostos Prop.
Receita Lquida
Custo Var. Prod.
Custo Fixo Prod.
Lucro Bruto
Desp. Ger. Var.
Desp. Ger. Fixas
Depreciao
Despesas Finan.
Lucro Antes IR
IR/Contrib. Social
Lucro Lq. Aps IR
(+) Depreciao
(-) Amortizao
(-) Investimentos
(+)Liber. Financiam.
(+) Valor Residual
Fluxo de Caixa Empr.
10
10
1. Programa de vendas
DESCRIO
Quantidade Vendida
ANO 1
Produto A
Produto B
Preo
Produto A
Produto B
Receita de Vendas
Produto A
Produto B
Produto A
Produto B
Receita Bruta
ANO 2
ANOS 3 a 10
2. Custos Operacionais
DESCRIO
CUSTO DE PRODUO
3. Despesa Geral Varivel
3.1
3.2 Eventuais
Total Parcial
5. Impostos Proporcionais
5.1
5.2
5.3
5.4 Eventuais
Total Parcial
CUSTO GLOBAL
ANO 1
ANO 2
ANOS 3 a 10
ANO 3 (Projeo)
1. Necessidades
1.1 Caixa
1.2 Financiamento das Vendas
1.3 Estoques
Matrias Primas
Produtos em Elaborao
Produtos Acabados
Peas e Materiais de reposio
4. Investimentos
DESCRIO
1. Terrenos
2. Construes
3. Equipamentos
4. Capital de Giro Prprio
TOTAL DO INVESTIMENTO
VALOR
5. Depreciao
ANO
DEPRECIAO
VALOR CONTBIL
1
2
3
4
5
6
7
8
9
10
6. Quadro de Financiamento
ANO
0
1
2
3
4
5
6
7
8
9
10
SALDO DEVEDOR
AMORTIZAO
JUROS
1
351,000
68,258
282,742
108,956
46,104
127,681
6,426
24,480
48,400
2
423,000
87,761
335,239
140,087
46,104
149,048
8,262
24,480
48,400
3
470,000
97,512
372,488
155,652
46,104
170,732
9,180
24,480
48,400
4
470,000
97,512
372,488
155,652
46,104
170,732
9,180
24,480
48,400
5
470,000
97,512
372,488
155,652
46,104
170,732
9,180
24,480
48,400
6
470,000
97,512
372,488
155,652
46,104
170,732
9,180
24,480
48,400
7
470,000
97,512
372,488
155,652
46,104
170,732
9,180
24,480
48,400
48,375
67,906
88,672
88,672
88,672
88,672
88,672
15480.06 21730.05 28375.04 28375.04 28375.04 28375.04 28375.04
32,895
46,176
60,297
60,297
60,297
60,297
60,297
48,400
48,400
48,400
48,400
48,400
48,400
48,400
8
470,000
97,512
372,488
155,652
46,104
170,732
9,180
24,480
48,400
9
470,000
97,512
372,488
155,652
46,104
170,732
9,180
24,480
48,400
10
470,000
97,512
372,488
155,652
46,104
170,732
9,180
24,480
48,400
88,672
88,672
88,672
28375.04 28375.04 28375.04
60,297
60,297
60,297
48,400
48,400
48,400
-730,939
-730,939
81,295
94,576
108,697
108,697
108,697
108,697
108,697
108,697
32%
8.83%
R$689,932.52
(R$41,005.99)
108,697
100,939
260,735
1
351,000
68,258
282,742
108,956
46,104
127,681
6,426
24,480
48,400
33,600
14,775
5,171
9,604
48,400
0
2
423,000
87,761
335,239
140,087
46,104
149,048
8,262
24,480
48,400
33,600
34,306
12,007
22,299
48,400
0
3
470,000
97,512
372,488
155,652
46,104
170,732
9,180
24,480
48,400
33,600
55,072
19,275
35,797
48,400
52,500
4
470,000
97,512
372,488
155,652
46,104
170,732
9,180
24,480
48,400
29,400
59,272
20,745
38,527
48,400
52,500
5
470,000
97,512
372,488
155,652
46,104
170,732
9,180
24,480
48,400
25,200
63,472
22,215
41,257
48,400
52,500
6
470,000
