Professional Documents
Culture Documents
$ Total
PLANO DE NEGCIO
18,900.00
DIVERSOS
194,000.00
Capital de giro
150,000.00
6,000.00
2,000.00
30,000.00
6,000.00
OBRA
106,500.00
Estoque inicial
Marketing (3 eventos - soft opening)
Ponto comercial
10,000.00
3,000.00
Ar condicionado instalado - 40.000 + 9.000 BTU's
7,500.00
Execuo reforma / construco
70,000.00
Paisagismo
5,000.00
Projeto arquitetnico e acompanhamento da obra (loja)
6,000.00
Projetos: hidraulica, iluminao, eltrico, estrutura e acompanhamento da obra (produo)
5,000.00
Decoraco-interiores
Sistema de som
SALO / CAMBUZA
10,750.00
2,250.00
8,500.00
ESTOQUE
Mobiliario
Cmara fria com freezer
EMPRIO
Adega de madeira (colmia)
Mesa central / estantes (marcenaria)
20,000.00
3,000.00
17,000.00
0.00
COZINHA
66,000.00
26,000.00
32,000.00
8,000.00
LABORATRIO DE MASSAS
46,000.00
28,000.00
Embaladora vcuo
12,000.00
Refrigerador 3p
6,000.00
ROTISSERIA
Balco refrigerado horizontal 3p + acabamento / refrigerador e freezer (auto servio)
7,000.00
7,000.00
Prateleiras (marcenaria)
Mquinas para vedao de embalagem plstica
AREA DE COLABORADORES
6,950.00
Uniformes
2,750.00
Armrios
1,200.00
Refeitrio
3,000.00
AREA DE RECEBIMENTO
8,700.00
1,200.00
7,500.00
AREA DE LAVAGEM
5,200.00
5,200.00
AREA DE DESCARTE
3,000.00
2,000.00
Utenslios (lixeiras)
1,000.00
IDENTIDADE VISUAL
25,000.00
Logo
10,000.00
Placa de identificao
4,000.00
Website
8,000.00
3,000.00
15,400.00
4,500.00
4,500.00
4,200.00
2,200.00
11,600.00
1,600.00
6,000.00
1,000.00
3,000.00
ADMINISTRAO
5,500.00
Computadores e perifricos,
3,500.00
2,000.00
550,500.00
TOTAL GERAL
578,025.00
27,525.00
Item
Aluguel
Valor Mensal
R$
3,700.00
R$
R$
10,360.00
R$
4,500.00
R$
2,000.00
R$
2,000.00
R$
6,216.00
R$
1,000.00
R$
1,200.00
R$
800.00
R$
1,500.00
R$
500.00
R$
1,000.00
R$
400.00
R$
300.00
R$
200.00
R$
200.00
R$
500.00
R$
200.00
R$ 36,576.00
R$
124,320.00
R$
54,000.00
R$
24,000.00
R$
24,000.00
R$
74,592.00
R$
12,000.00
R$
14,400.00
R$
9,600.00
R$
18,000.00
R$
6,000.00
R$
12,000.00
R$
4,800.00
R$
3,600.00
R$
2,400.00
R$
2,400.00
R$
6,000.00
R$
2,400.00
R$ 438,912.00
28.32%
12.30%
5.47%
5.47%
16.99%
2.73%
3.28%
2.19%
4.10%
1.37%
2.73%
1.09%
0.82%
0.55%
0.55%
1.37%
0.55%
100%
MODELO 2
MODELO 3
ALMOO
LUGARES
TICKET MDIO
COUVERT MS
GIRO
DIAS / MS (TER - SEX)
TOTAL
25
25.00
280
