N LANTO.
200,000.00
300,000.00
250,000.00
150,000.00
60,000.00
40,000.00
COMPR.
3,300.00
INSS
1 PROD.
1,100.00
2 PROD.
1,100.00
1024.97
1024.98
1708.28
1,708.27
3,416.54
3416.55
375.82
8%
1,499.15
9%
11%
1,499.16
2,246.76
2,246.75
2,995.70
ISENTO
7.5%
15.0%
2,995.71
3,743.20
3,743.19
22.5%
27.5%
LATA
COLA
10,000
20.00
20,000
10.00
R$
P.U.
85.32
187.16
502.74
QUANTIDADE
850
150
90
IPI
10%
10%
10%
PRAZO DE PAGT.
10/04/10
15/04/10
15/04/10
10/04/10
PRAZO DE PAGT.
05/04/10
10/04/10
PRAZO DE PAGT.
10/04/10
15/04/10
325.00
600.00
1000
200
100
PRAZO DE PAGT. P. NF
30 DIAS 60 DIAS 90 DIAS 120 DIAS
PRAZO DE PAGT. P. NF
30 DIAS 60 DIAS
30 DIAS 60 DIAS
30 DIAS 60 DIAS
30 DIAS 60 DIAS
780.00
1,300.00
520.00
130.00
505.62
692.78
20,000.00
260.00
650.00
390.00
760.00
112.43
280.94
150.69
CADEIRA
MESA
ARMRIO
3 PROD.
1,100.00
IRRF
DADOS
COMPR.
10
0
0
2
1 PROD.
20
2
0
2
ICMS
5%
5%
5%
PRAZO DE PAGT.
50% A VISTA
50% 30 DIAS
2 PROD.
20
2
0
2
SOBRE O SALRIO
DIAS TRABALHADOS
22 MS
LUCRO
PRETENDIDO
30 %
1,100
200
100
P.U.
-
IPI
10%
10%
10%
ICMS
5%
5%
5%
PRAZO DE PAGT.
50% A VISTA
50% 30 DIAS
1 PROD.
2
0
0
0
2 PROD.
2
0
0
0
DADOS
COMPR.
2
0
0
0
SOBRE O SALRIO
DIAS TRABALHADOS
VALOR
800.00
1,250.00
480.00
150.00
300.00
500.00
350.00
650.00
600.00
2,500.00
VENCTO.
10/05/10
15/05/10
15/05/10
10/05/10
20/05/10
20/05/10
20/05/10
20/05/10
15/05/10
05/05/10
340.00
890.00
1,320.00
3,300.00
10/05/10
10/05/10
05/05/10
05/05/10
240,000.00
120,000.00
13,430.00
20/06/10
20/06/10
20/06/10
20/06/10
22 MS
PREVISTO
DATAS
SALDO INICIAL
RECEBIMENTOS
02/03/10
-
MODELO
REFERENTE A MARO
04/03/10
10/03/10
-
15/03/10
-
20/03/10
-
25/03/10
-
31/03/10
-
TOTAL
-
DUPLICATAS
CONTAS A RECEBER
JUROS RECEBIDOS
DESCONTOS OBTIDOS
RESGATE APLICAES
VENDA IMOBILIZADO
SUB-TOTAL
PAGAMENTOS
31/03/10
-
TOTAL
30/04/10
-
TOTAL
FORNECEDORES
COMPRA IMOBILIZ.
SALARIOS E ENC.SOC.
JUROS PAGOS
DESCONTOS CONCEDIDOS
APLIC.FINANCEIRAS
CONTAS A PAGAR E RETIRADAS
IMPOSTOS
SUB-TOTAL
SALDO FINAL
02/03/10
-
REFERENTE A MARO
04/03/10
10/03/10
-
15/03/10
-
20/03/10
-
25/03/10
02/04/10
-
MODELO
REFERENTE A ABRIL
04/04/10
10/04/10
-
15/04/10
-
20/04/10
-
25/04/10
REAL
DATAS
SALDO INICIAL
RECEBIMENTOS
DUPLICATAS
CONTAS A RECEBER
JUROS RECEBIDOS
DESCONTOS OBTIDOS
RESGATE APLICAES
VENDA IMOBILIZADO
SUB-TOTAL
PAGAMENTOS
FORNECEDORES
COMPRA IMOBILIZ.
SALARIOS E ENC.SOC.
JUROS PAGOS
DESCONTOS CONCEDIDOS
APLIC.FINANCEIRAS
CONTAS A PAGAR E RETIRADAS
IMPOSTOS
SUB-TOTAL
SALDO FINAL
PREVISTO
DATAS
SALDO INICIAL
RECEBIMENTOS
DUPLICATAS
CONTAS A RECEBER
JUROS RECEBIDOS
DESCONTOS OBTIDOS
RESGATE APLICAES
VENDA IMOBILIZADO
SUB-TOTAL
PAGAMENTOS
30/04/10
-
FORNECEDORES
COMPRA IMOBILIZ.
SALARIOS E ENC.SOC.
JUROS PAGOS
DESCONTOS CONCEDIDOS
APLIC.FINANCEIRAS
CONTAS A PAGAR E RETIRADAS
IMPOSTOS
SUB-TOTAL
SALDO FINAL
02/04/10
-
REFERENTE A ABRIL
04/04/10
10/04/10
-
02/03/10
200,000.00
-
EXERCICIO
REFERENTE A MARO
04/03/10
10/03/10
200,000.00
#########
-
REAL
DATAS
SALDO INICIAL
RECEBIMENTOS
DUPLICATAS
CONTAS A RECEBER
JUROS RECEBIDOS
DESCONTOS OBTIDOS
RESGATE APLICAES
VENDA IMOBILIZADO
SUB-TOTAL
PAGAMENTOS
FORNECEDORES
COMPRA IMOBILIZ.
SALARIOS E ENC.SOC.
JUROS PAGOS
DESCONTOS CONCEDIDOS
APLIC.FINANCEIRAS
CONTAS A PAGAR E RETIRADAS
IMPOSTOS
SUB-TOTAL
SALDO FINAL
PREVISTO
DATAS
SALDO INICIAL
RECEBIMENTOS
15/04/10
-
20/04/10
-
15/03/10
180,000.00
-
20/03/10
180,000.00
80,212.61
PAGAMENTOS
SALDO FINAL
SALDO INICIAL
RECEBIMENTOS
DUPLICATAS
CONTAS A RECEBER
JUROS RECEBIDOS
DESCONTOS OBTIDOS
RESGATE APLICAES
VENDA IMOBILIZADO
SUB-TOTAL
PAGAMENTOS
FORNECEDORES
COMPRA IMOBILIZ.
SALARIOS E ENC.SOC.
JUROS PAGOS
DESCONTOS CONCEDIDOS
APLIC.FINANCEIRAS
CONTAS A PAGAR E RETIRADAS
IMPOSTOS
SUB-TOTAL
SALDO FINAL
#########
#########
180,000.00
180,000.00
260,212.61
260,212.61
260,212.61
260,212.61
260,212.61
260,212.61
02/03/10
200,000.00
200,000.00
200,000.00
200,000.00
15/03/10
180,000.00
180,000.00
180,000.00
180,000.00
20/03/10
180,000.00
80,212.61
80,212.61
260,212.61
260,212.61
260,212.61
25/03/10
260,212.61
260,212.61
260,212.61
260,212.61
31/03/10
260,212.61
260,212.61
260,212.61
260,212.61
TOTAL
200,000.00
80,212.61
80,212.61
280,212.61
(20,000.00)
(20,000.00)
260,212.61
260,212.61
02/04/10
260,212.61
-
EXERCICIO
REFERENTE A ABRIL
04/04/10
05/04/10
129,587.61
#########
-
10/04/10
94,851.40
-
15/04/10
89,522.21
-
20/04/10
87,102.21
80,212.61
80,212.61
30/04/10
167,314.81
-
#########
(33,706.21)
94,851.40
(5,329.19)
89,522.21
(2,420.00)
167,314.81
-
167,314.81
-
(31,106.21)
(3,184.19)
(2,145.00)
(2,420.00)
(2,600.00)
94,851.40
94,851.40
89,522.21
89,522.21
87,102.21
87,102.21
167,314.81
167,314.81
167,314.81
167,314.81
TOTAL
260,212.61
80,212.61
80,212.61
340,425.21
(173,110.40)
(130,625.00)
(34,290.40)
(5,595.00)
(2,600.00)
167,314.81
167,314.81
10/04/10
94,849.95
94,849.95
(5,329.19)
(3,184.19)
(2,145.00)
89,520.76
89,520.76
15/04/10
89,520.76
89,520.76
(2,420.00)
(2,420.00)
87,100.76
87,100.76
20/04/10
87,100.76
183,020.54
179,009.91
4,010.63
270,121.30
270,121.30
270,121.30
30/04/10
270,121.30
270,121.30
270,121.30
270,121.30
TOTAL
260,212.61
183,047.84
179,009.91
4,010.63
27.30
443,260.45
(173,139.15)
(130,625.00)
(34,290.40)
(28.75)
(5,595.00)
(2,600.00)
270,121.30
270,121.30
200,000.00
(20,000.00)
200,000.00
200,000.00
180,000.00
180,000.00
SALDO INICIAL
RECEBIMENTOS
#########
-
180,000.00
-
260,212.61
-
260,212.61
-
260,212.61
-
(20,000.00)
PREVISTO
DATAS
DUPLICATAS
CONTAS A RECEBER
JUROS RECEBIDOS
DESCONTOS OBTIDOS
RESGATE APLICAES
VENDA IMOBILIZADO
SUB-TOTAL
PAGAMENTOS
FORNECEDORES
COMPRA IMOBILIZ.
