Enxada Sem Cabo: Preço Sugerido

Mak up
Custo Lucro Preço Impostos Sobre o resultado Desp V. Vendas Despesa Total Preço Preço com
ENXADA SEM CABO Produção Pretendido Líquido ICMS PIS Cofins IPI ST IRPJ CSLL Frete mi Comissa ArrendamAdm/ Fin Outras % Sugerido Margem
1 TZ010 ENXADA ESTREITA 1,5 14.448 R$ 14.45 10.00% 16.05 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 21.79 R$ 21.79
5 TZ309 ENXADA ESTREITA GOIVADA 1,5 S/C 15.386 R$ 15.39 10.00% 17.10 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 23.20 R$ 23.20
9 TZ014 ENXADA LARGA 1,5 15.619 R$ 15.62 10.00% 17.35 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 23.56 R$ 23.56
13 TZ018 ENXADA LARGA GOIVADA 1,5 14.482 R$ 14.48 10.00% 16.09 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 21.84 R$ 21.84
17 TZ022 ENXADA NORTE RETA 2,0 16.561 R$ 16.56 10.00% 18.40 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 24.98 R$ 24.98
21 TZ026 ENXADA NORTE BATIDA 2,0 16.539 R$ 16.54 10.00% 18.38 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 24.94 R$ 24.94
24 TZ303 ENXADA VALEIRA 2,5 S/C 17.261 R$ 17.26 10.00% 19.18 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 26.03 R$ 26.03
25 TZ029 ENXADA VALEIRA 3,0 20.863 R$ 20.86 10.00% 23.18 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 31.46 R$ 31.46
26 TZ305 ENXADA PARA JARDIM S/C 13.916 R$ 13.92 10.00% 15.46 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 20.99 R$ 20.99
27 TZ307 ENXADA HORTALIÇA S/C 4.139 R$ 4.14 10.00% 4.60 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 6.24 R$ 6.24
28 TZ030 ENXADA RODO S/C 17.956 R$ 17.96 10.00% 19.95 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 27.08 R$ 27.08
29 TZ336 ENXADA RODO FORJADO S/C 20.268 R$ 20.27 10.00% 22.52 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 30.57 R$ 30.57
ENXADÕES SEM CABO 0 0
TZ031 ENXADÃO ESTREITO 2,5 15.274 R$ 15.27 10.00% 16.97 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 23.04 R$ 23.04
TZ032 ENXADÃO ESTREITO 3,0 18.271 R$ 18.27 10.00% 20.30 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 27.56 R$ 27.56
TZ033 ENXADÃO LARGO 2,5 16.702 R$ 16.70 10.00% 18.56 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 25.19 R$ 25.19
TZ034 ENXADÃO LARGO 3,0 18.333 R$ 18.33 10.00% 20.37 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 27.65 R$ 27.65
TZ331 ENXADAO CAVADOR S/C 18.571 R$ 18.57 10.00% 20.63 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 28.01 R$ 28.01
TZ333 ENXADAO DE BICO CACUBU S/C 21.251 R$ 21.25 10.00% 23.61 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 32.05 R$ 32.05
ENXADAS COM CABO 0 0
TZ340 ENXADA ESTREITA 1,5 C/C 21.235 R$ 21.23 10.00% 23.59 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 32.02 R$ 32.02
TZ 035 ENXADA ESTREITA 2,5 C/C 22.308 R$ 22.31 10.00% 24.79 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 33.64 R$ 33.64
TZ310 ENXADA ESTREITA GOIVADA 1,5 C/C 21.447 R$ 21.45 10.00% 23.83 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 32.35 R$ 32.35
TZ313 ENXADA ESTREITA GOIVADA 3,0 S/C 23.270 R$ 23.27 10.00% 25.86 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 35.09 R$ 35.09
TZ315 ENXADA LARGA 1,5 C/C 21.539 R$ 21.54 10.00% 23.93 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 32.48 R$ 32.48
TZ040 ENXADA LARGA GOIVADA 1.5 C/C 22.349 R$ 22.35 10.00% 24.83 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 33.71 R$ 33.71
TZ319 ENXADA LARGA GOIVADA 2,0 C/C 22.924 R$ 22.92 10.00% 25.47 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 34.57 R$ 34.57
TZ304 ENXADA VALEIRA 2,5 C/C 22.583 R$ 22.58 10.00% 25.09 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 34.06 R$ 34.06
TZ329 ENXADA VALEIRA 3,0 C/C 26.598 R$ 26.60 10.00% 29.55 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 40.11 R$ 40.11
TZ308 ENXADA HORTALIÇA C/C 8.926 R$ 8.93 10.00% 9.92 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 13.46 R$ 13.46
TZ323 ENXADA NORTE RETA 2,5 C/C 27.206 R$ 27.21 10.00% 30.23 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 41.03 R$ 41.03
TZ325 ENXADA NORTE RETA 3,5 C/C 30.307 R$ 30.31 10.00% 33.67 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 45.71 R$ 45.71
TZ339 ENXADA LARGA GOIVADA 2,5 COM CABO DE CANO 41.527 R$ 41.53 10.00% 46.14 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 62.63 R$ 62.63
TZ306 ENXADA PARA JARDIM COM CABO 10.515 R$ 10.51 10.00% 11.68 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 15.86 R$ 15.86
TZ330 ENXADA RODO COM CABO 23.682 R$ 23.68 10.00% 26.31 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 35.72 R$ 35.72
TZ337 ENXADA RODO FORJADO C/C 26.809 R$ 26.81 10.00% 29.79 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 40.43 R$ 40.43
ENXADÕES COM CABO 0 0
TZ 037 ENXADÃO ESTREITO 2,5 C/C 22.411 R$ 22.41 10.00% 24.90 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 33.80 R$ 33.80
TZ322 ENXADÃO ESTREITO 3,0 C/C 24.832 R$ 24.83 10.00% 27.59 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 37.45 R$ 37.45
TZ 038 ENXADÃO LARGO 2,5 C/C 23.516 R$ 23.52 10.00% 26.13 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 35.47 R$ 35.47
TZ 041 ENXADÃO LARGO 3.0 C/C 24.603 R$ 24.60 10.00% 27.34 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 37.10 R$ 37.10
TZ335 ENXADAO CAVADOR C/C 13.878 R$ 13.88 10.00% 15.42 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 20.93 R$ 20.93
TZ334 ENXADAO DE BICO CACUBU S/C 11.364 R$ 11.36 10.00% 12.63 5.60% 0.61% 2.83% 1.20% 1.08% 8.00% 7.00% 26.33% R$ 17.14 R$ 17.14
PÁ COM CABO CHAPA 2MM 10.00% 0.65% 3.00% 3.65%
TZ051 PA BICO 2,0 C/C 10.00% 0.65% 3.00%
TZ052 PÁ DE BICO Nº 3 COM CABO -- RETO 13.264 R$ 13.26 10.00% 14.74 5.60% 0.61% 2.83% 1.20% 1.08% 11.33% R$ 16.62 R$ 16.62
TZ451 PA BICO 2,0 C/C Y PLASTICO 10.00% 0.65% 3.00%
TZ452 PÁ DE BICO Nº 3 COM CABO -- "Y" PLASTICO 12.251 R$ 12.25 10.00% 13.61 5.60% 0.61% 2.83% 1.20% 1.08% 11.33% R$ 15.35 R$ 15.35
TZ055 PÁ QUADRADA Nº 3 COM CABO -- RETO 11.456 R$ 11.46 10.00% 12.73 5.60% 0.61% 2.83% 1.20% 1.08% 11.33% R$ 14.35 R$ 14.35
TZ455 PÁ QUADRADA Nº 3 COM CABO -- "Y" PLASTICO 10.806 R$ 10.81 10.00% 12.01 5.60% 0.61% 2.83% 1.20% 1.08% 11.33% R$ 13.54 R$ 13.54
TZ056 PÁ QUADRADA Nº 4 COM CABO -- RETO 12.516 R$ 12.52 10.00% 13.91 5.60% 0.61% 2.83% 1.20% 1.08% 11.33% R$ 15.68 R$ 15.68
TZ456 PÁ QUADRADA Nº 4 COM CABO -- "Y" PLASTICO 11.866 R$ 11.87 10.00% 13.18 5.60% 0.61% 2.83% 1.20% 1.08% 11.33% R$ 14.87 R$ 14.87
TZ458 PA BICO 3,0 C/C Y MADEIRA 10.00% 0.65% 3.00%
TZ461 PA QUADRADA 3,0 C/C Y MADEIRA 10.00% 0.65% 3.00%
TZ462 PA QUADRADA 4,0 C/C Y MADEIRA 10.00% 0.65% 3.00%
TZ463 PA BICO 4,0 C/C Y MADEIRA 10.00% 0.65% 3.00%
PÁS SEM CABO 10.00% 0.65% 3.00% 3.65%
TZ057 PÁ DE BICO Nº 2 9.543 R$ 9.54 10.00% 10.60 5.60% 0.61% 2.83% 1.20% 1.08% 11.33% R$ 11.96 R$ 11.96
TZ061 PÁ QUADRADA Nº 3 7.957 R$ 7.96 10.00% 8.84 5.60% 0.61% 2.83% 1.20% 1.08% 11.33% R$ 9.97 R$ 9.97
TZ062 PÁ QUADRADA Nº 4 7.393 R$ 7.39 10.00% 8.21 5.60% 0.61% 2.83% 1.20% 1.08% 11.33% R$ 9.26 R$ 9.26
PÁ CORTADEIRA (VANGA) 10.00% 0.65% 3.00% 3.65%
TZ 063 VANGA QUADRADA C/ CABO 10.222 R$ 10.22 10.00% 11.36 5.60% 0.61% 2.83% 1.20% 1.08% 11.33% R$ 12.81 R$ 12.81
TZ 064 VANGA QUADRADA S/ CABO 6.463 R$ 6.46 10.00% 7.18 5.60% 0.61% 2.83% 1.20% 1.08% 11.33% R$ 8.10 R$ 8.10
FOICE 10.00% 0.00%
TZ069 FOICE MEIA LUA S/C Err:509 #REF! 10.00% #REF! 0.65% 3.00% 3.65% #REF! #REF!
TZ070 FOICE MEIA LUA C/C Err:509 #REF! 10.00% #REF! 0.65% 3.00% 3.65% #REF! #REF!
TZ071 FOICE ROCADEIRA S/C 10.00% 0.65% 3.00%
TZ073 FOICE 73 S/C #VALUE! #VALUE! 10.00% #VALUE! 0.65% 3.00% 3.65% #VALUE! #VALUE!
TZ074 FOICE 73 C/C #VALUE! #VALUE! 10.00% #VALUE! 0.65% 3.00% 3.65% #VALUE! #VALUE!
TZ065 FOICE PODÃO S/C 10.00% 0.65% 3.00%
TZ066 FOICE PODÃO C/C 10.00% 0.65% 3.00%
TZ067 FOICINHA S/C 10.00% 0.65% 3.00%
TZ068 FOICINHA C/C 10.00% 0.65% 3.00%
PICARETA / CHIBANCA / ALVIAO SEM CABO CORRENTE 10.00% - 0.00% R$ -
TZ075 PICARETA PONTA E PÁ #VALUE! #VALUE! 10.00% #VALUE! 0.00% #VALUE! #VALUE!
TZ076 PICARETA PONTA E PONTA #VALUE! #VALUE! 10.00% #VALUE! 0.00% #VALUE! #VALUE!
TZ077 CHIBANCA #VALUE! #VALUE! 10.00% #VALUE! 0.00% #VALUE! #VALUE!
TZ078 ALVIÃO #VALUE! #VALUE! 10.00% #VALUE! 0.00% #VALUE! #VALUE!
PICARETA / CHIBANCA - COM CABO CORRENTE 10.00% - 0.00% R$ -
TZ079 PICARETA PONTA E PÁ C/C #VALUE! #VALUE! 10.00% #VALUE! 0.00% #VALUE! #VALUE!
TZ080 CHIBANCA C/C #VALUE! #VALUE! 10.00% #VALUE! 0.00% #VALUE! #VALUE!
TZ278 ALVIÃO C/C #VALUE! #VALUE! 10.00% #VALUE! 0.00% #VALUE! #VALUE!
FORCADO 10.00% - 0.00% R$ -
TZ081 FORCADO 4 DENTES RETO S/ CABO Err:509 Err:509 10.00% Err:509 5.60% 0.65% 3.00% 1.20% 1.08% 11.53% Err:509 Err:509
TZ681 FORCADO 4 DENTES RETO COM CABO -- RETO #VALUE! #VALUE! 10.00% #VALUE! 5.60% 0.65% 3.00% 1.20% 1.08% 11.53% #VALUE! #VALUE!
TZ FORCADO 4 DENTES RETO COM CABO "Y" PLASTICO #VALUE! #VALUE! 10.00% #VALUE! 5.60% 0.65% 3.00% 1.20% 1.08% 11.53% #VALUE! #VALUE!
TZ082 FORCADO 4 DENTES CURVO S/ CABO Err:509 Err:509 10.00% Err:509 5.60% 0.65% 3.00% 1.20% 1.08% 11.53% Err:509 Err:509
TZ682 FORCADO 4 DENTES CURVO COM CABO -- RETO Err:509 Err:509 10.00% Err:509 5.60% 0.65% 3.00% 1.20% 1.08% 11.53% Err:509 Err:509
TZ FORCADO 4 DENTES CURVO S/ CABO -- "Y" PLASTICO Err:509 Err:509 10.00% Err:509 5.60% 0.65% 3.00% 1.20% 1.08% 11.53% Err:509 Err:509
TZ083 FORCADO 10 DENTES C/ CABO -- RETO Err:509 Err:509 10.00% Err:509 5.60% 0.65% 3.00% 1.20% 1.08% 11.53% Err:509 Err:509
TZ685 FORCADO 10 DENTES C/ CABO -- "Y" PLASTICO Err:509 Err:509 10.00% Err:509 5.60% 0.65% 3.00% 1.20% 1.08% 11.53% Err:509 Err:509
TZ684 FORCADO 12 DENTES C/ CABO -- "Y" PLASTICO Err:509 Err:509 10.00% Err:509 5.60% 0.65% 3.00% 1.20% 1.08% 11.53% Err:509 Err:509
TZ FORCADO 14 DENTES C/ CABO -- "Y" PLASTICO #VALUE! #VALUE! 10.00% #VALUE! 5.60% 0.65% 3.00% 1.20% 1.08% 11.53% #VALUE! #VALUE!
TZ686 FORCADO 10 DENTES S/C 10.00%
CAVADEIRAS ARTICULADAS CHAPA 2,00 E 2,65 10.00% - 0.00% R$ -
TZ085 CAVADEIRA ART. CABO DE CANO #VALUE! #VALUE! 10.00% #VALUE! 0.00% #VALUE! #VALUE!
TZ086 CAVADEIRA ART. STANDARD #VALUE! #VALUE! 10.00% #VALUE! 0.00% #VALUE! #VALUE!
TZ087 CAVADEIRA ART. TIPO LIGHT #VALUE! #VALUE! 10.00% #VALUE! 0.00% #VALUE! #VALUE!
TZ687 CAVADEIRA ART. TIPO LIGHT -- CABO DE CANO #VALUE! #VALUE! 10.00% #VALUE! 0.00% #VALUE! #VALUE!
TZ088 CAVADEIRA ART. LIGHT DE BICO #VALUE! #VALUE! 10.00% #VALUE! 0.00% #VALUE! #VALUE!
TZ688 CAVADEIRA ART. LIGHT BICO C/CANO 10.00%
CAVADEIRAS INTEIRIÇAS LAMINADO 1 E 3/4 10.00% - 0.00% R$ -
TZ089 CAVADEIRA INTEIRIÇA CABO 3/4" Err:509 Err:509 10.00% Err:509 5.60% 0.65% 3.00% 1.20% 1.08% 11.53% Err:509 Err:509
TZ090 CAVADEIRA INTEIRIÇA CABO 1" Err:509 Err:509 10.00% Err:509 5.60% 0.65% 3.00% 1.20% 1.08% 11.53% Err:509 Err:509
TZ091 CAVADEIRA INTEIRIÇA CABO DE CANO Err:509 Err:509 10.00% Err:509 5.60% 0.65% 3.00% 1.20% 1.08% 11.53% Err:509 Err:509
TZ691 CAVADEIRA INT. CABO DE CANO 1,70 MT Err:509 Err:509 10.00% Err:509 5.60% 0.65% 3.00% 1.20% 1.08% 11.53% Err:509 Err:509
TZ690 CAVADEIRA INTEIRICA CABO 7/8" X 1,50 MT Err:509 Err:509 10.00% Err:509 5.60% 0.65% 3.00% 1.20% 1.08% 11.53% Err:509 Err:509
TZ692 CAVADEIRA INTERIÇA 7/8 x 1.80 MT 10.00% - 0.00% R$ -
TZ693 CAVADEIRA INTERIÇA 1'' X 1.80 MT 10.00% - 0.00% R$ -
TZ694 CAVADEIRA INTEIRICA CABO 1" X 2,00 MT 10.00%
CAVADEIRA TIPO TRADO CHAPA 2,65 E TUBOS 10.00% - 0.00% R$ -
TZ092 CAVADEIRA TIPO TRADO 4" Err:509 Err:509 10.00% Err:509 5.60% 0.65% 3.00% 1.20% 1.08% 11.53% Err:509 Err:509
EXTENSÃO P/ TRADO TUBOS 26 E 31 10.00% - 0.00% R$ -
TZ099 EXTENSÃO P/ TRADO 4" - 85 CM Err:509 Err:509 10.00% Err:509 5.60% 0.65% 3.00% 1.20% 1.08% 11.53% Err:509 Err:509
TZ097 EXTENSÃO P/ TRADO 6" 8" E 10" - 85 CM Err:509 Err:509 10.00% Err:509 5.60% 0.65% 3.00% 1.20% 1.08% 11.53% Err:509 Err:509
TZ098 EXTENSÃO P/ TRADO 12" - 85 CM Err:509 Err:509 10.00% Err:509 5.60% 0.65% 3.00% 1.20% 1.08% 11.53% Err:509 Err:509
CAVADEIRAS RETAS S/ CABO MOLA 10.00% - 0.00% R$ -
TZ100 CAVADEIRA RETA Nº 8 #VALUE! #VALUE! 10.00% #VALUE! 0.00% #VALUE! #VALUE!
TZ600 CAVADEIRA RETA Nº 8 C/C 10.00%
TZ601 CAVADEIRA RETA Nº 9 COM CABO #VALUE! #VALUE! 10.00% #VALUE! 0.00% #VALUE! #VALUE!
TZ602 CAVADEIRA RETA Nº 10 COM CABO #VALUE! #VALUE! 10.00% #VALUE! 0.00% #VALUE! #VALUE!
TZ103 CAVADEIRA PARA FEIJÃO Nº 8 S/C #VALUE! #VALUE! 10.00% #VALUE! 0.00% #VALUE! #VALUE!
TZ604 CAVADEIRA PARA FEIJÃO Nº 10 #VALUE! #VALUE! 10.00% #VALUE! 0.00% #VALUE! #VALUE!
TZ603 CAVADEIRA PARA FEIJÃO Nº 8 C/C #VALUE! #VALUE! 10.00% #VALUE! 0.00% #VALUE! #VALUE!
TZ605 CAVADEIRA PARA FEIJÃO Nº 10 C/C #VALUE! #VALUE! 10.00% #VALUE! 0.00% #VALUE! #VALUE!
ANCINHO CHAPA 2,00 10.00% - 0.00% R$ -
TZ104 ANCINHO 10 DENTES S/ CABO #VALUE! #VALUE! 10.00% #VALUE! 0.00% #VALUE! #VALUE!
TZ704 ANCINHO 10 DENTES COM CABO #VALUE! #VALUE! 10.00% #VALUE! 0.00% #VALUE! #VALUE!
CUNHA P/ MADEIRA CORRENTE 10.00% - 0.00% R$ -
TZ109 CUNHA PARA MADEIRA 2.000 G. #VALUE! #VALUE! 10.00% #VALUE! 0.00% #VALUE! #VALUE!
MARRETA C/ CABO (8% IPI) 10.00% - 0.00% R$ -
TZ150 MARRETA 500 G. #VALUE! #VALUE! 10.00% #VALUE! 0.00% #VALUE! #VALUE!
TZ151 MARRETA 1.000 G. #VALUE! #VALUE! 10.00% #VALUE! 0.00% #VALUE! #VALUE!
TZ152 MARRETA 1.500 G. #VALUE! #VALUE! 10.00% #VALUE! 0.00% #VALUE! #VALUE!
TZ153 MARRETA 2.000 G. Err:509 Err:509 10.00% Err:509 0.00% Err:509 Err:509
MARTELO P/ PEDREIRO (8% IPI) 10.00% - 0.00% R$ -
TZ164 MARTELO P/ PEDREIRO 2 CORTES Err:509 Err:509 10.00% Err:509 0.00% Err:509 Err:509
TZ165 MARTELO P/ PEDREIRO PONTA E PA Err:509 Err:509 10.00% Err:509 0.00% Err:509 Err:509
CHAVE DE VIRAR FERRO (8% IPI) LAMINADO 1 10.00% - 0.00% R$ -
TZ166 CHAVE DE VIRAR FERRO 3/16" Err:509 Err:509 10.00% Err:509 0.00% Err:509 Err:509
TALHADEIRAS (8% IPI) LAMINADO 3/4 10.00% - 0.00% R$ -
TZ174 TALHADEIRA REDONDA 3/4" x 8" Err:509 Err:509 10.00% Err:509 0.00% Err:509 Err:509
TZ265 TALHADEIRA CROMADA 3/4 X 12" #REF! #REF! 10.00% #REF! 0.00% #REF! #REF!
TZ276 PICARETA PONTA E PONTA C/C #REF! #REF! 10.00% #REF! 0.00% #REF! #REF!
PONTEIROS (8% IPI) LAMINADO 3/4 10.00% - 0.00% R$ -
TZ180 PONTEIRO 3/4" x 8" Err:509 Err:509 10.00% Err:509 0.00% Err:509 Err:509
TZ260 PONTEIRO CROMADO LISO 7/8" X 12" 10.00%
TZ261 PONTEIRO CROMADO 3/4 X 12 " 10.00%
ALAVANCA (8% IPI) LAMINADO 1 10.00% - 0.00% R$ -
TZ183 ALAVANCA REDONDA LISA 7/8" x 1,50 m Err:509 Err:509 10.00% Err:509 18.00% 0.65% 3.00% 1.20% 1.08% 23.93% Err:509 Err:509
TZ185 ALAVANCA REDONDA LISA 1" x 1,50 m Err:509 Err:509 10.00% Err:509 18.00% 0.65% 3.00% 1.20% 1.08% 23.93% Err:509 Err:509
TZ186 ALAVANCA REDONDA LISA 1" x 1,80 m Err:509 Err:509 10.00% Err:509 18.00% 0.65% 3.00% 1.20% 1.08% 23.93% Err:509 Err:509
TZ189 ALAVANCA REDONDA LISA 1" X 2M 10.00%
TZ184 CAVADEIRA INTERIÇA PONTA E PA 7/8" X 1,50 Err:509 10.00% Err:509 5.60% 0.65% 3.00% 1.20% 1.08% 11.53% Err:509 Err:509
TZ187 CAVADEIRA INTERIÇA PONTA E PA 1" X 1,50 Err:509 10.00% Err:509 5.60% 0.65% 3.00% 1.20% 1.08% 11.53% Err:509 Err:509
TZ188 CAVADEIRA INTERIÇA PONTA E PA 1" X 1,80 Err:509 10.00% Err:509 5.60% 0.65% 3.00% 1.20% 1.08% 11.53% Err:509 Err:509
TZ695 CAVADEIRA INTEIRICA PONTA E PA 1" X 2,00 MT 10.00%
PÉ DE CABRA (8% IPI) LAMINADO 10.00% - 0.00% R$ -
TZ190 PÉ DE CABRA 3/4" x 500 mm #VALUE! #VALUE! 10.00% #VALUE! 0.00% #VALUE! #VALUE!
TZ890 PE DE CABRA RETO 3/4 X 500 MM 10.00%
DOBRADIÇA E TRANCA (% IPI) BARRA CHATAS 10.00% - 0.00% R$ -
TZ194 DOBRADIÇA P/ PORTEIRA 140mm x 70mm Err:509 Err:509 10.00% Err:509 18.00% 0.65% 3.00% 1.20% 1.08% 23.93% Err:509 Err:509
TZ200 DOBRADIÇA P/ PORTEIRA BOCA DE LOBO 70 MM Err:509 Err:509 10.00% Err:509 18.00% 0.65% 3.00% 1.20% 1.08% 23.93% Err:509 Err:509
TZ201 DOBRADIÇA P/ PORTEIRA BOCA DE LOBO 80 MM Err:509 Err:509 10.00% Err:509 18.00% 0.65% 3.00% 1.20% 1.08% 23.93% Err:509 Err:509
TZ202 DOBRADIÇA P/ PORTEIRA MOURÃO 70 MM Err:509 Err:509 10.00% Err:509 18.00% 0.65% 3.00% 1.20% 1.08% 23.93% Err:509 Err:509
TZ203 DOBRADIÇA P/ PORTEIRA MOURÃO 80 MM Err:509 Err:509 10.00% Err:509 18.00% 0.65% 3.00% 1.20% 1.08% 23.93% Err:509 Err:509
TZ204 DOBRADIÇA P/ PORTEIRA H 70 MM 10.00%
TZ205 DOBRADIÇA P/ PORTEIRA H 80 MM 10.00%
TZ206 DOBRADIÇA P/ PORTEIRA PARAFUSO 3/4 10.00%
TRANCA P/ PORTEIRA (% IPI) 10.00% - 0.00% R$ -
TZ213 TRANCA P/ PORTEIRA 1.1/4 x 1/4" Err:509 Err:509 10.00% Err:509 18.00% 0.65% 3.00% 1.20% 1.08% 23.93% Err:509 Err:509
TZ218 TRANCA PARA PORTEIRA 1,1/4" - METRALADORA Err:509 Err:509 10.00% Err:509 18.00% 0.65% 3.00% 1.20% 1.08% 23.93% Err:509 Err:509
MACHADO 10.00% - 0.00% R$ -
TZ501 MACHADO 3,5 LB. #VALUE! #VALUE! 10.00% #VALUE! 0.00% #VALUE! #VALUE!
TZ502 MACHADO 3,5 LB. COM CABO #VALUE! #VALUE! 10.00% #VALUE! 0.00% #VALUE! #VALUE!
TZ503 MACHADINHA COM CABO #VALUE! #VALUE! 10.00% #VALUE! 0.00% #VALUE! #VALUE!
VASSOURA DE PLASTICO PARA JARDIM 10.00% - 0.00% R$ -
TZ716 VASSOURA DE PLASTICO PARA JARDIM #VALUE! #VALUE! 10.00% #VALUE! 0.00% #VALUE! #VALUE!
TORQUES 10.00%
TZ250 TORQUES ARMADOR 12" 10.00%
TZ251 TORQUES ARMADOR CR 12" 10.00%
CUNHA DE MADEIRA P/ ENXADA 10.00% - 0.00% R$ -
TZ955 CUNHA DE MADEIRA P/ ENXADA Err:509 Err:509 10.00% Err:509 0.00% Err:509 Err:509
CABOS 10.00% - 0.00% R$ -
TZ951 CABO P/ ENXADA 1,40 x 0,37 Err:509 Err:509 10.00% Err:509 0.00% Err:509 Err:509
TZ952 CABO PARA ENXADÃO 10.00%
TZ954 CABO PARA PÁ Err:509 Err:509 10.00% Err:509 0.00% Err:509 Err:509
TZ953 CABO PARA PICARETA Err:509 Err:509 10.00% Err:509 0.00% Err:509 Err:509
TZ955 CABO PARA MARRETA 4 a 5 Kg 10.00%
TZ960 CABO PARA MARRETA 1000 Kg 10.00%
TZ964 CABO PARA MARRETA 8 a 10 Kg 10.00%
TZ956 CABO DE MADEIRA P/ MACHADO Err:509 Err:509 10.00% Err:509 0.00% Err:509 Err:509
TZ957 CABO DE MADEIRA P/ CAVADEIRA ARTICULADA Err:509 Err:509 10.00% Err:509 0.00% Err:509 Err:509
TZ958 CABO DE MADEIRA P/ FOICE Err:509 Err:509 10.00% Err:509 0.00% Err:509 Err:509
TZ959 CABO DE MADEIRA P/ ANCINHO Err:509 Err:509 10.00% Err:509 0.00% Err:509 Err:509
Margens R$
R$ MARGENS DESC Lançamento PREÇO ATUAL DIFERENÇA %
R$ - 1.00 % 0.13 R$ 20.34 (1.45) -7.1% 4.29
R$ - 1.00 % 0.13 R$ 21.32 (2.29) -10.7% 5.36 22.96
R$ - 1.00 % 0.13 R$ 22.81 (1.27) -5.6% - 1.07
R$ - 1.00 % 0.13 R$ 24.28 (2.60) -10.7%
R$ - 1.00 % 0.13 R$ 20.34 (2.86) -14.1%
R$ - 1.00 % 0.13 R$ 21.32 (3.26) -15.3%
R$ - 1.00 % 0.13 R$ 22.81 (1.61) -7.1%
R$ - 1.00 % 0.13 R$ 24.28 6.16 25.4%
R$ - 1.00 % 0.13 R$ 21.32 (2.24) -10.5%
R$ - 1.00 % 0.13 R$ 22.81 (2.25) -9.8%
R$ - 1.00 % 0.13 R$ 24.28 (2.99) -12.3%
R$ - 1.00 % 0.13 R$ 25.77 (3.38) -13.1%
R$ - 1.00 % 0.13 R$ 21.32 (0.52) -2.4%
R$ - 1.00 % 0.13 R$ 22.81 (0.56) -2.5%
R$ - 1.00 % 0.13 R$ 24.28 (1.33) -5.5%
R$ - 1.00 % 0.13 R$ 25.77 (2.67) -10.4%
R$ - 1.00 % 0.13 R$ 20.56 (4.42) -21.5%
R$ - 1.00 % 0.13 R$ 22.52 (4.63) -20.5%
R$ - 1.00 % 0.13 R$ 24.48 (4.28) -17.5%
R$ - 1.00 % 0.13 R$ 27.21 (4.02) -14.8%
R$ - 1.00 % 0.13 R$ 20.56 (4.38) -21.3%
R$ - 1.00 % 0.13 R$ 22.52 (4.53) -20.1%
R$ - 1.00 % 0.13 R$ 24.48 (4.12) -16.8%
R$ - 1.00 % 0.13 R$ 20.99 (5.04) -24.0%
R$ - 1.00 % 0.13 R$ 25.24 (6.22) 24.7%
R$ - 1.00 % 0.13 R$ 15.83 (5.16) 32.6%
R$ - 1.00 % 0.13 R$ 9.19 2.95 -32.1%
R$ - 1.00 % 0.13 R$ 24.83 (2.25) 9.1%
R$ - 1.00 % 0.13 R$ 27.91 (2.66) 9.5%
R$ - 1.00 % 0.13 R$ 22.04 (1.00) -4.5%

