Abstract image of a woman sitting on books and studying on a laptop

Fluxo de Caixa caminhao 1634

C
conexaologistica

The document shows the monthly cash flow statement for a transportation company over two years. In year 1, the company had an initial investment of $315,000 for vehicles but ended the year with a net loss of $950. In year 2, without any new investments, the company continued to operate at a monthly loss with the net loss increasing each month. By the end of year 2, the cumulative net loss was $14,004.

1 of 7
Downloaded 17 times
1
2
3
4
5
6
7
1 2 3 4 5 6 7 8 9 10 11 12 KM 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 ANO A Janeiro Fevereiro Março Abril Maio Junho Julho Agosto Setembro Outubro Novembro Dezembro % SALDO INICIAL 0 0 5,062 10,125 11,507 9,887 8,286 6,905 5,546 4,206 2,886 1,587 308 Faturamento 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 264,000 100% Financiamentos Bancário 315,000 0 315,000 Aporte Capital Sócio 0 0 0 0 0 0 0 ENTRADAS 0 337,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 579,000 219% Custo Variáveis 0 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 131,851 50% Combustível 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 106,688 40% Pneus 629 629 629 629 629 629 629 629 629 629 629 629 7,543 3% Manutenção 718 718 718 718 718 718 718 718 718 718 718 718 8,620 3% Chapas 400 400 400 400 400 400 400 400 400 400 400 400 4,800 2% Pedágio 350 350 350 350 350 350 350 350 350 350 350 350 350 0% Despesas Fixas 4,700 4,700 8,380 11,383 11,363 11,143 11,122 11,102 11,082 11,062 11,041 11,021 118,099 45% Prestação 0 0 3,680 6,683 6,663 6,643 6,622 6,602 6,582 6,562 6,541 6,521 63,099 24% Folha de Pagamento 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 34,320 13% Seguros 800 800 800 800 800 800 800 800 800 800 800 800 9,600 4% Custos Administrativos 750 750 750 750 750 750 750 750 750 750 750 750 9,000 3% Rastreamento 290 290 290 290 290 90 90 90 90 90 90 90 2,080 1% Outras Despesas/Custos 150 150 150 150 150 150 150 150 150 150 150 150 1,800 1% Licenciamento 0 0% IPVA 150 150 150 150 150 150 150 150 150 150 150 150 1,800 1% 0 0% Investimentos 315,000 0 0 0 0 0 0 0 0 0 0 0 315,000 119% Veiculos 315,000 0 0 0 0 0 0 0 0 0 0 0 315,000 119% 0 0 0 0 0 0 0 0 0 0 0 0 0 0% Despesas com Impostos 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 13,200 5% Impostos - Simples 0 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 13,200 5% Pis + Cofins 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0% ICMS 0 0 0 0 0 0 0 0 0 0 0 0 0 0% SAÍDAS 0 16,937.62 16,937.62 20,617.62 23,620.62 23,600.62 23,380.62 23,359.62 23,339.62 23,319.62 23,299.62 23,278.62 23,258.62 264,950.49 SALDO MÊS 0 5,062.38 5,062.38 1,382.38 (1,620.62) (1,600.62) (1,380.62) (1,359.62) (1,339.62) (1,319.62) (1,299.62) (1,278.62) (1,258.62) (950.49) ACUMULADO 0 5,062.38 10,124.75 11,507.13 9,886.50 8,285.88 6,905.26 5,545.63 4,206.01 2,886.39 1,586.76 308.14 (950.49) (950.49) Resultado Mês 5,062.38 5,062.38 1,382.38 (1,620.62) (1,600.62) (1,380.62) (1,359.62) (1,339.62) (1,319.62) (1,299.62) (1,278.62) (1,258.62) Resultado Mês / Percentual 0.23 0.23 0.06 -0.07 -0.07 -0.06 -0.06 -0.06 -0.06 -0.06 -0.06 -0.06 Imposto Renda + CSSL Resultado Líquido 5,062.38 5,062.38 1,382.38 (1,620.62) (1,600.62) (1,380.62) (1,359.62) (1,339.62) (1,319.62) (1,299.62) (1,278.62) (1,258.62) (950.49)
1 2 3 4 5 6 7 8 9 10 11 12 KM 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 ANO B Janeiro Fevereiro Março Abril Maio Junho Julho Agosto Setembro Outubro Novembro Dezembro % SALDO INICIAL (950) (950) (2,239) (3,507) (4,754) (5,982) (7,189) (8,375) (9,542) (10,687) (11,813) (12,919) (14,004) Faturamento 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 264,000 100% Financiamentos Bancário 0 0 0 Aporte Capital Sócio 0 0 0 0 0 0 0 ENTRADAS 0 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 264,000 100% Custo Variáveis 0 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 131,851 50% Combustível 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 106,688 40% Pneus 629 629 629 629 629 629 629 629 629 629 629 629 7,543 3% Manutenção 718 718 718 718 718 718 718 718 718 718 718 718 8,620 3% Chapas 400 400 400 400 400 400 400 400 400 400 400 400 4,800 2% Pedágio 350 350 350 350 350 350 350 350 350 350 350 350 350 0% Despesas Fixas 11,001 10,980 10,960 10,940 10,919 10,899 10,879 10,858 10,838 10,818 10,798 10,777 130,667 49% Prestação 6,501 6,480 6,460 6,440 6,419 6,399 6,379 6,358 6,338 6,318 6,298 6,277 76,667 29% Folha de Pagamento 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 34,320 13% Seguros 800 800 800 800 800 800 800 800 800 800 800 800 9,600 4% Custos Administrativos 750 750 750 750 750 750 750 750 750 750 750 750 9,000 3% Rastreamento 90 90 90 90 