Professional Documents
Culture Documents
Projeção Resultados - Cenário V NCG
Projeção Resultados - Cenário V NCG
Descrição/Data Janeiro % Rec. Liq. Fevereiro % Rec. Liq. Março % Rec. Liq. 1o. Trim. % Rec. Liq.
1 (=) Receita Bruta 47,772.67 101.97 54,938.57 101.97 64,827.52 102.03 167,538.76 101.99
1.1 (+) Vendas à Vista 15,415.87 31.42 17,728.25 31.42 20,919.34 31.38 54,063.46 31.41
1.2 (+) Vendas a Prazo 32,356.80 68.58 37,210.32 68.58 43,908.18 68.62 113,475.30 68.59
2 (-) Deduções de Vendas (921.31) (1.97) (1,059.51) (1.97) (1,287.06) (2.03) (3,267.88) (1.99)
2.1 (-) Descontos Concedidos 693.71 (1.48) 797.77 1.48 978.51 1.54 2,469.99 (1.50)
2.2 (-) Devoluções 227.60 (0.49) 261.74 0.49 308.55 0.49 797.89 (0.49)
3 (=) Receita Líquida (1-2) 46,851.36 100.00 53,879.06 100.00 63,540.46 100.00 164,270.88 100.00
4 (-) Impostos s/ Vendas (2,529.95) (5.40) (2,909.47) (5.40) (3,431.18) (5.40) (8,870.60) (5.40)
4.1 (-) Simples Federal 2,529.95 5.40 2,909.47 5.40 3,431.18 5.40 8,870.60 5.40
4.2 (-) Icms (Débito e Crédito) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
4.3 (-) IRPJ/CSLL (Lucro Presumido) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
4.4 (-) Pis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
4.5 (-) Cofins 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
5 (-) Custo Mercadorias Vendidas (28,673.03) (61.20) (32,973.98) (61.20) (38,886.76) (61.20) (100,533.77) (61.20)
5.1 (+) Estoque Anterior 125,195.63 267.22 137,579.20 255.35 164,462.46 258.83 125,195.63 76.21
5.2 (+) Compras de Mercadorias 38,534.60 82.25 56,586.27 105.02 61,347.97 96.55 156,468.84 95.25
5.3 (+) Frete de Compras 674.36 1.44 1,109.23 2.06 1,330.61 2.09 3,114.20 1.90
5.4 (+) ICMS Dif. Aliq./Simples/Fundese 1,847.64 3.94 2,161.74 4.01 3,486.00 5.49 7,495.38 4.56
5.5 (+) ST s/ Compras/Entradas 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
5.6 (+) ST/Simples Estoque 31/12/04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
5.7 (-) Estoque Final 137,579.20 293.65 164,462.46 305.24 191,740.28 301.76 191,740.28 116.72
6.0 (=) Lucro Bruto (3-(4+5)) 15,648.38 33.40 17,995.61 33.40 21,222.52 33.40 54,866.51 33.40
7 (-) Despesas c/ Vendas Variáveis (3,320.58) (7.09) (3,820.03) (7.09) (4,505.02) (7.09) (11,645.63) (7.09)
8 (-) Despesas c/ Vendas Fixas (1,907.94) (4.07) (1,907.94) (3.54) (2,147.94) (3.38) (5,963.82) (3.63)
8 (-) Despesas Operacionais (10,258.48) (21.90) (10,258.48) (19.04) (10,258.48) (16.14) (30,775.44) (18.73)
9 (=) Resultado Operacional (6-(7+8)) 161.38 0.34 2,009.16 3.73 4,311.08 6.78 6,481.62 3.95
10 (+/-) Despesas Financeiras (218.63) (0.47) (224.74) (0.42) (262.45) (0.41) (705.82) (0.43)
11 (+/-) Receitas Financeiras 310.85 0.66 55.60 0.10 205.40 0.32 571.85 0.35
12 (=) Resultado Antes IRPJ 253.60 0.54 1,840.02 3.42 4,254.03 6.69 6,347.65 3.86
12.1 (-) Imposto Renda 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
12.2 (-) Adicional Imposto Renda 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
12.3 (-) Contribuição Social 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
13 (=) Resultado Líquido Lucro Real 253.60 0.54 1,840.02 3.42 4,254.03 6.69 6,347.65 3.86
Página 1 de 8
659411144.xls Mês Resumo
Descrição/Data Abril % Rec. Liq. Maio % Rec. Liq. Junho % Rec. Liq. 2o. Trim. % Rec. Liq. Acumulado
1 (=) Receita Bruta 71,310.27 101.87 0.00 0.00 0.00 0.00 71,310.27 101.87 238,849.03
1.1 (+) Vendas à Vista 23,011.27 31.34 0.00 0.00 0.00 0.00 23,011.27 31.34 77,074.73
1.2 (+) Vendas a Prazo 48,299.00 68.66 0.00 0.00 0.00 0.00 48,299.00 68.66 161,774.30
2 (-) Deduções de Vendas (1,310.27) (1.87) 0.00 0.00 0.00 0.00 (1,310.27) (1.87) (4,578.15)
2.1 (-) Descontos Concedidos 1,076.36 1.54 0.00 0.00 0.00 0.00 1,076.36 1.54 3,546.35
2.2 (-) Devoluções 233.91 0.33 0.00 0.00 0.00 0.00 233.91 0.33 1,031.80
3 (=) Receita Líquida (1-2) 70,000.00 100.00 0.00 0.00 0.00 0.00 70,000.00 100.00 234,270.88
4 (-) Impostos s/ Vendas (3,780.00) (5.40) 0.00 0.00 0.00 0.00 (3,780.00) (5.40) (12,650.60)
4.1 (-) Simples Federal 3,780.00 5.40 0.00 0.00 0.00 0.00 3,780.00 5.40 12,650.60
4.2 (-) Icms (Débito e Crédito) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
4.3 (-) IRPJ/CSLL (Lucro Presumido) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
4.4 (-) Pis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
4.5 (-) Cofins 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