R$ - 1.00 % 0.13 R$ 24.48 (3.08) -12.6%
R$ - 1.00 % 0.13 R$ 22.52 (2.67) -11.9%
R$ - 1.00 % 0.13 R$ 24.37 (3.28) -13.5%
R$ - 1.00 % 0.13 R$ 29.45 1.44 -4.9%
R$ - 1.00 % 0.13 R$ 30.93 (1.12) 3.6%
0.00
R$ - 1.00 % 0.13 R$ 30.04 (1.98) -6.6%
R$ - 1.00 % 0.13 R$ 30.75 (2.54) -8.3%
R$ - 1.00 % 0.13 R$ 33.29 (0.35) -1.1%
R$ - 1.00 % 0.13 R$ 36.80 (0.44) -1.2%
R$ - 1.00 % 0.13 R$ 30.04 (2.31) -7.7%
R$ - 1.00 % 0.13 R$ 30.74 (1.23) -4.0%
R$ - 1.00 % 0.13 R$ 33.29 (0.22) -0.7%
R$ - 1.00 % 0.13 R$ 36.80 1.71 4.6%
R$ - 1.00 % 0.13 R$ 31.78 (0.70) -2.2%
R$ - 1.00 % 0.13 R$ 34.75 (2.28) -6.6%
R$ - 1.00 % 0.13 R$ 36.32 (3.07) -8.5%
R$ - 1.00 % 0.13 R$ 31.78 (1.93) -6.1%
R$ - 1.00 % 0.13 R$ 33.09 (1.48) -4.5%
R$ - 1.00 % 0.13 R$ 34.75 (1.01) -2.9%
R$ - 1.00 % 0.13 R$ 36.80 (2.01) -5.5%
R$ - 1.00 % 0.13 R$ 33.29 (0.77) -2.3%
R$ - 1.00 % 0.13 R$ 36.80 (3.31) -9.0%
R$ - 1.00 % 0.13 R$ 16.60 3.14 18.9%
R$ - 1.00 % 0.13 R$ 33.06 (7.97) -24.1%
R$ - 1.00 % 0.13 R$ 36.73 (8.98) -24.4%
R$ - 1.00 % 0.13 R$ 42.30 (20.33) -48.1%
R$ - 1.00 % 0.13 R$ 24.15 8.29 34.3%
R$ - 1.00 % 0.13 R$ 38.60 2.88 7.5%
R$ - 1.00 % 0.13 R$ 38.60 (1.83) -4.7%
0.00
R$ - 1.00 % 0.13 R$ 33.05 (0.75) -2.3%
R$ - 1.00 % 0.13 R$ 35.54 (1.91) -5.4%
R$ - 1.00 % 0.13 R$ 33.61 (1.86) -5.5%
R$ - 1.00 % 0.13 R$ 35.54 (1.56) -4.4%
R$ - 1.00 % 0.13 R$ 38.30 17.37 45.4%
R$ - 1.00 % 0.13 R$ 37.27 20.13 54.0%
0.13 0.00
R$ - 1.00 % 0.13 (16.62) #DIV/0!
R$ - 1.00 % 0.13 (15.35) #DIV/0!

R$ - 1.00 % 0.13 (14.66) #DIV/0!
R$ - 1.00 % 0.13 (13.85) #DIV/0!
R$ - 1.00 % 0.13 (14.58) #DIV/0!
R$ - 1.00 % 0.13 (16.52) #DIV/0!
R$ - 1.00 % 0.13 (14.35) #DIV/0!
R$ - 1.00 % 0.13 (13.54) #DIV/0!
R$ - 1.00 % 0.13 (15.68) #DIV/0!
R$ - 1.00 % 0.13 (14.87) #DIV/0!
0.13 0.00
R$ - 1.00 % 0.13 (11.96) #DIV/0!
R$ - 1.00 % 0.13 (6.63) #DIV/0!
R$ - 1.00 % 0.13 (9.25) #DIV/0!
R$ - 1.00 % 0.13 (9.38) #DIV/0!
R$ - 1.00 % 0.13 (9.97) #DIV/0!
R$ - 1.00 % 0.13 (9.26) #DIV/0!
0.13 0.00
R$ - 1.00 % 0.13 (12.81) #DIV/0!
R$ - 1.00 % 0.13 (8.10) #DIV/0!
1 % 0.13 #REF! #REF!
#REF! 1 % 0.13 #REF! #REF! #REF!
#REF! 1 % 0.13 #REF! #REF! #REF!
#VALUE! 1.00 % 0.13 #REF! #REF! #REF!

#VALUE! 1.00 % 0.13 #REF! #REF! #REF!
0.13 #REF! #REF!

#VALUE! 1.00 % 0.13 #REF! #REF! #REF!
#VALUE! 1.00 % 0.13 #REF! #REF! #REF!
#VALUE! 1.00 % 0.13 #REF! #REF! #REF!
#VALUE! 1.00 % 0.13 #REF! #REF! #REF!
0.13 #REF! #REF!
#VALUE! 1.00 % 0.13 #REF! #REF! #REF!
#VALUE! 1.00 % 0.13 #REF! #REF! #REF!
#VALUE! 1.00 % 0.13 #REF! #REF! #REF!
0.13 #REF! #REF!
Err:509 1.00 % 0.13 Err:509 Err:509
#VALUE! 1.00 % 0.13 #VALUE! ###
#VALUE! 1.00 % 0.13 #VALUE! ###
Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509
#VALUE! 1.00 % 0.13 #VALUE! ###
0.13 #REF! #REF!

#VALUE! 1.00 % 0.13 #REF! #REF! #REF!
#VALUE! 1.00 % 0.13 #REF! #REF! #REF!
#VALUE! 1.00 % 0.13 #REF! #REF! #REF!
#VALUE! 1.00 % 0.13 #REF! #REF! #REF!
#VALUE! 1.00 % 0.13 #REF! #REF! #REF!
0.13 #REF! #REF!

Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509
0.13 #REF! #REF! #REF!
0.13 0.00
Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509
0.13 #REF! #REF!
Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509
0.13 #REF! #REF!
#VALUE! 1.00 % 0.13 #REF! #REF! #REF!
#VALUE! 1.00 % 0.13 #REF! #REF! #REF!
#VALUE! 1.00 % 0.13 #REF! #REF! #REF!
#VALUE! 1.00 % 0.13 #REF! #REF! #REF!