90 90 90 90 90 90 90 90 1,080 0% Outras Despesas/Custos 200 200 200 200 200 200 200 200 200 200 200 200 2,400 1% Licenciamento 150 150 150 150 150 150 150 150 150 150 150 150 1,800 IPVA 50 50 50 50 50 50 50 50 50 50 50 50 600 0 0% Investimentos 0 0 0 0 0 0 0 0 0 0 0 0 0 0% Veiculos 0 0 0 0 0 0 0 0 0 0 0 0 0 0% 0 0 0 0 0 0 0 0 0 0 0 0 0 0% Despesas com Impostos 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 13,200 5% Impostos - Simples 0 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 13,200 5% Pis + Cofins 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0% ICMS 0 0 0 0 0 0 0 0 0 0 0 0 0 0% SAÍDAS 0 23,289 23,268 23,248 23,228 23,207 23,187 23,167 23,146 23,126 23,106 23,086 23,065 278,118 SALDO MÊS 0 (1,289) (1,268) (1,248) (1,228) (1,207) (1,187) (1,167) (1,146) (1,126) (1,106) (1,086) (1,065) (14,118) ACUMULADO (950) (2,239) (3,507) (4,754) (5,982) (7,189) (8,375) (9,542) (10,687) (11,813) (12,919) (14,004) (15,069) (15,069) Resultado Mês -1,288.62 -1,267.62 -1,247.62 -1,227.62 -1,206.62 -1,186.62 -1,166.62 -1,145.62 -1,125.62 -1,105.62 -1,085.62 -1,064.62 (14,118.49) Resultado Mês / Percentual -6% -6% -6% -6% -5% -5% -5% -5% -5% -5% -5% -5% Imposto Renda + CSSL Resultado Líquido (1,288.62) (1,267.62) (1,247.62) (1,227.62) (1,206.62) (1,186.62) (1,166.62) (1,145.62) (1,125.62) (1,105.62) (1,085.62) (1,064.62) (14,118.49)
1 2 3 4 KM 8,980 8,980 8,980 8,980 Janeiro Fevereiro Março Abril SALDO INICIAL (15,069) (15,069) 0 (17,138) (18,143) Faturamento 22,000 22,000 22,000 22,000 Venda Imobilizado 0 0 0 0 Aporte Capital Sócio 0 0 0 0 ENTRADAS 0 22,000 22,000 22,000 22,000 Custo Variáveis 0 10,988 10,988 10,988 10,988 Combustível 8,891 8,891 8,891 8,891 Pneus 629 629 629 629 Manutenção 718 718 718 718 Chapas 400 400 400 400 Pedágio 350 350 350 350 Despesas Fixas 10,757 10,737 10,717 10,696 Prestação 6,257 6,237 6,217 6,196 Folha de Pagamento 2,860 2,860 2,860 2,860 Seguros 800 800 800 800 Custos Administrativos 750 750 750 750 Rastreamento 90 90 90 90 Outras Despesas/Custos 200 200 200 200 Licenciamento 150 150 150 150 IPVA 50 50 50 50 Investimentos 0 0 0 0 Veiculos 0 0 0 0 0 0 0 0 Despesas com Impostos 1,100 1,100 1,100 1,100 Impostos - Simples 0 1,100 1,100 1,100 1,100 Pis + Cofins 0 0 0 0 0 ICMS 0 0 0 0 SAÍDAS 0 23,045 23,025 23,005 22,984 SALDO MÊS 0 (1,045) (1,025) (1,005) (984) ACUMULADO (15,068.97) (16,113.59) (17,138.22) (18,142.84) (19,126.47) Resultado Mês -1,044.62 -1,024.62 -1,004.62 -983.62 Resultado Mês / Percentual 1% 5% 7% -3% Imposto Renda + CSSL Resultado Líquido (1,044.62) (1,024.62) (1,004.62) (983.62)
5 6 7 8 9 10 11 12 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 Maio Junho Julho Agosto Setembro Outubro Novembro Dezembro (19,126) (20,090) (21,034) (21,957) (22,860) (23,743) (24,605) (25,448) 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 0 0 0 0 0 0 0 0 0 0 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 629 629 629 629 629 629 629 629 718 718 718 718 718 718 718 718 400 400 400 400 400 400 400 400 350 350 350 350 350 350 350 350 10,676 10,656 10,636 10,615 10,595 10,575 10,555 10,534 6,176 6,156 6,136 6,115 6,095 6,075 6,055 6,034 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 800 800 800 800 800 800 800 800 750 750 750 750 750 750 750 750 90 90 90 90 90 90 90 90 200 200 200 200 200 200 200 200 150 150 150 150 150 150 150 150 50 50 50 50 50 50 50 50 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 22,964 22,944 22,924 22,903 22,883 22,863 22,843 22,822 (964) (944) (924) (903) (883) (863) (843) (822) (20,090.09) (21,033.71) (21,957.34) (22,859.96) (23,742.58) (24,605.21) (25,447.83) (26,269.46) -963.62 -943.62 -923.62 -902.62 -882.62 -862.62 -842.62 -821.62 -3% -6% 7% 7% 1% -1% -4% -4% (963.62) (943.62) (923.62) (902.62) (882.62) (862.62) (842.62) (821.62)
ANO C % 264,000 100% 0 0 264,000 100% 119,711 56% 90,584 42% 7,543 4% 25,861 5% 4,800 2% 350 0% 122,379 38% 73,749 15% 27,950 13% 9,600 4% 9,000 4% 2,080 1% 2,400 0% 0 0 0 0% 90,000 42% 90,000 42% 0 0% 10,750 5% 10,750 5% 0 0% 0 0% 211,623 (11,200) (26,269) (11,200.49) (11,200.49)