SALARIOS E ENC.SOC.
JUROS PAGOS
DESCONTOS CONCEDIDOS
APLIC.FINANCEIRAS
CONTAS A PAGAR E RETIRADAS
IMPOSTOS
SUB-TOTAL
SALDO FINAL
260,212.61
(130,625.00)
(130,625.00)
SALDO INICIAL
RECEBIMENTOS
DUPLICATAS
CONTAS A RECEBER
JUROS RECEBIDOS
DESCONTOS OBTIDOS
RESGATE APLICAES
VENDA IMOBILIZADO
SUB-TOTAL
PAGAMENTOS
FORNECEDORES
COMPRA IMOBILIZ.
SALARIOS E ENC.SOC.
JUROS PAGOS
DESCONTOS CONCEDIDOS
APLIC.FINANCEIRAS
CONTAS A PAGAR E RETIRADAS
IMPOSTOS
SUB-TOTAL
SALDO FINAL
129,587.61
(1,030.00)
(1,030.00)
129,587.61
129,587.61
REAL
DATAS
REFERENTE A MARO
04/03/10
10/03/10
200,000.00
#########
200,000.00
#########
(20,000.00)
(20,000.00)
180,000.00
#########
180,000.00
#########
200,000.00
-
REAL
DATAS
31/03/10
260,212.61
-
80,212.61
FORNECEDORES
COMPRA IMOBILIZ.
SALARIOS E ENC.SOC.
JUROS PAGOS
DESCONTOS CONCEDIDOS
APLIC.FINANCEIRAS
CONTAS A PAGAR E RETIRADAS
IMPOSTOS
SUB-TOTAL
25/03/10
260,212.61
-
TOTAL
TOTAL
200,000.00
80,212.61
80,212.61
280,212.61
(20,000.00)
(20,000.00)
260,212.61
260,212.61
DUPLICATAS
CONTAS A RECEBER
JUROS RECEBIDOS
DESCONTOS OBTIDOS
RESGATE APLICAES
VENDA IMOBILIZADO
SUB-TOTAL
25/04/10
02/04/10
260,212.61
260,212.61
(130,625.00)
(130,625.00)
129,587.61
129,587.61
128,557.61
128,557.61
REFERENTE A ABRIL
04/04/10
05/04/10
129,587.61
#########
27.30
27.30
129,614.91
#########
(455.00) (34,309.96)
(31,106.21)
(28.75)
(455.00)
(575.00)
(2,600.00)
129,159.91
94,849.95
129,159.91
94,849.95
METRO
QUANT.
P.U
T.PROD.
IPI
T.N.F.
ICMS
10%
5%
MADEIRA
15,000
5.00
75,000.00
7,500.00
82,500.00
3,750.00
METRO
MADEIRA
QUANT.
P.U
T.PROD.
IPI
T.N.F.
ICMS
ICMS
COMPRAS A PRAZO
LATA
PREGO
20,000
10.00
200,000.00
20,000.00
220,000.00
10,000.00
KILO
PREGO
COLA
10,000
20.00
200,000.00
20,000.00
220,000.00
MATERIAL DE ESCRITRIO
MATERIAL DE LIMPEZA
MATERIAL DE MANUTENO
MATERIAL DE PROPAGANDA
CONTAS A PAGAR
260.00
650.00
390.00
760.00
10%
5%
AGUA
LUZ
TELEFONE
CPIAS
IMPOSTOS DIVERSOS
VIAGENS E HOSPEDGENS
BENEFICIOS
ICMS
TAXAS
10,000.00
MADEIRA
910.00
82,500.00
PREGO
220,000.00
COLA
220,000.00
IPI
47,500.00
ICMS
23,750.00
KILO
PREGO
LATA
COLA
10%
5%
780.00
1,300.00
520.00
130.00
2,600.00
325.00
600.00
LATA
COLA
VALOR TOTAL DAS NOTAS FISCAIS
METRO
MADEIRA
QUANT.
P.U
T.PROD.
IPI
T.N.F.
KILO
VENDAS
A PRAZO
VENDAS DE MARO
QTDE.
P.U.
CADEIRAS
SIM
850
85.32
72,521.46
IPI
10%
7,252.15
MESAS
SIM
150
187.16
28,073.42
2,807.34
30,880.76
1,403.67
ARMRIOS
SIM
90
502.74
45,246.22
4,524.62
49,770.85
2,262.31
145,841.10
14,584.11
160,425.21
7,292.06
TT. PROD.
TNF
102,333.81
ICMS
5%
4,651.54
TOTAIS
VENDAS
VENDAS DE ABRIL
A PRAZO
QTDE.
TNF
79,773.60
ICMS
5%
3,626.07
CADEIRAS
SIM
1,100
84.57
93,030.74
IPI
10%
9,303.07
MESAS
SIM
200
185.11
37,022.12
3,702.21
40,724.33
1,851.11
ARMRIOS
SIM
100
495.79
49,578.60
4,957.86
54,536.46
2,478.93
179,631.46
17,963.15
197,594.61
8,981.57
TOTAIS
P.U.
TT. PROD.
ESPECIE
QUANT.
CADEIRA
QTDE. UTILIZADA
VALOR
1000
MESA
QTDE. UTILIZADA
VALOR
200
ARMRIO
QTDE. UTILIZADA
VALOR
100
PRODUO DE MARO
MADEIRA
PREGO
4.75
2
9.50
9.50
1/2
4.75
4.75
4
19.00
9.50
1
9.50
4.75
8
38.00
4.75
CADEIRA
2000
PREGO
9.50
19.00
COLA
9.50
1 1/2
14.25
MESA
COLA
TOTAIS
33.25
33,250.00
19.00
1 1/2
28.50
57.00
11,400.00
19.00
2
38.00
90.25
9,025.00
19.00
1
19.00
800
ARMRIO
800
3600
17,100.00
500
200
150
850
8,075.00
1000
300
200
1500
28,500.00
MESA
200
220
0.91
5.00
10.00
11.00
ARMRIO
100
220
0.45
5.00
15.00
33.00
TOTAIS
ESPECIE
QUANT.
CADEIRA
QTDE. UTILIZADA
VALOR
1000
MESA
QTDE. UTILIZADA
VALOR
200
ARMRIO
QTDE. UTILIZADA
VALOR
100
PRODUO DE ABRIL
MADEIRA
PREGO
4.75
2
9.50
9.50
1/2
4.75
19.00
1
19.00
33.25
33,250.00
9.50
57.00
11,400.00
90.25
9,025.00
4.75
4
19.00
1
9.50
19.00
1 1/2
28.50
4.75
8
38.00
9.50
1 1/2
14.25
19.00
2
38.00
4.75
CADEIRA
2000
PREGO
9.50
19.00
COLA
COLA
MESA
800
ARMRIO
800
3600
17,100.00
500
200
150
850
8,075.00
1000
300
200
1500
28,500.00
MESA
200
220
0.91
5.00
10.00
11.00
ARMRIO
100
220
0.45
5.00
15.00
33.00
QUANTIDADE
15,000
ENTRADA
PRO UNIT.
4.75
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
ESTOQUE DE MARO
FICHA DE ESTOQUE DE MADEIRA
SAIDA
TOTAL
QUANTIDADE
PRO UNIT.
71,250.00
4.75
3,600
4.75
4.75
4.75
4.75
4.75
TOTAL
17,100.00
QUANTIDADE
15,000
11,400
11,400
11,400
11,400
11,400
SALDO
PRO MDIO
4.75
4.75
4.75
4.75
4.75
4.75
TOTAL
71,250.00
54,150.00
54,150.00
54,150.00
54,150.00
54,150.00
QUANTIDADE
20,000
19,150
19,150
19,150
19,150
19,150
SALDO
PRO MDIO
9.50
9.50
9.50
9.50
9.50
9.50
TOTAL
190,000.00
181,925.00
181,925.00
181,925.00
181,925.00
181,925.00
QUANTIDADE
10,000
8,500
8,500
8,500
8,500
8,500
SALDO
PRO MDIO
19.00
19.00
19.00
19.00
19.00
19.00
TOTAL
190,000.00
161,500.00
161,500.00
161,500.00
161,500.00
161,500.00
QUANTIDADE
1,000
150
150
150
150
150
SALDO
PRO MDIO
33.25
33.25
33.25
33.25
33.25
33.25
TOTAL
33,250.00
4,987.50
4,987.50
4,987.50
4,987.50
4,987.50
QUANTIDADE
200
50
50
50
50
50
SALDO
PRO MDIO
57.00
57.00
57.00
57.00
57.00
57.00
TOTAL
11,400.00
2,850.00
2,850.00
2,850.00
2,850.00
2,850.00
QUANTIDADE
100
10
10
10
10
10
SALDO
PRO MDIO
90.25
90.25
90.25
90.25
90.25
90.25
TOTAL
9,025.00
902.50
902.50
902.50
902.50
902.50
QUANTIDADE
11,400
7,800
7,800
7,800
7,800
7,800
SALDO
PRO MDIO
4.75
4.75
4.75
4.75
4.75
4.75
TOTAL
54,150.00
37,050.00
37,050.00
37,050.00
37,050.00
37,050.00
QUANTIDADE
19,150
18,300
18,300
18,300
18,300
18,300
SALDO
PRO MDIO
9.50
9.50
9.50
9.50
9.50
9.50
TOTAL
181,925.00
173,850.00
173,850.00
173,850.00
173,850.00
173,850.00
QUANTIDADE
8,500
7,000
7,000
7,000
7,000
7,000
SALDO
PRO MDIO
19.00
19.00
19.00
19.00
19.00
19.00
TOTAL
161,500.00
133,000.00
133,000.00
133,000.00
133,000.00
133,000.00
QUANTIDADE
150
1,150
50
50
50
50
SALDO
PRO MDIO
33.25
33.25
33.25
33.25
33.25
33.25
TOTAL
4,987.50
38,237.50
1,662.50
1,662.50
1,662.50
1,662.50
QUANTIDADE
50
250
50
50
50
50
SALDO
PRO MDIO
57.00
57.00
57.00
57.00
57.00
57.00
TOTAL
2,850.00
14,250.00
2,850.00
2,850.00
2,850.00
2,850.00
QUANTIDADE
10
110
10
10
10
10
SALDO
PRO MDIO
90.25
90.25
90.25
90.25
90.25
90.25
TOTAL
902.50
9,927.50
902.50
902.50
902.50
902.50
ENTRADA
PRO UNIT.