#VALUE! 1.00 % 0.13 #REF! #REF! #REF!
#VALUE! 1.00 % 0.13 #REF! #REF! #REF!
#VALUE! 1.00 % 0.13 #REF! #REF! #REF!
#VALUE! 1.00 % 0.13 #REF! #REF! #REF!
#VALUE! 1.00 % 0.13 #REF!
0.13 #REF! #REF!
#VALUE! 0.61 % 0.13 #REF! #REF! #REF!
#VALUE! 0.61 % 0.13 #REF! #REF! #REF!
#VALUE! 0.61 % 0.13 #REF! #REF! #REF!
#VALUE! 0.61 % 0.13 #REF! #REF! #REF!
#VALUE! 0.61 % 0.13 #REF! #REF! #REF!
#VALUE! 0.61 % 0.13 #REF! #REF! #REF!
#VALUE! 0.61 % 0.13 #REF! #REF! #REF!
#VALUE! 0.61 % 0.13 #REF! #REF! #REF!
0.13 #REF! #REF!
#VALUE! 1.00 % 0.13 #REF! #REF! #REF!
#VALUE! 1.00 % 0.13 #REF! #REF! #REF!
#VALUE! 1.00 % 0.13 #REF! #REF! #REF!
#VALUE! 1.00 % 0.13 #REF! #REF! #REF!
0.13 #REF! #REF!
#VALUE! 1.00 % 0.13 #REF! #REF! #REF!
#VALUE! 1.00 % 0.13 #REF! #REF! #REF!
#VALUE! 1.00 % 0.13 #REF! #REF! #REF!
Err:509 1.00 % 0.13 #REF! #REF! #REF!
Err:509 1.00 % 0.13 #REF! #REF! #REF!
Err:509 1.00 % 0.13 #REF! #REF! #REF!
Err:509 1.00 % 0.13 #REF! #REF! #REF!
Err:509 1.00 % 0.13 #REF! #REF! #REF!
Err:509 1.00 % 0.13 #REF! #REF! #REF!
0.13 #REF! #REF!
Err:509 1.00 % 0.13 #REF! #REF! #REF!
Err:509 1.00 % 0.13 #REF! #REF! #REF!
0.13 #REF! #REF!
Err:509 1.00 % 0.13 #REF! #REF! #REF!
Err:509 1.00 % 0.13 #REF! #REF! #REF!
Err:509 1.00 % 0.13 #REF! #REF! #REF!
Err:509 1.00 % 0.13 #REF! #REF! #REF!
Err:509 1.00 % 0.13 #REF! #REF! #REF!
Err:509 1.00 % 0.13 #REF! #REF! #REF!
Err:509 1.00 % 0.13 #REF! #REF! #REF!
0.13 #REF! #REF!
Err:509 1.00 % 0.13 #REF! #REF! #REF!
Err:509 1.00 % 0.13 #REF! #REF! #REF!
Err:509 1.00 % 0.13 #REF! #REF! #REF!
#REF! 1.00 % 0.13 #REF! #REF! #REF!
#REF! 1.00 % 0.13 #REF! #REF! #REF!
0.13 #REF! #REF!
Err:509 1.00 % 0.13 #REF! #REF! #REF!
Err:509 1.00 % 0.13 #REF! #REF! #REF!
Err:509 1.00 % 0.13 #REF! #REF! #REF!
0.13 #REF! #REF!

Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509

Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509

#VALUE! 1.00 % 0.13 #REF! #REF! #REF!
#VALUE! 1 % 0.13 #REF! #REF! #REF!
#VALUE! 1 % 0.13 #REF! #REF! #REF!
0.13 0.00
Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509
0.13 0.00
Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509
0.13 0.00
#VALUE! 1.00 % 0.13 #VALUE! ###
#VALUE! 1.00 % 0.13 #VALUE! ###
#VALUE! 1.00 % 0.13 #VALUE! ###
0.13 0.00
#VALUE! 1.00 % 0.13 #VALUE! ###
0.13 0.00
Err:509 1.00 % 0.13 Err:509 Err:509
0.13 0.00
Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509

Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509

Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509
Err:509 1.00 % 0.13 Err:509 Err:509
Analise Dinamica de Produção/Mercado
Item 3 ENXADA ESTREITA 2,5
ENXADA ESTREITA
24.08
22.81
Insumos 10.98
Custo Indireto 4.98
Custo de produção 15.97
Preço de venda Projetado 24.08
Preço de venda Atual 22.81
Lucro 6.84 30%
% de Eficiencia na venda 95%
Preço de venda Projetado Preço de venda Atual Custo
70.00 64.90
60.00 58.50
50.70
50.00 48.23 47.78
45.17 44.88
40.00 37.00
31.70
30.00
24.08 22.16 21.79
1
20.00
10.00
0.00
22.16Ramada (atacado) 64.90 Tramontina (varejo)

50.7 Ramada (varejo) 58.50 Servente (varejo)
0 Fuzil (atacado) 50.70 Ramada (varejo)
44.88 Fuzil (varejo) 48.23 Vonder (varejo)
45.17
Tramontina (atacado) 47.78 Pandolfo (varejo)
64.9Tramontina (varejo) 45.17 Tramontina (atacado)
19.01Paraboni (atacado) 44.88 Fuzil (varejo)
31.7Paraboni (varejo) 37.00 Minas Sul (varejo)
0Servente(atacado) 31.70 Paraboni (varejo)
58.5Servente (varejo) 24.08 Tarza
47.78Pandolfo (varejo) 22.16 Ramada (atacado)
48.23 Vonder (varejo) 21.79 Minas sul (atacado)
21.79Minas sul (atacado) 19.01 Paraboni (atacado)
37Minas Sul (varejo)
24.08 Tarza
J K 0
K
L
Mercado
Eficiencia de Operação de
Vendas
NXADA ESTREITA 2,5
2.81
J 95%95%
15.97
R$ R$
22.81 24.08
6.84
Preço de venda Projetado

Preço de venda Atual
venda Atual Custo de produção Lucro
Lucro
22.16 21.79
19.01
z
A B C D E F G H I J
1
2
3 TABELA DAS MATÉRIAS PRIMAS E INSUMOS UTILIZADOS NA FABRICAÇÃO DOS PRODUTOS
4
5 %Cred. Preço final de

Seq. Setor Codg PRODUTOS Unid. Preço ICMS compra IPI % Frete
6 1 Aço 10,001 SUCATA DE CORRENTE kg R$ 5.45 0.00% 5.45 0.00% 0.00%
7 2 Aço 10,002 SUCATA DE MOLA kg R$ 4.30 0.00% 4.30 0.00% 0.00%
8 3 Aço 10,044 SUCATA DE TRILHO kg R$ 3.20 0.00% 3.20 0.00% 0.00%
9 4 Aço 10,050 Sucata de Macico de 100 no Estado -- TARUGO --- kg R$ 4.20 0.00% 4.20 0.00% 0.00%
10 5 Aço 10,051 Sucata de Chapa kg R$ 4.50 0.00% 4.50 0.00% 0.00%
11 6 Aço 10,052 Sucata de Eixo kg R$ 4.20 0.00% 4.20 0.00% 0.00%
12 7 Aço 10,003 SUCATA DE HASTE DE BOMBEIO 3/4" kg R$ - 0.00% 0.00 0.00% 0.00%
13 8 Aço 10,004 SUCATA DE HASTE DE BOMBEIO 7/8" kg R$ - 0.00% 0.00 0.00% 0.00%
14 9 Aço 10,005 SUCATA DE HASTE DE BOMBEIO 1" kg R$ - 0.00% 0.00 0.00% 0.00%
15 10 Aço 10,006 BCH.A36. 3/16" X 3/4" kg R$ 6.90 0.00% 6.90 0.00% 0.00%
16 11 Aço 10,007 BCH. A36 3/16'' X 1'' kg R$ 7.10 0.00% 7.10 0.00% 0.00%
17 12 Aço 10,008 BCH.A36. 1/4" X 1.1/4" kg R$ 8.33 0.00% 8.33 0.00% 0.00%
18 13 Aço 10,009 BCH.A36. 3/16" X 1.1/4" kg R$ 5.99 0.00% 5.99 0.00% 0.00%
19 14 Aço 10,010 BCH.A36. 3/16'' X 2'' kg R$ 9.22 0.00% 9.22 0.00% 0.00%
20 15 Aço 10,011 BCH.A36. 1/4'' X 1.1/2 '' kg R$ 8.69 0.00% 8.69 0.00% 0.00%
21 16 Aço 10,012 BCH.A36. 3 X 3/4 kg R$ 5.69 0.00% 5.69 0.00% 0.00%
22 17 Aço 10,013 BCH.A36. 3/8'' X 1'' kg R$ 10.06 0.00% 10.06 0.00% 0.00%
23 18 Aço 10,014 BCH. A36 1/8'' X 3/4'' kg R$ 21.78 0.00% 21.78 0.00% 0.00%
24 19 Aço 10,015 BCH. A36 1/4'' X 2.1/2'' kg R$ 9.23 0.00% 9.23 0.00% 0.00%
25 20 Aço 10,016 TUBO REDONDO FQ 21,30X2,00X6000 kg R$ 11.35 0.00% 11.35 0.00% 0.00%
26 21 Aço 10,017 TUBO REDONDO FQ 25,40X02,00X6000 MM kg R$ 9.65 0.00% 9.65 0.00% 0.00%
27 22 Aço 10,018 TUBO REDONDO FQ 1.1/4" (31,75)X1,50X6000 MM kg R$ 10.73 0.00% 10.73 0.00% 0.00%
28 23 Aço 10,019 TUBO REDONDO FQ 1.1/4" (31,75) X 2,00 X 6000 MM kg R$ 125.95 0.00% 125.95 0.00% 0.00%
29 24 Aço 10,020 TUBO REDONDO.FF 1.1/2" (38,10)X1,20X6000 kg R$ 68.14 0.00% 68.14 0.00% 0.00%
30 25 Aço 10,022 BARRA REDONDA 1020 3/4' (19,05 MM) kg R$ 153.48 0.00% 153.48 0.00% 0.00%
31 26 Aço 10,023 BARRA REDONDA 1045 3/4' (19,05 MM) kg R$ 122.99 0.00% 122.99 0.00% 0.00%
32 27 Aço 10,024 BARRA REDONDA 1020 1'' (25,04 MM) kg R$ 144.00 0.00% 144.00 0.00% 0.00%
33 28 Aço 10,025 BARRA REDONDA 1045 1'' (25,04 MM) kg R$ 246.44 0.00% 246.44 0.00% 0.00%
34 29 Aço 10,030 BARRA REDONDA 1010 1/2'' (12,70 MM) kg R$ 8.69 0.00% 8.69 0.00% 0.00%
35 30 Aço 10,031 BARRA REDONDA 1020 3/8'' (9,53 MM) kg R$ 8.69 0.00% 8.69 0.00% 0.00%
36 31 Aço 10,032 BARRA REDONDA 1/4" (6,35 MM) kg R$ 8.42 0.00% 8.42 0.00% 0.00%
37 32 Aço 10,035 BK. FQ SE 1008 2,00 MM kg R$ - 0.00% 0.00 0.00% 0.00%
38 33 Aço 10,036 BK. FQ SE 1008 2,65 MM kg R$ - 0.00% 0.00 0.00% 0.00%
39 34 Aço 10,045 BCH. A36 1/4'' X 2'' kg R$ 7.14 0.00% 7.14 0.00% 0.00%
40 35 Aço 10,034 VERGALHÃO CA-50 5/16" (8,0 MM) - 12 M kg R$ 42.70 0.00% 42.70 0.00% 0.00%
41 0.00% 0.00% 0.00%
42 36 Outro Insumo 15,002 VASSOURA 22 PALHETAS PRETA UN R$ 2.75 0.00% 2.75 0.00% 0.00%
43 37 Outro Insumo 15,006 ARAME. RECOZIDO kg R$ 15.33 0.00% 15.33 0.00% 0.00%
44 38 Outro Insumo 15,008 ROTULO COUCHE 7,0 X 2,2 2 C - TARZA - LOGOMARCAML R$ 22.00 0.00% 22.00 0.00% 0.00%
45 39 Outro Insumo 15,009 SOLDA .MIG 1,00MM C. MET. (18KG/ROL) kg R$ 25.75 0.00% 25.75 0.00% 0.00%
46 40 Outro Insumo 15,020 VERNIZ COPAL INC/BRIL.4X3,6 DACAR LT R$ 56.00 0.00% 56.00 0.00% 0.00%
47 41 Outro Insumo 15,021 MASSA PLASTICA CZA IBERE 12X1KG kg R$ 17.49 0.00% 17.49 0.00% 0.00%
48 42 Outro Insumo 15,029 PREGO 17X21 kg R$ 10.87 0.00% 10.87 0.00% 0.00%
49 43 Outro Insumo 15,080 PARAFUSO SEXT UNC PL RP 3/8X2.1/2 JM - 11625 UN R$ 0.55 0.00% 0.55 0.00% 0.00%
50 44 Outro Insumo 15,081 PARAFUSO FRANCES 5/16 X 2 1/2 UN R$ 0.46 0.00% 0.46 0.00% 0.00%
51 45 Outro Insumo 15,082 PARAFUSO SEXTAVADO UNC 1/2X2.1/2 UN R$ 1.00 0.00% 1.00 0.00% 0.00%
52 46 Outro Insumo 15,083 PARAFUSO DRYWALL CAB FLANGEADA 4.2 X 16 ZINC UN R$ 0.07 0.00% 0.07 0.00% 0.00%
53 47 Outro Insumo 15,084 TINTA ESMALTE 4 X 3,6 BRILHANTE PRETO LT R$ 49.11 0.00% 49.11 0.00% 0.00%
54 48 Outro Insumo 15,085 GRAFITE PARA MARRETA kg R$ 6.40 0.00% 6.40 0.00% 0.00%
55 49 Outro Insumo 15,091 PORCA SEXTAVADA 1/2 UN R$ 0.26 0.00% 0.26 0.00% 0.00%
57 51 Outro Insumo 15,093 REBITE ALUMINIO 410 UN R$ 0.10 0.00% 0.10 0.00% 0.00%
58 52 Outro Insumo 15,232 PARAFUSO FRANCES 1/4X 2 UN R$ 0.30 0.00% 0.30 0.00% 0.00%
59 53 Outro Insumo 20,070 ARRUELA PRESSAO 3/4 UN R$ 0.70 0.00% 0.70 0.00% 0.00%
61 55 Outro Insumo 20,125 PARAFUSO SEXTAVADO CAB CILINDRICA 3/8 X 1.1/2 UN R$ - 0.00% 0.00 0.00% 0.00%
62 56 Outro Insumo 45,011 CAIXA 17 UN R$ 2.95 0.00% 2.95 0.00% 0.00%
A B C D E F G H I J
1
2
4

73 67 Outro Insumo 45,025 GRAMPO 5/8 UN R$ 21.75 0.00% 21.75 0.00% 0.00%
77 71 Outro Insumo 50,003 GRAMPO CERCA POLIDO 1 X 09 kg R$ 11.84 0.00% 11.84 0.00% 0.00%
78 72 Outro Insumo 50,006 TINTA EPOXI VERMELHA kg R$ 14.00 0.00% 14.00 0.00% 0.00%
79 73 Outro Insumo 50,007 TINTA EPOXI PRETO kg R$ 12.80 0.00% 12.80 0.00% 0.00%
80 74 Outro Insumo 50,008 TINTA ESMALTADA EUCALAR VERMELHO LT R$ 46.92 0.00% 46.92 0.00% 0.00%
81 75 Outro Insumo 50,013 TE GALVANIZADO 1/2 UN R$ 3.72 0.00% 3.72 0.00% 0.00%
82 76 Outro Insumo 50,014 TE GALVANIZADO 3/4 UN R$ 5.34 0.00% 5.34 0.00% 0.00%
83 77 Outro Insumo 50,015 TE GALVANIZADO 1 UN R$ 8.42 0.00% 8.42 0.00% 0.00%
84 78 Outro Insumo 50,016 LUVA DE ACO1/2 BSP PRETA UN R$ 2.21 0.00% 2.21 0.00% 0.00%
85 79 Outro Insumo 50,017 LUVA DE ACO3/4 BSP PRETA UN R$ 2.61 0.00% 2.61 0.00% 0.00%
86 80 Outro Insumo 50,018 LUVA DE ACO 1 BSP PRETA UN R$ 3.59 0.00% 3.59 0.00% 0.00%
87 81 Outro Insumo 50,045 PUNHO PLÁSTICO PÁ BICO Y UN R$ 1.55 0.00% 1.55 0.00% 0.00%
88 82 Outro Insumo 55,001 CABO ANCINHO 1.5MT - MJS UN R$ 0.75 0.00% 0.75 0.00% 0.00%
89 83 Outro Insumo 55,002 CABO CAVADEIRA ARTICULADA UN R$ 1.37 0.00% 1.37 0.00% 0.00%
90 84 Outro Insumo 55,003 Cabo enxada UN R$ 4.40 0.00% 4.40 0.00% 0.00%
91 85 Outro Insumo 55,004 CABO MARRETA 5 A 10 KG 1M UN R$ 5.42 0.00% 5.42 0.00% 0.00%
92 86 Outro Insumo 55,007 CABO CHIBANCA/PICARETA/ALVIAO UN R$ 4.81 0.00% 4.81 0.00% 0.00%
93 87 Outro Insumo 55,008 CABO MACHADO UN R$ 1.33 0.00% 1.33 0.00% 0.00%
94 88 Outro Insumo 55,010 CABO CAVADEIRA LIGHT UN R$ 1.50 0.00% 1.50 0.00% 0.00%
95 89 Outro Insumo 55,011 CABO DE MARRETA UN R$ - 0.00% 0.00 0.00% 0.00%
96 90 Outro Insumo 55,012 CABO VASSOURA , ancinho e hortaliça UN R$ 2.89 0.00% 2.89 0.00% 0.00%
97 91 Outro Insumo 60,001 Oxigenio Gas Cil T 10M3 m³ R$ 8.50 0.00% 8.50 0.00% 0.00%
98 92 Outro Insumo 60,004 GAS - GLP. P13 kg R$ 85.00 0.00% 85.00 0.00% 0.00%
99 93 Outro Insumo 65,001 OLEO CENTRIFUGADO LT R$ 2.80 0.00% 2.80 0.00% 0.00%
100 INSS
Improdu Hs
Hs Mês Disp Retirada COOPERATIV
tividade Trabalhadas
101 A
102 Complementos MAO DE OBRA CORTE h - 0% - R$ -
103 Complementos MAO DE OBRA FORJARIA h - - R$ -
104 Complementos MAO DE OBRA ESMERIL h - - R$ -
105 Complementos MAO DE OBRA PINTURA h - - R$ -
106 Custo Ind 305)CORTE MATERIA PRIMA un - 0.00%
107 Custo Ind 306)ENXADAS un - 0.00%
108 Custo Ind 307)FOICES un - 0.00%
109 Custo Ind 308)PICARETAS un - 0.00%
110 Custo Ind 309)MARRETAS un - 0.00%
111 Custo Ind 310)RAMMER/TAMPER un - 0.00%
112 Custo Ind 311)PAS NACIONAL un -
113 Custo Ind 312)PAS EXPORTACAO un - 0.00%
114 Custo Ind 313)COLHER PEDREIRO un - 0.00%
115 Custo Ind 314)DOBRADICAS un -
116 Custo Ind 315)MACHADOS un - 0.00%
117 Custo Ind 316)VANGAS un - 0.00%
118 Custo Ind 317)FORCADOS un -
119 Custo Ind 318)FORCADO EXPORTACAO un - 0.00%
120 Custo Ind 319)ANCINHOS un -
121 Custo Ind 320)CUNHAS un - 0.00%
122 Custo Ind 321)ALAVANCAS un -
123 Custo Ind 322)CHAVE V.FERRO un - 0.00%
A B C D E F G H I J
1
2
4

