Análise - Financ - Alex 1.2

c ccc

c c
c

IDENTIFICAO DA PLANILHA >>>>>>>>>>>>> PIMENTA DO REINO
c c
c
c
ccc c

cc
Esta planilha parte
Alqutota do Imposto de Renda
8%
cc

Encargos Sociais
Reserva Legal
Dividendos
Taxa Mnima de Atratividade Por Perodo
Empregos Diretos Criados
Horizonte de Planejamento do Projeto
Produo Prevista
Balano de Divisas do Projeto
Momento do Incio da Operao
Momento da Plena Operao
Fim do Horizonte de Planejamento
80%
5%
20%
20%
2
Ano
Toneladas
$
Ano
Ano
Ano
do livro c
c
07/11/11
!"#!
"!
$c$c
c
%# &' %
c
c(
)'*' +
c/' # /0

1 +
BELM (PA),MAR 2005
2008
0
0
2008
2010
2011
2009
726
0
2010
3630
0
2011
5808
0
2012
2013
2014
2015
2016
2017
0
0
2008
,45
12753
0
2009
6
2010
6
2011
6
2012
6
2013
6
2014
6
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2015
6

0
0
0
0
0
2016
6

0
0
0
0
0
2017
6

0
0
0
0
0
2009
-.?5
6
3485
5?..
2010
,?@@4
6
28667
?4-,
2011
5,-46
52373
,6?-
2012
2013
2014
2015
2016
6
0
6
0
6
0
6
0
6
0
6
0
6
0
6
0
6
0
6
0
2017
6
6
0
6
0
150
15694
5995
4796
0
0
0
3157
0
0
0
411
1100
235
-12359
56
6
200
18532
6630
5304
0
0
0
3157
0
0
0
411
2750
280
9935
@6
6
250
20581
7085
5668
0
0
0
3157
0
0
0
411
3960
300
31542
@5
6
0
6
6
0
6
6
0
6
6
0
6
6
0
6
6
0
0
56
0
0
@6
0
0
@5
0
0
6
0
0
6
0
0
6
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6
0
6
0
6
0
6
0
0
0
0
6
0
0
0
0
6
0
0
0
0
6
0
0
0
0
6
0
0
6
0
0
0
0
6
0
0
0
6
0
0
0
0
6
0
0
0
0
6
0
0
0
0
6
0
0
0
0
6
0
0
0
0
6
0
0
0
-12409
6
6
-12409
AA6
0
0
0
v
9875
6
6
9875
4A6
6
0
0
0

31477
6
6
31477
,5?
6
0
0
0

0
6
6
0
6
6
0
0
0
0
6
6
0
6
6
0
0
0
0
6
6
0
6
6
0
0
0
0
6
6
0
6
6
0
0
0
0
6
6
0
6
6
0
0
0
0
6
6
0
0
0
0
0
0
0
0
6
0
0
0
6
0
0
0
0
0
6
6
0
6
6
0
0
0
2009
.@
-11416
0
2010
A6?5
9085
0
2011
,?A5A
28959
0
2012
6
0
0
2013
6
0
0
2014
6
0
0
2015
0
0
0
2016
0
0
0
2017
0
0
0
$
c2
c c

c3c
c(c
7!' %)'*'
Investimento Fixo
Investimento Incorpreo
Capital de Giro Prprio
c* #'1!89 % !:'!%#"#
:!#;:#!" !
Ano
$
$
$
$
$
$
$

,
c
c<
DISCRIMINAO
Ano
2008
=> "'!:#!" !$#/'!
$
6
= *: ' %#'
$
6
(=) Receita Operacional Lquida
$
0
= /' %# %/89
$
A5A
B
$
Manuteno das mquinas
$
100
!#)
$
19491

$
5325

$
4260

$
8635

$
1320

$
5500

$
1815

$
1271

$
385

$
275

$
411

$
0

$
200
(=) Lucro Bruto
$
-19591
= :!:#!" !
$
-6
%!
$
6

$
0

$
0

$
0
c%*'#!')!
$
-6

$
0

$
0

$
0

$
0
!"#!
$
6

$
0

$
0

!

