Simulação

Embed Size (px)

DESCRIPTION

...

Citation preview

???Pgina ??? (???)00/00/0000, 00:00:00Pgina / AplicativosSite HospedagemE-mail Marketing1 a 2 aplicativos SiteContatosMensalMensalidadeLucroSemestralMensalidadeLucroAnualMensalidadeLucroBianualMensalidadeLucro

Valor US$Valor R$MensalidadeLucroValor a pagarMensalidadeAt 250048,0048,0010,73273,6045,606,79480,0040,003,99864,0072,007,22

-39,00-117,00150,001.800,002,55-24,9049,9014,472501 a 500080,0080,0018,28456,0076,0011,38800,0066,676,681440,00120,0012,07

Site e blog5001 a 10000122,00122,0028,19695,40115,9017,401220,00101,6710,222196,00183,0018,43

3 a 9 aplicativosValor a pagarMensalidadeAt 10000183,00183,0042,591.043,10173,8526,151830,00152,5015,353294,00274,5027,67

Valor US$Valor R$MensalidadeLucro-24,9069,9030,4910001 a 25000240,00240,0056,041.368,00228,0034,332400,00200,0020,154320,00360,0036,31

-29,00-87,00150,001.800,0032,55Site, blog e loja virtual25001 a 50000450,00450,00105,602.565,00427,5064,454500,00375,0037,838100,00675,0068,13

Valor a pagarMensalidade50001 a 100000800,00800,00188,204.560,00760,00114,668000,00666,6767,2814400,001200,00121,15

10 a 24 aplicativos-24,90129,9078,55At 50000675,00675,00158,703.847,50641,2596,736750,00562,5056,7612150,001012,50102,21

Valor US$Valor R$MensalidadeLucro50001 a 1000001.200,001.200,00282,606.840,001.140,00172,0412000,001000,00100,9521600,001800,00181,75

-25,00-75,00150,001.800,0044,55Site Desenvolvimento100001 a 2500002.400,002.400,00565,8013.680,002.280,00344,1824000,002000,00201,9543200,003600,00363,55

Site250001 a 5000004.800,004.800,001.132,2027.360,004.560,00688,4648000,004000,00403,9586400,007200,00727,15

Acima de 25 aplicativosValorLucroE-mail Marketing

Valor US$Valor R$MensalidadeLucro600,00480,00EnviosMensalMensalidadeLucroSemestralMensalidadeLucroAnualMensalidadeLucroBianualMensalidadeLucro

-20,00-60,00150,001.800,0059,55Site e blog250000675,00675,00158,703.847,50641,2596,736750,00562,5056,7612150,001012,50102,21

ValorLucro5000001.200,001.200,00282,606.840,001.140,00172,0412000,001000,00100,9521600,001800,00181,75

App Desenvolvimento900,00720,3012500002.080,002.080,00490,2811.856,001.976,00298,2820800,001733,33175,0237440,003120,00315,07

ValorLucroSite, blog e loja virtual25000003.200,003.200,00754,6018.240,003.040,00458,9432000,002666,67269,2857600,004800,00484,75

1.000,00800,40ValorLucroSMS1.800,001.441,20EnviosMensalMensalidadeLucroConsultoria10,150,15-0,59ValorLucroTorpedo Voz (Fixo)100,0079,50EnviosMensalMensalidadeLucro10,150,15-0,59Torpedo Voz (Celular)EnviosMensalMensalidadeLucro11,051,05-0,56E-mail Marketing EnviosMensalMensalidadeLucro10,00750,0075-0,60

Faturamento mensalDespesasTipoPreo de vendaMensalidadeQuantidadeTotalMensal acumuladoCustoTotalPayPalLucroSimples600,0049,90106.000,00499,00-24,90-249,00-1293,90Mdio900,0069,9000,000,00-24,900,00-0,60Completo 1.800,00129,9000,000,00-24,900,00-0,60Consultoria0,00100,0000,000,000,000,00-0,60Aplicativo1.000,00150,0000,000,00-117,000,00-0,60At 2500 contatos0,0040,0000,000,00-40,000,00-0,602501 a 5000 contatos0,0066,6700,000,00-66,670,00-0,605001 a 10000 contatos0,00101,6700,000,00-101,670,00-0,60At 10000 contatos0,00152,5000,000,00-152,500,00-0,6010001 a 25000 contatos0,00200,0000,000,00-200,000,00-0,6025001 a 50000 contatos0,00375,0000,000,00-375,000,00-0,6050001 a 100000 contatos0,00666,6700,000,00-666,670,00-0,60At 50000 contatos0,00562,5000,000,00-562,500,00-0,6050001 a 100000 contatos0,001.000,0000,000,00-1000,000,00-0,60100001 a 250000 contatos0,002.000,0000,000,00-2000,000,00-0,60250001 a 500000 contatos0,004.000,0000,000,00-4000,000,00-0,60250000 envios0,00562,5000,000,00-562,500,00-0,60500000 envios0,001.000,0000,000,00-1000,000,00-0,601250000 envios0,001.733,3300,000,00-1733,330,00-0,602500000 envios0,002.666,6700,000,00-2666,670,00-0,60SMS0,150,0000,000,00-0,150,00-0,60Torpedo Voz (fixo)0,150,0000,000,00-0,150,00-0,60Torpedo Voz (celular)1,050,0000,000,00-1,050,00-0,60E-mail Marketing0,00750,0000,000,00-0,00750,00-0,60Faturamento mensalMsVendasMensalidadeConsultoriaDespesa FixaHospedagemPayPalTotal despesasLucroClientesLucro Ano 1Lucro Ano 2

junho#REF!0,000,00-249,00-1.307,70-1.556,70#REF!10#REF!#REF!

julho#REF!499,000,000,00-249,00#REF!#REF!#REF!20agosto#REF!998,000,000,00-249,00#REF!#REF!#REF!30setembro#REF!1.497,000,000,00-249,00#REF!#REF!#REF!40outubro#REF!1.996,000,000,00-249,00#REF!#REF!#REF!50novembro#REF!2.495,000,000,00-249,00#REF!#REF!#REF!60dezembro#REF!2.994,000,000,00-249,00#REF!#REF!#REF!70janeiro#REF!3.493,000,000,00-249,00#REF!#REF!#REF!80fevereiro#REF!3.992,000,000,00-249,00#REF!#REF!#REF!90maro#REF!4.491,000,000,00-249,00#REF!#REF!#REF!100abril#REF!4.990,000,000,00-249,00#REF!#REF!#REF!110maio#REF!5.489,000,000,00-249,00#REF!#REF!#REF!120junho#REF!5.988,000,000,00-249,00#REF!#REF!#REF!130julho#REF!6.487,000,000,00-249,00#REF!#REF!#REF!140agosto#REF!6.986,000,000,00-249,00#REF!#REF!#REF!150setembro#REF!7.485,000,000,00-249,00#REF!#REF!#REF!160outubro#REF!7.984,000,000,00-249,00#REF!#REF!#REF!170novembro#REF!8.483,000,000,00-249,00#REF!#REF!#REF!180dezembro#REF!8.982,000,000,00-249,00#REF!#REF!#REF!190janeiro#REF!9.481,000,000,00-249,00#REF!#REF!#REF!200fevereiro#REF!9.980,000,000,00-249,00#REF!#REF!#REF!210maro#REF!10.479,000,000,00-249,00#REF!#REF!#REF!220abril#REF!10.978,000,000,00-249,00#REF!#REF!#REF!230maio#REF!11.477,000,000,00-249,00#REF!#REF!#REF!240