1 2 3 4 5 6 7 8 9 10 11 12 KM 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 ANO C Janeiro Fevereiro Março Abril Maio Junho Julho Agosto Setembro Outubro Novembro Dezembro % SALDO INICIAL (26,269) 0 190 1,296 3,011 2,591 2,171 1,341 2,951 4,562 4,647 4,427 3,902 Faturamento 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 264,000 100% Venda Imobilizado 0 0 0 0 0 0 0 0 0 0 0 0 0 Aporte Capital Sócio 0 0 0 0 0 0 0 ENTRADAS 0 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 264,000 100% Custo Variáveis 0 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 119,711 56% Combustível 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 90,584 42% Pneus 629 629 629 629 629 629 629 629 629 629 629 629 7,543 4% Manutenção 718 718 718 718 718 718 718 718 718 718 718 718 25,861 5% Chapas 400 400 400 400 400 400 400 400 400 400 400 400 4,800 2% Pedágio 350 350 350 350 350 350 350 350 350 350 350 350 350 0% Despesas Fixas 10,757 10,737 10,717 10,696 10,676 10,656 10,636 10,615 10,595 10,575 10,555 10,534 81,162 38% Prestação 6,257 6,237 6,217 6,196 6,176 6,156 6,136 6,115 6,095 6,075 6,055 6,034 73,749 15% Folha de Pagamento 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 27,950 13% Seguros 800 800 800 800 800 800 800 800 800 800 800 800 9,600 4% Custos Administrativos 750 750 750 750 750 750 750 750 750 750 750 750 9,000 4% Rastreamento 90 90 90 90 90 90 90 90 90 90 90 90 2,080 1% Outras Despesas/Custos 200 200 200 200 200 200 200 200 200 200 200 200 0 0% Licenciamento 150 150 150 150 150 150 150 150 150 150 150 150 0 IPVA 50 50 50 50 50 50 50 50 50 50 50 50 0 0 0% Investimentos 0 0 0 0 0 0 0 0 0 0 0 0 90,000 42% Veiculos 0 0 0 0 0 0 0 0 0 0 0 0 90,000 42% 0 0 0 0 0 0 0 0 0 0 0 0 0 0% Despesas com Impostos 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 10,750 5% Impostos - Simples 0 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 10,750 5% Pis + Cofins 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0% ICMS 0 0 0 0 0 0 0 0 0 0 0 0 0 0% SAÍDAS 0 23,044.62 23,024.62 23,004.62 22,983.62 22,963.62 22,943.62 22,923.62 22,902.62 22,882.62 22,862.62 22,842.62 22,821.62 211,623 SALDO MÊS 0 (1,045) (1,025) (1,005) (984) (964) (944) (924) (903) (883) (863) (843) (822) (11,200) ACUMULADO (26,269.46) (27,314.08) (28,338.70) (29,343.33) (30,326.95) (31,290.57) (32,234.20) (33,157.82) (34,060.45) (34,943.07) (35,805.69) (36,648.32) (37,469.94) (37,470) Resultado Mês (1,044.62) (1,024.62) (1,004.62) (983.62) (963.62) (943.62) (923.62) (902.62) (882.62) (862.62) (842.62) (821.62) Resultado Mês / Percentual 1% 5% 7% -3% -3% -6% 7% 7% 1% -1% -4% -4% Imposto Renda + CSSL Resultado Líquido (1,044.62) (1,024.62) (1,004.62) (983.62) (963.62) (943.62) (923.62) (902.62) (882.62) (862.62) (842.62) (821.62) (11,200.49)
1 2 3 4 5 6 7 8 9 10 11 12 KM 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 ANO C Janeiro Fevereiro Março Abril Maio Junho Julho Agosto Setembro Outubro Novembro Dezembro % SALDO INICIAL (37,470) 0 190 1,296 3,011 2,591 2,171 1,341 2,951 4,562 4,647 4,427 3,902 Faturamento 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 264,000 100% Venda Imobilizado 0 0 0 0 0 0 0 0 0 0 0 186,000 186,000 Aporte Capital Sócio 0 0 0 0 0 0 0 ENTRADAS 0 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 208,000 450,000 100% Custo Variáveis 0 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 119,711 56% Combustível 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 90,584 42% Pneus 629 629 629 629 629 629 629 629 629 629 629 629 7,543 4% Manutenção 718 718 718 718 718 718 718 718 718 718 718 718 25,861 5% Chapas 400 400 400 400 400 400 400 400 400 400 400 400 4,800 2% Pedágio 350 350 350 350 350 350 350 350 350 350 350 350 350 0% Despesas Fixas 10,667 10,647 10,627 10,606 10,586 10,566 10,546 10,525 10,505 10,485 10,465 10,444 81,162 38% Prestação 6,257 6,237 6,217 6,196 6,176 6,156 6,136 6,115 6,095 6,075 6,055 6,034 73,749 15% Folha de Pagamento 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 27,950 13% Seguros 800 800 800 800 800 800 800 800 800 800 800 800 9,600 4% Custos Administrativos 750 750 750 750 750 750 750 750 750 750 750 750 9,000 4% Rastreamento 90 90 90 90 90 90 90 90 90 90 90 90 2,080 1% Outras Despesas/Custos 200 200 200 200 200 200 200 200 200 200 200 200 0 0% Licenciamento 150 150 150 150 150 150 150 150 150 150 150 150 0 IPVA 50 50 50 50 50 50 50 50 50 50 50 50 0 0 0% Investimentos 0 0 0 0 0 0 0 0 0 0 0 0 90,000 42% Veiculos 0 0 0 0 0 0 0 0 0 0 0 0 90,000 42% 0 0 0 0 0 0 0 0 0 0 0 0 0 0% Despesas com Impostos 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 10,750 5% Impostos - Simples 0 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 10,750 5% Pis + Cofins 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0% ICMS 0 0 0 0 0 0 0 0 0 0 0 0 0 0% SAÍDAS 0 22,954.62 22,934.62 22,914.62 22,893.62 22,873.62 22,853.62 22,833.62 22,812.62 22,792.62 22,772.62 22,752.62 22,731.62 211,623 SALDO MÊS 0 (955) (935) (915) (894) (874) (854) (834) (813) (793) (773) (753) 185,268 175,880 ACUMULADO (37,469.94) (38,424.56) (39,359.19) (40,273.81) (41,167.44) (42,041.06) (42,894.68) (43,728.31) (44,540.93) (45,333.55) (46,106.18) (46,858.80) 138,409.57 3,377 Resultado Mês (955) (935) (915) (894) (874) (854) (834) (813) (793) (773) (753) 185,268 Resultado Mês / Percentual 1% 5% 7% -3% -3% -6% 7% 7% 1% -1% -4% -4% Imposto Renda + CSSL Resultado Líquido (955) (935) (915) (894) (874) (854) (834) (813) (793) (773) (753) 185,268 3,376.81