124 Custo Ind 323)TALHADEIRAS un -
125 Custo Ind 324)PONTEIROS un -
126 Custo Ind 325)PE DE CABRA un - 0.00%
127 Custo Ind 326)TRANCA PORTEIRA un -
128 Custo Ind 327)ENXADA RODO un -
129 Custo Ind 328)ESPATULAS un - 0.00%
130 Custo Ind 329)ENXO un -
131 Custo Ind 330)ENCABAMENTO NACIONAL un -
132 Custo Ind 331)ENCABAM.EXPORT. un - 0.00%
133 Custo Ind 332)ESMERIL un -
134 Custo Ind 333)PINT/EMB.NAC. un -
135 Custo Ind 334)PINT/EMB.EXPORT. un -
136 Custo Ind 336)CAV.ARTICULADA un -
137 Custo Ind 337)CAV.INT/CANO un -
138 Custo Ind 338)CAV.TRADO/EXT. un -
139 Custo Ind 339)CAVADEIRAS RETA un - 0.00%
140 Custo Ind 343)LAM. ENXADA PICARETA un -
141 Custo Ind 344)LAMINACAO FOICE un -
142 Custo Ind 345)LAMINACAO RETA un -
143 Custo Ind 346)LAMINACAO COLHER un -
144 Custo Ind 347)PA/ FORCADO INOX un -
145 Custo Ind 348)LAMINACAO MARRETA un -
146 Custo Ind 349)PA EXP. IRLANDESA un -
147 Custo Ind 350)CAVADEIRA LIGHT un -
148 Custo Ind 351)LAMINACAO ARTICULADA un -
K L M N
1
2
3
4
5 Data Atualização
Valor Final Preços Responsável Fornecedor
6 R$ 5.45 12/30/1899 0% 0
7 R$ 4.30 12/30/1899 0% 0
8 R$ 3.20 12/30/1899 0% 0
9 R$ 4.20 12/30/1899 0% 0
10 R$ 4.50 12/30/1899 0% 0
11 R$ 4.20 12/30/1899 0% 0
12 R$ - 12/30/1899 0% 0
13 R$ - 12/30/1899 0% 0
14 R$ - 12/30/1899 0% 0
15 R$ 6.90 12/30/1899 0% 0
16 R$ 7.10 12/30/1899 0% 0
17 R$ 8.33 12/30/1899 0% 0
18 R$ 5.99 12/30/1899 0% 0
19 R$ 9.22 12/30/1899 0% 0
20 R$ 8.69 12/30/1899 0% 0
21 R$ 5.69 12/30/1899 0% 0
22 R$ 10.06 12/30/1899 0% 0
23 R$ 21.78 12/30/1899 0% 0
24 R$ 9.23 12/30/1899 0% 0
25 R$ 11.35 12/30/1899 0% 0
26 R$ 9.65 12/30/1899 0% 0
27 R$ 10.73 12/30/1899 0% 0
28 R$ 125.95 12/30/1899 0% 0
29 R$ 68.14 12/30/1899 0% 0
30 R$ 153.48 12/30/1899 0% 0
31 R$ 122.99 12/30/1899 0% 0
32 R$ 144.00 12/30/1899 0% 0
33 R$ 246.44 12/30/1899 0% 0
34 R$ 8.69 12/30/1899 0% 0
35 R$ 8.69 12/30/1899 0% 0
36 R$ 8.42 12/30/1899 0% 0
37 R$ - 12/30/1899 0% 0
38 R$ - 12/30/1899 0% 0
39 R$ 7.14 12/30/1899 0% 0
40 R$ 42.70 12/30/1899 0% 0
41 12/30/1899 0% 0
42 R$ 2.75 12/30/1899 0% 0
43 R$ 15.33 12/30/1899 0% 0
44 R$ 22.00 12/30/1899 0% 0
45 R$ 25.75 12/30/1899 0% 0
46 R$ 56.00 12/30/1899 0% 0
47 R$ 17.49 12/30/1899 0% 0
48 R$ 10.87 12/30/1899 0% 0
49 R$ 0.55 12/30/1899 0% 0
50 R$ 0.46 12/30/1899 0% 0
51 R$ 1.00 12/30/1899 0% 0
52 R$ 0.07 12/30/1899 0% 0
53 R$ 49.11 12/30/1899 0% 0
54 R$ 6.40 12/30/1899 0% 0
55 R$ 0.26 12/30/1899 0% 0
56 R$ 0.16 12/30/1899 0% 0
57 R$ 0.10 12/30/1899 0% 0
58 R$ 0.30 12/30/1899 0% 0
59 R$ 0.70 12/30/1899 0% 0
60 R$ 1.04 12/30/1899 0% 0
61 R$ - 12/30/1899 0% 0
62 R$ 2.95 12/30/1899 0% 0
63 R$ 2.40 12/30/1899 0% 0
64 R$ 0.75 12/30/1899 0% 0
K L M N
1
2
3
4
65 R$ 1.37 12/30/1899 0% 0
66 R$ 2.00 12/30/1899 0% 0
67 R$ 1.03 12/30/1899 0% 0
68 R$ 0.58 12/30/1899 0% 0
69 R$ 1.50 12/30/1899 0% 0
70 R$ 2.92 12/30/1899 0% 0
71 R$ 1.65 12/30/1899 0% 0
72 R$ 1.95 12/30/1899 0% 0
73 R$ 21.75 12/30/1899 0% 0
74 R$ 1.17 12/30/1899 0% 0
75 R$ 0.88 12/30/1899 0% 0
76 R$ 1.55 12/30/1899 0% 0
77 R$ 11.84 12/30/1899 0% 0
78 R$ 14.00 12/30/1899 0% 0
79 R$ 12.80 12/30/1899 0% 0
80 R$ 46.92 12/30/1899 0% 0
81 R$ 3.72 12/30/1899 0% 0
82 R$ 5.34 12/30/1899 0% 0
83 R$ 8.42 12/30/1899 0% 0
84 R$ 2.21 12/30/1899 0% 0
85 R$ 2.61 12/30/1899 0% 0
86 R$ 3.59 12/30/1899 0% 0
87 R$ 1.55 12/30/1899 0% 0
88 R$ 0.75 12/30/1899 0% 0
89 R$ 1.37 12/30/1899 0% 0
90 R$ 4.40 12/30/1899 0% 0
91 R$ 5.42 12/30/1899 0% 0
92 R$ 4.81 12/30/1899 0% 0
93 R$ 1.33 12/30/1899 0% 0
94 R$ 1.50 12/30/1899 0% 0
95 R$ - 12/30/1899 0% 0
96 R$ 2.89 12/30/1899 0% 0
97 R$ 8.50 12/30/1899 0% 0
98 R$ 85.00 12/30/1899 0% 0
99 R$ 2.80 12/30/1899 0% 0
100 INSS
COOPERADO
101
102 R$ -
103 R$ -
104 R$ -
105 R$ -
106 -
107 -
108 -
109 -
110 -
111 -
112 -
113 -
114 -
115 -
116 -
117 -
118 -
119 -
120 -
121 -
122 -
123 -
K L M N
1
2
3
4
124 -
125 -
126 -
127 -
128 -
129 -
130 -
131 -
132 -
133 -
134 -
135 -
136 -
137 -
138 -
139 -
140 -
141 -
142 -
143 -
144 -
145 -
146 -
147 -
148 -
CALCULO DO CUSTO DE PREPARAÇÃO DE MATERIA PRIMA
INSUMOS MÃO DE OBRA TOTAL TOTAL
CUSTO CUSTO CUSTO CUSTO CORTE LAMINAÇÃO CUSTO

PRODUTOS ACO OLEO OXIGENIO GAS CORENTE FORJARIA INDIRETO PERDA MAO DE
KG LAM E FORJ CORTE CORTE MOLA CORRENTE OBRA
MAT. P ENXADA E ENXADÃO R$ 5.45 R$ 0.28 R$ 0.00 R$ 0.028 R$ 0.67 R$ -
INSUMOS VALOR PARAMETRO TOTAL VALOR

QUANT. KG QUANT. FINAL
SUCATA -- ( TRILHO) R$ 5.45 0.000 5.450 R$ 5.45
SUCATA DE MOLA - ENXADA E ENXADÃO R$ 4.30 R$ 4.30
OXIGENIO R$ 8.50 10 3000.000 0.003 R$ 0.00
GAS - R$ 85.00 13 3000.000 0.004 R$ 0.03
OXIGENIO R$ 8.50 10 3,000.00 0.003 R$ 0.003
GAS - R$ 85.00 3,000.00 - R$ -
OLEO A1 --- ENXADA E PICARETA R$ 2.80 600 6,000.00 0.10 R$ 0.28
OLEO A1 --- MARRETA -- 0, 500 a 5 kg R$ 2.80 1.00 - R$ -
OLEO A1 --- MARRETA -- 8 e 10 kg R$ 2.80 1.00 - R$ -
OLEO A1 --- MARTELO DE PEDREIRO R$ 2.80 1.00 - R$ -
OLEO LAMINAÇÃO DE MOLA R$ 2.80 6,000.00 - R$ -
MAO DE OBRAS QUANT. PRODUÇÃO VALOR CUSTO

FUNC HORAS HORA HORA
CORTE DE CORRENTE 111 R$ - 0
LAMINACAO CORRENTE R$ - #DIV/0!
CUSTO INDIRETO R$ - R$ -
PERDAS VALOR VALOR

KG % FINAL
SUCATA - ( TRILHO ) R$ 3.20 100% R$ 3.20
PERDA COM BORRAS 0 6% R$ 0.19
PERDA NA APARA DO CORTE 0 5% R$ 0.16
PERDA NA LAMINAÇÃO 0 10% R$ 0.32
PERDA MOLA --- CORTE - 15% 0 R$ -
TOTAL TOTAL
INSUMOS CUSTO
TOTAL
R$ 5.76 R$ 6.43
MAO DE OBRA INDIRETA - LUBRIFICANTE
ENERGIA ELETRICA - SEGURANCA
MANUTENÇÃO - FERRAMENTARIA RATEIO
ENERGIA ELETRICA
MATERIAL SEGURANÇA
CENTRO DE CUSTO
ENXADA ESTREITA 1,5 872.22 R$ 0.31 -
ENXADA ESTREITA GOIVADA 1,5 S/C 32.97 R$ 0.38 -
ENXADA ESTREITA GOIVADA 3,0 S/C - -
ENXADA LARGA 1,5 161.10 R$ 0.38 -
ENXADA LARGA 2,0 217.99 R$ 0.41 -
ENXADA LARGA 2,5 524.08 R$ 0.45 -
ENXADA LARGA 3,0 221.70 R$ 0.48 -
ENXADA LARGA GOIVADA 1,5 4,387.14 R$ 0.31 -
ENXADA LARGA GOIVADA 3,0 516.77 R$ 0.46 -
ENXADA NORTE RETA 2,0 518.21 R$ 0.36 -
ENXADA NORTE RETA 2,5 2,219.83 R$ 0.40 -
ENXADA NORTE BATIDA 2,0 408.45 R$ 0.36 -
ENXADA NORTE BATIDA 2,5 1,220.07 R$ 0.40 -
ENXADA NORTE BATIDA 3,0 487.91 R$ 0.43 -
ENXADA VALEIRA 2,5 S/C 571.37 R$ 0.37 -
ENXADA VALEIRA 3,0 343.32 R$ 0.45 -
ENXADA PARA JARDIM S/C 883.46 R$ 0.29 -
ENXADA HORTALIÇA S/C 697.33 R$ 0.15 -
ENXADA RODO S/C 1,209.16 R$ 0.44 -
ENXADA RODO FORJADO S/C 212.22 R$ 0.49 -
ENXADÃO ESTREITO 2,5 1,792.15 R$ 0.35 -
ENXADÃO ESTREITO 3,0 1,028.13 R$ 0.43 -
ENXADÃO LARGO 2,5 3,579.24 R$ 0.35 -
ENXADÃO LARGO 3,0 1,119.02 R$ 0.43 -
ENXADAO CAVADOR S/C 2,535.10 R$ 0.49 -
ENXADAO DE BICO CACUBU S/C 44.99 R$ 0.66 -
ENXADA ESTREITA 1,5 C/C 27.13 R$ 0.55 -
ENXADA ESTREITA GOIVADA 1,5 C/C 36.74 R$ 0.56 -
ENXADA LARGA 1,5 C/C 3.15 R$ 0.52 -
ENXADA LARGA 2,5 C/C 357.07 R$ 0.64 -
ENXADA LARGA 3,0 C/C 50.89 R$ 0.69 -
ENXADA LARGA GOIVADA 1.5 C/C 304.62 R$ 0.59 -
ENXADA LARGA GOIVADA 2,0 C/C 511.09 R$ 0.58 -
ENXADA LARGA GOIVADA 2.5 C/C 4,418.55 R$ 0.57 -
ENXADA LARGA GOIVADA 3.0 C/C 116.16 R$ 0.66 -
ENXADA VALEIRA 2,5 C/C 68.64 R$ 0.49 -
ENXADA VALEIRA 3,0 C/C 37.34 R$ 0.62 -
ENXADA HORTALIÇA C/C 257.36 R$ 0.29 -
ENXADA NORTE RETA 2,5 C/C 74.45 R$ 0.62 -
ENXADA NORTE RETA 3,5 C/C 73.35 R$ 0.72 -
ENXADA LARGA GOIVADA 2,5 COM CABO DE CANO 36.30 R$ 0.77 -
ENXADA PARA JARDIM COM CABO 211.80 R$ 0.43 -
ENXADA RODO COM CABO 119.31 R$ 0.60 -
ENXADA RODO FORJADO C/C 24.46 R$ 0.70 -
ENXADÃO ESTREITO 2,5 C/C 418.10 R$ 0.61 -
ENXADÃO ESTREITO 3,0 C/C 52.77 R$ 0.64 -
ENXADÃO LARGO 2,5 C/C 793.61 R$ 0.60 -
ENXADÃO LARGO 3.0 C/C 169.88 R$ 0.65 -
ENXADAO CAVADOR C/C 33.68 R$ 0.70 -
ENXADAO DE BICO CACUBU S/C 19.53 R$ 0.51 -
TZ051 - PA BICO 2,0 C/C 537.68 R$ 0.44 -
TZ052 - PA BICO 3,0 C/C 2,053.05 R$ 0.46 -
TZ053 - PA BICO 4,0 C/C 96.31 R$ 0.56 -
TZ054 - PA BICO 5,0 C/C 150.56 R$ 0.41 -
TZ055 - PA QUADRADA 3,0 C/C 494.90 R$ 0.47 -
TZ056 - PA QUADRADA 4,0 C/C 102.51 R$ 0.37 -
TZ057 - PA BICO 2,0 S/C 1,150.73 R$ 0.39 -
TZ058 - PA BICO 3,0 S/C 1,869.08 R$ 0.33 -
TZ059 - PA BICO 4,0 S/C 174.57 R$ 0.53 -
TZ060 - PA BICO 5,0 S/C 280.36 R$ 0.38 -
TZ061 - PA QUADRADA 3,0 S/C 1,101.42 R$ 0.37 -
TZ062 - PA QUADRADA 4,0 S/C 77.29 R$ 0.45 -
TZ063 - VANGA QUADRADA C/C 24.34 R$ 0.41 -
TZ064 - VANGA QUADRADA S/C 2.41 R$ 0.40 -
TZ068 - FOICINHA C/C 422.18 R$ 0.53 -
TZ069 - FOICE MEIA LUA S/C 104.16 R$ 0.65 -
TZ070 - FOICE MEIA LUA C/C 1,742.21 R$ 0.48 -
TZ071 - FOICE ROCADEIRA S/C 623.57 R$ 0.62 -
TZ072 - FOICE ROCADEIRA C/C 735.50 R$ 0.49 -
TZ073 - FOICE 73 S/C 69.19 R$ 0.67 -
TZ074 - FOICE 73 C/C 610.85 R$ 0.53 -
TZ075 - PICARETA PONTA E PA S/C 22.05 R$ 0.61 -
TZ076 - PICARETA PONTA E PONTA S/C 4,422.07 R$ 0.50 -
TZ077 - CHIBANCA S/C 805.61 R$ 0.48 -
TZ078 - ALVIAO S/C 570.45 R$ 0.82 -
TZ079 - PICARETA PONTA E PA C/C 2,867.27 R$ 0.74 -
TZ080 - CHIBANCA C/C 44.57 R$ 0.44 -
TZ081 - FORCADO 4 DENTES RETO S/C 24.86 R$ 0.44 -
TZ082 - FORCADO 4 DENTES CURVO S/C 516.50 R$ 0.81 -
TZ083 - FORCADO 10 DENTES C/C 1,109.31 R$ 0.94 -
TZ084 - FORCADO 12 DENTES C/C 1,755.85 R$ 1.10 -
TZ085 - CAVADEIRA ARTICULADA C/CANO 8,658.13 R$ 0.54 -
TZ086 - CAVADEIRA ARTICULADA C/ MADEIRA 4,077.30 R$ 1.12 -
TZ087 - CAVADEIRA ART. TIPO LIGHT C/MADEIRA 4,569.65 R$ 0.77 -
TZ088 - CAVADEIRA ART. TIPO LIGHT BICO C/MADEIRA 277.64 R$ 0.93 -
TZ089 - CAVADEIRA INTEIRICA CABO 3/4" X 1,50 MT 394.76 R$ 1.34 -
TZ090 - CAVADEIRA INTEIRICA CABO 1" X 1,50 MT 875.58 R$ 0.91 -
TZ091 - CAVADEIRA CABO DE CANO 327.39 R$ 1.11 -
TZ092 - CAVADEIRA TIPO TRADO 4" 585.67 R$ 1.33 -
TZ097 - EXTENSAO P/ TRADO DE 6 - 8 E 10 - 85 CM 34.83 R$ 0.68 -
TZ098 - EXTENSAO P/ TRADO 12 - 85 CM 25.61 R$ 0.44 -
TZ099 - EXTENÇÃO PARA TRADO 4" - 85 CM 15.04 R$ 0.31 -
TZ100 - CAVADEIRA RETA 8 S/C 937.52 R$ 0.31 -
TZ101 - CAVADEIRA RETA N.9 S/C 50.16 R$ 0.34 -
TZ102 - CAVADEIRA RETA 10 S/C 35.82 R$ 0.16 -
TZ103 - CAVADEIRA PARA FEIJÃO Nº 8 S/C 5.83 R$ 0.16 -
TZ104 - ANCINHO COMUM 10 DENTES S/C 69.57 R$ 0.15 -
TZ106 - ANCINHO COMUM 14 DENTES S/C 1,232.79 R$ 0.15 -
TZ109 - CUNHA 2.000 G. 140.34 R$ 0.77 -
TZ110 - CUNHA 3.000 G. 57.71 R$ 1.05 -
TZ111 - CUNHA 4.000 G. 54.22 R$ 1.26 -
TZ112 - CUNHA 5.000 G. 360.89 R$ 0.29 -
TZ150 - MARRETA 500 G. 1,133.60 R$ 0.34 -
TZ151 - MARRETA 1.000 G. 846.54 R$ 0.41 -
TZ152 - MARRETA 1.500 G. 1,113.92 R$ 0.52 -
TZ153 - MARRETA 2.000 G. 729.02 R$ 0.81 -
TZ154 - MARRETA 3.000 G. 127.77 R$ 1.25 -
TZ160 - MARRETA 4.000 G. 603.56 R$ 1.41 -
TZ161 - MARRETA 5.000 G. 246.63 R$ 2.39 -
TZ162 - MARRETA 8.000 G. 125.12 R$ 2.72 -
TZ163 - MARRETA 10.000 G. 25.87 R$ 0.34 -
TZ164 - MARTELO PEDREIRO 2 CORTES 121.49 R$ 0.35 -
TZ165 - MARTELO PEDREIRO PONTA E PA 8.65 R$ 0.18 -
TZ166 - CHAVE DE VIRAR FERRO 3/16" 16.16 R$ 0.19 -
TZ174 - TALHADEIRA REDONDA LISA 3/4"X8" 111.01 R$ 0.16 -
TZ180 - PONTEIRO REDONDO LISO 3/4" X 8" 59.97 R$ 0.16 -
TZ183 - ALAVANCA REDONDA LISA 7/8" X 1,50M 386.06 R$ 1.16 -
TZ184 - CAVADEIRA INTERIÇA PONTA E PA 7/8" X 1,50 147.68 R$ 1.33 -
TZ185 - ALAVANCA REDONDA LISA 1" X 1,50M 74.35 R$ 1.55 -
TZ186 - ALAVANCA REDONDA LISA 1" X 1,80M 388.75 R$ 1.21 -
TZ187 - CAVADEIRA INTERIÇA PONTA E PA 1" X 1,50 206.97 R$ 1.38 -
TZ188 - CAVADEIRA INTERIÇA PONTA E PA 1" X 1,80 122.59 R$ 2.11 -
TZ189 - ALAVANCA REDONDA LISA 1" X 2M 205.41 R$ 0.28 -
TZ190 - PE CABRA RED.LISO CURVO 3/4 X 500 MM 297.94 R$ 0.38 -
TZ191 - PE CABRA RED.LISO CURVO 3/4 X 600 MM 213.41 R$ 0.35 -
TZ192 - PE CABRA RED.LISO CURVO 3/4 X 800 MM 1,104.64 R$ 0.11 -
TZ194 - DOBRADICA PORT.140MM X 64MM X 3/16" 1,123.12 R$ 0.13 -
TZ196 - DOBRADICA PORT.200MM X 70MM X 3/16" 858.80 R$ 0.17 -
TZ198 - DOBRADICA PORT.250MM X115MM X 3/16" 1,286.07 R$ 0.25 -
TZ199 - DOBRADICA PORT.300MM X115MM X 3/16" 327.24 R$ 0.62 -
TZ200 - DOBRADIÇA P/ PORTEIRA BOCA DE LOBO 70 MM 815.07 R$ 0.63 -
TZ201 - DOBRADIÇA P/ PORTEIRA BOCA DE LOBO 80 MM 34.21 R$ 0.55 -
TZ202 - DOBRADIÇA P/ PORTEIRA MOURÃO 70 MM 208.04 R$ 0.77 -
TZ203 - DOBRADIÇA P/ PORTEIRA MOURÃO 80 MM 64.57 R$ 0.63 -
TZ204 - DOBRADIÇA P/ PORTEIRA H 70 MM 434.84 R$ 0.66 -
TZ205 - DOBRADIÇA P/ PORTEIRA H 80 MM 90.02 R$ 0.39 -
TZ206 - DOBRADIÇA P/ PORTEIRA PARAFUSO 3/4 263.92 R$ 0.31 -
TZ213 - TRANCA P/ PORTEIRA 1,1/4" 441.53 R$ 0.45 -
TZ218 - TRANCA DE PORTEIRA METRALHADORA 141.62 R$ 0.32 -
TZ250 - TORQUES ARMADOR 12" 20.47 R$ 0.31 -
TZ251 - TORQUES ARMADOR CR 12" 8.84 R$ 0.15 -
TZ261 - PONTEIRO CROMADO 3/4 X 12 " 20.01 R$ 0.14 -
TZ265 - TALHADEIRA CROMADA 3/4 X 12" 49.25 R$ 0.82 -
TZ276 - PICARETA PONTA E PONTA C/C 1,754.09 R$ 0.65 -
TZ278 - ALVIÃO C/C 18.77 R$ 0.47 -
TZ451 - PA BICO 2,0 C/C Y PLASTICO 191.88 R$ 0.50 -
TZ452 - PA BICO 3,0 C/C Y PLASTICO 1,034.76 R$ 0.50 -
TZ455 - PA QUADRADA 3,0 C/C Y PLASTICO 491.46 R$ 0.52 -
TZ456 - PA QUADRADA 4,0 C/C Y PLASTICO 20.45 R$ 0.52 -
TZ458 - PA BICO 3,0 C/C Y MADEIRA 18.66 R$ 0.52 -
TZ462 - PA QUADRADA 4,0 C/C Y MADEIRA 3.46 R$ 0.58 -
TZ463 - PA BICO 4,0 C/C Y MADEIRA 430.84 R$ 0.69 -
TZ501 - MACHADO S/C 2,389.03 R$ 0.77 -
TZ502 - MACHADO C/C 655.36 R$ 0.34 -
TZ503 - MACHADINHA C/C 14.26 R$ 0.48 -
TZ600 - CAVADEIRA RETA Nº 8 C/C 275.59 R$ 0.45 -
TZ601 - CAVADEIRA RETA Nº 9 C/C 198.05 R$ 0.50 -
TZ602 - CAVADEIRA RETA 10 C/C 20.63 R$ 0.25 -
TZ603 - CAVADEIRA PARA FEIJÃO Nº 8 C/C 6.32 R$ 0.19 -
TZ604 - CAVADEIRA PARA FEIJÃO Nº 10 S/C 23.26 R$ 0.31 -
TZ605 - CAVADEIRA PARA FEIJÃO Nº 10 C/C 4.55 R$ 1.14 -
TZ679 - FORCADO 14 DENTES S/C 2.94 R$ 0.98 -
TZ681 - FORCADO 4 DENTES RETO C/C 101.25 R$ 0.64 -
TZ682 - FORCADO 4 DENTES CURVO C/C 157.31 R$ 1.11 -
TZ683 - FORCADO 14 DENTES C/C 126.29 R$ 1.05 -
TZ684 - FORCADO 12 DENTES Y PLASTICO 90.56 R$ 0.97 -
TZ685 - FORCADO 10 DENTES Y PLASTICO 7.94 R$ 0.88 -
TZ687 - CAVADEIRA ART. TIPO LIGHT C/CANO 285.75 R$ 1.29 -
TZ688 - CAVADEIRA ART. LIGHT BICO C/CANO 467.31 R$ 1.09 -
TZ691 - CAVADEIRA INT. CABO DE CANO 1,70 MT 209.41 R$ 1.39 -
TZ695 - CAVADEIRA INTEIRICA PONTA E PA 1" X 2,00 MT 5.77 R$ 0.32 -
TZ704 - ANCINHO COMUM 10 DENTES C/C 32.49 R$ 0.31 -
TZ716 - VASSOURA DE PLASTICO PARA JARDIM 2.93 R$ 0.37 -
TZ890 - PE DE CABRA RETO 3/4 X 500 MM 29.80 R$ 0.39 -
TZ951 - CABO PARA ENXADA 75.13 R$ 0.21 -
TZ952 - CABO PARA ENXADÃO 521.30 R$ 0.22 -
TZ953 - CABO PARA PICARETA/CHIBANCA 269.39 R$ 0.18 -
TZ954 - CABO PARA PÁ 3.86 R$ 0.18 -
TZ955 - CABO PARA MARRETA 4 a 5 Kg 362.65 R$ 0.20 -
TZ956 - CABO PARA MACHADO 189.01 R$ 0.16 -
TZ957 - CABO PARA CAVADEIRA ARTICULADA 239.25 R$ 0.18 -
TZ958 - CABO PARA FOICE 14.58 R$ 0.16 -
TZ959 - CABO PARA ANCINHO 1.46 R$ 0.10 -
TZ960 - CABO PARA MARRETA 1000 Kg 3.41 R$ 0.11 -
TZ964 - CABO PARA MARRETA 8 a 10 Kg 35.59 R$ 0.01 -
TZ999 - PACOTE DE CUNHA DE MADEIRA - -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
TOTAL CABOS - -
TOTAL GERAL 138,253.74 -
VALOR DO CUSTO INDIRETO APURADO R$ 138,253.74