97,512
372,488
155,652
46,104
170,732
9,180
24,480
48,400
21,000
67,672
23,685
43,987
48,400
52,500
7
470,000
97,512
372,488
155,652
46,104
170,732
9,180
24,480
48,400
16,800
71,872
25,155
46,717
48,400
52,500
8
470,000
97,512
372,488
155,652
46,104
170,732
9,180
24,480
48,400
12,600
76,072
26,625
49,447
48,400
52,500
9
470,000
97,512
372,488
155,652
46,104
170,732
9,180
24,480
48,400
8,400
80,272
28,095
52,177
48,400
52,500
10
470,000
97,512
372,488
155,652
46,104
170,732
9,180
24,480
48,400
4,200
84,472
29,565
54,907
48,400
52,500
48,077
100,939
307,845
-730,939
420,000
-310,939
58,004
70,699
31,697
34,427
37,157
39,887
42,617
14.29%
45,347
1. Programa de vendas
DESCRIO
Quantidade Vendida
Preo
Receita de Vendas
ANO 1
Receita Bruta
ANOS 3 a 10
Produto A
8,000
9,000
10,000
Produto B
7,000
9,000
10,000
Produto A
20
20
20
Produto B
25
25
25
Produto A
160,000
180,000
200,000
Produto B
175,000
225,000
250,000
335,000
405,000
450,000
Produto A
16,000
18,000
20,000
Produto B
351,000
423,000
470,000
ANO 2
2. Custos Operacionais
DESCRIO
ANO 1
ANO 2
ANOS 3 a 10
56,000
72,000
80,000
16,800
21,600
24,000
1.3 Combustvel
8,400
10,800
12,000
1.4 Fretes
2,520
3,240
3,600
10,500
13,500
15,000
1.6 Embalagens
12,600
16,200
18,000
2,136
108,956
2,747
140,087
3,052
155,652
32,400
32,400
32,400
2.2 Seguro
4,200
4,200
4,200
2.3 Manuteno
8,600
8,600
8,600
904
46,104
155,060
904
46,104
186,191
904
46,104
201,756
6,300
8,100
9,000
3.2 Eventuais
Total Parcial
126
6,426
162
8,262
180
9,180
24,000
24,000
24,000
4.2 Eventuais
Total Parcial
480
24,480
480
24,480
480
24,480
14,000
18,000
20,000
6,300
8,100
9,000
46,620
59,940
66,600
1,338
68,258
254,225
1,721
87,761
306,694
1,912
97,512
332,928
2.4 Eventuais
Total Parcial
CUSTO DE PRODUO
3. Despesa Geral Varivel
5. Impostos Proporcionais
5.1 IPI
5.2 PIS / FINSOCIAL
5.3 ICMS
5.4 Eventuais
Total Parcial
CUSTO GLOBAL
ANO 3 (Projeo)
1. Necessidades
1.1 Caixa
12,500
27,744
1.3 Estoques
Matrias Primas
1,556
Produtos em Elaborao
783
Produtos Acabados
1,681
358
44,622
2. RECURSOS
2.1 Fornecedores
7,383
2.2 ICMS
5,550
750
30,939
44,622
4. Investimentos
DESCRIO
1. Terrenos
VALOR
0
2. Construes
360,000
3. Equipamentos
340,000
TOTAL DO INVESTIMENTO
30,939
730,939
5. Depreciao
ANO
DEPRECIAO
48,400
48,400
48,400
48,400
48,400
48,400
48,400
48,400
48,400
10
48,400
VALOR CONTBIL
216,000
6. Quadro de Financiamento
ANO
SALDO DEVEDOR
AMORTIZAO
JUROS
420,000
420,000
33,600
420,000
33,600
367,500
52,500
33,600
315,000
52,500
29,400
262,500
52,500
25,200
210,000
52,500
21,000
157,500
52,500
16,800
105,000
52,500
12,600
52,500
52,500
8,400
10
52,500
4,200
253574241.xls.ms_office
DESCRIO
Investimento
Financiamento
Valor Residual
Receita Bruta
Custo Dir. Prod.
Custo Ind. Prod
Lucro Bruto
Desp. Gerais Dir.
Desp. Gerais Ind
Depreciao
Despesas Financ.