More Related Content

XLSX
Fluxo de Caixa Nl10
conexaologistica
 
PDF
Westheimer mobil station
nateshow
 
XLSX
Final Chocolate Assignment
clmacdonald
 
XLS
Erin Parker Atvidcf V1
Caneskid05
 
PPTX
Apollo tyres presentation
Karan Bhagatwala
 
XLS
Financial Model Manufacturing And Retail Businesses
Elisha A. A. (Capital) Ltd
 
PDF
MPOrtigas_samplecompFlat_ValidMarOnly
Bernadette Kitching
 
PPTX
Economia
JACQUELM
 
Fluxo de Caixa Nl10
conexaologistica
 
Westheimer mobil station
nateshow
 
Final Chocolate Assignment
clmacdonald
 
Erin Parker Atvidcf V1
Caneskid05
 
Apollo tyres presentation
Karan Bhagatwala
 
Financial Model Manufacturing And Retail Businesses
Elisha A. A. (Capital) Ltd
 
MPOrtigas_samplecompFlat_ValidMarOnly
Bernadette Kitching
 
Economia
JACQUELM
 

What's hot (19)

PDF
dover 4Q_2005_Trend_Analysis
finance30
 
PDF
Top100 Brands Single
dgamache
 
PDF
Results Tracker 19.07.2012,
Mansukh Investment & Trading Solutions
 
PDF
Daily report
le van vinh
 
PPTX
Gold prices soar but Africa loses out
Objective Capital Conferences
 
PDF
Three Lions Store design sample
anthonyacker.com
 
PPTX
Alyay Presentation
gozdekarakaya
 
XLS
Casushandelsgeestblanco
Flexs bv
 
PDF
Automotive Thailand January november 2012
Uli Kaiser
 
PPTX
Sverre Søraa - Markedsperspektiv for norsk laks i 2012 - Coast Seafood
Norwegian Seafood Council
 
PDF
Dürr AG Preliminary Figures 2012 (Conference Call)
Dürr
 
PDF
39348363 google-earnings-slides-q3-2010
Pranav Bhatnagar
 
PDF
2009 10
Amit Bharwad
 
PDF
Results Tracker 02.08.2012,
Mansukh Investment & Trading Solutions
 
PPT
Americaspony
guest7ea69ea
 
PDF
Results tracker 16.11.11
Mansukh Investment & Trading Solutions
 
PDF
Jmart JMT Oppday Q355
Shaen PD
 
PDF
Company Report of Infosys - Q3FY12 Result Update
Mansukh Investment & Trading Solutions
 
PDF
wyeth 3Q 2008 Net Revenue Report
finance12
 
dover 4Q_2005_Trend_Analysis
finance30
 
Top100 Brands Single
dgamache
 
Results Tracker 19.07.2012,
Mansukh Investment & Trading Solutions
 
Daily report
le van vinh
 
Gold prices soar but Africa loses out
Objective Capital Conferences
 
Three Lions Store design sample
anthonyacker.com
 
Alyay Presentation
gozdekarakaya
 
Casushandelsgeestblanco
Flexs bv
 
Automotive Thailand January november 2012
Uli Kaiser
 
Sverre Søraa - Markedsperspektiv for norsk laks i 2012 - Coast Seafood
Norwegian Seafood Council
 
