Produto 1
Produto 2
Produto 3
Notebooks
Celulares
Palmtops
1000
1500
500
220000
8000
400
500
6000
350
420
Receitas
Notebooks
Crescimento anual de vendas de Notebooks (%)
Preo mdio unitrio de Notebooks (R$)
Nmero de Notebooks vendidos
Vendas de Notebooks (R$)
Celulares
Crescimento anual de vendas de Celulares (%)
Preo mdio unitrio de Celulares (R$)
Nmero de Celulares vendidos
Vendas de Celulares (R$)
Ano 1
Ano 2
160%
110%
118%
Ano 1
125%
115%
97%
Ano 2
160%
8000
1,000
8,000,000
125%
7,778
2,600
20,222,222
110%
400
1,500
600,000
115%
394
3,150
1,242,500
118%
97%
Palmtops
Crescimento anual de vendas de Palmtops (%)
500
500
250,000
491
1,090
535,311
Publicidade
Nmero de pageviews
Receita com publicidade (R$ 15 / 1000 pageviews)
244,000
3,660
274,720
4,121
8,853,660
22,004,154
Receitas totais
Ano 3
Ano 4
Ano 5
110%
94%
85%
Ano 6
68%
58%
73%
Ano 7
48%
25%
24%
Ano 5
15%
22%
8%
Ano 6
Ano 8
7%
15%
4%
Ano 7
5%
12%
3%
Ano 3
Ano 4
Ano 8
110%
7,556
5,850
44,200,000
68%
7,333
12,285
90,090,000
48%
7,111
20,639
146,764,800
15%
6,889
30,545
210,424,032
7%
6,667
35,127
234,181,584
5%
6,444
37,586
242,221,818
94%
389
6,773
2,633,750
58%
383
13,139
5,036,483
25%
378
20,759
7,842,314
22%
372
25,949
9,658,733
15%
367
31,658
11,607,778
12%
361
36,406
13,146,688
85%
73%
24%
8%
4%
3%
482
2,147
1,035,476
473
3,973
1,880,319
464
6,872
3,191,864
456
8,522
3,882,161
447
9,204
4,110,925
438
9,572
4,190,280
338,158
5,072
455,169
6,828
606,162
9,092
740,129
11,102
827,907
12,419
888,513
13,328
47,874,298
97,013,629
157,808,070
223,976,028
249,912,706
259,572,114
Ano 9
Ano 10
3%
7%
2%
2%
5%
1%
300,000,000
250,000,000
200,000,000
150,000,000
Ano 9
100,000,000
Ano 10
50,000,000
3%
6,222
39,465
245,562,809
2%
6000
40,649
243,896,490
7%
356
40,775
14,497,763
5%
350
43,629
15,270,222
2%
1%
429
9,859
4,228,354
420
10,056
4,223,534
940,794
14,112
974,677
14,620
264,303,038
263,404,867
Series1
10
Evoluo de custos
Nmero inicial de gerentes
Nmero inicial de funcionrios administrativos
Nmero inicial de desenvolvedores de contedo
Nmero inicial de web masters
Nmero inicial de pessoas de atendimento ao cliente
1
2
2
1
2
2
5
3
2
6
6000
2000
3000
4000
1200
6500
280
415
4800
220
320
20
15
10
50
10
10
Custos
Notebooks
Preo de compra unitrio de Notebooks (R$)
Custo com compras de Notebooks (R$)
1,100,000
Ano 1
6500
6,500,000
20,000
50,000
6,570,000
Celulares
Preo de compra unitrio de Celulares (R$)
Custo com compras de Celulares (R$)
Custo anual de empacotamento de Celulares (R$)
Custo anual de envio de Celulares (R$)
Custos totais com Celulares (R$)
280
420,000
22,500
15,000
457,500
Palmtops
Preo de compra unitrio de Palmtops (R$)
