Beruflich Dokumente
Kultur Dokumente
3
Rateios MOD:
Superviso da fbrica =
x
y
z
Total
Aluguel =
x
y
z
Total
MOD
1 * 50000 = 50000
2 * 30000 = 60000
2,5 * 20000 = 50000
160,000.00
2,880,000.00
Porcentagem
31.25%
37.50%
31.25%
100.00%
600000
MOD
1 * 50000 = 50000
2 * 30000 = 60000
2,5 * 20000 = 50000
160,000.00
Porcentagem
31.25%
37.50%
31.25%
100.00%
Rateios mquinas:
Consumo de lubrificantes =
x
y
z
Total
Mquinas
0,6 * 50000 = 30000
1,5 * 30000 = 45000
3,75 * 20000 = 75000
150000
Manunteo preventiva =
x
y
z
Total
Mquinas
0,6 * 50000 = 30000
1,5 * 30000 = 45000
3,75 * 20000 = 75000
150000
Depreciao de equipamentos =
x
y
z
Total
Mquinas
0,6 * 50000 = 30000
1,5 * 30000 = 45000
3,75 * 20000 = 75000
150000
Seguro de equipamentos =
x
y
z
Mquinas
0,6 * 50000 = 30000
1,5 * 30000 = 45000
3,75 * 20000 = 75000
350000
Porcentagem
20.00%
30.00%
50.00%
100.00%
500000
Porcentagem
20.00%
30.00%
50.00%
100.00%
300000
Porcentagem
20.00%
30.00%
50.00%
100.00%
340000
Porcentagem
20.00%
30.00%
50.00%
Total
150000
Consumo de MP =
7000000
Volume de Produo
50000
30000
20000
100000
x
y
z
Total
100.00%
Porcentagem
50.00%
30.00%
20.00%
100.00%
Rateios MP:
Superviso de almoxarifado de MP =
MP
3500000
2100000
1400000
7000000
x
y
z
Total
MOD =
1440000
Porcentagem
50.00%
30.00%
20.00%
100.00%
6,000,000.00
MOD
1 * 50000 = 50000
2 * 30000 = 60000
2,5 * 20000 = 50000
160000
x
y
z
Total
Energia eltrica =
x
y
z
Total
Vendas =
Porcentagem
31.25%
37.50%
31.25%
100.00%
790,000.00
Mquinas
0,6 * 50000 = 30000
1,5 * 30000 = 45000
3,75 * 20000 = 75000
150000
Porcentagem
20.00%
30.00%
50.00%
100.00%
25,100,000.00
x
y
z
Total
Preo
270
350
500
1,120.00
Volume de vendas
40,000.00
18,000.00
16,000.00
74,000.00
x
5,533,000.00
3,500,000.00
1,875,000.00
y
4,587,000.00
2,100,000.00
2,250,000.00
z
3,670,000.00
1,400,000.00
1,875,000.00
a)
Custos diretos
MP
MOD
Energia Eltrica
CIP
Seguro dos equipamentos
Consumo de lubrificantes
Aluguel
Superviso geral
Manuteno
Superviso do almox.
Depreciao
Custo total
158,000.00
2,105,500.00
68,000.00
70,000.00
187,500.00
900,000.00
100,000.00
720,000.00
60,000.00
7,638,500.00
237,000.00
2,184,000.00
102,000.00
105,000.00
225,000.00
1,080,000.00
150,000.00
432,000.00
90,000.00
6,771,000.00
395,000.00
2,120,500.00
170,000.00
175,000.00
187,500.00
900,000.00
250,000.00
288,000.00
150,000.00
5,790,500.00
x
6,110,800.00
y
4,062,600.00
z
4,632,400.00
x
1,527,700.00
y
2,708,400.00
z
1,158,100.00
x
5,533,000.00
3,500,000.00
1,875,000.00
158,000.00
y
4,587,000.00
2,100,000.00
2,250,000.00
237,000.00
z
3,670,000.00
1,400,000.00
1,875,000.00
395,000.00
x
2,105,500.00
68,000.00
70,000.00
187,500.00
900,000.00
100,000.00
720,000.00
60,000.00
y
2,184,000.00
102,000.00
105,000.00
225,000.00
1,080,000.00
150,000.00
432,000.00
90,000.00
z
2,120,500.00
170,000.00
175,000.00
187,500.00
900,000.00
250,000.00
288,000.00
150,000.00
b)
Custo untario (A) =
Custo untario (B) =
Custo untario (C) =
152.77
225.7
289.53
c)
CPV
d)
Custo estoque
2.
a)
Custos diretos
MP
MOD
Energia Eltrica
b)
CIP
Seguro dos equipamentos
Consumo de lubrificantes
Aluguel
Superviso geral
Manuteno
Superviso do almox.
