Beruflich Dokumente
Kultur Dokumente
Receita
Custos variveis
Impostos
Pis/cofins
CSSLL
IRPJ - Presumido
IRPJ - Adicional 10%
ISSQN
15,000 100%
2,450
2,450
548
432
720
750
cv2
Margem de contribuio
Custos fixos
Pr-labore
INSS pr-labore
Salrios
Encargos
Aluguel/condomnio
Contador
Telefone
Seguros
Material expediente
Material de limpeza
Energia
IPTU
Manuteno
Servios de terceiros
Depreciao
Internet
Despesas bancrias
Outros
Resultado operacional
16%
16%
4%
3%
5%
0%
5%
ms 2
15,000 100%
2,450
2,450
548
432
720
750
0%
12,551
84%
0%
14,409
96%
3,000
20%
600
4%
5,000
33%
4,000
27%
700
5%
200
1%
400
3%
25
0%
50
0%
50
0%
100
1%
21
0%
0%
50
0%
0%
83
1%
80
1%
50
0%
0%
(1,859) -12%
16%
16%
4%
3%
5%
0%
5%
ms 3
100,000 100%
16,330
16,330
3,650
2,880
4,800
5,000
0%
12,551
84%
0%
14,409
96%
3,000
20%
600
4%
5,000
33%
4,000
27%
700
5%
200
1%
400
3%
25
0%
50
0%
50
0%
100
1%
21
0%
0%
50
0%
0%
83
1%
80
1%
50
0%
0%
(1,859) -12%
16%
16%
4%
3%
5%
0%
5%
ms 4
90,000 100%
14,697
14,697
3,285
2,592
4,320
4,500
0%
83,670
26,460
9,000
1,800
2,800
2,240
1,800
200
400
600
200
50
1,200
200
1,500
600
300
120
50
3,400
57,210
84%
0%
26%
9%
2%
3%
2%
2%
0%
0%
1%
0%
0%
1%
0%
0%
2%
1%
0%
0%
0%
3%
57%
16%
16%
4%
3%
5%
0%
5%
0%
75,303
26,460
9,000
1,800
2,800
2,240
1,800
200
400
600
200
50
1,200
200
1,500
600
300
120
50
3,400
48,843
84%
0%
29%
10%
2%
3%
2%
2%
0%
0%
1%
0%
0%
1%
0%
0%
2%
1%
0%
0%
0%
4%
54%
Valores em R$
pis; cofins
ir
csll
issqn
3.65%
4.80%
2.88%
5.00%
ATENO:
Esta planilha est formatada para
Esta planilha econsidera enquad
Caso seja necessrio incluir cust
ms 5
ms 6
ms 7
ms 8
80,000 100%
80,000 100%
80,000 100%
90,000 100%
13,064
13,064
2,920
2,304
3,840
13,064
13,064
2,920
2,304
3,840
13,064
13,064
2,920
2,304
3,840
14,697
14,697
3,285
2,592
4,320
4,000
16%
16%
4%
3%
5%
0%
5%
4,000
0%
66,936
26,460
9,000
1,800
2,800
2,240
1,800
200
400
600
200
50
1,200
200
1,500
600
300
120
50
3,400
40,476
84%
0%
33%
11%
2%
4%
3%
2%
0%
1%
1%
0%
0%
2%
0%
0%
2%
1%
0%
0%
0%
4%
51%
16%
16%
4%
3%
5%
0%
5%
4,000
0%
66,936
26,460
9,000
1,800
2,800
2,240
1,800
200
400
600
200
50
1,200
200
1,500
600
300
120
50
3,400
40,476
84%
0%
33%
11%
2%
4%
3%
2%
0%
1%
1%
0%
0%
2%
0%
0%
2%
1%
0%
0%
0%
4%
51%
16%
16%
4%
3%
5%
0%
5%
4,500
0%
66,936
26,460
9,000
1,800
2,800
2,240
1,800
200
400
600
200
50
1,200
200
1,500
600
300
120
50
3,400
40,476
84%
0%
33%
11%
2%
4%
3%
2%
0%
1%
1%
0%
0%
2%
0%
0%
2%
1%
0%
0%
0%
4%
51%
16%
16%
4%
3%
5%
0%
5%
ms 9
100,000 100%
16,330
16,330
3,650
2,880
4,800
5,000
0%
75,303
26,460
9,000
1,800
2,800
2,240
1,800
200
400
600
200
50
1,200
200
1,500
600
300
120
50
3,400
48,843
84%
0%
29%
10%
2%
3%
2%
2%
0%
0%
1%
0%
0%
1%
0%
0%
2%
1%
0%
0%
0%
4%
54%
16%
16%
4%
3%
5%
0%
5%
0%
83,670
26,460
9,000
1,800
2,800
2,240
1,800
200
400
600
200
50
1,200
200
1,500
600
300
120
50
3,400
57,210
84%
0%
26%
9%
2%
3%
2%
2%
0%
0%
1%
0%
0%
1%
0%
0%
2%
1%
0%
0%
0%
3%
57%
planilha est formatada para prestao de servios - no contempla materia-prima nem mercadoria. Observe se o seu caso. C
planilha econsidera enquadramento tributrio no lucro presumido - observe se o seu caso. Caso no, modifique as alquotas d
o seja necessrio incluir custos, observe se o somatrio dos custos est considerando os custos includos em sua frmula.