Custo com compras de Palmtops (R$)
Custo anual de empacotamento de Palmtops (R$)
Custo anual de envio de Palmtops (R$)
Custos totais com Palmtops (R$)
415
207,500
5,000
5,000
217,500
1,100,000
1
2
2
1
2
8
143,640
95,760
143,640
95,760
57,456
536,256
1600
800
24000
5000
4800
36200
8,917,456
Ano 2
Ano 3
6311
16,408,889
Ano 4
6122
35,815,000
Ano 5
5933
72,891,000
5744
118,558,440
Ano 6
5556
169,696,800
52,000
130,000
16,590,889
117,000
292,500
36,224,500
245,700
614,250
73,750,950
412,776
1,031,940
120,003,156
610,908
1,527,271
171,834,980
273
861,000
47,250
31,500
939,750
267
1,806,000
101,588
67,725
1,975,313
260
3,416,049
197,080
131,387
3,744,515
253
5,258,964
311,386
207,591
5,777,940
247
6,400,712
389,233
259,488
7,049,433
404
440,844
10,900
10,900
462,644
394
845,798
21,473
21,473
888,744
383
1,522,794
39,725
39,725
1,602,244
373
2,561,891
68,724
68,724
2,699,339
362
3,086,792
85,218
85,218
3,257,228
1,100,000
1,100,000
1,100,000
1,100,000
1
2
2
1
2
8
143,640
95,760
143,640
95,760
57,456
536,256
0
800
24000
5000
4800
34600
19,664,139
1,100,000
1
3
2
1
3
10
143,640
143,640
143,640
95,760
86,184
612,864
400
1000
24000
5000
6000
36400
40,837,820
1
3
2
1
3
10
143,640
143,640
143,640
95,760
86,184
612,864
0
1000
24000
5000
6000
36000
80,846,573
1
3
2
1
4
11
143,640
143,640
143,640
95,760
114,912
641,592
200
1100
24000
5000
6600
36900
130,258,928
2
4
3
2
4
15
287,280
191,520
215,460
191,520
114,912
1,000,692
800
1500
24000
5000
9000
40300
184,282,633
Ano 7
5367
188,516,175
Ano 8
5178
194,612,702
Ano 9
4989
196,888,752
Ano 10
4800
195,117,192
702,545
1,756,362
190,975,082
751,723
1,879,307
197,243,732
789,309
1,973,273
199,651,334
812,988
2,032,471
197,962,651
240
7,597,819
474,864
316,576
8,389,258
233
8,494,783
546,093
364,062
9,404,939
227
9,242,324
611,624
407,750
10,261,698
220
9,598,425
654,438
436,292
10,689,156
352
3,236,586
92,036
92,036
3,420,658
341
3,265,015
95,717
95,717
3,456,449
331
3,258,900
98,589
98,589
3,456,077
320
3,217,931
100,560
100,560
3,419,052
1,100,000
1,100,000
1,100,000
1,100,000
2
4
3
2
5
16
287,280
191,520
215,460
191,520
143,640
1,029,420
200
1600
24000
5000
9600
40400
204,954,817
2
4
3
2
5
16
287,280
191,520
215,460
191,520
143,640
1,029,420
0
1600
24000
5000
9600
40200
212,274,740
2
5
3
2
6
18
287,280
239,400
215,460
191,520
172,368
1,106,028
400
1800
24000
5000
10800
42000
215,617,137
2
5
3
2
6
18
287,280
239,400
215,460
191,520
172,368
1,106,028
0
1800
24000
5000
10800
41600
214,318,486
15%
25%
Ano 1
Receitas com produtos vendidos
Receitas com Notebooks
Receitas com Celulares
Receitas com Palmtops
Total de receitas com produtos
Receitas com publicidade