TOTAL
MAO DE OBRA USO E CONSUMO
ABSORCAO
4,991.01 1.76 R$ 4,881.44 R$ 1.72 R$ 10,744.67
559.45 2.17 R$ 547.17 R$ 2.12 R$ 1,204.39
2,815.89 2.31 R$ 2,754.07 R$ 2.26 R$ 6,062.06
579.41 2.58 R$ 566.69 R$ 2.52 R$ 1,247.35
188.67 2.19 R$ 184.53 R$ 2.15 R$ 406.18
192.63 2.47 R$ 188.40 R$ 2.42 R$ 414.70
3,512.29 2.42 R$ 3,435.18 R$ 2.36 R$ 7,561.28
- R$ - R$ -
921.82 2.19 R$ 901.58 R$ 2.15 R$ 1,984.50
1,247.36 2.36 R$ 1,219.98 R$ 2.31 R$ 2,685.33
2,998.88 2.59 R$ 2,933.05 R$ 2.53 R$ 6,456.01
1,268.58 2.72 R$ 1,240.73 R$ 2.66 R$ 2,731.00
25,104.04 1.79 R$ 24,552.90 R$ 1.75 R$ 54,044.08
37,978.86 1.96 R$ 37,145.06 R$ 1.92 R$ 81,761.06
39,926.26 2.20 R$ 39,049.70 R$ 2.16 R$ 85,953.41
2,957.04 2.63 R$ 2,892.12 R$ 2.57 R$ 6,365.93
2,965.31 2.08 R$ 2,900.20 R$ 2.04 R$ 6,383.72
12,702.29 2.30 R$ 12,423.42 R$ 2.25 R$ 27,345.54
10,707.73 2.50 R$ 10,472.65 R$ 2.44 R$ 23,051.64
32,801.22 2.78 R$ 32,081.09 R$ 2.72 R$ 70,614.60
2,337.23 2.07 R$ 2,285.92 R$ 2.03 R$ 5,031.61
6,981.49 2.27 R$ 6,828.21 R$ 2.22 R$ 15,029.78
2,791.89 2.45 R$ 2,730.59 R$ 2.40 R$ 6,010.39
3,269.48 2.09 R$ 3,197.70 R$ 2.05 R$ 7,038.54
1,964.56 2.55 R$ 1,921.43 R$ 2.49 R$ 4,229.31
5,055.31 1.66 R$ 4,944.32 R$ 1.62 R$ 10,883.09
3,990.24 0.88 R$ 3,902.64 R$ 0.86 R$ 8,590.21
6,919.06 2.51 R$ 6,767.16 R$ 2.45 R$ 14,895.39
1,214.39 2.79 R$ 1,187.72 R$ 2.73 R$ 2,614.34
10,255.02 1.99 R$ 10,029.88 R$ 1.95 R$ 22,077.05
5,883.15 2.48 R$ 5,753.99 R$ 2.43 R$ 12,665.26
20,481.08 2.02 R$ 20,031.43 R$ 1.98 R$ 44,091.75
6,403.23 2.48 R$ 6,262.65 R$ 2.42 R$ 13,784.90
14,506.30 2.83 R$ 14,187.83 R$ 2.77 R$ 31,229.23
257.46 3.79 R$ 251.80 R$ 3.70 R$ 554.25
155.27 3.17 R$ 151.86 R$ 3.10 R$ 334.26
93.18 3.33 R$ 91.14 R$ 3.25 R$ 200.60
3,019.97 3.44 R$ 2,953.67 R$ 3.36 R$ 6,501.40
59.17 3.94 R$ 57.87 R$ 3.86 R$ 127.39
210.22 3.19 R$ 205.60 R$ 3.12 R$ 452.56
163.45 2.92 R$ 159.86 R$ 2.85 R$ 351.87
2,865.56 3.40 R$ 2,802.65 R$ 3.32 R$ 6,168.98
78.84 3.28 R$ 77.11 R$ 3.21 R$ 169.72
18.01 3.00 R$ 17.62 R$ 2.94 R$ 38.78
2,043.20 3.66 R$ 1,998.34 R$ 3.57 R$ 4,398.60
291.17 3.93 R$ 284.78 R$ 3.85 R$ 626.84
1,743.07 3.38 R$ 1,704.80 R$ 3.30 R$ 3,752.48
2,924.57 3.35 R$ 2,860.36 R$ 3.27 R$ 6,296.03
25,283.77 3.26 R$ 24,728.68 R$ 3.19 R$ 54,431.00
664.68 3.76 R$ 650.09 R$ 3.67 R$ 1,430.93
392.77 2.83 R$ 384.14 R$ 2.76 R$ 845.55
213.68 3.56 R$ 208.99 R$ 3.48 R$ 460.02
1,472.68 1.64 R$ 1,440.35 R$ 1.61 R$ 3,170.40
425.99 3.55 R$ 416.64 R$ 3.47 R$ 917.07
419.74 4.12 R$ 410.53 R$ 4.02 R$ 903.62
207.69 4.42 R$ 203.13 R$ 4.32 R$ 447.11
1,211.94 2.44 R$ 1,185.34 R$ 2.39 R$ 2,609.08
682.71 3.41 R$ 667.72 R$ 3.34 R$ 1,469.74
139.97 4.00 R$ 136.90 R$ 3.91 R$ 301.33
2,392.47 3.46 R$ 2,339.94 R$ 3.39 R$ 5,150.52
301.96 3.68 R$ 295.33 R$ 3.60 R$ 650.06
4,541.18 3.42 R$ 4,441.48 R$ 3.34 R$ 9,776.26
972.06 3.74 R$ 950.72 R$ 3.66 R$ 2,092.66
192.73 4.02 R$ 188.50 R$ 3.93 R$ 414.91
111.76 2.94 R$ 109.31 R$ 2.88 R$ 240.60
3,076.69 2.52 R$ 3,009.14 R$ 2.47 R$ 6,623.51
11,747.91 2.64 R$ 11,490.00 R$ 2.58 R$ 25,290.96
551.11 3.19 R$ 539.01 R$ 3.12 R$ 1,186.44
861.53 2.33 R$ 842.62 R$ 2.28 R$ 1,854.71
2,831.90 2.70 R$ 2,769.73 R$ 2.64 R$ 6,096.53
586.59 2.13 R$ 573.72 R$ 2.08 R$ 1,262.82
6,584.70 R$ 6,440.14 R$ 2.20 R$ 14,175.57
10,695.22 1.87 R$ 10,460.41 R$ 1.83 R$ 23,024.70
998.92 3.04 R$ 976.99 R$ 2.97 R$ 2,150.48
1,604.28 2.19 R$ 1,569.06 R$ 2.14 R$ 3,453.70
6,302.54 2.14 R$ 6,164.17 R$ 2.09 R$ 13,568.13
442.24 2.57 R$ 432.54 R$ 2.51 R$ 952.07
139.29 2.32 R$ 136.23 R$ 2.27 R$ 299.87
13.78 2.30 R$ 13.47 R$ 2.25 R$ 29.66
2,415.79 3.03 R$ 2,362.75 R$ 2.96 R$ 5,200.72
596.02 3.73 R$ 582.93 R$ 3.64 R$ 1,283.11
9,969.23 2.72 R$ 9,750.36 R$ 2.66 R$ 21,461.79
3,568.21 3.57 R$ 3,489.87 R$ 3.49 R$ 7,681.65
4,208.69 2.80 R$ 4,116.29 R$ 2.74 R$ 9,060.48
395.94 3.81 R$ 387.25 R$ 3.72 R$ 852.38
3,495.39 3.02 R$ 3,418.65 R$ 2.95 R$ 7,524.88
126.20 3.51 R$ 123.43 R$ 3.43 R$ 271.69
25,303.89 2.89 R$ 24,748.36 R$ 2.82 R$ 54,474.32
4,609.83 2.74 R$ 4,508.62 R$ 2.68 R$ 9,924.05
3,264.24 4.72 R$ 3,192.58 R$ 4.61 R$ 7,027.28
16,407.06 4.21 R$ 16,046.85 R$ 4.11 R$ 35,321.18
255.02 2.52 R$ 249.42 R$ 2.47 R$ 549.01
142.27 2.54 R$ 139.15 R$ 2.48 R$ 306.29
2,955.52 4.65 R$ 2,890.63 R$ 4.55 R$ 6,362.66
6,347.66 5.38 R$ 6,208.30 R$ 5.26 R$ 13,665.27
10,047.32 6.27 R$ 9,826.74 R$ 6.13 R$ 21,629.91
49,543.44 3.07 R$ 48,455.75 R$ 3.00 R$ 106,657.32
23,331.07 6.39 R$ 22,818.85 R$ 6.25 R$ 50,227.23
26,148.39 4.38 R$ 25,574.32 R$ 4.29 R$ 56,292.37
1,588.71 5.35 R$ 1,553.83 R$ 5.23 R$ 3,420.17
2,258.91 7.68 R$ 2,209.32 R$ 7.51 R$ 4,862.99
5,010.24 5.18 R$ 4,900.24 R$ 5.07 R$ 10,786.06
1,873.41 6.35 R$ 1,832.28 R$ 6.21 R$ 4,033.09
3,351.31 7.62 R$ 3,277.73 R$ 7.45 R$ 7,214.71
4,464.92 11.57 R$ 4,366.89 R$ 11.31 R$ 9,612.09
1,950.95 16.12 R$ 1,908.12 R$ 15.77 R$ 4,200.02
724.88 15.76 R$ 708.97 R$ 15.41 R$ 1,560.53
1,305.57 4.35 R$ 1,276.91 R$ 4.26 R$ 2,810.65
199.30 3.91 R$ 194.93 R$ 3.82 R$ 429.06
146.54 2.53 R$ 143.32 R$ 2.47 R$ 315.46
86.07 1.79 R$ 84.18 R$ 1.75 R$ 185.28
5,364.67 1.79 R$ 5,246.89 R$ 1.75 R$ 11,549.07
287.02 1.94 R$ 280.72 R$ 1.90 R$ 617.90
204.94 0.90 R$ 200.44 R$ 0.88 R$ 441.20
33.37 0.93 R$ 32.64 R$ 0.91 R$ 71.85
398.08 0.87 R$ 389.34 R$ 0.85 R$ 856.98
875.13 0.87 R$ 855.92 R$ 0.85 R$ 1,883.99
7,054.23 0.86 R$ 6,899.36 R$ 0.84 R$ 15,186.38
876.21 3.32 R$ 856.97 R$ 3.25 R$ 1,886.30
803.07 4.41 R$ 785.43 R$ 4.32 R$ 1,728.84
330.24 6.00 R$ 322.99 R$ 5.87 R$ 710.94
310.25 7.22 R$ 303.44 R$ 7.06 R$ 667.90
2,065.08 1.65 R$ 2,019.75 R$ 1.61 R$ 4,445.72
6,486.69 1.95 R$ 6,344.28 R$ 1.91 R$ 13,964.57
4,844.08 2.37 R$ 4,737.73 R$ 2.31 R$ 10,428.35
6,374.03 3.00 R$ 6,234.10 R$ 2.93 R$ 13,722.05
4,171.57 4.65 R$ 4,079.98 R$ 4.54 R$ 8,980.56
731.10 7.17 R$ 715.05 R$ 7.01 R$ 1,573.92
3,453.66 8.05 R$ 3,377.84 R$ 7.87 R$ 7,435.06
1,411.27 13.70 R$ 1,380.28 R$ 13.40 R$ 3,038.18
715.96 15.56 R$ 700.24 R$ 15.22 R$ 1,541.32
148.03 1.97 R$ 144.78 R$ 1.93 R$ 318.68
695.17 1.99 R$ 679.91 R$ 1.95 R$ 1,496.57
49.48 1.03 R$ 48.39 R$ 1.01 R$ 106.51
92.46 1.06 R$ 90.43 R$ 1.04 R$ 199.05
306.58 1.13 R$ 299.84 R$ 1.11 R$ 660.00
508.91 1.14 R$ 497.73 R$ 1.12 R$ 1,095.58
502.80 1.58 R$ 491.76 R$ 1.55 R$ 1,082.44
212.39 1.65 R$ 207.73 R$ 1.61 R$ 457.24
126.56 2.58 R$ 123.78 R$ 2.53 R$ 272.45
913.65 0.57 R$ 893.59 R$ 0.55 R$ 1,966.90
635.23 0.91 R$ 621.29 R$ 0.89 R$ 1,367.53
1,128.74 0.97 R$ 1,103.96 R$ 0.95 R$ 2,429.96
42.43 0.76 R$ 41.50 R$ 0.74 R$ 91.34
343.16 0.89 R$ 335.63 R$ 0.87 R$ 738.75
565.84 0.96 R$ 553.41 R$ 0.94 R$ 1,218.13
124.74 8.32 R$ 122.00 R$ 8.13 R$ 268.54
2,209.09 6.63 R$ 2,160.59 R$ 6.49 R$ 4,755.73
845.08 7.61 R$ 826.52 R$ 7.45 R$ 1,819.29
425.46 8.86 R$ 416.12 R$ 8.67 R$ 915.93
2,224.50 6.95 R$ 2,175.67 R$ 6.80 R$ 4,788.92
1,184.32 7.90 R$ 1,158.32 R$ 7.72 R$ 2,549.61
701.46 12.09 R$ 686.06 R$ 11.83 R$ 1,510.11
1,175.42 1.60 R$ 1,149.61 R$ 1.56 R$ 2,530.44
1,704.85 2.19 R$ 1,667.42 R$ 2.14 R$ 3,670.20
1,221.15 2.03 R$ 1,194.34 R$ 1.98 R$ 2,628.89
6,320.97 0.62 R$ 6,182.20 R$ 0.61 R$ 13,607.81
6,426.71 0.73 R$ 6,285.62 R$ 0.71 R$ 13,835.46
6,578.58 0.78 R$ 6,434.15 R$ 0.76 R$ 14,162.40
4,914.19 1.00 R$ 4,806.30 R$ 0.98 R$ 10,579.28
9,951.69 1.33 R$ 9,733.21 R$ 1.30 R$ 21,424.04
7,359.15 1.46 R$ 7,197.58 R$ 1.42 R$ 15,842.81
1,872.53 3.55 R$ 1,831.42 R$ 3.47 R$ 4,031.18
4,663.97 3.60 R$ 4,561.58 R$ 3.52 R$ 10,040.62
195.78 3.16 R$ 191.48 R$ 3.09 R$ 421.48
1,190.47 4.41 R$ 1,164.33 R$ 4.31 R$ 2,562.84
369.48 3.62 R$ 361.37 R$ 3.54 R$ 795.43
2,488.25 3.78 R$ 2,433.62 R$ 3.70 R$ 5,356.71
515.12 2.23 R$ 503.82 R$ 2.18 R$ 1,108.96
1,510.21 1.75 R$ 1,477.06 R$ 1.71 R$ 3,251.20
2,526.51 2.57 R$ 2,471.04 R$ 2.52 R$ 5,439.07
810.39 1.82 R$ 792.60 R$ 1.78 R$ 1,744.61
117.14 1.80 R$ 114.57 R$ 1.76 R$ 252.19
50.59 0.84 R$ 49.48 R$ 0.82 R$ 108.90
114.49 0.83 R$ 111.97 R$ 0.81 R$ 246.47
281.80 4.70 R$ 275.61 R$ 4.59 R$ 606.66
10,037.23 3.72 R$ 9,816.87 R$ 3.64 R$ 21,608.19
107.39 2.68 R$ 105.04 R$ 2.63 R$ 231.20
1,098.00 2.87 R$ 1,073.89 R$ 2.80 R$ 2,363.78
5,921.08 2.88 R$ 5,791.09 R$ 2.82 R$ 12,746.92
901.03 3.25 R$ 881.25 R$ 3.18 R$ 1,939.74
865.59 2.98 R$ 846.58 R$ 2.92 R$ 1,863.44
2,812.24 2.98 R$ 2,750.50 R$ 2.91 R$ 6,054.20
117.05 3.00 R$ 114.48 R$ 2.94 R$ 251.98
106.77 2.97 R$ 104.42 R$ 2.90 R$ 229.85
19.79 3.30 R$ 19.35 R$ 3.23 R$ 42.60
2,465.36 3.96 R$ 2,411.24 R$ 3.88 R$ 5,307.45
13,670.48 4.40 R$ 13,370.35 R$ 4.30 R$ 29,429.86
3,750.10 1.93 R$ 3,667.77 R$ 1.88 R$ 8,073.24
81.60 2.72 R$ 79.81 R$ 2.66 R$ 175.67
1,576.99 2.59 R$ 1,542.37 R$ 2.53 R$ 3,394.96
1,133.28 2.87 R$ 1,108.40 R$ 2.81 R$ 2,439.74
118.02 1.41 R$ 115.43 R$ 1.37 R$ 254.08
36.17 1.06 R$ 35.37 R$ 1.04 R$ 77.86
133.10 1.75 R$ 130.18 R$ 1.71 R$ 286.54
26.02 6.51 R$ 25.45 R$ 6.36 R$ 56.02
16.83 5.61 R$ 16.46 R$ 5.49 R$ 36.24
383.74 3.73 R$ 375.31 R$ 3.64 R$ 826.11
579.38 3.69 R$ 566.66 R$ 3.61 R$ 1,247.29
900.16 6.34 R$ 880.40 R$ 6.20 R$ 1,937.88
722.64 6.02 R$ 706.77 R$ 5.89 R$ 1,555.69
518.21 5.57 R$ 506.83 R$ 5.45 R$ 1,115.61
45.41 5.05 R$ 44.42 R$ 4.94 R$ 97.77
998.06 11.88 R$ 976.15 R$ 11.62 R$ 2,148.64
1,635.12 7.37 R$ 1,599.22 R$ 7.20 R$ 3,520.09
2,674.03 6.22 R$ 2,615.33 R$ 6.08 R$ 5,756.67
982.69 7.56 R$ 961.12 R$ 7.39 R$ 2,115.54
1,198.31 7.94 R$ 1,172.00 R$ 7.76 R$ 2,579.72
291.35 8.57 R$ 284.96 R$ 8.38 R$ 627.23
86.16 10.77 R$ 84.27 R$ 10.53 R$ 185.50
82.03 13.67 R$ 80.23 R$ 13.37 R$ 176.60
33.00 1.83 R$ 32.28 R$ 1.79 R$ 71.05
185.90 1.75 R$ 181.82 R$ 1.72 R$ 400.21
1,201.27 1.74 R$ 1,174.90 R$ 1.70 R$ 2,586.10
472.36 1.69 R$ 461.99 R$ 1.66 R$ 1,016.91
3,961.20 1.17 R$ 3,874.23 R$ 1.15 R$ 8,527.68
16.74 2.09 R$ 16.37 R$ 2.05 R$ 36.04
170.53 2.21 R$ 166.79 R$ 2.17 R$ 367.12
167.05 2.74 R$ 163.39 R$ 2.68 R$ 359.63
3,256.59 1.12 R$ 3,185.09 R$ 1.10 R$ 7,010.80
429.88 1.19 R$ 420.44 R$ 1.16 R$ 925.45
2,982.99 1.24 R$ 2,917.50 R$ 1.21 R$ 6,421.79
1,541.47 1.00 R$ 1,507.63 R$ 0.98 R$ 3,318.49
22.10 1.05 R$ 21.62 R$ 1.03 R$ 47.59
2,075.16 1.14 R$ 2,029.60 R$ 1.12 R$ 4,467.41
1,081.53 0.93 R$ 1,057.79 R$ 0.91 R$ 2,328.33
1,369.02 1.06 R$ 1,338.96 R$ 1.03 R$ 2,947.23
83.43 0.91 R$ 81.60 R$ 0.89 R$ 179.61
8.36 0.60 R$ 8.17 R$ 0.58 R$ 17.99
19.52 0.61 R$ 19.09 R$ 0.60 R$ 42.03
15.35 0.77 R$ 15.01 R$ 0.75 R$ 33.04
20.96 1.00 R$ 20.50 R$ 0.98 R$ 45.12
16.99 1.21 R$ 16.62 R$ 1.19 R$ 36.59
203.66 0.07 R$ 199.19 R$ 0.07 R$ 438.44
- R$ - R$ -
- R$ - R$ -
- R$ - R$ -
- R$ - R$ -
- R$ - R$ -
- R$ - R$ -
- R$ - R$ -
- R$ - R$ -
- R$ - R$ -
- R$ - R$ -
- R$ - R$ -
- R$ - R$ -
- R$ - R$ -
- R$ - R$ -
- R$ - R$ -
- R$ - R$ -
- R$ - R$ -
- R$ - R$ -
- R$ - R$ -
- R$ - R$ -
- R$ - R$ -
- R$ - R$ -
- R$ - R$ -
- R$ - R$ -
- R$ - R$ -
- R$ - R$ -
- R$ - R$ -
- R$ - R$ -
- R$ - R$ -
- R$ - R$ -
- R$ - R$ -
791,113.46 773,745.09
R$ 791,113.46 R$ 773,745.09
FARTURAMENTO FATURAMENTO CUSTO IND
UNID. Ano 2021 R$ Ano 2021 RATEIO Prod
2,839.00 R$ 46,868.11 R$ 3.78 0.63%
258.00 R$ 5,253.54 R$ 4.67 0.07%
1,217.00 R$ 26,442.65 R$ 4.98 0.36%
225.00 R$ 5,440.93 R$ 5.54 0.07%
86.00 R$ 1,771.75 R$ 4.72 0.02%
78.00 R$ 1,808.90 R$ 5.32 0.02%
1,454.00 R$ 32,982.20 R$ 5.20 0.44%
- R$ - 0.00%
420.00 R$ 8,656.35 R$ 4.72 0.12%
529.00 R$ 11,713.38 R$ 5.08 0.16%
1,158.00 R$ 28,161.05 R$ 5.58 0.38%
466.00 R$ 11,912.61 R$ 5.86 0.16%
13,992.00 R$ 235,739.67 R$ 3.86 3.17%
19,343.00 R$ 356,640.79 R$ 4.23 4.80%
18,117.00 R$ 374,927.80 R$ 4.74 5.05%
1,125.00 R$ 27,768.13 R$ 5.66 0.37%
1,424.00 R$ 27,845.72 R$ 4.48 0.37%
5,526.00 R$ 119,280.93 R$ 4.95 1.61%
4,288.00 R$ 100,550.99 R$ 5.38 1.35%
11,794.00 R$ 308,020.08 R$ 5.99 4.15%
1,128.00 R$ 21,947.82 R$ 4.46 0.30%
3,078.00 R$ 65,559.72 R$ 4.88 0.88%
1,140.00 R$ 26,217.24 R$ 5.27 0.35%
1,561.00 R$ 30,702.05 R$ 4.51 0.41%
771.00 R$ 18,448.19 R$ 5.49 0.25%
3,045.00 R$ 47,471.91 R$ 3.57 0.64%
4,525.00 R$ 37,470.40 R$ 1.90 0.50%
2759 R$ 64,973.51 R$ 5.40 0.87%
435.00 R$ 11,403.70 R$ 6.01 0.15%
5,147.00 96,299.85 R$ 4.29 1.30%
2,368.00 55,245.73 R$ 5.35 0.74%
10,124.00 192,327.70 R$ 4.36 2.59%
2,584.00 60,129.57 R$ 5.33 0.81%
5,123.00 R$ 136,221.55 R$ 6.10 1.83%
68.00 R$ 2,417.64 R$ 8.15 0.03%
49.00 R$ 1,458.06 R$ 6.82 0.02%
28.00 R$ 875.03 R$ 7.16 0.01%
879.00 R$ 28,359.02 R$ 7.40 0.38%
15.00 R$ 555.66 R$ 8.49 0.01%
66.00 R$ 1,974.06 R$ 6.86 0.03%
56.00 R$ 1,534.84 R$ 6.28 0.02%
844.00 R$ 26,909.03 R$ 7.31 0.36%
24.00 R$ 740.33 R$ 7.07 0.01%
6.00 R$ 169.14 R$ 6.46 0.00%
559.00 R$ 19,186.66 R$ 7.87 0.26%
74.00 R$ 2,734.28 R$ 8.47 0.037%
516.00 R$ 16,368.29 R$ 7.27 0.22%
874.00 R$ 27,463.19 R$ 7.20 0.37%
7,747.00 R$ 237,427.40 R$ 7.03 3.20%
177.00 R$ 6,241.70 R$ 8.08 0.08%
139.00 R$ 3,688.27 R$ 6.08 0.05%
60.00 R$ 2,006.60 R$ 7.67 0.03%
896.00 R$ 13,829.24 R$ 3.54 0.1862%
120.00 R$ 4,000.26 R$ 7.64 0.0538%
102.00 R$ 3,941.58 R$ 8.86 0.0531%
47.00 R$ 1,950.30 R$ 9.51 0.03%
496.00 R$ 11,380.77 R$ 5.26 0.15%
200.00 R$ 6,410.97 R$ 7.35 0.09%
35.00 R$ 1,314.39 R$ 8.61 0.02%
691.00 R$ 22,466.49 R$ 7.45 0.30%
82.00 R$ 2,835.57 R$ 7.93 0.04%
1,328.00 R$ 42,643.94 R$ 7.36 0.57%
260.00 R$ 9,128.14 R$ 8.05 0.12%
48 R$ 1,809.85 R$ 8.64 0.02%
38.00 R$ 1,049.50 R$ 6.33 0.01%
1,220.00 R$ 28,891.69 R$ 5.43 0.39%
4,447.00 R$ 110,318.87 R$ 5.69 1.48%
173.00 R$ 5,175.24 R$ 6.86 0.07%
369.00 R$ 8,090.21 R$ 5.03 0.11%
1,050.00 R$ 26,593.00 R$ 5.81 0.36%
276.00 R$ 5,508.42 R$ 4.58 0.07%
2,929.00 R$ 61,833.69 R$ 4.84 0.83%
5,711.00 R$ 100,433.50 R$ 4.03 1.35%
329.00 R$ 9,380.38 R$ 6.54 0.13%
732.00 R$ 15,064.99 R$ 4.72 0.20%
2,951.00 R$ 59,184.05 R$ 4.60 0.80%
172.00 R$ 4,152.90 R$ 5.54 0.06%
60.00 R$ 1,308.03 R$ 5.00 0.02%
6.00 R$ 129.36 R$ 4.94 0.00%
797.00 R$ 22,685.47 R$ 6.53 0.31%
160.00 R$ 5,596.91 R$ 8.02 0.08%
3,659.00 R$ 93,616.10 R$ 5.87 1.26%
999.00 R$ 33,507.28 R$ 7.69 0.45%
1,504.00 R$ 39,521.72 R$ 6.02 0.53%
104.00 R$ 3,718.08 R$ 8.20 0.05%
1,159.00 R$ 32,823.46 R$ 6.49 0.44%
36.00 R$ 1,185.09 R$ 7.55 0.02%
8,764.00 R$ 237,616.37 R$ 6.22 3.20%
1,681.00 R$ 43,288.61 R$ 5.90 0.58%
692.00 R$ 30,652.90 R$ 10.16 0.41%
3,901.00 R$ 154,070.58 R$ 9.05 2.07%
101.00 R$ 2,394.77 R$ 5.44 0.03%
56.00 R$ 1,336.03 R$ 5.47 0.02%
636.00 R$ 27,753.83 R$ 10.00 0.37%
1,180.00 R$ 59,607.76 R$ 11.58 0.80%
1,602.00 R$ 94,349.42 R$ 13.50 1.27%
16,151.00 R$ 465,238.00 R$ 6.60 6.26%
3,653.00 R$ 219,090.59 R$ 13.75 2.95%
5,968.00 R$ 245,546.67 R$ 9.43 3.31%
297.00 R$ 14,918.76 R$ 11.52 0.20%
294.00 R$ 21,212.31 R$ 16.54 0.29%
967.00 R$ 47,048.65 R$ 11.15 0.63%
295.00 R$ 17,592.29 R$ 13.67 0.24%
440.00 R$ 31,470.48 R$ 16.40 0.42%
386.00 R$ 41,927.83 R$ 24.90 0.56%
121.00 R$ 18,320.42 R$ 34.71 0.25%
46.00 R$ 6,807.02 R$ 33.92 0.09%
300.00 R$ 12,260.01 R$ 9.37 0.17%
51.00 R$ 1,871.57 R$ 8.41 0.03%
58.00 R$ 1,376.04 R$ 5.44 0.02%
48.00 R$ 808.20 R$ 3.86 0.01%
3,002.00 R$ 50,376.93 R$ 3.85 0.68%
148.00 R$ 2,695.29 R$ 4.18 0.04%
228.00 R$ 1,924.51 R$ 1.94 0.03%
36.00 R$ 313.39 R$ 2.00 0.00%
460.00 R$ 3,738.13 R$ 1.86 0.05%
1,009.00 R$ 8,217.95 R$ 1.87 0.11%
8,169.00 R$ 66,242.83 R$ 1.86 0.89%
264.00 R$ 8,228.04 R$ 7.15 0.111%
182.00 R$ 7,541.19 R$ 9.50 0.102%
55.00 R$ 3,101.13 R$ 12.93 0.042%
43.00 R$ 2,913.37 R$ 15.53 0.04%
1,252.00 R$ 19,392.19 R$ 3.55 0.26%
3,320.00 R$ 60,913.28 R$ 4.21 0.82%
2,047.00 R$ 45,488.33 R$ 5.09 0.61%
2,127.00 R$ 59,855.41 R$ 6.45 0.81%
898.00 R$ 39,173.11 R$ 10.00 0.53%
102.00 R$ 6,865.42 R$ 15.43 0.09%
429.00 R$ 32,431.63 R$ 17.33 0.44%
103.00 R$ 13,252.50 R$ 29.50 0.18%
46.00 R$ 6,723.20 R$ 33.51 0.09%
75.00 R$ 1,390.10 R$ 4.25 0.02%
349.00 R$ 6,528.02 R$ 4.29 0.09%
48.00 R$ 464.61 R$ 2.22 0.01%
87.00 R$ 868.26 R$ 2.29 0.01%
271.00 R$ 2,878.90 R$ 2.44 0.04%
446.00 R$ 4,778.89 R$ 2.46 0.06%
318.00 R$ 4,721.58 R$ 3.40 0.06%
129.00 R$ 1,994.47 R$ 3.54 0.03%
49.00 R$ 1,188.44 R$ 5.56 0.02%
1,616.00 R$ 8,579.59 R$ 1.22 0.12%
701.00 R$ 5,965.15 R$ 1.95 0.08%
1,158.00 R$ 10,599.45 R$ 2.10 0.14%
56.00 R$ 398.44 R$ 1.63 0.01%
386.00 R$ 3,222.44 R$ 1.91 0.04%
588.00 R$ 5,313.49 R$ 2.07 0.07%
15.00 R$ 1,171.39 R$ 17.90 0.02%
333.00 R$ 20,744.46 R$ 14.28 0.28%
111.00 R$ 7,935.71 R$ 16.39 0.11%
48.00 R$ 3,995.28 R$ 19.08 0.05%
320.00 R$ 20,889.21 R$ 14.97 0.28%
150.00 R$ 11,121.39 R$ 17.00 0.15%
58.00 R$ 6,587.08 R$ 26.04 0.09%
735.00 R$ 11,037.77 R$ 3.44 0.15%
780.00 R$ 16,009.37 R$ 4.71 0.22%
602.00 R$ 11,467.18 R$ 4.37 0.15%
10,172.00 R$ 59,357.12 R$ 1.34 0.80%
8,812.00 R$ 60,350.10 R$ 1.57 0.81%
8,450.00 R$ 61,776.21 R$ 1.68 0.83%
4,908.00 R$ 46,146.70 R$ 2.16 0.62%
7,461.00 R$ 93,451.43 R$ 2.87 1.26%
5,057.00 R$ 69,106.14 R$ 3.13 0.93%
528.00 R$ 17,583.96 R$ 7.63 0.24%
1,295.00 R$ 43,797.07 R$ 7.75 0.59%
62.00 R$ 1,838.50 R$ 6.80 0.02%
270.00 R$ 11,179.07 R$ 9.49 0.15%
102.00 R$ 3,469.65 R$ 7.80 0.05%
658.00 R$ 23,365.92 R$ 8.14 0.31%
231.00 R$ 4,837.28 R$ 4.80 0.07%
864.00 R$ 14,181.68 R$ 3.76 0.19%
982.00 R$ 23,725.18 R$ 5.54 0.32%
445.00 R$ 7,609.95 R$ 3.92 0.10%
65.00 R$ 1,100.05 R$ 3.88 0.01%
60.00 R$ 475.03 R$ 1.82 0.01%
138.00 R$ 1,075.09 R$ 1.79 0.01%
60.00 R$ 2,646.24 R$ 10.11 0.04%
2,695.00 R$ 94,254.70 R$ 8.02 1.27%
40.00 R$ 1,008.48 R$ 5.78 0.01%
383.00 R$ 10,310.77 R$ 6.17 0.14%
2,056.00 R$ 55,601.94 R$ 6.20 0.75%
277.00 R$ 8,461.14 R$ 7.00 0.11%
290.00 R$ 8,128.30 R$ 6.43 0.11%
945.00 R$ 26,408.37 R$ 6.41 0.36%
39.00 R$ 1,099.12 R$ 6.46 0.01%
36.00 R$ 1,002.61 R$ 6.38 0.01%
6.00 R$ 185.83 R$ 7.10 0.00%
622.00 R$ 23,151.02 R$ 8.53 0.31%
3,110.00 R$ 128,372.73 R$ 9.46 1.73%
1,948.00 R$ 35,215.37 R$ 4.14 0.47%
30.00 R$ 766.25 R$ 5.86 0.01%
609.00 R$ 14,808.77 R$ 5.57 0.20%
395.00 R$ 10,642.10 R$ 6.18 0.14%
84.00 R$ 1,108.30 R$ 3.02 0.01%
34.00 R$ 339.64 R$ 2.29 0.00%
76.00 R$ 1,249.87 R$ 3.77 0.02%
4.00 R$ 244.38 R$ 14.01 0.00%
3.00 R$ 158.07 R$ 12.08 0.00%
103.00 R$ 3,603.47 R$ 8.02 0.05%
157.00 R$ 5,440.65 R$ 7.94 0.07%
142.00 R$ 8,452.99 R$ 13.65 0.11%
120.00 R$ 6,785.92 R$ 12.96 0.09%
93.00 R$ 4,866.26 R$ 12.00 0.07%
9.00 R$ 426.46 R$ 10.86 0.01%
84.00 R$ 9,372.33 R$ 25.58 0.13%
222.00 R$ 15,354.61 R$ 15.86 0.21%
430.00 R$ 25,110.53 R$ 13.39 0.34%
130.00 R$ 9,227.97 R$ 16.27 0.12%
151.00 R$ 11,252.73 R$ 17.08 0.15%
34.00 R$ 2,735.97 R$ 18.45 0.04%
8.00 R$ 809.13 R$ 23.19 0.01%
6.00 R$ 770.34 R$ 29.43 0.01%
18.00 R$ 309.90 R$ 3.95 0.00%
106.00 R$ 1,745.72 R$ 3.78 0.02%
691.00 R$ 11,280.52 R$ 3.74 0.15%
279.00 R$ 4,435.73 R$ 3.64 0.06%
3,376.00 R$ 37,197.64 R$ 2.53 0.50%
8.00 R$ 157.20 R$ 4.50 0.00%
77.00 R$ 1,601.38 R$ 4.77 0.02%
61.00 R$ 1,568.71 R$ 5.90 0.02%
2,900.00 R$ 30,581.02 R$ 2.42 0.41%
362.00 R$ 4,036.80 R$ 2.56 0.05%
2,408.00 R$ 28,011.77 R$ 2.67 0.38%
1,535.00 R$ 14,475.22 R$ 2.16 0.19%
21.00 R$ 207.57 R$ 2.27 0.00%
1,817.00 R$ 19,486.81 R$ 2.46 0.26%
1,167.00 R$ 10,156.13 R$ 2.00 0.14%
1,295.00 R$ 12,855.79 R$ 2.28 0.17%
92.00 R$ 783.46 R$ 1.95 0.01%
14.00 R$ 78.49 R$ 1.29 0.00%
32.00 R$ 183.32 R$ 1.31 0.00%
20.00 R$ 144.10 R$ 1.65 0.00%
21.00 R$ 196.81 R$ 2.15 0.00%
14.00 R$ 159.59 R$ 2.61 0.00%
2,905.00 R$ 1,912.45 R$ 0.15 0.03%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
339,741.00 7,428,956.39 100.00%
21.866528885239
PRODUTOS Soma de TOTAL
ENXADA HORTALIÇA S/C R$ 4.14
ENXADA PARA JARDIM S/C R$ 13.92
ENXADA HORTALIÇA C/C R$ 8.93
ENXADA ESTREITA 1,5 C/C R$ 21.23
ENXADA ESTREITA 1,5 S/C R$ 14.45
ENXADA ESTREITA GOIVADA 2,5 C/C R$ 22.22
ENXADA ESTREITA GOIVADA 1,5 S/C R$ 15.39
ENXADA LARGA 1,5 C/C R$ 21.54
ENXADA LARGA 1,5 S/C R$ 15.62
ENXADA LARGA GOIVADA 1,5 S/C R$ 14.48
ENXADA LARGA GOIVADA 1.5 C/C R$ 22.35
ENXADA LARGA GOIVADA 2,0 C/C R$ 22.92
ENXADA LARGA GOIVADA 2,5 COM C/ CANO R$ 41.53
ENXADA NORTE 2,5 S/C R$ 18.00
ENXADA NORTE BATIDA 2,0 S/C R$ 16.54
ENXADA NORTE RETA 2,0 R$ 16.56
ENXADA NORTE RETA 2,5 C/C R$ 27.21
ENXADA NORTE RETA 3,5 C/C R$ 30.31
ENXADA PARA JARDIM COM CABO R$ 10.51
ENXADA RODO S/C R$ 17.96
ENXADA RODO C/C R$ 23.68
ENXADA RODO FORJADO C/C R$ 26.81
ENXADA RODO FORJADO S/C R$ 20.27
ENXADA VALEIRA 2,5 C/C R$ 22.58
ENXADA VALEIRA 2,5 S/C R$ 17.26
ENXADA VALEIRA 3,0 C/C R$ 26.60
ENXADA VALEIRA 3,0 S/C R$ 20.86
ENXADAO CAVADOR S/C R$ 18.57
ENXADÃO LARGO 3.0 C/C R$ 24.60
ENXADAO DE BICO CACUBU S/C R$ 21.25
ENXADÃO ESTREITO 3,0 C/C R$ 24.83
ENXADAO ESTREITO 2,5 C/C R$ 22.41
ENXADAO ESTREITO 2,5 S/C R$ 15.27
ENXADAO ESTREITO 3,0 S/C R$ 18.27
ENXADAO LARGO 2,5 C/C R$ 23.52
ENXADAO LARGO 2,5 S/C R$ 16.70
ENXADAO LARGO 3,0 S/C R$ 18.33
Total Result R$ 1,248.72
PRODUTOS (empty)
ENXADA HORTALIÇA S/C
ENXADA PARA JARDIM S/C
ENXADA HORTALIÇA C/C
ENXADA ESTREITA 1,5 C/C
ENXADA ESTREITA 1,5 S/C
ENXADA ESTREITA GOIVADA 2,5 C/C
ENXADA ESTREITA GOIVADA 1,5 S/C
ENXADA LARGA 1,5 C/C
ENXADA LARGA 1,5 S/C
ENXADA LARGA GOIVADA 1,5 S/C
ENXADA LARGA GOIVADA 1.5 C/C
ENXADA LARGA GOIVADA 2,0 C/C
ENXADA LARGA GOIVADA 2,5 COM C/ CANO
ENXADA NORTE 2,5 S/C
ENXADA NORTE BATIDA 2,0 S/C
ENXADA NORTE RETA 2,0
ENXADA NORTE RETA 2,5 C/C
ENXADA NORTE RETA 3,5 C/C
ENXADA PARA JARDIM COM CABO
ENXADA RODO S/C
ENXADA RODO C/C
ENXADA RODO FORJADO C/C
ENXADA RODO FORJADO S/C
ENXADA VALEIRA 2,5 C/C
ENXADA VALEIRA 2,5 S/C
ENXADA VALEIRA 3,0 C/C
ENXADA VALEIRA 3,0 S/C
ENXADAO CAVADOR S/C
ENXADÃO LARGO 3.0 C/C
ENXADAO DE BICO CACUBU S/C
ENXADÃO ESTREITO 3,0 C/C
ENXADAO ESTREITO 2,5 C/C
ENXADAO ESTREITO 2,5 S/C
ENXADAO ESTREITO 3,0 S/C
ENXADAO LARGO 2,5 C/C
ENXADAO LARGO 2,5 S/C
ENXADAO LARGO 3,0 S/C
Total Result
CALCULO DO CUSTO DAS ENXADAS SUCATA DE MOLA
INSUMOS CUSTO INDIRETO TOTAL TOTAL TOTAL Preços de Mercado
PRODUÇÃO PESO CUSTO QUANT. CUSTO CUSTO CUSTO CUSTO QUANT CUSTO CUSTO CUSTO QUANT CUSTO QUANT CUSTO CUSTOS CUSTOS CUSTOS
PRODUTOS PADRAO CUSTO CUSTO
PRODUTOS Prd. P/ HORA PADRAO ACO TINTA Grama TINTA CAIXA 10 CAIXA 17 ETIQUETA GRAMPO Grampo B5/8 ARAM. MIG CABO ARAME ARAM. RECOZIDO ÓLEO PRODUÇÃO ÓLEO PRODUÇÃO2 Coluna3 En. ELETRICA MANUT.MATRIZARIA MÃO DE OBRA Coluna6 INDIRETO INSUMOS TOTAL Coluna7 Ramada (atacado) Ramada (varejo) Fuzil (atacado) Fuzil (varejo) Tramontina (atacado) Tramontina (varejo) Paraboni (atacado) Paraboni (varejo) Servente/Alpe(atacado) Servente/Alpe (varejo) Pandolfo (varejo) Vonder (varejo) Minas sul (atacado) Minas Sul (varejo)
ENXADA ESTREITA 1,5 S/C 222

