Exemplo de Planilha de Fluxo de Caixa Da Formac3a7c3a3o Aeronc3a1utica e28093 Carteira Pca Ifra Mlte

Embed Size (px)

DESCRIPTION

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

Citation preview

  • 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