9.50
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
TOTAL
190,000.00
QUANTIDADE
850
SAIDA
PRO UNIT.
9.50
9.50
9.50
9.50
9.50
9.50
TOTAL
8,075.00
ENTRADA
PRO UNIT.
19.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
TOTAL
190,000.00
QUANTIDADE
1,500
SAIDA
PRO UNIT.
19.00
19.00
19.00
19.00
19.00
19.00
TOTAL
28,500.00
ENTRADA
PRO UNIT.
33.25
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
TOTAL
33,250.00
QUANTIDADE
850
SAIDA
PRO UNIT.
33.25
33.25
33.25
33.25
33.25
33.25
TOTAL
28,262.50
-
ENTRADA
PRO UNIT.
57.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
TOTAL
11,400.00
QUANTIDADE
150
SAIDA
PRO UNIT.
57.00
57.00
57.00
57.00
57.00
57.00
TOTAL
8,550.00
-
ENTRADA
PRO UNIT.
90.25
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
TOTAL
9,025.00
QUANTIDADE
90
SAIDA
PRO UNIT.
90.25
90.25
90.25
90.25
90.25
90.25
TOTAL
8,122.50
-
ESTOQUE DE ABRIL
FICHA DE ESTOQUE DE MADEIRA
QUANTIDADE
11,400
ENTRADA
PRO UNIT.
4.75
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
TOTAL
54,150.00
QUANTIDADE
3,600
SAIDA
PRO UNIT.
4.75
4.75
4.75
4.75
4.75
4.75
TOTAL
17,100.00
ENTRADA
PRO UNIT.
9.50
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
TOTAL
181,925.00
QUANTIDADE
850
SAIDA
PRO UNIT.
9.50
9.50
9.50
9.50
9.50
9.50
TOTAL
8,075.00
ENTRADA
PRO UNIT.
19.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
TOTAL
161,500.00
QUANTIDADE
1,500
SAIDA
PRO UNIT.
19.00
19.00
19.00
19.00
19.00
19.00
TOTAL
28,500.00
ENTRADA
PRO UNIT.
33.25
33.25
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
TOTAL
4,987.50
33,250.00
QUANTIDADE
1,100
SAIDA
PRO UNIT.
33.25
33.25
33.25
33.25
33.25
33.25
TOTAL
36,575.00
-
ENTRADA
PRO UNIT.
57.00
57.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
TOTAL
2,850.00
11,400.00
QUANTIDADE
200
SAIDA
PRO UNIT.
57.00
57.00
57.00
57.00
57.00
57.00
TOTAL
11,400.00
-
ENTRADA
PRO UNIT.
90.25
90.25
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
TOTAL
902.50
9,025.00
QUANTIDADE
100
SAIDA
PRO UNIT.
90.25
90.25
90.25
90.25
90.25
90.25
TOTAL
9,025.00
-
DADOS
H.E. QTDE/ACRESC.
FALTAS / HORAS
INSS
DEPENDENTES
150.69
CONDUO
VALOR V.T.
VALOR V.R.
COMISSO
HORAS TRABALHADAS NO MS
ESPECIE
ADMINIS.
220
DIAS TRABALHADOS
CONTAD.
VENDED.
COMPR.
1 PROD.
150%
22 MS
2 PROD. 3 PROD. 4 PROD. 5 PROD. 6 PROD.
TOTAL
SALRIO
4,400.00
4,400.00
3,300.00
3,300.00
1,100.00
1,100.00
1,100.00
1,100.00
1,100.00
1,100.00
22,000.00
H.E.+50%
300.00
450.00
225.00
225.00
150.00
150.00
150.00
150.00
150.00
150.00
2,100.00
(100.00)
(100.00)
(10.00)
(10.00)
(10.00)
(10.00)
(10.00)
(10.00)
(260.00)
165.00
165.00
FALTAS
COMISSO
BASE CLC.
4,600.00
INSS
(375.82)
IRRF
(385.99)
4,750.00
(375.82)
3,690.00
(375.82)
3,525.00
(375.82)
1,240.00
1,240.00
1,240.00
1,240.00
1,240.00
1,240.00
24,005.00
(111.60)
(111.60)
(111.60)
(111.60)
(111.60)
(111.60)
(2,172.88)
(1,263.79)
V.TRANSP.
220.00
220.00
110.00
110.00
110.00
110.00
110.00
110.00
110.00
110.00
1,320.00
DESC.V.TR.
(220.00)
(220.00)
(110.00)
(110.00)
(66.00)
(66.00)
(66.00)
(66.00)
(66.00)
(66.00)
(1,056.00)
V.REFEIO
330.00
330.00
330.00
330.00
330.00
330.00
330.00
330.00
330.00
330.00
3,300.00
4,168.19
4,235.50
3,438.01
3,276.23
1,502.40
1,502.40
1,502.40
1,502.40
1,502.40
1,502.40
24,132.33
FGTS
368.00
380.00
295.20
282.00
99.20
99.20
99.20
99.20
99.20
99.20
1,920.40
INSS EMPRESA
920.00
950.00
738.00
705.00
248.00
248.00
248.00
248.00
248.00
248.00
4,801.00
PROV.13 1/12
366.67
366.67
275.00
275.00
91.67
91.67
91.67
91.67
91.67
91.67
1,833.33
ENC.SOC. S/13
102.67
102.67
77.00
77.00
25.67
25.67
25.67
25.67
25.67
25.67
513.33
PROV.1/3 FRIAS
122.22
122.22
91.67
91.67
30.56
30.56
30.56
30.56
30.56
30.56
611.11
ENC.SOC. S/1/3 F.
34.22
34.22
25.67
25.67
8.56
8.56
8.56
8.56
8.56
8.56
171.11
LIQ.FOLHA
A B
C
1,024.97
D
-
8%
1,499.15
I
-
ISENTO
1,024.98
1,708.27
9%
1,499.16
2,246.75
7.5%
112.43
1,708.28
3,416.54
11%
2,246.76
2,995.70
15.0%
280.94
3,416.55
375.82
0%
2,995.71
3,743.19
22.5%
505.62
27.5%
692.78
3,743.20
150.69
ADMINIS.
CONDUO
INSS
DEPENDENTES
150.69
CONTAD.
VENDED.
COMPR.
1 PROD.
(375.82)
(375.82)
(375.82)
(363.00)
(99.00)
(99.00)
(99.00)
(99.00)
(99.00)
(99.00)
301.38
150.69
150.69
3,722.80
3,873.49
2,938.49
2,937.00
1,001.00
1,001.00
1,001.00
1,001.00
1,001.00
1,001.00
HORAS EXTRAS
FALTAS
VALOR V.T.
VALOR V.R.
15.00 POR DIA SEM DESCONTO
COMISSO
S O VENDEDOR
5% SOBRE O SALRIO
HORAS TRABALHADAS NO MS
220 DIAS TRABALHADOS
ESPECIE
SALRIO
H.E.+50%
FALTAS
COMISSO
BASE CLC.
INSS
IRRF
V.TRANSP.
DESC.V.TR.
V.REFEIO
22 MS
ADMINIS.
CONTAD. VENDED. COMPR. 1 PROD. 2 PROD. 3 PROD. 4 PROD. 5 PROD. 6 PROD.
4,400.00
4,400.00
3,300.00
3,300.00
1,100.00 1,100.00 1,100.00 1,100.00 1,100.00 1,100.00
165.00
4,400.00
4,400.00
3,465.00
3,300.00
1,100.00 1,100.00 1,100.00 1,100.00 1,100.00 1,100.00
(375.82)
(375.82)
(375.82)
(363.00)
(99.00)
(99.00)
(99.00)
(99.00)
(99.00)
(99.00)
(332.01) (372.43) (159.83) (159.61)
220.00
220.00
110.00
110.00
110.00
110.00
110.00
110.00
110.00
110.00
(220.00)
(220.00)
(110.00)
(110.00)
(66.00)
(66.00)
(66.00)
(66.00)
(66.00)
(66.00)
330.00
330.00
330.00
330.00
330.00
330.00
330.00
330.00
330.00
330.00
TOTAL
22,000.00
165.00
22,165.00
(2,084.46)
(1,023.88)
1,320.00
(1,056.00)
3,300.00
LIQ.FOLHA
FGTS
INSS EMPRESA
PROV.13 1/12
ENC.SOC. S/13
PROV.1/3 FRIAS
ENC.SOC. S/1/3 F.