1.450 R$ 9.33 0.014 R$ 0.18 R$ 0.56 0.022 6 R$ 0.012 0.200 R$ 0.560
R$ 0.31 R$ 1.72 R$ 1.76 R$ 3.78 R$ 10.66 R$ 14.45 R$ 44.90 R$ 15.50 R$ 44.55
ENXADA ESTREITA 2,0 S/C 222 1.500 R$ 9.65 0.014 R$ 0.18 R$ 0.56 0.022 6 R$ 0.012 0.200 R$ 0.560 R$ 0.38 R$ 2.12 R$ 2.17 R$ 4.67 R$ 10.98 R$ 15.65 R$ 32.55 R$ 46.96 R$ 17.13 R$ 30.20 R$ 21.50 R$ 28.90
ENXADA ESTREITA 2,5 S/C 222 1.500 R$ 9.65 0.014 R$ 0.18 R$ 0.56 0.022 6 R$ 0.012 0.200 R$ 0.560 R$ 0.40 R$ 2.26 R$ 2.31 R$ 4.98 R$ 10.98 R$ 15.97 R$ 22.16 R$ 50.70 R$ 44.88 R$ 45.17 R$ 64.90 R$ 19.01 R$ 31.70 R$ 58.50 R$ 47.78 R$ 48.23 R$ 21.79 R$ 37.00
ENXADA ESTREITA 3,0 S/C 222 1.700 R$ 10.94