ms 10
120,000 100%
19,596
19,596
4,380
3,456
5,760
6,000
16%
16%
4%
3%
5%
0%
5%
ms 11
160,000 100%
26,128
26,128
5,840
4,608
7,680
8,000
0%
100,404
26,460
9,000
1,800
2,800
2,240
1,800
200
400
600
200
50
1,200
200
1,500
600
300
120
50
3,400
73,944
84%
0%
22%
8%
2%
2%
2%
2%
0%
0%
1%
0%
0%
1%
0%
0%
1%
1%
0%
0%
0%
3%
62%
16%
16%
4%
3%
5%
0%
5%
ms 12
80,000 100%
13,064
13,064
2,920
2,304
3,840
4,000
0%
133,872
26,460
9,000
1,800
2,800
2,240
1,800
200
400
600
200
50
1,200
200
1,500
600
300
120
50
3,400
107,412
84%
0%
17%
6%
1%
2%
1%
1%
0%
0%
0%
0%
0%
1%
0%
0%
1%
0%
0%
0%
0%
2%
67%
16%
16%
4%
3%
5%
0%
5%
total
1,010,000 100%
164,933
164,933
36,865
29,088
48,480
50,500
16%
16%
4%
3%
5%
0%
5%
0%
0%
66,936
26,460
9,000
1,800
2,800
2,240
1,800
200
400
600
200
50
1,200
200
1,500
600
300
120
50
3,400
40,476
84%
0%
33%
11%
2%
4%
3%
2%
0%
1%
1%
0%
0%
2%
0%
0%
2%
1%
0%
0%
0%
4%
51%
845,067
293,418
96,000
19,200
38,000
30,400
19,400
2,400
4,800
6,050
2,100
600
12,200
2,042
15,100
6,000
3,166
1,360
600
34,000
551,649
oria. Observe se o seu caso. Caso no, utilize a planilha industria e comercio.
aso no, modifique as alquotas de impostos.
os includos em sua frmula.
84%
0%
29%
10%
2%
4%
3%
2%
0%
0%
1%
0%
0%
1%
0%
0%
1%
1%
0%
0%
0%
3%
55%
DRE Ano 1
Receita
Custos variveis
Impo=stos
Pis/cofins
CSSLL
IRPJ - Presumido
IRPJ - Adicional 10%
ISSQN
cv2
Margem de contribuio
Custos fixos
Pr-labore
INSS pr-labore
Salrios
Encargos
Aluguel/condomnio
Contador
Telefone
Seguros
Material expediente
Material de limpeza
Energia
IPTU
Manuteno
Servios de terceiros
Depreciao
Internet
Despesas bancrias
Outros
Resultado
DRE Ano 2
DRE Ano 3
TOTAL
1,010,000
%
100.00%
TOTAL
1,050,000
%
100.00%
TOTAL
1,160,000
%
100.00%
164,933
164,933
36,865
29,088
48,480
50,500
16.33%
16.33%
3.65%
2.88%
4.80%
0.00%
5.00%
171,465
171,465
38,325
30,240
50,400
52,500
16.33%
16.33%
3.65%
2.88%
4.80%
0.00%
5.00%
189,428
189,428
42,340
33,408
55,680
58,000
16.33%
16.33%
3.65%
2.88%
4.80%
0.00%
5.00%
845,067
293,418
96,000
19,200
38,000
30,400
19,400
2,400
4,800
6,050
2,100
600
12,200
2,042
15,100
6,000
3,166
1,360
600
34,000
551,649
0.00%
83.67%
0.00%
29.05%
9.50%
1.90%
3.76%
3.01%
1.92%
0.24%
0.48%
0.60%
0.21%
0.06%
1.21%
0.20%
0.00%
1.50%
0.59%
0.31%
0.13%
0.06%
3.37%
54.62%
0.00%
878,535
120,777
33,000
6,600
32,839
26,272
1,650
2,200
4,400
275
1,100
330
231
1,000
880
10,000
757,758
83.67%
0.00%
11.50%
3.14%
0.63%
3.13%
2.50%
0.16%
0.21%
0.42%
0.03%
0.00%
0.10%
0.03%