Dürr AG Preliminary Figures 2012 (Conference Call)
Dürr
 
39348363 google-earnings-slides-q3-2010
Pranav Bhatnagar
 
2009 10
Amit Bharwad
 
Results Tracker 02.08.2012,
Mansukh Investment & Trading Solutions
 
Americaspony
guest7ea69ea
 
Results tracker 16.11.11
Mansukh Investment & Trading Solutions
 
Jmart JMT Oppday Q355
Shaen PD
 
Company Report of Infosys - Q3FY12 Result Update
Mansukh Investment & Trading Solutions
 
wyeth 3Q 2008 Net Revenue Report
finance12
 
Ad

Similar to Fluxo de Caixa caminhao 1634 (20)

XLS
P& L(1)
Dmytro Naslavskyy
 
PDF
Jmart : Opp day Dec 12, 2012
TonHor Hor
 
XLS
Pamper world cashflow statement form
joanmworthington
 
PDF
74_08
env74
 
PDF
【国立大学法人　福島大学】平成20年環境報告書
env74
 
PDF
【国立大学法人　福島大学】平成20年環境報告書
env74
 
PDF
Westheimer mobil station
robertday
 
PDF
Dolores Torres, What is the Low-Bar and What is the High-Bar on Client Protec...
Microcredit Summit Campaign
 
XLSX
Small Business Dec.2
JMcaninch
 
PDF
Q3 Earning report of Daimler AG
earningreport earningreport
 
PPTX
Dolores Torres Low Bar High Bar Client Protection
Microcredit Summit Campaign
 
PDF
ACGHK 2011 Chinese
VCL HK + In Express Expo Ltd
 
PDF
03b Bri 3 Year Monthly Forcasts Y1
Thomas J. Lewis
 
XLS
Grape Leaf Financials
sasha lugo
 
KEY
D2C勉強会資料
Michiyasu Yabuki
 
PPTX
Cache Creek Oklahoma Executive Summary
starr0167
 
PDF
Standard Deduction Table
taxman taxman
 
PPTX
Opp smart pee รวม มีเปิดใจ
Smart Um
 
PDF
Calif
Gilberto Sánchez Cervantes
 
PDF
Toray’s strategy for_carbon_fiber_composite_materials
DOWGZ
 
P& L(1)
Dmytro Naslavskyy
 
Jmart : Opp day Dec 12, 2012
TonHor Hor
 
Pamper world cashflow statement form
joanmworthington
 
74_08
env74
 
【国立大学法人　福島大学】平成20年環境報告書
env74
 
【国立大学法人　福島大学】平成20年環境報告書
env74
 
Westheimer mobil station
robertday
 
Dolores Torres, What is the Low-Bar and What is the High-Bar on Client Protec...
Microcredit Summit Campaign
 