0.014 R$ 0.18
R$ 0.56
0.022 10 R$ 0.020 0.200 R$ 0.560
R$ 0.45 R$ 2.52 R$ 2.58 R$ 5.54 R$ 12.28 R$ 17.82 R$ 55.50
ENXADA ESTREITA GOIVADA 1,5 S/C 222 1.450 R$ 9.33 0.014 R$ 0.18 R$ 0.56 0.022 6 R$ 0.012 0.200 R$ 0.560 R$ 0.38 R$ 2.15 R$ 2.19 R$ 4.72 R$ 10.66 R$ 15.39 R$ 22.29 R$ 34.43
ENXADA ESTREITA GOIVADA 2,0 S/C 222 1.500 R$ 9.65

0.014 R$ 0.18
R$ 0.56
0.022 6 R$ 0.012 0.200 R$ 0.560
R$ 0.43 R$ 2.42 R$ 2.47 R$ 5.32 R$ 10.98 R$ 16.30 R$ 54.72
ENXADA ESTREITA GOIVADA 2,5 S/C 222 1.500 R$ 9.65 0.014 R$ 0.18 R$ 0.56 0.022 10 R$ 0.020 0.200 R$ 0.560 R$ 0.42 R$ 2.36 R$ 2.42 R$ 5.20 R$ 10.99 R$ 16.19 R$ 36.09 R$ 38.99 R$ 56.92 R$ 32.90 R$ 39.99 R$ 84.56
ENXADA ESTREITA GOIVADA 3,0 S/C 222 1.700 R$ 10.94 0.014 R$ 0.18 R$ 0.30 0.022 10 R$ 0.020 0.200 R$ 0.560 R$ - R$ 12.02 R$ 12.02
ENXADA LARGA 1,5 S/C 183 1.500 R$ 9.65
0.018 R$ 0.23
R$ 0.30
0.022 6 R$ 0.012 0.242 R$ 0.679
R$ 0.38 R$ 2.15 R$ 2.19 R$ 4.72 R$ 10.89 R$ 15.62 R$ 52.20 31,38 R$ 64.90 R$ 14.78
ENXADA LARGA 2,0 S/C 183 1.600 R$ 10.29 0.018 R$ 0.23 R$ 0.30 0.022 6 R$ 0.012 0.242 R$ 0.679 R$ 0.41 R$ 2.31 R$ 2.36 R$ 5.08 R$ 11.54 R$ 16.61 R$ 47.77 R$ 16.37 R$ 26.34 R$ 35.87 R$ 28.90
ENXADA LARGA 2,5 S/C 183 1.750 R$ 11.26

0.018 R$ 0.22
R$ 0.30
0.022 10 R$ 0.020 0.242 R$ 0.679
R$ 0.45 R$ 2.53 R$ 2.59 R$ 5.58 R$ 12.50 R$ 18.08 R$ 24.59 R$ 51.27 R$ 54.90 R$ 69.90 R$ 18.26 R$ 27.71 R$ 36.87 R$ 29.70 R$ 22.60 R$ 42.90
ENXADA LARGA 3,0 S/C 183 1.900 R$ 12.22 0.018 R$ 0.22 R$ 0.30 0.022 10 R$ 0.020 0.242 R$ 0.679 R$ 0.48 R$ 2.66 R$ 2.72 R$ 5.86 R$ 13.47 R$ 19.33 R$ 73.97 35,65 R$ 43.90
ENXADA LARGA GOIVADA 1,5 S/C 303 1.500 R$ 9.65 0.018 R$ 0.22 R$ 0.30 0.022 6 R$ 0.012 0.147 R$ 0.410 R$ 0.31 R$ 1.75 R$ 1.79 R$ 3.86 R$ 10.62 R$ 14.48 R$ 37.62 R$ 15.50 R$ 26.89
ENXADA LARGA GOIVADA 2,0 S/C 303 1.600 R$ 10.29

0.018 R$ 0.22
R$ 0.30
0.022 10 R$ 0.020 0.147 R$ 0.410
R$ 0.34 R$ 1.92 R$ 1.96 R$ 4.23 R$ 11.27 R$ 15.50 R$ 38.99 R$ 44.88 R$ 17.13 R$ 80.24
ENXADA LARGA GOIVADA 2,5 S/C 303 1.750 R$ 11.26 0.018 R$ 0.22 R$ 0.30 0.022 10 R$ 0.020 0.147 R$ 0.410 R$ 0.39 R$ 2.16 R$ 2.20 R$ 4.74 R$ 12.24 R$ 16.98 R$ 24.72 R$ 40.71 R$ 54.90 R$ 42.52 R$ 19.01 R$ 109.90
ENXADA LARGA GOIVADA 3,0 S/C 303 1.900 R$ 12.22

0.018 R$ 0.22
R$ 0.30
0.022 10 R$ 0.020 0.147 R$ 0.410
R$ 0.46 R$ 2.57 R$ 2.63 R$ 5.66 R$ 13.20 R$ 18.86 R$ 42.67 R$ 49.10
ENXADA NORTE RETA 2,0 211 1.650 R$ 10.61 0.022 R$ 0.28 R$ 0.56 0.022 6 R$ 0.012 0.211 R$ 0.589 R$ 0.36 R$ 2.04 R$ 2.08 R$ 4.48 R$ 12.08 R$ 16.56 R$ 46.80 R$ 23.25 R$ 30.20 R$ 37.22
ENXADA NORTE 2,5 S/C 211 1.800 R$ 11.58 0.022 R$ 0.28 R$ 0.56 0.022 10 R$ 0.020 0.211 R$ 0.589 R$ 0.40 R$ 2.25 R$ 2.30 R$ 4.95 R$ 13.05 R$ 18.00 R$ 48.28
ENXADA NORTE 3,0 S/C 211 1.900 R$ 12.22