5 (-) Custo Mercadorias Vendidas (42,840.00) (61.20) 0.00 0.00 0.00 0.00 (51,773.84) (73.96) (218,852.26)
5.1 (+) Estoque Anterior 191,740.28 273.91 0.00 0.00 0.00 0.00 0.00 0.00 0.00
5.2 (+) Compras de Mercadorias 46,582.84 66.55 0.00 0.00 0.00 0.00 46,582.84 66.55 203,051.68
5.3 (+) Frete de Compras 1,426.00 2.04 0.00 0.00 0.00 0.00 1,426.00 2.04 4,540.20
5.4 (+) ICMS Dif. Aliq./Simples/Fundese 3,765.00 5.38 0.00 0.00 0.00 0.00 3,765.00 5.38 11,260.38
5.5 (+) ST s/ Compras/Entradas 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
5.6 (+) ST/Simples Estoque 31/12/04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
5.7 (-) Estoque Final 200,674.12 286.68 0.00 0.00 0.00 0.00 0.00 0.00 0.00
6.0 (=) Lucro Bruto (3-(4+5)) 23,380.00 33.40 0.00 0.00 0.00 0.00 14,446.16 20.64 2,768.02
7 (-) Despesas c/ Vendas Variáveis (4,963.00) (7.09) 0.00 0.00 0.00 0.00 (4,963.00) (7.09) (16,608.63)
8 (-) Despesas c/ Vendas Fixas (2,647.94) (3.78) 0.00 0.00 0.00 0.00 (2,647.94) (3.78) (8,611.76)
8 (-) Despesas Operacionais (10,258.48) (14.65) 0.00 0.00 0.00 0.00 (10,258.48) (14.65) (41,033.92)
9 (=) Resultado Operacional (6-(7+8)) 5,510.58 7.87 0.00 0.00 0.00 0.00 (3,423.26) (4.89) (63,486.29)
10 (+/-) Despesas Financeiras (304.56) (0.44) 0.00 0.00 0.00 0.00 (304.56) (0.44) (1,010.38)
11 (+/-) Receitas Financeiras 235.60 0.34 0.00 0.00 0.00 0.00 235.60 0.34 807.45
12 (=) Resultado Antes IRPJ 5,441.62 7.77 0.00 0.00 0.00 0.00 (3,492.22) (4.99) (63,689.22)
12.1 (-) Imposto Renda 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
12.2 (-) Adicional Imposto Renda 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
12.3 (-) Contribuição Social 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
13 (=) Resultado Líquido Lucro Real 5,441.62 7.77 0.00 0.00 0.00 0.00 (3,492.22) (4.99) (63,689.22)
Página 2 de 8
659411144.xls Mês Resumo
Página 3 de 8
659411144.xls Mês Resumo
Descrição/Data Julho % Rec. Liq. Agosto % Rec. Liq. Setembro % Rec. Liq. 3o. Trim. % Rec. Liq. Acumulado
1 (=) Receita Bruta 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 238,849.03
1.1 (+) Vendas à Vista 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 77,074.73
1.2 (+) Vendas a Prazo 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 161,774.30
2 (-) Deduções de Vendas 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (4,578.15)
2.1 (-) Descontos Concedidos 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,546.35
2.2 (-) Devoluções 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,031.80
3 (=) Receita Líquida (1-2) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 234,270.88
4 (-) Impostos s/ Vendas 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (12,650.60)
4.1 (-) Simples Federal 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 12,650.60
4.2 (-) Icms (Débito e Crédito) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
4.3 (-) IRPJ/CSLL (Lucro Presumido) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
4.4 (-) Pis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
4.5 (-) Cofins 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
5 (-) Custo Mercadorias Vendidas 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (218,852.26)
5.1 (+) Estoque Anterior 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
5.2 (+) Compras de Mercadorias 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 203,051.68
5.3 (+) Frete de Compras 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,540.20
5.4 (+) ICMS Dif. Aliq./Simples/Fundese 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 11,260.38
5.5 (+) ST s/ Compras/Entradas 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
5.6 (+) ST/Simples Estoque 31/12/04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
5.7 (-) Estoque Final 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
6.0 (=) Lucro Bruto (3-(4+5)) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,768.02
7 (-) Despesas c/ Vendas Variáveis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (16,608.63)
8 (-) Despesas c/ Vendas Fixas 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (8,611.76)
8 (-) Despesas Operacionais 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (41,033.92)
9 (=) Resultado Operacional (6-(7+8)) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (63,486.29)
10 (+/-) Despesas Financeiras 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (1,010.38)
11 (+/-) Receitas Financeiras 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 807.45