$
0
9 '#!
$
6

!
$
0
"
$
0
# ! $ %
$ &

$
0
%

$
0
(=) Lucro Operacional
$
-19621
=> "'!9 :#!" !
$
6
= :!9 :#!" !
$
6
(=) Resultado Antes do imposto de Renda
$
-19621
= *: ' % %!
$
546
= :!c:C *: ' % %!
$
6
!

$
0
' !

$
0
!

$
0
=D /"# EF/% % B#"E"
$
v
- cc
c(c
/"# EF/% % B#"E"
:!9 '#! "/:#!%!
Ano
$
$
$
2008
?65
-18051
0
0
0
0
0
!:'!%#"#
(c(cc
c
Fluxo de Caixa 1
Fluxo de Caixa 2
Fluxo de Caixa 3
Fluxo de Caixa 4
Ano
G
G
G
G
2008
-6?6.
2009
.@
2010
A6?5
2011
,?A5A
2012
6
2013
6
2014
6
2015
6
2016
6
2017
6
c
c
c c
c

c

c

=! ##'EF/%

=!B!'#!% ' #
, c
c

$ccH

Comum
Seca
I3$ cc
Ponto de Equilbrio
Ponto de Equilbrio
I3$ 7 c
Ponto de Equilbrio
Ponto de Equilbrio
$ c

c3c
Peridico
nico

Verso(Descontado TMA)
Verso(No Descontado)
cK$H

=$H
Razo
$
%

4,56
.+6
Ano
$
$
2008
-4A
-4A
2009
?@4@
?@4@
2010
@A65
@A65
2011
,,66A
,,66A
2012
6
6
2013
6
6
2014
6
6
2015
6
6
2016
6
6
2017
6
6
Ano
%
Qtd
2008
2009
2010
0.59
21
2011
2012
2013
2014
2015
2016
2017
Ano
%
Qtd
2008
--+-4
6
2009
--+-4
,.6@
2010
--+-4
,6,A
2011
--+-4
A,.@
2012
2013
2014
2015
2016
2017
Ano
$
$
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
Ano
Ano
Ano
Ano
Ano
Ano
Ano
Ano
Ano
2008
2009
2010
2011
JJJJJJJ
JJJJJJJ
2012
2013
2014
2015
2016
2017
Ano
$
2008
6+-5
Ano
$
2008
2009
2010
A?,+@
2011
2012
2013
2014
2015
2016
2017
-
c

c
c
Densidade

cc$"L
Densidade
$cc
c
VPL
Ano
2008
$
JJJJJJJ
Ano
$
2008
6
2018
0
0
2019
0
0
2020
0
0
2021
0
0
2022
0
0
2023
0
0
2024
0
0
2025
0
0
2026
0
0
2027
0
0
2028
0
0
2029
0
0
2018
6

