Escolar Documentos
Profissional Documentos
Cultura Documentos
Anos 0 1 2 3 4
Pessoal ------------ 7,00E+06 7,00E+06 7,00E+06 7,00E+06
FSE ------------ 4,00E+05 4,00E+05 4,00E+05 4,00E+05
Juro ------------ 3,00E+06 2,25E+06 1,50E+06 7,50E+05
Vendas ------------ 26280000 3,50E+07 3,50E+07 3,50E+07
Rt ------------ 1,59E+07 2,54E+07 2,61E+07 2,69E+07
Imp
------------ 4,76E+06 7,62E+06 7,84E+06 8,07E+06
(30%)
Rl ------------ 1,11E+07 1,78E+07 1,83E+07 1,88E+07
2,50E+07
2,00E+07
1,50E+07
1,00E+07
5,00E+06
0,00E+00
0 0,5 1 1,5 2 2,5 3 3,5 4 4,5