Small Business Dec.2
JMcaninch
 
Q3 Earning report of Daimler AG
earningreport earningreport
 
Dolores Torres Low Bar High Bar Client Protection
Microcredit Summit Campaign
 
ACGHK 2011 Chinese
VCL HK + In Express Expo Ltd
 
03b Bri 3 Year Monthly Forcasts Y1
Thomas J. Lewis
 
Grape Leaf Financials
sasha lugo
 
D2C勉強会資料
Michiyasu Yabuki
 
Cache Creek Oklahoma Executive Summary
starr0167
 
Standard Deduction Table
taxman taxman
 
Opp smart pee รวม มีเปิดใจ
Smart Um
 
Calif
Gilberto Sánchez Cervantes
 
Toray’s strategy for_carbon_fiber_composite_materials
DOWGZ
 
Ad

Fluxo de Caixa caminhao 1634

  • 1. 1 2 3 4 5 6 7 8 9 10 11 12 KM 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 ANO A Janeiro Fevereiro Março Abril Maio Junho Julho Agosto Setembro Outubro Novembro Dezembro % SALDO INICIAL 0 0 5,062 10,125 11,507 9,887 8,286 6,905 5,546 4,206 2,886 1,587 308 Faturamento 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 264,000 100% Financiamentos Bancário 315,000 0 315,000 Aporte Capital Sócio 0 0 0 0 0 0 0 ENTRADAS 0 337,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 579,000 219% Custo Variáveis 0 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 131,851 50% Combustível 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 106,688 40% Pneus 629 629 629 629 629 629 629 629 629 629 629 629 7,543 3% Manutenção 718 718 718 718 718 718 718 718 718 718 718 718 8,620 3% Chapas 400 400 400 400 400 400 400 400 400 400 400 400 4,800 2% Pedágio 350 350 350 350 350 350 350 350 350 350 350 350 350 0% Despesas Fixas 4,700 4,700 8,380 11,383 11,363 11,143 11,122 11,102 11,082 11,062 11,041 11,021 118,099 45% Prestação 0 0 3,680 6,683 6,663 6,643 6,622 6,602 6,582 6,562 6,541 6,521 63,099 24% Folha de Pagamento 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 34,320 13% Seguros 800 800 800 800 800 800 800 800 800 800 800 800 9,600 4% Custos Administrativos 750 750 750 750 750 750 750 750 750 750 750 750 9,000 3% Rastreamento 290 290 290 290 290 90 90 90 90 90 90 90 2,080 1% Outras Despesas/Custos 150 150 150 150 150 150 150 150 150 150 150 150 1,800 1% Licenciamento 0 0% IPVA 150 150 150 150 150 150 150 150 150 150 150 150 1,800 1% 0 0% Investimentos 315,000 0 0 0 0 0 0 0 0 0 0 0 315,000 119% Veiculos 315,000 0 0 0 0 0 0 0 0 0 0 0 315,000 119% 0 0 0 0 0 0 0 0 0 0 0 0 0 0% Despesas com Impostos 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 13,200 5% Impostos - Simples 0 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 13,200 5% Pis + Cofins 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0% ICMS 0 0 0 0 0 0 0 0 0 0 0 0 0 0% SAÍDAS 0 16,937.62 16,937.62 20,617.62 23,620.62 23,600.62 23,380.62 23,359.62 23,339.62 23,319.62 23,299.62 23,278.62 23,258.62 264,950.49 SALDO MÊS 0 5,062.38 5,062.38 1,382.38 (1,620.62) (1,600.62) (1,380.62) (1,359.62) (1,339.62) (1,319.62) (1,299.62) (1,278.62) (1,258.62) (950.49) ACUMULADO 0 5,062.38 10,124.75 11,507.13 9,886.50 8,285.88 6,905.26 5,545.63 4,206.01 2,886.39 1,586.76 308.14 (950.49) (950.49) Resultado Mês 5,062.38 5,062.38 1,382.38 (1,620.62) (1,600.62) (1,380.62) (1,359.62) (1,339.62) (1,319.62) (1,299.62) (1,278.62) (1,258.62) Resultado Mês / Percentual 0.23 0.23 0.06 -0.07 -0.07 -0.06 -0.06 -0.06 -0.06 -0.06 -0.06 -0.06 Imposto Renda + CSSL Resultado Líquido 5,062.38 5,062.38 1,382.38 (1,620.62) (1,600.62) (1,380.62) (1,359.62) (1,339.62) (1,319.62) (1,299.62) (1,278.62) (1,258.62) (950.49)
  • 2. 1 2 3 4 5 6 7 8 9 10 11 12 KM 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 ANO B Janeiro Fevereiro Março Abril Maio Junho Julho Agosto Setembro Outubro Novembro Dezembro % SALDO INICIAL (950) (950) (2,239) (3,507) (4,754) (5,982) (7,189) (8,375) (9,542) (10,687) (11,813) (12,919) (14,004) Faturamento 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 264,000 100% Financiamentos Bancário 0 0 0 Aporte Capital Sócio 0 0 0 0 0 0 0 ENTRADAS 0 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 264,000 100% Custo Variáveis 0 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 131,851 50% Combustível 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 106,688 40% Pneus 629 629 629 629 629 629 629 629 629 629 629 629 7,543 3% Manutenção 718 718 718 718 718 718 718 718 718 718 718 718 8,620 3% Chapas 400 400 400 400 400 400 400 400 400 400 400 400 4,800 2% Pedágio 350 350 350 350 350 350 350 350 350 350 350 350 350 0% Despesas Fixas 11,001 10,980 10,960 10,940 10,919 10,899 10,879 10,858 10,838 10,818 10,798 10,777 130,667 49% Prestação 6,501 6,480 6,460 6,440 6,419 6,399 6,379 6,358 6,338 6,318 6,298 6,277 76,667 29% Folha de Pagamento 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 34,320 13% Seguros 800 800 800 800 800 800 800 800 800 800 800 800 9,600 4% Custos Administrativos 750 750 750 750 750 750 750 750 750 750 750 750 9,000 3% Rastreamento 