12 (=) Resultado Antes IRPJ 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (63,689.22)
12.1 (-) Imposto Renda 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
12.2 (-) Adicional Imposto Renda 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
12.3 (-) Contribuição Social 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
13 (=) Resultado Líquido Lucro Real 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (63,689.22)
Página 4 de 8
659411144.xls Mês Resumo
Página 5 de 8
659411144.xls Mês Resumo
Descrição/Data Outubro % Rec. Liq. Novembro % Rec. Liq. Dezembro % Rec. Liq. 4o. Trim. % Rec. Liq. Resultado
1 (=) Receita Bruta 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 238,849.03
1.1 (+) Vendas à Vista 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 77,074.73
1.2 (+) Vendas a Prazo 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 161,774.30
2 (-) Deduções de Vendas 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (4,578.15)
2.1 (-) Descontos Concedidos 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,546.35
2.2 (-) Devoluções 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,031.80
3 (=) Receita Líquida (1-2) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 234,270.88
4 (-) Impostos s/ Vendas 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (12,650.60)
4.1 (-) Simples Federal 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 12,650.60
4.2 (-) Icms (Débito e Crédito) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
4.3 (-) IRPJ/CSLL (Lucro Presumido) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
4.4 (-) Pis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
4.5 (-) Cofins 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
5 (-) Custo Mercadorias Vendidas 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (218,852.26)
5.1 (+) Estoque Anterior 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
5.2 (+) Compras de Mercadorias 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 203,051.68
5.3 (+) Frete de Compras 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,540.20
5.4 (+) ICMS Dif. Aliq./Simples/Fundese 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 11,260.38
5.5 (+) ST s/ Compras/Entradas 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
5.6 (+) ST/Simples Estoque 31/12/04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
5.7 (-) Estoque Final 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
6.0 (=) Lucro Bruto (3-(4+5)) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,768.02
7 (-) Despesas c/ Vendas Variáveis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (16,608.63)
8 (-) Despesas c/ Vendas Fixas 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (8,611.76)
8 (-) Despesas Operacionais 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (41,033.92)
9 (=) Resultado Operacional (6-(7+8)) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (63,486.29)
10 (+/-) Despesas Financeiras 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (1,010.38)
11 (+/-) Receitas Financeiras 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 807.45
12 (=) Resultado Antes IRPJ 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (63,689.22)
12.1 (-) Imposto Renda 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
12.2 (-) Adicional Imposto Renda 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
12.3 (-) Contribuição Social 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
13 (=) Resultado Líquido Lucro Real 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (63,689.22)
Página 6 de 8
659411144.xls Mês Resumo
Página 7 de 8
Gastos Fixos Vendas ao Ponto Índice da Relação Venda necessária p/
Mês % (em Reais)
Equilíbrio % de Despesas Fixas e R$ 100 de Despesas
Margem de Contribuição (Rec - GT)=0 Margem de Segurança
Receita Fixas
Janeiro 46,851.36 33 dia(s) 137 dia(s) 34 dia(s) 171 dia(s) 138 dia(s)
Fevereiro 53,879.06 33 dia(s) 137 dia(s) 34 dia(s) 171 dia(s) 138 dia(s)
Março 63,540.46 33 dia(s) 137 dia(s) 34 dia(s) 171 dia(s) 138 dia(s)
Abril 70,000.00 33 dia(s) 137 dia(s) 34 dia(s) 171 dia(s) 138 dia(s)
Maio 0.00 0 dia(s) 0 dia(s) 0 dia(s)
Junho 0.00 0 dia(s) 0 dia(s) 0 dia(s)
Julho 0.00 0 dia(s) 0 dia(s) 0 dia(s)
Agosto 0.00 0 dia(s) 0 dia(s) 0 dia(s)
Setembro 0.00 0 dia(s) 0 dia(s) 0 dia(s)
Outubro 0.00 0 dia(s) 0 dia(s) 0 dia(s)
Novembro 0.00 0 dia(s) 0 dia(s) 0 dia(s)
Dezembro 0.00 0 dia(s) 0 dia(s) 0 dia(s)