Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
2,000,000.00
2,000,000.00
2,000,000.00
Capital a Integralizar
1,000,000.00
1,000,000.00
-
ARE
340,000.00
160,000.00 5
200,000.00 15
3.00
700,000.00
300,000.00
745,000.00
17,000.00
35,000.00
47,500.00
74,333.33
41,666.67
147,333.33
109,350.00
2,340,000.00
147,333.33
1,217,183.33
1,270,150.00
2,487,333.33
1,270,150.00
1
2a
8
9
10
13a
13b
15
17
18
1,479,958.33
1,410,875.00
Veculos
340,000.00
170,000.00 17d
340,000.00
170,000.00
Mveis
160,000.00
4a
6a
11a
16
160,000.00
170,000.00
160,000.00
8
9
10
13
18
4b
4b
6b
11b
Fornecedores - Nacionais
125,000.00
250,000.00 4a
125,000.00
144,000.00 6a
144,000.00
850,000.00 11a
425,000.00
228,000.00 16
745,000.00
819,000.00
975,000.00
12a
Mquinas
350,000.00
14b
350,000.00
41,666.67
350,000.00
2b
45,000.00
12d
12d
27,000.00
Financiamentos (PC)
36,458.33
17,500.00
53,958.33
18,000.00
108,500.00
7b
14a
Contas a Pagar
10,000.00
10,000.00
Adiantamento de Aluguel
100,000.00
41,666.67
100,000.00
41,666.67
14b
2d
2d
1,472,000.00
653,000.00
Emprstimos (PC)
180,000.00
27,000.00
41,666.67
207,000.00
58,333.33
123,958.33 12a
59,500.00 12b
12b
183,458.33
59,500.00
129,500.00
42,000.00
10,000.00 7a
7a
7c
7c
10,000.00
-
300,000.00
45,000.00
345,000.00
7d
35,000.00
Financiamentos (PNC)
12c
226,041.67 12a
108,500.00 12b
17,500.00
334,541.67
334,541.67
Despesas Gerais
10,000.00
5,200.00
1,800.00
7d
Salrios a Pagar
35,000.00
17,000.00
5,200.00
7c
7d
5,200.00
-
FGTS a Pagar
1,800.00
1,800.00
35,000.00
35,000.00
35,000.00
-
1,800.00 7c
2a
2c
12c
Despesas Financeiras
3,000.00
27,000.00
17,500.00
1,800.00
47,500.00
Emprstimos (PNC)
74,333.33
8
9
10
8
9
10
13
18
2,340,000.00
17
745,000.00
2,340,000.00
-
8
9
10
13
18
74,333.33
Contas a Receber
210,000.00
100,000.00
200,000.00
455,000.00
356,000.00
1,321,000.00
227,500.00
13b
17d
Depreciao Acumulada
22,666.67
22,666.67
28,333.33
23,333.33
22,666.67
227,500.00
74,333.33
74,333.33
51,666.67
1,093,500.00
17d
138,000.00
108,500.00
7c
2a
2b
PDD
109,350.00
Despesas c/ PDD
109,350.00
7c
ATIVO
Circulante
Caixa - Fundo fixo
Bancos c/Movimento
Contas a Receber
PDD
Estoque - Material para revenda
Adiantamento de Aluguel
No-Circulante
Mquinas e Equipamentos
Veiculos
Mveis
Depreciao acumulada
PASSIVO
3,428,358.33
0.00
1,410,875.00
1,093,500.00
109,350.00
975,000.00
58,333.33
628,333.33
350,000.00
170,000.00
160,000.00
(51,666.67)
Passivo Circulante
Fornecedores Nacionais
Emprstimos bancrio
(-) Juros a apropriar
Financiamentos
(-) Juros a apropriar
Salrios a pagar
Encargos sociais a pagar
FGTS a recolher
Adiantamento de clientes
Contas a pagar
Passivo No-Circulante
Emprstimos bancrio
(-) Juros a apropriar
Financiamentos
(-) Juros a apropriar
Patrimnio Lquido
Capital Social Subscrito
Capital a integralizar
Lucrsos/Prejuzos Acumulado
TOTAL
4,056,691.67
TOTAL
Resultado Financeiro
Receita Financeira
Despesa Financeira
Resultado no operacional
Lucro Operacional
Lucro antes do IR e CS
Proviso para Imposto de Renda
Lucro (Prejuzo) Lquido
(47,500.00)
0.00
(47,500.00)
0.00
1,270,150.00
1,270,150.00
0.00
1,270,150.00
860,500.00
653,000.00
138,000.00
(18,000.00)
129,500.00
(42,000.00)
0.00
0.00
0.00
0.00
0.00
226,041.67
0.00
0.00
334,541.67
(108,500.00)
2,970,150.00
2,000,000.00
(300,000.00)
1,270,150.00
4,056,691.67
0
DATA
01/03/X1
OPERA
O
Entrada 5
6/04/X1
Entrada
4/05/X1
Sada
10/05/X1
Sada
50,000.00
50,000.00
30/05/X1
Sada
50,000.00
100,000.00
6/06/x1
Entrada
15/08/x1
Sada
60,000.00
180,000.00
01/09/x1
Entrada
15/11/x1
Sada
1
3
60,000.00
85,000.00
60,000.00
255,000.00
10
85,000.00
76,000.00
50,000.00
100,000.00
850,000.00
380,000.00
TODO PEPS
Q
5
SALDO
Valor
Unitrio
50,000.00
Valor
Total
250,000.00
5 50,000.00 250,000.00
4 60,000.00 240,000.00
3
4
50,000.00
60,000.00
150,000.00
240,000.00
2
4
4
50,000.00
60,000.00
60,000.00
100,000.00
240,000.00
240,000.00
4
10
60,000.00
85,000.00
240,000.00
850,000.00
1
10
60,000.00
85,000.00
60,000.00
850,000.00
1
10
5
60,000.00
85,000.00
76,000.00
60,000.00
850,000.00
380,000.00
7
5
85,000.00
76,000.00
595,000.00
380,000.00