Escolar Documentos
Profissional Documentos
Cultura Documentos
R$ 1,055,953.58
Item
1
1.1
1.2
1.3
ADMINISTRAO CENTRAL ( a )
ESCRITRIO CENTRAL
VIAGENS
OUTROS
2
3.1
3.2
3.3
3.4
IMPOSTOS E TAXAS ( i )
ISS
PIS
Cofins
CPRB (Lei n12.844/13)
3
4
TAXA DE RISCO ( r )
Seguro + Garantia
DESPESAS FINANCEIRAS ( f )
LUCRO ( l )
%
PV
%
CD
1.50
5.65
0.00
0.65
3.00
2.00
1.50
0.75
1.15
6.74
7.12
0.00
0.82
3.78
2.52
16.80 calculado
9.26
PV =
%
0.31
2.00
5.65
0.56
0.85
6.22
R$ 1,055,953.58
Item
1
1.1
1.2
1.3
ADMINISTRAO CENTRAL ( a )
ESCRITRIO CENTRAL
VIAGENS
OUTROS
2
3.1
3.2
3.3
3.4
IMPOSTOS E TAXAS ( i )
ISS
PIS
Cofins
CPRB (Lei n12.844/13)
3
4
TAXA DE RISCO ( r )
Seguro + Garantia
DESPESAS FINANCEIRAS ( f )
LUCRO ( l )
%
PV
%
CD
(R$)
4.33
###
8.65
3.00
0.65
3.00
2.00
8.38
###
3.78
0.82
3.78
2.52
1.50
###
0.75
1.15
###
7.10
9.26
###
###
26.44 calculado
PV###
=
%
0.75
4.37
8.65
1.50
1.15
7.10