A B
4,022.17
352.00
880.00
366.67
102.67
122.22
34.22
C
1,024.97
1,024.98
1,708.28
3,416.55
3,981.75
352.00
880.00
366.67
102.67
122.22
34.22
D
1,708.27
3,416.54
375.82
3,259.35
277.20
693.00
275.00
77.00
91.67
25.67
E
8%
9%
11%
0%
3,107.39
264.00
660.00
275.00
77.00
91.67
25.67
F
1,375.00
88.00
220.00
91.67
25.67
30.56
8.56
G
1,499.15
1,499.16
2,246.76
2,995.71
3,743.20
1,375.00
88.00
220.00
91.67
25.67
30.56
8.56
H
2,246.75
2,995.70
3,743.19
150.69
1,375.00
88.00
220.00
91.67
25.67
30.56
8.56
1,375.00
88.00
220.00
91.67
25.67
30.56
8.56
I
J
ISENTO
7.5%
112.43
15.0%
280.94
22.5%
505.62
27.5%
692.78
1,375.00
88.00
220.00
91.67
25.67
30.56
8.56
1,375.00
88.00
220.00
91.67
25.67
30.56
8.56
22,620.66
1,773.20
4,433.00
1,833.33
513.33
611.11
171.11
CAPITAL A
B
C
D
E
F
BANCO
IMOVEIS
MAQ.EQUIP.
VEICULOS
MOV.UTENS.
INFORMT.
PATRIMONIO DE MARO
200,000.00
300,000.00
250,000.00
150,000.00
60,000.00
40,000.00
TOTAL
100,000
DEPRECIAO
IMOVEIS
MAQ.EQUIP.
VEICULOS
MOV.UTENS.
INFORMT.
VALOR
300,000.00
250,000.00
150,000.00
60,000.00
40,000.00
TOTAIS
800,000.00
6,750.00
3%
12
2,406.38
CAPITAL A
B
C
D
E
F
BANCO
IMOVEIS
MAQ.EQUIP.
VEICULOS
MOV.UTENS.
INFORMT.
PATRIMONIO DE ABRIL
200000
300000
250000
150000
60000
40000
TOTAL
DEPRECIAO
IMOVEIS
MAQ.EQUIP.
VALOR
300,000.00
250,000.00
100,000
VEICULOS
MOV.UTENS.
INFORMT.
MAQUINA ADQUIRIDA EM 04/10
TOTAIS
150,000.00
60,000.00
40,000.00
240,000.00
1,040,000.00
5
10
5
20% 0.0166667
10% 0.0083333
20% 0.0166667
2,500.00
500.00
666.67
6,750.00
3%
12
2,963.92
PLANILHA DE RATEIOS
SALARIOS INDIRETOS
ENCARGOS SOCIAIS
VALE TRANSPORTE
VALE REFEIO
DEPRECIAO
PROVISO P/DEVEDORES DUVIDOS
AGUA
LUZ
TELEFONE
CPIAS
MATERIAL DE ESCRITRIO
MATERIAL DE LIMPEZA
MATERIAL DE MANUTENO
MATERIAL DE PROPAGANDA
BENEFICIOS
IMPOSTOS DIVERSOS
ICMS
VIAGENS E HOSPEDGENS
TAXAS
PROVISO DE 13 SAL. DIRETO
PROVISO DE 13 SAL. INDIRETO
PROVISO ENC.SOC. S/13 DIRETO
PROVISO ENC.SOC. S/13 INDIRETO
PROVISO DE 1/3 FRIAS DIRETOS
PROVISO DE 1/3 FRIAS INDIRETOS
PROVISO ENC.SOC. S/1/3 DIRETO
PROVISO ENC.SOC. S/1/3 INDIRETO
PLANILHA DE RATEIOS
RATEIOS DE MARO
VALOR
%
15,400.00
4,638.20
1,320.00
6,750.00
780.00
1,300.00
520.00
130.00
260.00
650.00
390.00
760.00
600.00
2,600.00
325.00
910.00
CADEIRA
3%
6%
924.00
278.29
79.20
405.00
46.80
78.00
31.20
7.80
15.60
39.00
23.40
45.60
36.00
156.00
19.50
15,975.00
54.60
550.00
1,283.33
154.00
359.33
183.33
427.78
51.33
119.78
RATEIOS DE ABRIL
VALOR
%
91.67
77.00
25.67
21.56
30.56
25.67
8.56
7.19
CADEIRA
MESA ARMRIO
18%
33%
34%
60%
5,236.00 9,240.00
1,576.99 2,782.92
448.80
792.00
2,295.00 4,050.00
265.20
468.00
442.00
780.00
176.80
312.00
44.20
78.00
88.40
156.00
221.00
390.00
132.60
234.00
258.40
456.00
204.00
360.00
884.00 1,560.00
110.50
195.00
309.40
546.00
183.33
436.33
51.33
122.17
61.11
145.44
17.11
40.72
MESA
275.00
770.00
77.00
215.60
91.67
256.67
25.67
71.87
ARMRIO
11.85
3.57
1.02
5.19
0.60
1.00
0.40
0.10
0.20
0.50
0.30
0.58
0.46
2.00
0.25
0.70
0.42
0.99
0.12
0.28
0.14
0.33
0.04
0.09
SALARIOS INDIRETOS
ENCARGOS SOCIAIS
VALE TRANSPORTE
VALE REFEIO
DEPRECIAO
PROVISO P/DEVEDORES DUVIDOS
AGUA
LUZ
TELEFONE
CPIAS
MATERIAL DE ESCRITRIO
MATERIAL DE LIMPEZA
MATERIAL DE MANUTENO
MATERIAL DE PROPAGANDA
BENEFICIOS
IMPOSTOS DIVERSOS
ICMS
VIAGENS E HOSPEDGENS
TAXAS
PROVISO DE 13 SAL. DIRETO
PROVISO DE 13 SAL. INDIRETO
PROVISO ENC.SOC. S/13 DIRETO
PROVISO ENC.SOC. S/13 INDIRETO
PROVISO DE 1/3 FRIAS DIRETOS
PROVISO DE 1/3 FRIAS INDIRETOS
PROVISO ENC.SOC. S/1/3 DIRETO
PROVISO ENC.SOC. S/1/3 INDIRETO
15,400.00
4,358.20
1,320.00
6,750.00
800.00
1,250.00
480.00
150.00
300.00
500.00
350.00
650.00
600.00
2,500.00
340.00
890.00
550.00
1,283.33
154.00
359.33
183.33
427.78
51.33
119.78
15,560.00
0%
6%
924.00
261.49
79.20
405.00
48.00
75.00
28.80
9.00
18.00
30.00
21.00
39.00
36.00
150.00
20.40
53.40
0%
34%
5,236.00
1,481.79
448.80
2,295.00
272.00
425.00
163.20
51.00
102.00
170.00
119.00
221.00
204.00
850.00
115.60
302.60
0%
60%
9,240.00
2,614.92
792.00
4,050.00
480.00
750.00
288.00
90.00
180.00
300.00
210.00
390.00
360.00
1,500.00
204.00
534.00
91.67
77.00
25.67
21.56
30.56
25.67
8.56
7.19
183.33
436.33
51.33
122.17
61.11
145.44
17.11
40.72
275.00
770.00
77.00
215.60
91.67
256.67
25.67
71.87
54
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
11.85
3.35
1.02
5.19
0.62
0.96
0.37
0.12
0.23
0.38
0.27
0.50
0.46
1.92
0.26
0.68
0.42
0.99
0.12
0.28
0.14
0.33
0.04
0.09
12.29
11.97
P.U.
MATERIA PRIMA
33.25
PRODUO
MESA
SUB-TOTAL
TOTAL
QTDE.
ARMRIO
P.U.
33.25
SUB-TOTAL
57.00
33.25
TOTAL
QTDE.
P.U.
57.00
51%
90.25
57.00
SUB-TOTAL
TOTAL
90.25
53%
90.25
50%
59.33
33%
18.11
10%
MO DE OBRA
DIRETA
SALARIOS
1.10
11.00
33.00
ENCARGOS
1000
347.20
0.35
200
694.40
3.47
100
1,041.60
10.42
PROV. 13 SAL.
1000
91.67
0.09
200
183.33
0.92
100
275.00
2.75
ENC.SOC. 13SAL.
1000
25.67
0.03
200
51.33
0.26
100
77.00
0.77
1/3 FRIAS
1000
30.56
0.03
200
61.11
0.31
100
91.67
0.92
1000
8.56
0.01
200
17.11
0.09
100
25.67
0.26
VALE TRANSP.
VALE REFEIO
1000
1000
44.00
330.00
0.04
0.33
200
200
88.00
660.00
0.44
3.30
100
100
132.00
990.00
1.98
3%
19.78
18%
1.32
9.90
INDIRETA
SALARIOS
1000
11.85
200
11.85
100
11.85
ENCARGOS
1000
3.57
200
3.57
100
3.57
PROV. 13 SAL.
1000
0.99
200
0.99
100
0.99
ENC.SOC. 13SAL.
1000
0.28
200
0.28
100
0.28
1/3 FRIAS
1000
0.33
200
0.33
100
0.33
1000
0.09
200
0.09
100
0.09
VALE TRANSP.
1000
VALE REFEIO
1000
200
1.02
200
18.11
OUTROS GASTOS
1.02
-
28%
12.29
30
PREO DE VENDA
100
100
18.11
1.02
-
17%
12.29
12.29
19%
65.63
100%
19.69
85.32
30
130%
12.29
12.29
11%
107.18
100%
32.15
139.33
30
130%
12.29
7%
179.98
####
53.99
233.98
####
PARTICIPAO
QTDE.
CADEIRA
P.U.
MATERIA PRIMA
33.25
SUB-TOTAL
TOTAL
QTDE.
MESA
P.U.
33.25
SUB-TOTAL TOTAL
57.00
33.25
QTDE.