Lucro antes IR
IR
Saldo Aps IR
"+" Depreciao
"-" Amortizao
Saldo Final
ANOS
5
10
708672
-420000
78672
-288672
329000
423000
470000
470000
470000
470000
470000
470000
470000
470000
101102
129989
144432
144432
144432
144432
144432
144432
144432
144432
46104
46104
46104
46104
46104
46104
46104
46104
46104
46104
181794
246907
279464
279464
279464
279464
279464
279464
279464
279464
69287
89083
98981
98981
98981
98981
98981
98981
98981
98981
24480
24480
24480
24480
24480
24480
24480
24480
24480
24480
48400
48400
48400
48400
48400
48400
48400
48400
48400
48400
33600
33600
33600
29400
25200
21000
16800
12600
8400
4200
6027
51344
74003
78203
82403
86603
90803
95003
99203
103403
2109
17970
25901
27371
28841
30311
31781
33251
34721
36191
3918
33374
48102
50832
53562
56292
59022
61752
64482
67212
48400
48400
48400
48400
48400
48400
48400
48400
48400
48400
52500
52500
52500
52500
52500
52500
52500
52500
52318
81774
44002
46732
49462
52192
54922
57652
60382
192884
TIR=
17.05%
Pgina 13
253574241.xls.ms_office
DESCRIO
Investimento
Financiamento
Valor Residual
Receita Bruta
Custo Dir. Prod.
Custo Ind. Prod
Lucro Bruto
Desp. Gerais Dir.
Desp. Gerais Ind
Depreciao
Despesas Financ.
Lucro antes IR
IR
Saldo Aps IR
"+" Depreciao
"-" Amortizao
Saldo Final
10
708672
78672
-708672
329000
423000
470000
470000
470000
470000
470000
470000
470000
470000
101102
129989
144432
144432
144432
144432
144432
144432
144432
144432
46104
46104
46104
46104
46104
46104
46104
46104
46104
46104
181794
246907
279464
279464
279464
279464
279464
279464
279464
279464
69287
89083
98981
98981
98981
98981
98981
98981
98981
98981
24480
24480
24480
24480
24480
24480
24480
24480
24480
24480
48400
48400
48400
48400
48400
48400
48400
48400
48400
48400
39627
84944
107603
107603
107603
107603
107603
107603
107603
107603
13869
29730
37661
37661
37661
37661
37661
37661
37661
37661
25758
55214
69942
69942
69942
69942
69942
69942
69942
69942
48400
48400
48400
48400
48400
48400
48400
48400
48400
48400
74158
103614
118342
118342
118342
118342
118342
118342
118342
248114
TIR=
taxa
1%
3%
5%
7%
9%
VPL
R$471,476.47
R$340,591.03
R$229,362.49
R$134,323.70
R$52,690.52
10.47%
R$500,000.00
R$400,000.00
R$300,000.00
R$200,000.00
R$100,000.00
Pgina 14
253574241.xls.ms_office
Pgina 15
Series1
29%
25%
21%
17%
13%
9%
R$200,000.00
R$100,000.00
R$0.00
(R$100,000.00)
(R$200,000.00)
(R$300,000.00)
(R$400,000.00)
5%
(R$17,784.74)
(R$78,926.14)
(R$132,221.45)
(R$178,890.04)
(R$219,936.11)
(R$256,190.42)
(R$288,343.37)
(R$316,971.18)
(R$342,556.81)
(R$365,506.73)
(R$386,164.37)
1%
11%
13%
15%
17%
19%
21%
23%
25%
27%
29%
31%
253574241.xls.ms_office
VPL
0.01
R$357,848.53
0.03
R$278,966.27
0.05
R$214,165.12
0.07
R$160,666.91
0.09
R$116,293.03
0.11
R$79,325.15
0.13
R$48,400.37
0.15
R$22,431.83
0.17
R$548.25
0.19
(R$17,952.43)
0.21
(R$33,638.71)
0.23
(R$46,973.19)
0.25
(R$58,334.01)
0.27
(R$68,031.73)
0.29
(R$76,322.50)
0.31
(R$83,418.52)
0.33
(R$89,496.32)
R$400,000.00
R$350,000.00
R$300,000.00
R$250,000.00
R$200,000.00
VP
Pgina 16
253574241.xls.ms_office
0.33
Series1
0.29
0.25
0.21
0.17
0.13
0.09
0.05
0.01
R$250,000.00
R$200,000.00
R$150,000.00
R$100,000.00
R$50,000.00
R$0.00
(R$50,000.00)
(R$100,000.00)
Taxa Decimal
Pgina 17