EQUIPE

DESIGNER

GESTOR DE TRÁFEGO

SOCIAL MÍDIA

AUXILIAR

CLIENTES V. PLANO V. FERRA PLANO

CL 01 R$ 1,397.00 R$ 310.00 R$ 1,087.00

CL 02 R$ 1,397.00 R$ 310.00 R$ 1,087.00

CL 03 R$ 1,397.00 R$ 310.00 R$ 1,087.00

CL 04 R$ 1,397.00 R$ 310.00 R$ 1,087.00

CL 05 R$ 1,397.00 R$ 310.00 R$ 1,087.00

CL 06 R$ 0.00

CL 07 R$ 0.00

CL 08 R$ 0.00

CL 09 R$ 0.00

CL 10 R$ 0.00

CL 11 R$ 0.00

CL 12 R$ 0.00

CL 13 R$ 0.00

CL 14 R$ 0.00

TOTAL ENTRADA R$ 6,985.00 R$ 1,550.00 R$ 5,435.00

 TOTAL ENTRADA R$ 6,985.00 R$ 1,550.00 R$ 5,435.00

prolabore
lucro liquido
faturamento
INPUT (NÃO MEXA NESSES DADOS)
5%
10%
20%
30%
50%
70%
100%
130%
150%
200%
250%
300%
400%
500%
600%
700%
800%
900%
 DESPESAS FIXAS ENTRADA TOTAL DE GASTOS

Aluguel
R$6,985.00 R$3,100.00
Internet R$ 100.00

Água R$ 150.00

Energia R$ 100.00
COLABORADORES GASTOS FIXOS

feira R$ 1,200.00

R$ 0.00 R$ 0.00 R$ 1,550.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

TOTAL DE DESPESAS FIXAS R$ 1,550.00

 LIQUIDO

R$3,885.00

FERRAMENTAS

R$ 1,550.00