ARMRIO
P.U. SUB-TOTAL TOTAL
57.00
88%
90.25
57.00
90.25
40%
90.25
23%
59.33
15%
141.29
37%
MO DE OBRA
DIRETA
SALARIOS
1.10
11.00
33.00
ENCARGOS
1000
347.20
0.35
200
694.40
3.47
100
1,041.60
10.42
PROV. 13 SAL.
1000
91.67
0.09
200
183.33
0.92
100
275.00
2.75
ENC.SOC. 13SAL.
1000
25.67
0.03
200
51.33
0.26
100
77.00
0.77
1000
30.56
0.03
200
61.11
0.31
100
91.67
0.92
1000
8.56
0.01
200
17.11
0.09
100
25.67
0.26
VALE TRANSP.
1000
44.00
0.04
200
88.00
0.44
100
132.00
VALE REFEIO
1000
330.00
0.33
200
660.00
3.30
100
990.00
9.90
SALARIOS
1000
924.00
0.92
200
5,236.00
26.18
100
9,240.00
92.40
ENCARGOS
1000
278.29
0.28
200
1,576.99
7.88
100
2,782.92
27.83
1/3 FRIAS
1.98
5%
19.78
14%
1.32
INDIRETA
PROV. 13 SAL.
1000
77.00
0.08
200
436.33
2.18
100
770.00
7.70
ENC.SOC. 13SAL.
1000
21.56
0.02
200
122.17
0.61
100
215.60
2.16
1/3 FRIAS
1000
25.67
0.03
200
145.44
0.73
100
256.67
2.57
1000
7.19
0.01
200
40.72
0.20
100
71.87
0.72
VALE TRANSP.
1000
200
100
VALE REFEIO
1000
79.20
200
448.80
100
792.00
7.92
-
100
9,585.00
95.85
0.08
1.41
OUTROS GASTOS
1000
958.50
MARGEM DE LUCRO
30
PREO DE VENDA
200
0.96
3%
37.60
100%
11.28
48.88
2.24
-
4%
0.96
5,431.50
40.03
28%
27.16
30
130%
27.16
19%
143.97
100%
43.19
187.16
30
130%
95.85
25%
386.72
####
116.02
502.74
####
POR PRODUTO
1000
MESAS
48.88
85,319.36
48,878.76
139.33
187.16
20%
27,866.56
37,431.23
233.98
502.74
17%
23,397.66
50,273.58
37%
100%
136,583.58
136,583.58
100%
200
ARMRIO
POR PARTICIPAO
85.32
62%
100
36%
27%
P.U.
MATERIA PRIMA
33.25
PRODUO
MESA
SUB-TOTAL
TOTAL
QTDE.
ARMRIO
P.U.
33.25
SUB-TOTAL
57.00
33.25
TOTAL
QTDE.
P.U.
57.00
51%
90.25
57.00
SUB-TOTAL
TOTAL
90.25
54%
90.25
51%
58.15
33%
17.90
10%
MO DE OBRA
DIRETA
SALARIOS
1.10
11.00
33.00
ENCARGOS
1000
308.00
0.31
200
616.00
3.08
100
924.00
9.24
PROV. 13 SAL.
1000
91.67
0.09
200
183.33
0.92
100
275.00
2.75
ENC.SOC. 13SAL.
1000
25.67
0.03
200
51.33
0.26
100
77.00
0.77
1000
30.56
0.03
200
61.11
0.31
100
91.67
0.92
1000
8.56
0.01
200
17.11
0.09
100
25.67
0.26
VALE TRANSP.
VALE REFEIO
1000
1000
44.00
330.00
0.04
0.33
200
200
88.00
660.00
0.44
3.30
100
100
132.00
990.00
1.32
9.90
1/3 FRIAS
1.94
3%
19.38
18%
INDIRETA
SALARIOS
1000
11.85
200
11.85
100
11.85
ENCARGOS
1000
3.35
200
3.35
100
3.35
PROV. 13 SAL.
1000
0.99
200
0.99
100
0.99
ENC.SOC. 13SAL.
1000
0.28
200
0.28
100
0.28
1/3 FRIAS
1000
0.33
200
0.33
100
0.33
1000
0.09
200
0.09
100
0.09
VALE TRANSP.
1000
0.00
200
VALE REFEIO
1000
1.02
200
17.90
OUTROS GASTOS
1.02
-
28%
11.97
30
PREO DE VENDA
100
100
17.90
1.02
-
17%
11.97
11.97
18%
65.06
100%
19.52
84.57
30
130%
11.97
11.97
11%
106.25
100%
31.88
138.13
30
130%
11.97
7%
178.27
####
53.48
231.75
####
PARTICIPAO
CADEIRA
QTDE.
P.U.
MATERIA PRIMA
33.25
SUB-TOTAL
MESA
QTDE.
P.U.
TOTAL
33.25
SUB-TOTAL TOTAL
57.00
33.25
ARMRIO
QTDE.
P.U. SUB-TOTAL TOTAL
57.00
89%
90.25
57.00
90.25
40%
90.25
24%
58.15
15%
139.61
37%
MO DE OBRA
DIRETA
SALARIOS
1.10
11.00
33.00
ENCARGOS
1000
308.00
0.31
200
616.00
3.08
100
924.00
9.24
PROV. 13 SAL.
1000
91.67
0.09
200
183.33
0.92
100
275.00
2.75
ENC.SOC. 13SAL.
1000
25.67
0.03
200
51.33
0.26
100
77.00
0.77
1000
30.56
0.03
200
61.11
0.31
100
91.67
0.92
1000
8.56
0.01
200
17.11
0.09
100
25.67
0.26
VALE TRANSP.
1000
44.00
0.04
200
88.00
0.44
100
132.00
VALE REFEIO
1000
330.00
0.33
200
660.00
3.30
100
990.00
9.90
SALARIOS
1000
924.00
0.92
200
5,236.00
26.18
100
9,240.00
92.40
ENCARGOS
1000
261.49
0.26
200
1,481.79
7.41
100
2,614.92
26.15
1/3 FRIAS
1.94
5%
19.38
14%
1.32
INDIRETA
PROV. 13 SAL.
1000
77.00
0.08
200
436.33
2.18
100
770.00
7.70
ENC.SOC. 13SAL.
1000
21.56
0.02
200
122.17
0.61
100
215.60
2.16
1/3 FRIAS
1000
25.67
0.03
200
145.44
0.73
100
256.67
2.57
1000
7.19
0.01
200
40.72
0.20
100
71.87
0.72
VALE TRANSP.
1000
200
100
VALE REFEIO
1000
79.20
200
448.80
100
792.00
7.92
100
9,336.00
93.36
0.08
1.40
OUTROS GASTOS
1000
933.60
MARGEM DE LUCRO
30
PREO DE VENDA
39.56
200
0.93
2%
37.52
100%
11.26
48.77
2.24
4%
0.93
5,290.40
26.45
30
130%
26.45
19%
142.39
100%
42.72
185.11
28%
30
130%
POR PRODUTO
1000
MESAS
ARMRIO
48.77
48,773.59
138.13
185.11
20%
27,625.64
37,022.12
231.75
495.79
17%
23,175.28
49,578.60
37%
100%
135,374.32
135,374.32
100%
200
100
POR PARTICIPAO
84.57
84,573.40
62%
36%
27%
85.32
101%
84.57
30
31
MESA
187.16
101%
185.11
30
31
ARMARIO
502.74
101%
495.79
30
31
93.36
24%
381.37
####
114.41
495.79
####
RAZONETES DO MS DE MARO
BANCOS
IMVEIS
200,000.00
80,212.61
20,000.00
260,212.61
CAPITAL
MAQS. E EQUIPS.
300,000.00
300,000.00
(-) PROV. P/ DEPREC.
1,000,000.00
(1,000,000.00)
6,750.00
(6,750.00)
EST.MADEIRA
7,500.00
3,750.00
17,100.00
54,150.00
20,000.00
10,000.00
8,075.00
181,925.00
EST. CADEIRAS
28,262.50
4,987.50
8,550.00
(2,406.38)
8,122.50
1,320.00
1,056.00
3,300.00
6,721.40
264.00
3,300.00
1,300.00
780.00
1,300.00
520.00
780.00
130.00
760.00
2,600.00
130.00
VENDAS
(160,425.21)
(14,584.11)
(7,292.06)
1,833.33
513.33
611.11
171.11
1,833.33
513.33
611.11
171.11
3,128.89
7,292.06
(3,128.89)
47,500.00
(14,584.11)
32,915.89
165.00
ENC.SOC. A RECOLH.
DUPLICATAS A RECEBER
22,000.00
2,172.88
2,100.00
165.00
1,320.00
3,300.00
1,263.79
1,920.40
4,801.00
(10,158.07)
390.00
650.00
390.00
910.00
600.00
910.00
600.00
14,584.11
7,292.06
CAIXA
44,935.00
20,000.00
44,935.00
20,000.00
(7,292.06)
16,457.94
80,212.61
650.00
DESPS.VIAGENS E HOSP.
160,425.21
80,212.61
21,876.17
165.00
260.00
325.00
ICMS A RECOLHER
14,584.11
(522,500.00)
2,172.88
1,263.79
1,056.00
82,500.00
220,000.00
220,000.00
DESPS. C/ COMISSO
2,100.00
2,100.00
SALARIOS A PAGAR
325.00
2,600.00
IPI A RECOLHER
160,425.21
260.00
260.00
DESPS.C/IMPS.DIVERSOS
FORNECEDORES
7,292.06
DESPS. C/ H.E.
22,000.00
260.00
520.00
(9,225.00)
3,750.00
10,000.00
10,000.00
16,457.94
DESPS. C/SALARIO
(24,132.33)
9,225.00
ICMS A RECUPERAR
14,584.11
21,740.00
DESPS. C/ V. REFEI.