Total de Receitas brutas
Impostos sobre receitas
Receita Lquida
15%
Ano 2
Ano 4
8,000
600
250
8,850
20,222
1,243
535
22,000
44,200
2,634
1,035
47,869
90,090
5,036
1,880
97,007
8,854
1,328
7,526
22,004
3,301
18,704
47,874
7,181
40,693
97,014
14,552
82,462
6,570
458
218
7,245
16,591
940
463
17,993
36,225
1,975
889
39,089
73,751
3,745
1,602
79,098
281
710
1,605
3,364
1,100
536
36
1,672
25%
Ano 3
(1,392)
(1,392)
1,100
536
35
1,671
(961)
(961)
1,100
613
36
1,749
(145)
(145)
1,100
613
36
1,749
1,615
404
1,211
Ano 5
Ano 6
Ano 7
Ano 8
Ano 9
Ano 10
146,765
7,842
3,192
157,799
210,424
9,659
3,882
223,965
234,182
11,608
4,111
249,900
242,222
13,147
4,190
259,559
245,563
14,498
4,228
264,289
243,896
15,270
4,224
263,390
11
12
13
14
15
157,808
23,671
134,137
223,976
33,596
190,380
249,913
37,487
212,426
259,572
38,936
220,636
264,303
39,645
224,658
263,405
39,511
223,894
120,003
5,778
2,699
128,480
171,835
7,049
3,257
182,142
190,975
8,389
3,421
202,785
197,244
9,405
3,456
210,105
199,651
10,262
3,456
213,369
197,963
10,689
3,419
212,071
5,656
8,238
9,641
10,531
11,288
11,823
1,100
642
37
1,778
1,100
1,001
40
2,141
1,100
1,029
40
2,170
1,100
1,029
40
2,170
1,100
1,106
42
2,248
1,100
1,106
42
2,248
3,878
969
2,908
6,097
1,524
4,573
7,471
1,868
5,603
8,362
2,090
6,271
9,040
2,260
6,780
9,576
2,394
7,182
15%
50,000.00
10%
Ano 0
Lucros Lquidos
Cobertura de Prejuzos
Taxa de desconto acumulada
Prejuzos a valor presente
Prejuzos Acumulados
(2,032)
Investimento mnimo
Infra-estrutura
Cobertura de prejuzos
Investimento mnimo total
50
2,032
2,082
Rodadas de investimento
Investimento mnimo total
Margem de segurana Inicial (%)
Investimento total
2,082
208
2,290
Ano 1
Ano 2
Ano 3
(1,392)
(961)
(145)
1.15
(1,210)
1.32
(726)
1.52
(95)
Ano 4
1,211
1.75
-
Ano 5
2,908
2.01
-
Ano 6
4,573
2.31
-
Ano 7
5,603
2.66
-
Ano 8
6,271
3.06
-
Ano 9
6,780
3.52
-
Ano 10
7,182
4.05
-
15%
14,000,000.00
ANO
Lucros Lquidos
Fluxo de Caixa
Entradas
Investimentos
Fluxo de caixa lquido
Taxa de desconto acumulada
Fluxo de caixa descontado
(2,290)
(2,290)
1
(2,290)
12,694
Tempo de PayBack
Fluxo de caixa lquido acumulado
PayBack
1
(1,392)
3
(961)
(145)
1.15
-
1.32
-
1.52
-
1.48
-
2.18
-
3.22
-
(2,290)
0
(2,290)
0
(2,290)
0
(2,290)
0
(0)
4
1,211
5
2,908
6
4,573
7
5,603
8
6,271
9
6,780
10
7,182
1,211
2,908
4,573
5,603
6,271
6,780
7,182
1,211
1.75
693
2,908
2.01
1,446
4,573
2.31
1,977
5,603
2.66
2,106
6,271
3.06
2,050
6,780
3.52
1,927
7,182
4.05
1,775
4.76
254
7.03
414
10.39
440
15.34
365
22.66
277
33.47
203
49.44
145
(1,079)
0
1,830
4.37088412
6,402
0
12,006
0
18,277
0
25,057
0
32,239
0
Valor residual
14,000
14,000
14,000
4.65
3,009
73.03
192