exemplo de planilha de fluxo de caixa da formac3a7c3a3o aeronc3a1utica e28093 carteira pca ifra mlte

Upload: thiago-vicente-presbitero

Post on 02-Mar-2016

216 views

Category:

Documents


0 download

DESCRIPTION

Planilha para você ter um fluxo de caixa em suas habilitações para piloto

TRANSCRIPT

  • C.Form. C.Form. Total Total Acumul. ValorMeses PPA PCA-IF/ML do ms Acumul. % Faltante

    1 1,550 1,550 1,550 1.8% 85,450 2 650 650 2,200 2.5% 84,800 3 650 650 2,850 3.3% 84,150 4 3,070 3,070 5,920 6.8% 81,080 5 2,420 2,420 8,340 9.6% 78,660 6 2,420 2,420 10,760 12.4% 76,240 7 2,420 2,420 13,180 15.1% 73,820 8 6,570 6,570 19,750 22.7% 67,250 9 4,150 4,150 23,900 27.5% 63,100 10 4,200 4,200 28,100 32.3% 58,900 11 600 600 28,700 33.0% 58,300 12 600 600 29,300 33.7% 57,700 13 3,489 3,489 32,789 37.7% 54,211 14 2,889 2,889 35,678 41.0% 51,322 15 2,889 2,889 38,567 44.3% 48,433 16 2,889 2,889 41,456 47.7% 45,544 17 2,889 2,889 44,345 51.0% 42,655 18 2,889 2,889 47,234 54.3% 39,766 19 2,889 2,889 50,123 57.6% 36,877 20 3,989 3,989 54,112 62.2% 32,888 21 5,788 5,788 41,466 47.7% 45,534 22 2,900 2,900 44,366 51.0% 42,634 23 3,500 3,500 47,866 55.0% 39,134 24 2,400 2,400 50,266 57.8% 36,734 25 2,400 2,400 52,666 60.5% 34,334 26 3,180 3,180 55,846 64.2% 31,154 27 3,180 3,180 59,026 67.8% 27,974 28 3,180 3,180 62,206 71.5% 24,794 29 3,180 3,180 65,386 75.2% 21,614 30 3,180 3,180 68,566 78.8% -

    Total 23,900 63,100 87,000 - - -

    Plan1