0.7
16
7,000.00
25
25.00
400
1
16
10,000.00
25
25.00
480
1.2
16
12,000.00
ROTISSERIE / EMPRIO
TICKET MDIO
40.00
40.00
ATENDIMENTOS/DIA (TER - SEX)
20
25
DIAS / MS
16
16
TOTAL
12,800.00
16,000.00
40.00
30
16
19,200.00
ROTISSERIE / EMPRIO
TICKET MDIO
ATENDIMENTOS/DIA (SAB - DOM)
DIAS / MS
TOTAL
TOTAL MS
80.00
40
10
32,000.00
R$
51,800
80.00
50
10
40,000.00
R$
66,000
80.00
60
10
48,000.00
R$
79,200
FOLHA DE PAGAMENTO
Item
(+) Receita Operacional Bruta
(vendas)
(-) Despesas Tributrias
(=)Receita Operacional Lquida
(-)Custo dos Produtos Vendidos
(=) Margem de Contribuio
(-) Gastos Fixos
(-) Despesas Comerciais
(=) Lucro Lquido do Exerccio
51,800
3,906
47,894
11,396
36,498
36,576
2,590
(2,668)
100%
7.5%
92.5%
22.0%
70.5%
70.6%
5.0%
-5.2%
R$
R$
R$
R$
R$
R$
R$
R$
100%
66,000
R$
5,016 7.6% R$
60,984 92.4% R$
14,520 22.0% R$
46,464 70.4% R$
36,576 55.4% R$
3,300 5.0% R$
6,588 10.0% R$
OTIMISTA
Valor
79,200
6,558
72,642
17,424
55,218
36,576
3,960
14,682
100%
8.3%
91.7%
22.0%
69.7%
46.2%
5.0%
18.5%
Alquota
4.00%
5.47%
6.84%
7.54%
7.60%
8.28%
8.36%
8.45%
9.03%
9.12%
9.95%
10.04%
10.13%
10.23%
10.32%
11.23%
11.32%
11.42%
11.51%
11.61%
IRPJ
CSLL
0.00%
0.00%
0.27%
0.35%
0.35%
0.38%
0.39%
0.39%
0.42%
0.43%
0.46%
0.46%
0.47%
0.47%
0.48%
0.52%
0.52%
0.53%
0.53%
0.54%
0.00%
0.00%
0.31%
0.35%
0.35%
0.38%
0.39%
0.39%
0.42%
0.43%
0.46%
0.46%
0.47%
0.47%
0.48%
0.52%
0.52%
0.53%
0.53%
0.54%
Cofins
0.00%
0.86%
0.95%
1.04%
1.05%
1.15%
1.16%
1.17%
1.25%
1.26%
1.38%
1.39%
1.40%
1.42%
1.43%
1.56%
1.57%
1.58%
1.60%
1.60%
PIS/Pasep
0.00%
0.00%
0.23%
0.25%
0.25%
0.27%
0.28%
0.28%
0.30%
0.30%
0.33%
0.33%
0.33%
0.34%
0.34%
0.37%
0.37%
0.38%
0.38%
0.38%
CPP
ICMS
2.75%
2.75%
2.75%
2.99%
3.02%
3.28%
3.30%
3.35%
3.57%
3.60%
3.94%
3.99%
4.01%
4.05%
4.08%
4.44%
4.49%
4.52%
4.56%
4.60%
1.25%
1.86%
2.33%
2.56%
2.58%
2.82%
2.84%
2.87%
3.07%
3.10%
3.38%
3.41%
3.45%
3.48%
3.51%
3.82%
3.85%
3.88%
3.91%
3.95%
NDICES DE DESEMPENHO
PESSIMISTA
REALISTA
OTIMISTA
Lucratividade
-5.15%
Lucratividade
9.98%
Lucratividade
18.54%
Rentabilidade - Ano 1
-0.46%
Rentabilidade - Ano 1
1.14%
Rentabilidade - Ano 1
2.54%
Prazo de Retorno
PONTO DE EQUILBRIO
Gasto Fixo
R$
Despesas Tributrias
Custo de Produto Vendido
Despesas Comerciais
Gasto Varivel Total
Ponto de Equilbrio
36,576.00
7.54%
22%
5%
34.54%
R$
55,875.34