Depreciao
c)
Vendas
CPV
Lucro Bruto
Despesas
Comerciais
Administrativas
Lucro Operacional
Despesas financeiras
Lucro antes do IR
IR (30%)
Lucro Lquido
x
10,800,000.00
-6,110,800.00
4,689,200.00
y
6,300,000.00
-4,062,600.00
2,237,400.00
z
8,000,000.00
-4,632,400.00
3,367,600.00
d) BP
ATIVO
CIRCULANTE
ESTOQUES:
MP
PA
CAIXA
BANCOS
CLIENTES
PASSIVO + PL
5,000,000.00
5,394,200.00
460,000.00
1,000,000.00
6,060,000.00
17,914,200.00
PERMANENTE
EQUIPAMENTOS
DEPRECIAO
2,000,000.00
-300,000.00
1,700,000.00
1,000,000.00
-100,000.00
900,000.00
20,514,200.00
VECULOS
DEPRECIAO
TOTAL ATIVO
CIRCULANTE
EMPRSTIMOS
IR A PAGAR
PL
CAPITAL SOCIAL
LUCROS ACUM.
TOTAL PASSIVO
5.4
Custo de fabricao =
Produtos
A
500000
MOD
10*12000 = 120000
Porcentagem
83.33%
Rateio
416,666.67
B
Total
6*4000 = 24000
144000
16.67%
100.00%
83,333.33
500,000.00
5.5
Rateios:
Aluguel do galpo =
Saia
Vestido
Total
60,000.00
Aluguel
600
400
1000
Saia
Vestido
Total
Energia eltrica =
Saia
Vestido
Total
Depreciao =
Saia
Vestido
Total
Porcentagem
60.00%
40.00%
100.00%
40,000.00
MOD
84,000.00
116,000.00
200,000.00
Porcentagem
42.00%
58.00%
100.00%
30,000.00
Tempo de Maq
12000
13000
25000
Porcentagem
48.00%
52.00%
100.00%
15,000.00
Mquina
110
140
250
Saia
Vestido
Total
MP
735,000.00
1,015,000.00
1,750,000.00
Saia
Vestido
Total
MOD
504,000.00
696,000.00
1,200,000.00
Porcentagem
44.00%
56.00%
100.00%
a)
Custos diretos
MP
MOD
Energia eltrica
CIP
Superviso
Depreciao
Aluguel
Total
Saia
1,253,400.00
735,000.00
504,000.00
14,400.00
59,400.00
16,800.00
6,600.00
36,000.00
1,312,800.00
b)
Custo Uni( Saia ) =
Custo Uni( Vestido ) =
Vestido
1,726,600.00
1,015,000.00
696,000.00
15,600.00
55,600.00
23,200.00
8,400.00
24,000.00
1,782,200.00
Total
2,980,000.00
1,750,000.00
1,200,000.00
30,000.00
115,000.00
40,000.00
15,000.00
60,000.00
3,095,000.00
37.51
61.46
c)
Lucro Bruto unitrio
Lucro Total
Saia
22.49
787,200.00
d)
Receita
Tributos
Receita Lquida
CPV
Lucro Bruto
Despesas
Publicidade
Administrativa
Lucro Operacional
Vestido
18.54
537,800.00
Saia
1,800,000.00
-270,000.00
1,530,000.00
1,125,257.14
404,742.86
e)
Saia
Estoque final
187,542.86
Vestido
245,820.69
Total
41.04
1,325,000.00
Vestido
2,000,000.00
-300,000.00
1,700,000.00
1,536,379.31
163,620.69
Rateio
900,000.00
1,080,000.00
900,000.00
2,880,000.00
Rateio
187,500.00
225,000.00
187,500.00
600,000.00
Rateio
70,000.00
105,000.00
175,000.00
350,000.00
Rateio
100,000.00
150,000.00
250,000.00
500,000.00
Rateio
60,000.00
90,000.00
150,000.00
300,000.00
Rateio
68,000.00
102,000.00
170,000.00
340,000.00
Rateio
3,500,000.00
2,100,000.00
1,400,000.00
7,000,000.00
Rateio
720,000.00
432,000.00
288,000.00
1,440,000.00
Rateio
1,875,000.00
2,250,000.00
1,875,000.00
6,000,000.00
Rateio
158,000.00
237,000.00
395,000.00
790,000.00
Receita
10,800,000.00
6,300,000.00
8,000,000.00
25,100,000.00
Total
14,805,800.00
Total
5,394,200.00
Total
25,100,000.00
-14,805,800.00
10,294,200.00
-5,060,000.00
-3,040,000.00
2,194,200.00
-200,000.00
1,994,200.00
-598,260.00
1,395,940.00
PASSIVO + PL
3,520,000.00
598,260.00
4,118,260.00
15,000,000.00
1,395,940.00
16,395,940.00
20,514,200.00
Rateio
36,000.00
24,000.00
60,000.00
Rateio
16,800.00
23,200.00
40,000.00
Rateio
14,400.00
15,600.00
30,000.00
Rateio
6,600.00
8,400.00
15,000.00
Total
3,800,000.00
3,230,000.00
-2,661,636.45
568,363.55
-120,000.00
-150,000.00
298,363.55