0
0
0
0
0
2019
6

0
0
0
0
0
2020
6

0
0
0
0
0
2021
6

0
0
0
0
0
2022
6

0
0
0
0
0
2023
6

0
0
0
0
0
2024
6

0
0
0
0
0
2025
6

0
0
0
0
0
2026
6

0
0
0
0
0
2027
6

0
0
0
0
0
2028
6

0
0
0
0
0
2029
6

0
0
0
0
0
2018
6
6
0
6
0
2019
6
6
0
6
0
2020
6
6
0
6
0
2021
6
6
0
6
0
2022
6
6
0
6
0
2023
6
6
0
6
0
2024
6
6
0
6
0
2025
6
6
0
6
0
2026
6
6
0
6
0
2027
6
6
0
6
0
2028
6
6
0
6
0
2029
6
6
0
6
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6
6
0
0
0
0
0
0
0
0
6
0
0
0
6
0
0
0
0
6
6
0
6
6
0
0
0
0
6
6
0
0
0
0
0
0
0
0
6
0
0
0
6
0
0
0
0
0
6
6
0
6
6
0
0
0
0
6
6
0
0
0
0
0
0
0
0
6
0
0
0
6
0
0
0
0
0
6
6
0
6
6
0
0
0
0
6
6
0
0
0
0
0
0
0
0
6
0
0
0
6
0
0
0
0
0
6
6
0
6
6
0
0
0
0
6
6
0
0
0
0
0
0
0
0
6
0
0
0
6
0
0
0
0
0
6
6
0
6
6
0
0
0
0
6
6
0
0
0
0
0
0
0
0
6
0
0
0
6
0
0
0
0
0
6
6
0
6
6
0
0
0
0
6
6
0
0
0
0
0
0
0
0
6
0
0
0
6
0
0
0
0
0
6
6
0
6
6
0
0
0
0
6
6
0
0
0
0
0
0
0
0
6
0
0
0
6
0
0
0
0
0
6
6
0
6
6
0
0
0
0
6
6
0
0
0
0
0
0
0
0
6
0
0
0
6
0
0
0
0
0
6
6
0
6
6
0
0
0
0
6
6
0
0
0
0
0
0
0
0
6
0
0
0
6
0
0
0
0
0
6
6
0
6
6
0
0
0
0
6
6
0
0
0
0
0
0
0
0
6
0
0
0
6
0
0
0
0
0
6
6
0
6
6
0
0
0
0
6
6
0
0
0
0
0
0
0
0
6
0
0
0
6
0
0
0
0
0
6
6
0
6
6
0
0
0
2018
0
0
0
2019
0
0
0
2020
0
0
0
2021
0
0
0
2022
0
0
0
2023
0
0
0
2024
0
0
0
2025
0
0
0
2026
0
0
0
2027
0
0
0
2028
0
0
0
2029
0
0
0
2018
6
2019
6
2020
6
2021
6
2022
6
2023
6
2024
6
2025
6
2026
6
2027
6
2028
6
2029
6
2018
6
6
2019
6
6
2020
6
6
2021
6
6
2022
6
6
2023
6
6
2024
6
6
2025
6
6
2026
6
6
2027
6
6
2028
6
6
2029
6
6
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
-30804
-30804
0
0
0
0
0
0
-40318
-42221
0
0
0
0
0
0
-34009
-33136
0
0
0
0
0
0
c c
c

c

!c"#
$
"#

%
c
&''()
)*+,-+,-+,

.
/. '
p
c)'+677,

p
c)'66778

"

"

$%
$%
$%

$%

%
c "3
%
/ 4
%
51

c)'967+7

"
"
"

"
#"!

"

$%
$%

"

$%
$%
$%

$%
$%

$%

!
$%
$%
"

!

$%

$%

3

$

p
"!

!

$
!
)0
1
$
2

c51
% $

/$3

&%
"
) *
!
,
, , / 0

"
"!!
"
!"
"
#"#
!"

"

$%'(
"
&%
"#
-
. ,
p '

"#
"##
!"!#

$%'(
%: ' ' c2

c;!;%;;;/
677,
6778
67+7
67++

"3

<
%

(

) *+

,
"!!
) *
#
) *+

p
c)'=67++

"

$%
$%

$%

$%

$%
"

"
"

$%

"

$%'(

"##
,
!"

&%
"!
!"!#
) *

) *+
!!
,
#"#

Análise - Financ - Alex 1.2

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Análise - Financ - Alex 1.2

Uploaded by

Copyright:

Available Formats

c ccc

ccc c

Alqutota do Imposto de Renda

cc

c/' # /0

I3$ cc

$ c

cK$H

%: ' ' c2

You might also like

Análise - Financ - Alex 1.2

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Análise - Financ - Alex 1.2

Uploaded by

Copyright:

Available Formats

c ccc

ccc   c

Alqutota do Imposto de Renda

cc 

c/' # /0

I3$  c c

$  c

  

cK$  H 

%: ' ' c2

You might also like

c ccc

ccc c

cc

c/' # /0

I3$ cc

$ c

cK$H

%: ' ' c2