4,801.00
40,000.00
CONTAS A PAGAR
2,406.38
2,406.38
7,500.00
20,000.00
20,000.00
32,915.89
9,025.00
40,000.00
60,000.00
DESPS. C/ DEV.DUV.
IPI A RECUPERAR
20,000.00
10,000.00
28,500.00
902.50
DESPS. C/ V.TRANSP.
1,920.40
150,000.00
(-) PROV. DEV. DUV.
2,406.38
EST. DE ARMRIOS
11,400.00
2,850.00
DESPS. C/ENC.SOC.
220,000.00
INFORMATICA
60,000.00
6,750.00
161,500.00
EST. MESAS
33,250.00
250,000.00
DESPS.C/DEPRECIA.
EST. COLA
220,000.00
MOVEIS E UTENS.
150,000.00
6,750.00
EST. PREGO
82,500.00
VEICULOS
250,000.00
3,403.20
5,672.01
LUCRO OU PREJUIZO
3,403.20
5,672.01
1,436.91
5,747.63
8,621.45
12,932.18
(9,075.21)
37,813.38
9,075.21
RAZES DO MS DE ABRIL
BANCOS
IMVEIS
260,212.61
179,009.91
4,037.93
130,625.00
455.00
575.00
2,600.00
2,145.00
2,420.00
31,106.21
28.75
3,184.19
270,121.30
CAPITAL
MAQS. E EQUIPS.
300,000.00
300,000.00
(-) PROV. P/ DEPREC.
1,000,000.00
(1,000,000.00)
54,150.00
37,050.00
181,925.00
173,850.00
1,662.50
2,850.00
11,400.00
1,320.00
1,320.00
6,890.64
1,056.00
1,584.00
800.00
1,250.00
650.00
150.00
650.00
(197,594.61)
(17,963.15)
2,444.44
(5,573.33)
27.30
-
(27.30)
17,963.15
8,981.57
28.75
-
5,567.17
9,278.62
26,944.72
DESC. CONCEDIDOS
350.00
350.00
600.00
CAIXA
20,000.00
57,000.00
20,000.00
LUCROS ACUMULADOS
(12,932.18)
(240,000.00)
LUCRO OU PREJUIZO
5,567.17
9,278.62
2,350.58
9,402.33
14,103.50
21,155.24
98,797.30
57,000.00
179,009.91
890.00
80,212.61
197,594.61
JUROS RECEBIDOS
12,932.18
JUROS PAGOS
28.75
(14,845.79)
DUPLICATAS A RECEBER
10,158.07
2,084.46
1,023.88
1,773.20
4,433.00
513.33
171.11
3,128.89
1,833.33
611.11
-
DESCONTOS OBTIDOS
(8,981.57)
1,833.33
611.11
-
8,981.57
6,973.88
3,184.19
890.00
340.00
ICMS A RECOLHER
17,963.15
165.00
ENC.SOC. A RECOLH.
500.00
DESPS.VIAGENS E HOSP.
340.00
2,500.00
IPI A RECOLHER
197,594.61
165.00
500.00
300.00
DESPS.C/IMPS.DIVERSOS
(391,875.00)
(9,998.99)
2,500.00
150.00
VENDAS
24,132.33
6,973.88
22,000.00
165.00
1,320.00
3,300.00
522,500.00
DESPS. C/ COMISSO
SALARIOS A PAGAR
9,225.00
13,430.00
(14,460.00)
130,625.00
DESPS. C/ H.E.
-
455.00
575.00
2,600.00
2,145.00
2,420.00
FORNECEDORES
16,457.94
22,000.00
(22,620.66)
480.00
557.54
DESPS. C/SALARIO
31,106.21
2,084.46
1,023.88
1,056.00
480.00
800.00
3,300.00
3,300.00
40,000.00
CONTAS A PAGAR
2,406.38
16,457.94
-
22,000.00
DESPS. C/ V. REFEI.
2,963.92
ICMS A RECUPERAR
32,915.89
32,915.89
9,025.00
40,000.00
60,000.00
DESPS. C/ DEV.DUV.
2,406.38
2,963.92
(2,963.92)
6,600.00
1,250.00
902.50
9,025.00
150,000.00
(-) PROV. DEV. DUV.
IPI A RECUPERAR
28,500.00
-
902.50
DESPS. C/ V.TRANSP.
1,773.20
4,433.00
513.33
171.11
161,500.00
INFORMATICA
60,000.00
2,406.38
EST. DE ARMRIOS
11,400.00
2,850.00
DESPS. C/ENC.SOC.
6,750.00
133,000.00
EST. MESAS
36,575.00
490,000.00
DESPS.C/DEPRECIA.
EST. COLA
8,075.00
-
MOVEIS E UTENS.
150,000.00
6,750.00
EST. PREGO
17,100.00
-
EST. CADEIRAS
4,987.50
33,250.00
6,750.00
6,750.00
(13,500.00)
EST.MADEIRA
VEICULOS
250,000.00
240,000.00
61,857.44
0.00
(4,010.63)
120,000.00
4,010.63
APORTE DE CAPITAL
-
(120,000.00)
120,000.00
20,000.00
260,212.61
80,212.61
(2,406.38)
PASSIVO
CIRCULANTE
FORNECEDORES
SALARIOS A PAGAR
PROV. 13 SAL E FER.. PG
ENC.SOC. A PAGAR
54,150.00
181,925.00
161,500.00
IMPOSTOS A RECOLHER
IPI
ICMS
ESTOQUES P.A.
CADEIRA
MESA
ARMRIO
IMPOSTOS A RECUP.
IPI
ICMS
CONTAS A PAGAR
4,987.50
2,850.00
902.50
32,915.89
16,457.94
NO CIRCULANTE - ELP
CONTAS A PAGAR L.P.
RECEITAS
OPERACIONAIS
VENDAS
PRODUTOS
CADEIRAS
MESAS
ARMRIOS
(-) ABATIMENTOS
(-) DEVOLUES
(-) C.M.V.
522,500.00
24,132.33
3,128.89
10,158.07
9,225.00
9,075.21
9,075.21
300,000.00
250,000.00
150,000.00
60,000.00
40,000.00
(6,750.00)
DESPESAS
OPERACIONAIS
SALARIOS
DESPS C/13 SAL.E FER.
DESPS. VT E VR
ENCARGOS SOCIAIS
I.R.P.J. E C.S.S.L.L.
IMPOSTOS
DEPRECIAO
PROV.DEV. DUVIDOSOS
793,250.00
1,606,957.67
1,578,219.50
TOTAL DO PASSIVO
ATIVO
(-)
1,606,957.67
PASSIVO
1,578,219.50
28,738.17
RECEITAS (-)
115,490.21
DESPESAS
86,752.04
28,738.17
24,005.00
3,128.89
3,564.00
6,721.40
9,075.21
21,876.17
6,750.00
2,406.38
9,225.00
86,752.04
NO OPERACIONAIS
ALUGUEIS PAGOS
FINANCEIRAS
JUROS PAGOS
DESCONTOS CONCED.
TAXAS E MULTAS
diferena
115,490.21
1,000,000.00
DESPESAS DIVERSAS
TOTAL DO ATIVO
1,000,000.00
CAPITAL SOCIAL
PERMANENTE
IMOBILIZADO
IMOVEIS
MAQ. E EQUIPS.
VEICULOS
MOV. E UTENSILIOS
INFORMTICA
(-)DEPRECIAO
115,490.21
NO OPERACIONAIS
ALUGUEIS RECEB.
FINANCEIRAS
JUROS RECEBIDOS
DESCONTOS OBTIDOS
RESERVAS
LUCROS/PREJUIZOS
NO CIRCULANTE-RLP
(44,935.00)
569,144.29
PATRIMONIO LIQUIDO
813,707.67
79,773.60
30,880.76
49,770.85
0.00
86,752.04
ATIVO
CIRCULANTE
CAIXA
BANCOS
DUPLS. A RECEBER
(-) PROV.DEV.DUV.
ESTOQUES M.P.
MADEIRA
PREGO
COLA
20,000.00
270,121.30
98,797.30
(2,963.92)
PASSIVO
CIRCULANTE
FORNECEDORES
SALARIOS A PAGAR
PROV. 13 SAL E FER.. PG
ENC.SOC. A PAGAR
37,050.00
173,850.00
133,000.00
IMPOSTOS A RECOLHER
IPI
ICMS
ESTOQUES P.A.
CADEIRA
MESA
ARMRIO
IMPOSTOS A RECUP.
IPI
ICMS
NO CIRCULANTE-RLP
CONTAS A REC. L.P.
PERMANENTE
IMOBILIZADO
IMOVEIS
MAQ. E EQUIPS.
VEICULOS
MOV. E UTENSILIOS
INFORMTICA
(-)DEPRECIAO
CONTAS A PAGAR
1,662.50
2,850.00
902.50
32,915.89
16,457.94
120,000.00
300,000.00
490,000.00
150,000.00
60,000.00
40,000.00
(13,500.00)
NO CIRCULANTE - ELP
CONTAS A PAGAR L.P.
RECEITAS
OPERACIONAIS
VENDAS
PRODUTOS
CADEIRAS
MESAS
ARMRIOS
(-) ABATIMENTOS
(-) DEVOLUES
(-) C.M.V.
391,875.00
22,620.66
5,573.33
9,998.99
17,963.15
8,981.57
14,460.00
263,921.00
CAPITAL SOCIAL
120,000.00
APORTE DE CAPITAL
RESERVAS
LUCROS/PREJUIZOS
263,921.00
1,000,000.00
120,000.00
1,148,738.17
1,884,131.86
TOTAL DO PASSIVO
ATIVO
(-)
1,931,143.51
PASSIVO
1,884,131.86
47,011.65
RECEITAS (-)
144,632.54
DESPESAS
97,620.88
47,011.65
NO OPERACIONAIS
ALUGUEIS PAGOS
FINANCEIRAS
JUROS PAGOS
DESCONTOS CONCED.