90 90 90 90 90 90 90 90 90 90 90 90 1,080 0% Outras Despesas/Custos 200 200 200 200 200 200 200 200 200 200 200 200 2,400 1% Licenciamento 150 150 150 150 150 150 150 150 150 150 150 150 1,800 IPVA 50 50 50 50 50 50 50 50 50 50 50 50 600 0 0% Investimentos 0 0 0 0 0 0 0 0 0 0 0 0 0 0% Veiculos 0 0 0 0 0 0 0 0 0 0 0 0 0 0% 0 0 0 0 0 0 0 0 0 0 0 0 0 0% Despesas com Impostos 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 13,200 5% Impostos - Simples 0 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 13,200 5% Pis + Cofins 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0% ICMS 0 0 0 0 0 0 0 0 0 0 0 0 0 0% SAÍDAS 0 23,289 23,268 23,248 23,228 23,207 23,187 23,167 23,146 23,126 23,106 23,086 23,065 278,118 SALDO MÊS 0 (1,289) (1,268) (1,248) (1,228) (1,207) (1,187) (1,167) (1,146) (1,126) (1,106) (1,086) (1,065) (14,118) ACUMULADO (950) (2,239) (3,507) (4,754) (5,982) (7,189) (8,375) (9,542) (10,687) (11,813) (12,919) (14,004) (15,069) (15,069) Resultado Mês -1,288.62 -1,267.62 -1,247.62 -1,227.62 -1,206.62 -1,186.62 -1,166.62 -1,145.62 -1,125.62 -1,105.62 -1,085.62 -1,064.62 (14,118.49) Resultado Mês / Percentual -6% -6% -6% -6% -5% -5% -5% -5% -5% -5% -5% -5% Imposto Renda + CSSL Resultado Líquido (1,288.62) (1,267.62) (1,247.62) (1,227.62) (1,206.62) (1,186.62) (1,166.62) (1,145.62) (1,125.62) (1,105.62) (1,085.62) (1,064.62) (14,118.49)
  • 3. 1 2 3 4 KM 8,980 8,980 8,980 8,980 Janeiro Fevereiro Março Abril SALDO INICIAL (15,069) (15,069) 0 (17,138) (18,143) Faturamento 22,000 22,000 22,000 22,000 Venda Imobilizado 0 0 0 0 Aporte Capital Sócio 0 0 0 0 ENTRADAS 0 22,000 22,000 22,000 22,000 Custo Variáveis 0 10,988 10,988 10,988 10,988 Combustível 8,891 8,891 8,891 8,891 Pneus 629 629 629 629 Manutenção 718 718 718 718 Chapas 400 400 400 400 Pedágio 350 350 350 350 Despesas Fixas 10,757 10,737 10,717 10,696 Prestação 6,257 6,237 6,217 6,196 Folha de Pagamento 2,860 2,860 2,860 2,860 Seguros 800 800 800 800 Custos Administrativos 750 750 750 750 Rastreamento 90 90 90 90 Outras Despesas/Custos 200 200 200 200 Licenciamento 150 150 150 150 IPVA 50 50 50 50 Investimentos 0 0 0 0 Veiculos 0 0 0 0 0 0 0 0 Despesas com Impostos 1,100 1,100 1,100 1,100 Impostos - Simples 0 1,100 1,100 1,100 1,100 Pis + Cofins 0 0 0 0 0 ICMS 0 0 0 0 SAÍDAS 0 23,045 23,025 23,005 22,984 SALDO MÊS 0 (1,045) (1,025) (1,005) (984) ACUMULADO (15,068.97) (16,113.59) (17,138.22) (18,142.84) (19,126.47) Resultado Mês -1,044.62 -1,024.62 -1,004.62 -983.62 Resultado Mês / Percentual 1% 5% 7% -3% Imposto Renda + CSSL Resultado Líquido (1,044.62) (1,024.62) (1,004.62) (983.62)
  • 4. 5 6 7 8 9 10 11 12 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 Maio Junho Julho Agosto Setembro Outubro Novembro Dezembro (19,126) (20,090) (21,034) (21,957) (22,860) (23,743) (24,605) (25,448) 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 0 0 0 0 0 0 0 0 0 0 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 629 629 629 629 629 629 629 629 718 718 718 718 718 718 718 718 400 400 400 400 400 400 400 400 350 350 350 350 350 350 350 350 10,676 10,656 10,636 10,615 10,595 10,575 10,555 10,534 6,176 6,156 6,136 6,115 6,095 6,075 6,055 6,034 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 800 800 800 800 800 800 800 800 750 750 750 750 750 750 750 750 90 90 90 90 90 90 90 90 200 200 200 200 200 200 200 200 150 150 150 150 150 150 150 150 50 50 50 50 50 50 50 50 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 22,964 22,944 22,924 22,903 22,883 22,863 22,843 22,822 (964) (944) (924) (903) (883) (863) (843) (822) (20,090.09) (21,033.71) (21,957.34) (22,859.96) (23,742.58) (24,605.21) (25,447.83) (26,269.46) -963.62 -943.62 -923.62 -902.62 -882.62 -862.62 -842.62 -821.62 -3% -6% 7% 7% 1% -1% -4% -4% (963.62) (943.62) (923.62) (902.62) (882.62) (862.62) (842.62) (821.62)
  • 5. ANO C % 264,000 100% 0 0 264,000 100% 119,711 56% 90,584 42% 7,543 4% 25,861 5% 4,800 2% 350 0% 122,379 38% 73,749 15% 27,950 13% 9,600 4% 9,000 4% 2,080 1% 2,400 0% 0 0 0 0% 90,000 42% 90,000 42% 0 0% 10,750 5% 10,750 5% 0 0% 0 0% 211,623 (11,200) (26,269) (11,200.49) (11,200.49)
