Professional Documents
Culture Documents
I - DIREITOS
1
DISPONIBILIDADES
R$
II - OBRIGAES
230,000.00
31.99%
CONTAS A PAGAR/FORNECEDORES
R$
60,000.00
46.15%
R$
40,000.00
30.77%
10,000.00
7.69%
R$
10,000.00
7.69%
R$
10,000.00
7.69%
R$
10,000.00
7.69%
20,000.00
15.38%
1.1
Caixa
R$
3,000.00
0.42%
6.1
1.2
Bancos
R$
200,000.00
27.82%
6.1.1
Ttulos Vencidos
R$
1.3
Aplicaes
R$
27,000.00
3.76%
6.1.2
Aplicaes Financeiras
R$
27,000.00
3.76%
6.1.3
MATRIA-PRIMA + INSUMOS
2.1
6.1.4
2.2
6.1.5
2.3
6.2
2.4
R$
27,000.00
3.76%
6.2.1
Ttulos Vencidos
R$
5,000.00
3.85%
CONTAS A RECEBER
R$
145,000.00
20.17%
6.2.2
R$
5,000.00
3.85%
3.1
Ttulos Vencidos
R$
25,000.00
3.48%
6.2.3
R$
5,000.00
3.85%
3.2
R$
50,000.00
6.95%
6.2.4
R$
5,000.00
3.3
R$
30,000.00
4.17%
6.2.5
3.4
R$
20,000.00
2.78%
3.5
R$
R$
MERCADORIAS
CONTAS A PAGAR/FINANCIAMENTOS
20,000.00
2.78%
7.1
Ttulos Vencidos
ESTOQUES
R$
238,000.00
33.10%
7.2
4.1
MATRIA-PRIMA + INSUMOS
R$
46,000.00
6.40%
7.3
4.1.1
Tecidos
R$
3,000.00
0.42%
7.4
4.1.2
Tapetes
R$
3,000.00
0.42%
7.5
4.1.3
Outros
R$
40,000.00
5.56%
4.1.4
4.2
R$
4.2.1
Bancos
4.2.2
4.2.3
4.2.4
Chapas MDF
R$
10,000.00
1.39%
4.2.5
Janelas
R$
100,000.00
13.91%
R$
3.85%
0.00%
CONTAS A PAGAR/SALRIOS
R$
30,000.00
23.08%
8.1
Salrios
R$
20,000.00
15.38%
R$
10,000.00
7.69%
40,000.00
30.77%
192,000.00
26.70%
8.2
R$
60,000.00
8.34%
8.3
Comisses
Suporte 01
R$
16,000.00
2.23%
8.4
Gratificaes/Prmios
Suporte 02
R$
6,000.00
0.83%
8.5
CONTAS A PAGAR/IMPOSTOS
R$
9.1
PIS / Cofins
R$
3,000.00
2.31%
4.2.6
9.2
CSLL / IRPJ
R$
16,000.00
12.31%
4.2.7
9.3
Simples Federal
R$
15,000.00
11.54%
R$
6,000.00
4.62%
4.2.8
9.4
ICMS
BENS IMOBILIZADOS
R$
79,000.00
10.99%
9.5
ISS
5.1
VECULOS
R$
23,000.00
3.20%
9.6
5.1.1
FIAT Strada
R$
23,000.00
3.20%
10
CONTAS A PAGAR/DIRETORES
5.1.2
10.1
Sr.
5.1.3
10.2
Sr.
Sr.
5.2
R$
5.2.1
Mquinas e Equipamentos
R$
40,000.00
5.56%
10.3
40,000.00
5.56%
10.4
11
5.2.2
5.3
R$
5.3.1
Equipamentos de comunicao
R$
5.3.2
Equipamentos de informtica
R$
5.4
MVEIS E UTENSLIOS
R$
5.4.1
Mveis e utenslios
R$
CONTAS A PAGAR/FIN.LP
15,000.00
2.09%
11.1
Financiamentos
10,000.00
1.39%
11.2
Financiamentos
11.3
5,000.00
0.70%
1,000.00
0.14%
11.5
1,000.00
0.14%
11.6
5.3.3
R$
0.00%
R$
0.00%
11.4
TOTAL DE DIREITOS
R$
719,000.00
100.0%
TOTAL DE OBRIGAES
Previso de Entradas
Previso de Sadas
Prximos 30 dias
R$
50,000.00
R$
Prximos 60 dias
R$
30,000.00
Prximos 90 dias
R$
20,000.00
GERAL
R$
20,000.00
R$
130,000.00
100.0%
100,000.00
R$
180,000.00
R$
85,000.00
R$
125,000.00
R$
85,000.00
R$
60,000.00
R$
70,000.00
R$
10,000.00
Perodo anterior
Perodo atual
R$
589,000.00
#DIV/0!