TAXAS E MULTAS
144,632.54
22,165.00
2,444.44
8,184.00
6,890.64
26,944.72
14,845.79
6,750.00
557.54
8,810.00
97,592.13
28.75
28.75
TOTAL DAS DESPESAS
diferena
4,037.93
DESPESAS
OPERACIONAIS
SALARIOS
DESPS C/13 SAL.E FER.
DESPS. VT E VR
ENCARGOS SOCIAIS
IMPOSTOS
I.R.P.J. E C.S.S.L.L.
DEPRECIAO
PROV.DEV. DUVIDOSOS
1,026,500.00
1,931,143.51
4,010.63
27.30
DESPESAS DIVERSAS
TOTAL DO ATIVO
140,594.61
NO OPERACIONAIS
ALUGUEIS RECEB.
FINANCEIRAS
JUROS RECEBIDOS
DESCONTOS OBTIDOS
28,738.17
(57,000.00)
471,472.70
PATRIMONIO LIQUIDO
784,643.51
102,333.81
40,724.33
54,536.46
0.00
97,620.88
PASSIVO
CIRCULANTE
FORNECEDORES
SALARIOS A PAGAR
PROV. 13 SAL.E FER. PG.
ENC.SOC. A PAGAR
20,000.00
260,212.61
80,212.61
(2,406.38)
54,150.00
181,925.00
161,500.00
4,987.50
2,850.00
902.50
32,915.89
16,457.94
813,707.67
NO CIRCULANTE-RLP
522,500.00
24,132.33
3,128.89
10,158.07
IMPOSTOS A RECOLHER
IPI
ICMS
CONTAS A PAGAR
9,225.00
569,144.29
NO CIRCULANTE - ELP
CONTAS A PAGAR A L.P.
9,075.21
9,075.21
PATRIMONIO LIQUIDO
CAPITAL SOCIAL
1,000,000.00
RESERVAS
LUCROS/PREJUIZOS
28,738.17
1,028,738.17
PERMANENTE
IMOBILIZADO
IMOVEIS
MAQ. E EQUIPS.
VEICULOS
MOV. E UTENSILIOS
INFORMTICA
(-) DEPRECIAO
TOTAL DO ATIVO
300,000.00
250,000.00
150,000.00
60,000.00
40,000.00
(6,750.00)
793,250.00
1,606,957.67
TOTAL DO PASSIVO
1,606,957.67
20,000.00
270,121.30
98,797.30
(2,963.92)
37,050.00
173,850.00
133,000.00
1,662.50
2,850.00
902.50
32,915.89
16,457.94
784,643.51
PASSIVO
CIRCULANTE
FORNECEDORES
SALARIOS A PAGAR
PROV. 13 SAL.E FER. PG.
ENC.SOC. A PAGAR
391,875.00
22,620.66
5,573.33
9,998.99
IMPOSTOS A RECOLHER
IPI
ICMS
CONTAS A PAGAR
17,963.15
8,981.57
14,460.00
471,472.70
NO CIRCULANTE - ELP
CONTAS A PAGAR L.P.
263,921.00
263,921.00
PATRIMONIO LIQUIDO
CAPITAL SOCIAL
APORTE DE CAPITAL
NO CIRCULANTE-RLP
CONTAS A RECEBER L.P.
PERMANENTE
IMOBILIZADO
IMOVEIS
MAQ. E EQUIPS.
VEICULOS
MOV. E UTENSILIOS
INFORMTICA
(-) DEPRECIAO
120,000.00
120,000.00
DEBNTURES
SCIOS E ADMINISTRS.
EMPREGADOS
RESERVAS P/DIVIDS.
300,000.00
490,000.00
150,000.00
60,000.00
40,000.00
(13,500.00)
RESERVA LEGAL
LUCROS/PREJUIZOS
1,026,500.00
1,000,000.00
120,000.00
3,787.49
15,149.96
22,724.95
34,087.42
75,749.82
1,195,749.82
TOTAL DO ATIVO
1,931,143.51
TOTAL DO PASSIVO
1,931,143.51
160,425.21
160,425.21
(21,876.17)
(21,876.17)
138,549.05
(44,935.00)
53,675.00
(8,740.00)
93,614.05
(55,800.67)
4,221.67
9,225.00
15,209.44
10,417.33
165.00
7,405.84
9,156.38
37,813.38
-
9%
15%
37,813.38
3,403.20
5,672.01
28,738.17
5%
1,436.91
20%
30%
45%
5,747.63
8,621.45
12,932.18
12,932.18
0.13
100,000
MARO
ABRIL
197,594.61
197,594.61
(26,944.72)
(26,944.72)
170,649.89
(57,000.00)
8,740.00
53,675.00
(5,415.00)
113,649.89
(55,801.63)
3,666.67
16,994.00
13,444.44
7,333.33
165.00
6,890.64
7,307.54
57,848.26
4,009.18
4,037.93
28.75
9%
15%
61,857.44
5,567.17
9,278.62
47,011.65
5%
2,350.58
20%
30%
45%
9,402.33
14,103.50
21,155.24
21,155.24
0.21
100,000
ATIVO
CIRCULANTE
CAIXA
BANCOS
DUPLS. A RECEBER
(-)PROV.DEV.DUVIDOSOS
ESTOQUES M.P.
MADEIRA
PREGO
COLA
ESTOQUES P.A.
CADEIRA
MESA
ARMRIO
IMPOSTOS A RECUP.
IPI
ATIVO
CIRCULANTE
CAIXA
BANCOS
DUPLS. A RECEBER
(-)PROV.DEV.DUVIDOSOS
ESTOQUES M.P.
MADEIRA
PREGO
COLA
ESTOQUES P.A.
CADEIRA
MESA
ARMRIO
IMPOSTOS A RECUP.
IPI
ICMS
NO CIRCULANTE-RLP
CONTAS A RECEBER A L.P.
20,000.00
270,121.30
98,797.30
(2,963.92)
37,050.00
173,850.00
133,000.00
1,662.50
2,850.00
902.50
32,915.89
16,457.94
784,643.51
120,000.00
120,000.00
NO CIRCULANTE-RLP
PERMANENTE
IMOBILIZADO
IMOVEIS
MAQ. E EQUIPS.
VEICULOS
MOV. E UTENSILIOS
INFORMTICA
300,000.00
490,000.00
150,000.00
60,000.00
40,000.00
(-) DEPRECIAO
(13,500.00)
TOTAL DO ATIVO
PASSIVO
CIRCULANTE
FORNECEDORES
SALARIOS A PAGAR
PROV. 13 SAL.E FER. PG.
ENC.SOC. A PAGAR
IMPOSTOS A RECOLHER
IPI
ICMS
CONTAS A PAGAR
NO CIRCULANTE - ELP
CONTAS A PAGAR A L.P.
PATRIMONIO LIQUIDO
CAPITAL SOCIAL
APORTE DE CAPITAL
ICMS
PERMANENTE
IMOBILIZADO
IMOVEIS
MAQ. E EQUIPS.
VEICULOS
MOV. E UTENSILIOS
INFORMTICA
1,026,500.00
1,931,143.51
(-) DEPRECIAO
TOTAL DO ATIVO
PASSIVO
CIRCULANTE
FORNECEDORES
SALARIOS A PAGAR
PROV. 13 SAL.E FER. PG.
ENC.SOC. A PAGAR
391,875.00
22,620.66
5,573.33
9,998.99
17,963.15
8,981.57
IMPOSTOS A RECOLHER
IPI
ICMS
14,460.00
471,472.70
CONTAS A PAGAR
263,921.00
263,921.00
NO CIRCULANTE - ELP
CONTAS A PAGAR A L.P.
1,000,000.00
120,000.00
PATRIMONIO LIQUIDO
CAPITAL SOCIAL
RESERVAS
LUCROS/PREJUIZOS
75,749.82
TOTAL DO PASSIVO
1,195,749.82
1,931,143.51
LUCROS/PREJUIZOS
TOTAL DO PASSIVO
ANALISES DE RELATRIOS
ATIVO
CIRCULANTE
PASSIVO
CIRCULANTE
CAIXA
20,000.00
BANCOS
DUPLS. A RECEBER
(-)PROV.DEV.DUVIDOSOS
ESTOQUES M.P.
MADEIRA
PREGO
COLA
ESTOQUES P.A.
270,121.30
98,797.30
ENC.SOC. A PAGAR
37,050.00
IMPOSTOS A RECOLHER
173,850.00
133,000.00
1,662.50
MESA
2,850.00
ICMS
SALARIOS A PAGAR
PROV. 13 SAL.E FER. PG.
(2,963.92)
-
CADEIRA
ARMRIO
IMPOSTOS A RECUP.
IPI
FORNECEDORES
IPI
ICMS
CONTAS A PAGAR
NO CIRCULANTE - ELP
902.50
32,915.89
16,457.94
APORTE DE CAPITAL
LUCROS/PREJUIZOS
NO CIRCULANTE-RLP
CONTAS A RECEBER L.P.
CAPITAL SOCIAL
120,000.00
120,000.00
TOTAL DO PASSIVO
PERMANENTE
IMOBILIZADO
IMOVEIS
300,000.00
MAQ. E EQUIPS.