  • 6. 1 2 3 4 5 6 7 8 9 10 11 12 KM 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 ANO C Janeiro Fevereiro Março Abril Maio Junho Julho Agosto Setembro Outubro Novembro Dezembro % SALDO INICIAL (26,269) 0 190 1,296 3,011 2,591 2,171 1,341 2,951 4,562 4,647 4,427 3,902 Faturamento 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 264,000 100% Venda Imobilizado 0 0 0 0 0 0 0 0 0 0 0 0 0 Aporte Capital Sócio 0 0 0 0 0 0 0 ENTRADAS 0 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 264,000 100% Custo Variáveis 0 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 119,711 56% Combustível 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 90,584 42% Pneus 629 629 629 629 629 629 629 629 629 629 629 629 7,543 4% Manutenção 718 718 718 718 718 718 718 718 718 718 718 718 25,861 5% Chapas 400 400 400 400 400 400 400 400 400 400 400 400 4,800 2% Pedágio 350 350 350 350 350 350 350 350 350 350 350 350 350 0% Despesas Fixas 10,757 10,737 10,717 10,696 10,676 10,656 10,636 10,615 10,595 10,575 10,555 10,534 81,162 38% Prestação 6,257 6,237 6,217 6,196 6,176 6,156 6,136 6,115 6,095 6,075 6,055 6,034 73,749 15% Folha de Pagamento 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 27,950 13% Seguros 800 800 800 800 800 800 800 800 800 800 800 800 9,600 4% Custos Administrativos 750 750 750 750 750 750 750 750 750 750 750 750 9,000 4% Rastreamento 90 90 90 90 90 90 90 90 90 90 90 90 2,080 1% Outras Despesas/Custos 200 200 200 200 200 200 200 200 200 200 200 200 0 0% Licenciamento 150 150 150 150 150 150 150 150 150 150 150 150 0 IPVA 50 50 50 50 50 50 50 50 50 50 50 50 0 0 0% Investimentos 0 0 0 0 0 0 0 0 0 0 0 0 90,000 42% Veiculos 0 0 0 0 0 0 0 0 0 0 0 0 90,000 42% 0 0 0 0 0 0 0 0 0 0 0 0 0 0% Despesas com Impostos 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 10,750 5% Impostos - Simples 0 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 10,750 5% Pis + Cofins 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0% ICMS 0 0 0 0 0 0 0 0 0 0 0 0 0 0% SAÍDAS 0 23,044.62 23,024.62 23,004.62 22,983.62 22,963.62 22,943.62 22,923.62 22,902.62 22,882.62 22,862.62 22,842.62 22,821.62 211,623 SALDO MÊS 0 (1,045) (1,025) (1,005) (984) (964) (944) (924) (903) (883) (863) (843) (822) (11,200) ACUMULADO (26,269.46) (27,314.08) (28,338.70) (29,343.33) (30,326.95) (31,290.57) (32,234.20) (33,157.82) (34,060.45) (34,943.07) (35,805.69) (36,648.32) (37,469.94) (37,470) Resultado Mês (1,044.62) (1,024.62) (1,004.62) (983.62) (963.62) (943.62) (923.62) (902.62) (882.62) (862.62) (842.62) (821.62) Resultado Mês / Percentual 1% 5% 7% -3% -3% -6% 7% 7% 1% -1% -4% -4% Imposto Renda + CSSL Resultado Líquido (1,044.62) (1,024.62) (1,004.62) (983.62) (963.62) (943.62) (923.62) (902.62) (882.62) (862.62) (842.62) (821.62) (11,200.49)
  • 7. 1 2 3 4 5 6 7 8 9 10 11 12 KM 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 8,980 ANO C Janeiro Fevereiro Março Abril Maio Junho Julho Agosto Setembro Outubro Novembro Dezembro % SALDO INICIAL (37,470) 0 190 1,296 3,011 2,591 2,171 1,341 2,951 4,562 4,647 4,427 3,902 Faturamento 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 264,000 100% Venda Imobilizado 0 0 0 0 0 0 0 0 0 0 0 186,000 186,000 Aporte Capital Sócio 0 0 0 0 0 0 0 ENTRADAS 0 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 208,000 450,000 100% Custo Variáveis 0 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 10,988 119,711 56% Combustível 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 8,891 90,584 42% Pneus 629 629 629 629 629 629 629 629 629 629 629 629 7,543 4% Manutenção 718 718 718 718 718 718 718 718 718 718 718 718 25,861 5% Chapas 400 400 400 400 400 400 400 400 400 400 400 400 4,800 2% Pedágio 350 350 350 350 350 350 350 350 350 350 350 350 350 0% Despesas Fixas 10,667 10,647 10,627 10,606 10,586 10,566 10,546 10,525 10,505 10,485 10,465 10,444 81,162 38% Prestação 6,257 6,237 6,217 6,196 6,176 6,156 6,136 6,115 6,095 6,075 6,055 6,034 73,749 15% Folha de Pagamento 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 2,860 27,950 13% Seguros 800 800 800 800 800 800 800 800 800 800 800 800 9,600 4% Custos Administrativos 750 750 750 750 750 750 750 750 750 750 750 750 9,000 4% Rastreamento 90 90 90 90 90 90 90 90 90 90 90 90 2,080 1% Outras Despesas/Custos 200 200 200 200 200 200 200 200 200 200 200 200 0 0% Licenciamento 150 150 150 150 150 150 150 150 150 150 150 150 0 IPVA 50 50 50 50 50 50 50 50 50 50 50 50 0 0 0% Investimentos 0 0 0 0 0 0 0 0 0 0 0 0 90,000 42% Veiculos 0 0 0 0 0 0 0 0 0 0 0 0 90,000 42% 0 0 0 0 0 0 0 0 0 0 0 0 0 0% Despesas com Impostos 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 10,750 5% Impostos - Simples 0 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100 10,750 5% Pis + Cofins 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0% ICMS 0 0 0 0 0 0 0 0 0 0 0 0 0 0% SAÍDAS 0 22,954.62 22,934.62 22,914.62 22,893.62 22,873.62 22,853.62 22,833.62 22,812.62 22,792.62 22,772.62 22,752.62 22,731.62 211,623 SALDO MÊS 0 (955) (935) (915) (894) (874) (854) (834) (813) (793) (773) (753) 185,268 175,880 ACUMULADO (37,469.94) (38,424.56) (39,359.19) (40,273.81) (41,167.44) (42,041.06) (42,894.68) (43,728.31) (44,540.93) (45,333.55) (46,106.18) (46,858.80) 138,409.57 3,377 Resultado Mês (955) (935) (915) (894) (874) (854) (834) (813) (793) (773) (753) 185,268 Resultado Mês / Percentual 1% 5% 7% -3% -3% -6% 7% 7% 1% -1% -4% -4% Imposto Renda + CSSL Resultado Líquido (955) (935) (915) (894) (874) (854) (834) (813) (793) (773) (753) 185,268 3,376.81