0.02%
0.00%
0.00%
0.00%
0.10%
0.08%
0.00%
0.95%
72.17%
0.00%
970,572
130,777
33,000
6,600
32,839
26,272
1,650
2,200
4,400
275
1,100
330
231
1,000
880
20,000
839,795
83.67%
0.00%
11.27%
2.84%
0.57%
2.83%
2.26%
0.14%
0.19%
0.38%
0.02%
0.00%
0.09%
0.03%
0.02%
0.00%
0.00%
0.00%
0.09%
0.08%
0.00%
1.72%
72.40%
Valores em R$
ATENO:
Esta planilha est formatada para prestao de servios - no contempla materia-prima nem mercadoria. Observe
Esta planilha econsidera enquadramento tributrio no lucro presumido - observe se o seu caso. Caso no, modi
Caso seja necessrio incluir custos, observe se o somatrio dos custos est considerando os custos includos em
DRE Ano 4
DRE Ano 5
TOTAL
1,200,000
%
100.00%
TOTAL
1,300,000
%
100.00%
195,960
195,960
43,800
34,560
57,600
60,000
16.33%
16.33%
3.65%
2.88%
4.80%
0.00%
5.00%
212,290
212,290
47,450
37,440
62,400
65,000
16.33%
16.33%
3.65%
2.88%
4.80%
0.00%
5.00%
0.00%
1,004,040
150,777
33,000
6,600
32,839
26,272
1,650
2,200
4,400
275
1,100
330
231
1,000
880
40,000
853,263
83.67%
0.00%
12.56%
2.75%
0.55%
2.74%
2.19%
0.14%
0.18%
0.37%
0.02%
0.00%
0.09%
0.03%
0.02%
0.00%
0.00%
0.00%
0.08%
0.07%
0.00%
3.33%
71.11%
0.00%
1,087,710
170,677
33,000
6,600
32,839
26,272
1,650
2,200
4,400
275
1,100
330
231
1,000
880
59,900
917,033
83.67%
0.00%
13.13%
2.54%
0.51%
2.53%
2.02%
0.13%
0.17%
0.34%
0.02%
0.00%
0.08%
0.03%
0.02%
0.00%
0.00%
0.00%
0.08%
0.07%
0.00%
4.61%
70.54%
a-prima nem mercadoria. Observe se o seu caso. Caso no, utilize a planilha industria e comercio.
e se o seu caso. Caso no, modifique as alquotas de impostos.
nsiderando os custos includos em sua frmula.
invest
lucro
deprec
cx gerado
tx atrat
0
200,000
200,000
20%
200,000
200,000
Perodo de retorno
2,451,945
TIR
#NUM!
551,649
757,758
839,795
853,263
917,033
551,649
757,758
839,795
853,263
917,033
1.2000
1.4400
1.7280
2.0736
2.4883
459,708
659,708
526,221
1,185,928
485,993
1,671,921
411,489
2,083,410
368,535
2,451,945
VPL
ATENO:
Esta planilha est formatada para prestao de servios - no contempla materia-prima nem mercadoria. Observe se o
Esta planilha econsidera enquadramento tributrio no lucro presumido - observe se o seu caso. Caso no, modifique as
Caso seja necessrio incluir custos, observe se o somatrio dos custos est considerando os custos includos em sua f
2,451,945
mercadoria. Observe se o seu caso. Caso no, utilize a planilha industria e comercio.
caso. Caso no, modifique as alquotas de impostos.
os custos includos em sua frmula.