Escolar Documentos
Profissional Documentos
Cultura Documentos
Cenrio 1
Receita Bruta
Cenrio 2
250,000
250,000
62.0%
17.0%
5.0%
35.0%
3.0%
2.0%
155,000
42,500
12,500
87,500
7,500
5,000
62.0%
17.0%
5.0%
35.0%
3.0%
2.0%
( = ) Ganho
38.0%
95,000
38.0%
36.0%
26.0%
10.0%
0.4%
91,000
65,000
25,000
1,000
36.0%
26.0%
10.0%
0.4%
1.6%
4,000
1.6%
( = ) Resultado
Capacidade dos turnos (horas)
Produtividade dos turnos
Horas produtivas
Ganho por hora produtiva
2,000
70%
1,400
67.86
2,000
70%
1,400
67.86
Cenrio 2
Variao
250,000
0.0%
155,000
42,500
12,500
87,500
7,500
5,000
0
0
0
0
0
0
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
95,000
0.0%
91,000
65,000
25,000
1,000
0
0
0
0
0.0%
0.0%
0.0%
0.0%
4,000
0.0%
2,000
70%
1,400
67.86
0
0%
0
0
0.0%
0.0%
0.0%
0.0%