VEICULOS
MOV. E UTENSILIOS
490,000.00
150,000.00
60,000.00
INFORMTICA
(-) DEPRECIAO
40,000.00
(13,500.00)
TOTAL DO ATIVO
1,026,500.00
1,931,143.51
CONTAS
ESTOQUES
CADEIRA
MESA
ARMRIO
MADEIRA
PREGO
COLA
VR. INICIAL
60
VR. FINAL
DIAS
VR. MDIO
4,987.50
2,850.00
902.50
1,662.50
2,850.00
902.50
3,325.00
2,850.00
902.50
54,150.00
181,925.00
161,500.00
37,050.00
173,850.00
133,000.00
45,600.00
177,887.50
147,250.00
DUPLICATAS A RECEBER
DUPLICATAS A PAGAR
CONSIDERAR O MS
VENDAS A PRAZO
CADEIRA
MESA
ARMRIO
CUSTOS TOTAIS
(-) IMPOSTOS
CUSTOS
260,212.61
569,144.29
142,286.07
270,121.30
471,472.70
157,157.57
265,166.95
520,308.49
149,721.82
102,333.81
40,724.33
54,536.46
197,594.61
98,797.30
154,592.13
(41,790.50)
112,801.63
PONTOS DE EQUILIBRIO
O MINIMO QUE DEVEREMOS VENDER EM UM DETERMINADO PERIODO DE TEMPO PARA QUE NOSSAS OPERAE
NO TENHAM PREJUIZO
RECEITA
197,594.61
100%
(-) CUSTO VARIVEL
(57,000.00)
29%
(=) MARGEM DE CONTRIBUIO
140,594.61
71%
(-) CUSTOS FIXOS
(55,801.63)
40%
(=) RESULTADO
84,792.98
60%
RECEITA
(-) CUSTO VARIVEL
(=) MARGEM DE CONTRIBUIO
(-) CUSTOS FIXOS
(=) RESULTADO
78,424.78
(22,623.15)
55,801.63
(55,801.63)
-
100%
29%
71%
71%
RECEITA
(-) CUSTO VARIVEL
(=) MARGEM DE CONTRIBUIO
(-) CUSTOS FIXOS
(=) RESULTADO
10%
7,842.48
71%
89,446.76
(25,802.66)
63,644.11
(55,801.63)
7,842.48
100%
29%
71%
216%
10%
O PONTO DE EQUILIBRIO RETIRANDO-SE DOS CUSTOS FIXOS OS VALORES QUE NO INFLUENCIAM NO MOVIMEN
EXEMPLO: PROVISO PARA DEVEDORES DUVIDOSOS, DEPRECIAO ETC...
MARGEM DE
VALORES QUE NO
CONTRIBUIO - INFLUENCIAM O CAIXA
RECEITA
(-) CUSTO VARIVEL
(=) MARGEM DE CONTRIBUIO
(-) CUSTOS FIXOS
(=) RESULTADO
68,154.61
(19,660.52)
48,494.09
48,494.09
-
100%
29%
71%
Frmula
Em que:
PRODUTO
CADEIRA
MESA
ARMARIO
RECEITA TOTAL
PREO UNITRIO MDIO
DE VENDAS
PARTICIPAO
6%
34%
60%
100%
CADEIRA
3,348.10
84.57
MESA
18,972.55
185.11
ARMARIO
33,480.98
495.79
PRODUO
TOTAL
197,594.61
1300
P.U.M.V.
CUSTO FIXO
3,348.10
18,972.55
33,480.98
55,801.63
152.00
CUSTO FIXO
PV - CVMDIO
20,000.00
260,212.61
80,212.61
(2,406.38)
54,150.00
181,925.00
161,500.00
4,987.50
2,850.00
902.50
32,915.89
16,457.94
ANALISE
ANALISE
ANALISE
HORIZONTAL
VERTICAL
HORIZONTAL
CONTA
GRUPO
GRUPO
0.00%
3.81%
23.17%
23.17%
-31.58%
-4.44%
-17.65%
0.00%
0.21%
0.36%
0.12%
0.00%
4.20%
2.10%
0%
96%
0%
0%
0%
29%
48%
15%
6%
4%
100%
-1%
-25%
-6%
78%
-2%
83%
5%
1%
2%
4%
2%
3%
-66.67%
0.00%
0.00%
0.00%
813,707.67
2.55%
34.43%
12.59%
-0.38%
0.00%
4.72%
22.16%
16.95%
300,000.00
250,000.00
150,000.00
60,000.00
40,000.00
(6,750.00)
793,250.00
1,606,957.67
522,500.00
24,132.33
3,128.89
10,158.07
9,225.00
569,144.29
57%
9,075.21
9,075.21
2908%
1,000,000.00
-
0%
84%
DEMONSTRATIVO DE RESULTADO DO EX
28,738.17
1,028,738.17
6%
164%
16%
1,606,957.67
ANALISES DE LIQUIDEZ
A) LIQUIDEZ GERAL
B) LIQUIDEZ
CORRENTE
391,875.00
22,620.66
5,573.33
C) LIQUIDEZ SECA
9,998.99
-
D) LIQUIDEZ LIQUIDA
17,963.15
8,981.57
14,460.00
904,643.51
735,393.69
A.C.
P.C
784,643.51
471,472.70
A.C. - EST.
P.C
435,328.51
471,472.70
DISPONIBILID.
P.C
290,121.30
471,472.70
A) PARTICIPAO DO
263,921.00 CAPITAL DE TERCEIROS
263,921.00
B) PARTICIPAO DO
CAPITAL PRPRIO
1,000,000.00
120,000.00
75,749.82
A.C.+ N.C.
P.C + N.C.
EXIG.TOTAL
A.T.
735,393.69
1,931,143.51
P.L.
A.T.
1,195,749.82
1,931,143.51
A) IMOBILIZAO DO
PATRIMONIO LIQUIDO
A.P.
P.L.
1,026,500.00
1,195,749.82
B) DISPONIVEL EM
RELAO AO P.L.
A.P.
P.L.
307,907.82
1,195,749.82
P.C.
E.T.
471,472.70
735,393.69
C) ENDIVIDAMENTO
MATERIA PRIMA
GIRO DO ESTOQUE
CUSTO
ESTOQUE MDIO
PERIODO DO ESTOQUE
60
GIRO DO ESTOQUE
GIRO DO CTAS. A RECEBER
VENDAS A PRAZO
CONTAS A RECEBER MDIO
PRODUTOS ACABADOS
112,801.63
7,077.50
60
15.94
197,594.61
265,166.95
15.94
VEZES
3.76
DIAS
0.75
VEZES
112,801.63
370,737.50
60
0.30
197,594.61
265,166.95
0.30
VEZES
197.20
DIAS
0.75
VEZES
60
0.75
60
0.75
80.52
DIAS
3.76
80.52
84.28
DIAS
197.20
80.52
277.72
DIAS
112,801.63
149,721.82
0.75
VEZES
112,801.63
149,721.82
0.75
VEZES
60
0.75
84.28
79.64
fundamental na
ndo passvel de
explicar. O Custo
denominao, de
, por isso que
realidade variam
nergia eltrica, o
nsiderados fixos,
eles variando, o
te tem seu valor
uma ferramenta
80.52
DIAS
78,424.78
79.64
DIAS
4.64
DIAS
60
0.75
277.72
79.64
79.64
DIAS
198.08
DIAS
55,801.63
71%
7,307.54
68,154.61
55,801.63
(7,307.54)
48,494.09
(36,575.00)
1000
(11,400.00)
200
(9,025.00)
100
55,801.63
152.00
3,348.10
48.00
70 UNIDADES
18,972.55
128.11
148 UNIDADES
33,480.98
586.04
57 UNIDADES
(43.85)
55,801.63
108.15
516
UNIDADES
DEMONSTRATIVO DE RESULTADO DO
197,594.61
197,594.61
(26,944.72)
-
(26,944.72)
170,649.89
(57,000.00)
8,740.00
53,675.00
(5,415.00)
113,649.89
(55,801.63)
3,666.67
16,994.00
13,444.44
7,333.33
165.00
6,890.64
7,307.54
57,848.26
4,009.18
4,037.93
28.75
61,857.44
0.09
0.15
61,857.44
(0.95)
0.20
0.30
0.45
100,000.00
61,856.49
0.62
1.23
1.66
ANALISES DE RENTABILIDADE
VENDAS
A) GIRO DO ATIVO
LIQUIDAS
A.T.
B) RENTABILIDADE DO
ATIVO
LUCRO
LIQUIDO
A.T.
C) MARGEM LIQUIDA
LUCRO
LIQUIDO
VENDAS
LIQUIDAS
170,649.89
1,931,143.51
9%
61,856.49
1,931,143.51
3%
61,856.49
170,649.89
36%
61,856.49
1,195,749.82
5%
0.92
0.62
D) RENTABILIDADE DO
PATRIMONIO LIQUIDO
38%
62%
.L. E ENDIVIDAMENTO
86%
26%
64%
LUCRO
LIQUIDO
P.L.
ANALISE
HORIZONTAL
CONTA
160,425.21
160,425.21
23%
(21,876.17)
(21,876.17)
-
23%
138,549.05
(44,935.00)
53,675.00
(8,740.00)
0%
-38%
93,614.05
(55,800.67)
4,221.67
9,225.00
15,209.44
10,417.33
165.00
7,405.84
9,156.38
-13%
84%
-12%
-30%
0%
-7%
-20%
37,813.38
37,813.38
0.09
0.15
37,813.38
(0.95)
0.20
0.30
0.45
100,000.00
37,812.43
0.38
ANALISE
ANALISE
VERTICAL
HORIZONTAL
GRUPO
GRUPO
23%
23%
23%
27%
86%
21%
0%
67%
53%
51%
64%
107%
64%
100%
64%
100%