0.022 R$ 0.28
R$ 0.56
0.022 10 R$ 0.020 0.211 R$ 0.589
R$ 0.44 R$ 2.44 R$ 2.50 R$ 5.38 R$ 13.69 R$ 19.07 R$ 52.42
ENXADA NORTE 3,5 S/C 211 2.100 R$ 13.51 0.022 R$ 0.28 R$ 0.30 0.022 10 R$ 0.020 0.211 R$ 0.589 R$ 0.49 R$ 2.72 R$ 2.78 R$ 5.99 R$ 14.72 R$ 20.71
ENXADA NORTE BATIDA 2,0 S/C 211 1.650 R$ 10.61
0.022 R$ 0.28
R$ 0.56
0.022 6 R$ 0.012 0.211 R$ 0.589
R$ 0.36 R$ 2.03 R$ 2.07 R$ 4.46 R$ 12.08 R$ 16.54
ENXADA NORTE BATIDA 2,5 S/C 211 1.800 R$ 11.58 0.022 R$ 0.28 R$ 0.56 0.022 10 R$ 0.020 0.211 R$ 0.589 R$ 0.40 R$ 2.22 R$ 2.27 R$ 4.88 R$ 13.05 R$ 17.93
ENXADA NORTE BATIDA 3,0 S/C 211 1.900 R$ 12.22 0.022 R$ 0.28 R$ 0.56 0.022 10 R$ 0.020 0.211 R$ 0.589 R$ 0.43 R$ 2.40 R$ 2.45 R$ 5.27 R$ 13.69 R$ 18.97
ENXADA VALEIRA 2,5 S/C 211 1.750 R$ 11.26
0.023 R$ 0.30
R$ 0.56
0.022 10 R$ 0.020 0.211 R$ 0.589
R$ 0.37 R$ 2.05 R$ 2.09 R$ 4.51 R$ 12.75 R$ 17.26 R$ 60.10
ENXADA VALEIRA 3,0 S/C 211 2.200 R$ 14.15 0.023 R$ 0.30 R$ 0.30 0.022 6 R$ 0.012 0.211 R$ 0.589 R$ 0.45 R$ 2.49 R$ 2.55 R$ 5.49 R$ 15.38 R$ 20.86 R$ 66.98 R$ 109.84
ENXADA PARA JARDIM S/C 222 1.400 R$ 9.01

0.014 R$ 0.18
R$ 0.56
0.022 6 R$ 0.012 0.200 R$ 0.561
R$ 0.29 R$ 1.62 R$ 1.66 R$ 3.57 R$ 10.34 R$ 13.92 R$ 38.50
ENXADA HORTALIÇA S/C 222 0.230 R$ 1.48 0.004 R$ 0.05 R$ 0.11 0.022 6 R$ 0.012 0.200 R$ 0.560 R$ 0.15 R$ 0.86 R$ 0.88 R$ 1.90 R$ 2.24 R$ 4.14 R$ 52.90
ENXADA RODO S/C 144 1.700 R$ 10.94 0.018 R$ 0.23 R$ 0.49 0.022 10 R$ 0.020 0.308 R$ 0.862 R$ 0.44 R$ 2.45 R$ 2.51 R$ 5.40 R$ 12.56 R$ 17.96 R$ 47.67 R$ 54.88
ENXADA RODO FORJADO S/C 144 2.000 R$ 12.87

0.018 R$ 0.23
R$ 0.26
0.022 10 R$ 0.020 0.308 R$ 0.862
R$ 0.49 R$ 2.73 R$ 2.79 R$ 6.01 R$ 14.26 R$ 20.27
ENXADAO ESTREITO 2,5 S/C 222 1.500 R$ 9.65 0.014 R$ 0.18 R$ 0.56 0.022 6 R$ 0.012 0.200 R$ 0.560 R$ 0.35 R$ 1.95 R$ 1.99 R$ 4.29 R$ 10.98 R$ 15.27 R$ 25.00 R$ 27.71 R$ 58.50 R$ 38.33
ENXADAO ESTREITO 3,0 S/C 222 1.800 R$ 11.58

0.014 R$ 0.18
R$ 0.56
0.022 10 R$ 0.020 0.200 R$ 0.560
R$ 0.43 R$ 2.43 R$ 2.48 R$ 5.35 R$ 12.92 R$ 18.27 R$ 55.84
ENXADAO LARGO 2,5 S/C 211 1.700 R$ 10.94 0.018 R$ 0.22 R$ 0.56 0.022 6 R$ 0.012 0.211 R$ 0.589 R$ 0.35 R$ 1.98 R$ 2.02 R$ 4.36 R$ 12.35 R$ 16.70 R$ 51.71 R$ 34.61 R$ 48.49 R$ 30.71 R$ 27.41 R$ 39.71 R$ 53.09
ENXADAO LARGO 3,0 S/C 211 1.800 R$ 11.58 0.018 R$ 0.22 R$ 0.56 0.022 10 R$ 0.020 0.211 R$ 0.589 R$ 0.43 R$ 2.42 R$ 2.48 R$ 5.33 R$ 13.00 R$ 18.33 R$ 55.84
ENXADAO CAVADOR S/C 222 1.800 R$ 11.58

0.011 R$ 0.14
R$ 0.16
0.022 10 R$ 0.020 0.200 R$ 0.561
R$ 0.49 R$ 2.77 R$ 2.83 R$ 6.10 R$ 12.48 R$ 18.57
ENXADAO DE BICO CACUBU S/C 222 1.900 R$ 12.22 R$ - R$ 0.28 0.022 10 R$ 0.020 0.200 R$ 0.561 R$ 0.66 R$ 3.70 R$ 3.79 R$ 8.15 R$ 13.10 R$ 21.25
ENXADA ESTREITA 1,5 C/C 222 1.450 R$ 9.33
R$ - 0.022
R$ 4.40
0.007
R$ 0.102
0.200 R$ 0.561
R$ 0.55 R$ 3.10 R$ 3.17 R$ 6.82 R$ 14.41 R$ 21.23 R$ 61.29 R$ 44.55
ENXADA ESTREITA 2,0 C/C 222 1.500 R$ 9.65 0.014 R$ 0.18 0.022 R$ 4.40 0.007 R$ 0.102 0.200 R$ 0.560 R$ 0.58 R$ 3.25 R$ 3.33 R$ 7.16 R$ 14.91 R$ 22.08 R$ 74.96 R$ 52.16
ENXADA ESTREITA 2,5 C/C 222 1.500 R$ 9.65 0.014 R$ 0.18 0.022 0.000 R$ 4.40 0.007 R$ 0.102 0.200 R$ 0.560 R$ 0.60 R$ 3.36 R$ 3.44 R$ 7.40 R$ 14.91 R$ 22.31 R$ 35.92 R$ 72.71 R$ 86.95 R$ 44.42 R$ 29.16 R$ 37.24
ENXADA ESTREITA 3,0 C/C 222 1.700 R$ 10.94

0.014 R$ 0.18 0.022
0.000 R$ 4.40
0.007
R$ 0.102
0.200 R$ 0.560
R$ 0.69 R$ 3.86 R$ 3.94 R$ 8.49 R$ 16.20 R$ 24.69
ENXADA ESTREITA GOIVADA 1,5 C/C 222 1.450 R$ 9.33 0.014 R$ 0.18 0.022 R$ 4.40 0.007 R$ 0.102 0.200 R$ 0.560 R$ 0.56 R$ 3.12 R$ 3.19 R$ 6.86 R$ 14.59 R$ 21.45
ENXADA ESTREITA GOIVADA 2,0 C/C 222 1.500 R$ 9.65
0.014 R$ 0.18 0.022
R$ 4.40
0.007
R$ 0.102
0.200 R$ 0.560
R$ 0.51 R$ 2.85 R$ 2.92 R$ 6.28 R$ 14.91 R$ 21.20
ENXADA ESTREITA GOIVADA 2,5 C/C 222 1.500 R$ 9.65 0.014 R$ 0.18 0.022 R$ 4.40 0.007 R$ 0.102 0.200 R$ 0.560 R$ 0.59 R$ 3.32 R$ 3.40 R$ 7.31 R$ 14.91 R$ 22.22 R$ 54.49 R$ 30.00
ENXADA ESTREITA GOIVADA 3,0 S/C 222 1.700 R$ 10.94 0.014 R$ 0.18 0.022 R$ 4.40 0.007 R$ 0.102 0.200 R$ 0.560 R$ 0.57 R$ 3.21 R$ 3.28 R$ 7.07 R$ 16.20 R$ 23.27
ENXADA LARGA 1,5 C/C 183 1.500 R$ 9.65
0.018 R$ 0.22 0.022
R$ 4.40
0.007
R$ 0.102
0.242 R$ 0.679
R$ 0.52 R$ 2.94 R$ 3.00 R$ 6.46 R$ 15.08 R$ 21.54 R$ 94.90 R$ 55.30
ENXADA LARGA 2,5 C/C 183 1.750 R$ 11.26 0.018 R$ 0.22 0.022 R$ 4.40 0.007 R$ 0.102 0.242 R$ 0.679 R$ 0.64 R$ 3.57 R$ 3.66 R$ 7.87 R$ 16.69 R$ 24.55 R$ 38.35 R$ 39.84 R$ 51.51 R$ 36.43 R$ 114.00 R$ 69.48 R$ 29.96 R$ 41.29
ENXADA LARGA 3,0 C/C 183 1.900 R$ 12.22

0.018 R$ 0.22 0.022
R$ 4.40
0.007
R$ 0.102
0.242 R$ 0.679
R$ 0.69 R$ 3.85 R$ 3.93 R$ 8.47 R$ 17.65 R$ 26.12
ENXADA LARGA GOIVADA 1.5 C/C 183 1.500 R$ 9.65 0.018 R$ 0.22 0.022 R$ 4.40 0.007 R$ 0.102 0.242 R$ 0.679 R$ 0.59 R$ 3.30 R$ 3.38 R$ 7.27 R$ 15.08 R$ 22.35 R$ 24.74
ENXADA LARGA GOIVADA 2,0 C/C 183 1.600 R$ 10.29 0.018 R$ 0.22 0.022 R$ 4.40 0.007 R$ 0.102 0.242 R$ 0.679 R$ 0.58 R$ 3.27 R$ 3.35 R$ 7.20 R$ 15.72 R$ 22.92 R$ 51.51 R$ 37.61
ENXADA LARGA GOIVADA 2.5 C/C 183 1.750 R$ 11.26

0.018 R$ 0.22 0.022
R$ 4.40
0.007
R$ 0.102
0.242 R$ 0.679
R$ 0.57 R$ 3.19 R$ 3.26 R$ 7.03 R$ 16.69 R$ 23.71 R$ 38.52 R$ 42.08 R$ 64.74
ENXADA LARGA GOIVADA 3.0 C/C 183 1.900 R$ 12.22 0.018 R$ 0.22 0.022 R$ 4.40 0.007 R$ 0.102 0.242 R$ 0.679 R$ 0.66 R$ 3.67 R$ 3.76 R$ 8.08 R$ 17.65 R$ 25.73 R$ 55.50
ENXADA VALEIRA 2,5 C/C 211 1.750 R$ 11.26

R$ - 0.022
R$ 4.40
0.007
R$ 0.102
0.211 R$ 0.589
R$ 0.62 R$ 2.76 R$ 2.83 R$ 6.21 R$ 16.37 R$ 22.58
ENXADA VALEIRA 3,0 C/C 211 2.200 R$ 14.15 R$ - 0.022 R$ 4.40 0.007 R$ 0.102 0.211 R$ 0.589 R$ 0.29 R$ 3.48 R$ 3.56 R$ 7.33 R$ 19.27 R$ 26.60
ENXADA HORTALIÇA C/C 222 0.230 R$ 1.48 R$ - 0.022 R$ 2.89 0.007 R$ 0.102 0.200 R$ 0.561 R$ 0.62 R$ 1.61 R$ 1.64 R$ 3.87 R$ 5.05 R$ 8.93
ENXADA NORTE RETA 2,5 C/C 211 1.800 R$ 11.58
0.217 R$ 2.77 0.022
R$ 4.40
0.007
R$ 0.102
0.211 R$ 0.590
R$ 0.72 R$ 3.47 R$ 3.55 R$ 7.74 R$ 19.46 R$ 27.21 R$ 89.90
ENXADA NORTE RETA 3,5 C/C 211 2.100 R$ 13.51 0.217 R$ 2.77 0.022 R$ 4.40 0.007 R$ 0.102 0.211 R$ 0.590 R$ 0.77 R$ 4.02 R$ 4.12 R$ 8.91 R$ 21.39 R$ 30.31 R$ 99.00
ENXADA LARGA GOIVADA 2,5 COM C/ CANO 211 1.750 R$ 11.26

R$ - 0.022 R$ 0.08
R$ 20.39
0.007
R$ 0.102
0.211 R$ 0.590
R$ 0.43 R$ 4.32 R$ 4.42 R$ 9.17 R$ 32.36 R$ 41.53
ENXADA PARA JARDIM COM CABO 222 R$ - R$ - 0.022 R$ 4.40 0.007 R$ 0.102 0.200 R$ 0.561 R$ 0.60 R$ 2.39 R$ 2.44 R$ 5.43 R$ 5.08 R$ 10.51 R$ 24.01
ENXADA RODO C/C 144 1.700 R$ 10.94 R$ - 0.022 R$ 4.40 0.007 R$ 0.102 0.309 R$ 0.864 R$ 0.61 R$ 3.34 R$ 3.41 R$ 7.36 R$ 16.32 R$ 23.68 R$ 72.39 R$ 91.56
ENXADA RODO FORJADO C/C 144 2.000 R$ 12.87

R$ - 0.022
R$ 4.40
0.007
R$ 0.102
0.309 R$ 0.864
R$ 0.64 R$ 3.91 R$ 4.00 R$ 8.55 R$ 18.25 R$ 26.81
ENXADAO ESTREITO 2,5 C/C 222 1.500 R$ 9.65 0.018 R$ 0.23 0.022 R$ 4.40 0.007 R$ 0.102 0.200 R$ 0.560 R$ 0.60 R$ 3.39 R$ 3.46 R$ 7.45 R$ 14.96 R$ 22.41 R$ 51.78 R$ 38.91 R$ 54.00 R$ 29.16 R$ 31.00
ENXADÃO ESTREITO 3,0 C/C 222 1.800 R$ 11.58

0.018 R$ 0.23 0.022
R$ 4.40
0.007
R$ 0.102
0.200 R$ 0.560
R$ 0.65 R$ 3.60 R$ 3.68 R$ 7.94 R$ 16.89 R$ 24.83 R$ 29.16 R$ 31.00
ENXADAO LARGO 2,5 C/C 211 1.700 R$ 10.94 R$ - 0.022 R$ 4.40 0.007 R$ 0.102 0.211 R$ 0.590 R$ 0.70 R$ 3.34 R$ 3.42 R$ 7.47 R$ 16.05 R$ 23.52 R$ 54.92 R$ 50.68 R$ 38.47 R$ 30.89 R$ 32.43
ENXADÃO LARGO 3.0 C/C 211 1.800 R$ 11.58 R$ - 0.022 R$ 4.40 0.007 R$ 0.102 0.211 R$ 0.590 R$ 0.51 R$ 3.66 R$ 3.74 R$ 7.91 R$ 16.69 R$ 24.60 R$ 61.32 R$ 30.89 R$ 32.43
ENXADAO CAVADOR C/C 222 R$ -

R$ - 0.022
R$ 4.81
0.007
R$ 0.102
0.200 R$ 0.561
R$ 0.44 R$ 3.93 R$ 4.02 R$ 8.38 R$ 5.49 R$ 13.88
ENXADAO DE BICO CACUBU C/C 222 R$ - R$ - 0.022 R$ 4.40 0.007 R$ 0.102 0.200 R$ 0.561 R$ 0.46 R$ 2.88 R$ 2.94 R$ 6.28 R$ 5.08 R$ 11.36

QUANT. PESO VOLUMES QUANT. FINAL
BKANK DE ENXADA E EXADÃO - ( TRILHO ) R$ 6.43 0.000 0.000 R$ 6.43
TINTA EPOX PRETA R$ 12.80 0.000 0.000 R$ 12.80
CAIXA 10 R$ 3.38 1 - 6 0.167 R$ 0.56 manual
CAIXA 17 R$ 1.81 1 - 6 0.167 R$ 0.30 manual
CAIXA 15 R$ 1.65 1 6 0.167 R$ 0.28 manual
CAIXA 21 R$ 1.55 1 6 0.167 R$ 0.26 manual
CAIXA 12 R$ 0.68 1 6 0.167 R$ 0.11 manual
CAIXA 20 R$ 2.92 1 6 0.167 R$ 0.49 manual
CAIXA 14 R$ 0.95 1 6 0.167 R$ 0.16
ETIQUETA 70 X 23 R$ 22.00 0.000 0.000 R$ 0.02
GRAMPO R$ 11.84 0.000 0.000 R$ 0.012
CABO DE ENXADA E ENXADÃO R$ 4.40 0.000 0.000 R$ 4.40
TUBO 31,75X 1,5 R$ 10.73 1 1.900 R$ 20.39
ARAME RECOZIDO R$ 15.33 0.000 0.000 R$ 15.33
CABO PARA ENXADA JARDIM R$ 4.40 R$ 4.40
CABO DE ENXADÃO CAVADOR ( PICARETA) R$ 4.81 R$ 4.81
CABO DE ENXADA HOTARLIÇA ( ANCINHO E VASSOURA) R$ 2.89 R$ 2.89
OLEO CENTRIFUGADO R$ 2.80 0.000 0.000 R$ 2.80
ARAME MIG R$ 25.75 1 0.003 R$ 0.08
CALCULO DO CUSTO DAS PAS E VANGAS
INSUMOS CUSTO INDIRETO TOTAL TOTAL TOTAL Preços de Mercado
PRODUÇÃO PESO CUSTO QUANT. CUSTO CUSTO PUNO CUSTO QUANT. CUSTO QUANT. CUSTO CUSTOS CUSTOS CUSTOS CUSTOS CUSTO
PRODUTOS PADRAO PADRAO ACO TINTA TINTA CABO "Y" ETIQUETA LAMINADO LAMINADO ARAME ARAME ENERGIA MATERIAL MANUTENÇÃO MAO DE CUSTO INSUMOS TOTAL
HORA Grama PLASTICO 1/4 1/4 RECOZIDO RECOZIDO ELETRICA SEGURANÇA MATRIZARIA OBRA INDIRETO CHAPA Ramada (atacado) Ramada (varejo) Fuzil (atacado) Fuzil (varejo) Tramontina (atacado) Tramontina (varejo) Paraboni (atacado) Paraboni (varejo) Servente(atacado) Servente (varejo) Pandolfo (varejo) Vonder (varejo) Minas sul (atacado) Minas Sul (varejo)
PA BICO 3,0 C/C -- RETO 156 2.280 R$ - 0.015 R$ 0.01 R$ 4.40 R$ 0.022 0.031 R$ 0.26 0.007 R$ 0.102 R$ 0.69 R$ 3.85 R$ 3.93 R$ 8.47 R$ 4.79 R$ 13.26
PA BICO 3,0 C/C -- "Y" PLASTICO 156 2.280 R$ - 0.015 R$ 0.01 R$ 2.20 R$ 1.55 R$ 0.022 R$ - R$ - R$ 0.69 R$ 3.85 R$ 3.93 R$ 8.47 R$ 3.78 R$ 12.25 58.63 49.81 39.9 44,50 69.9 59.31
PA BICO 4,0 C/C -- RETO 156 2.301 R$ - 0.016 R$ 0.01 R$ 4.40 R$ 0.022 R$ - R$ - R$ 0.59 R$ 3.30 R$ 3.38 R$ 7.27 R$ 4.43 R$ 11.70 44.64 36.9
PA BICO 4,0 C/C -- "Y" PLASTICO 156 2.301 R$ - 0.016 R$ 0.01 R$ 2.20 R$ 1.55 R$ 0.022 R$ - R$ - R$ 0.59 R$ 3.30 R$ 3.38 R$ 7.27 R$ 3.78 R$ 11.05 40.3 72.9 35
PA BICO 5,0 C/C -- RETO 156 2.715 R$ - 0.019 R$ 0.01 R$ 4.40 R$ 0.022 R$ - R$ - R$ 0.58 R$ 3.27 R$ 3.35 R$ 7.20 R$ 4.43 R$ 11.64
PA BICO 5,0 C/C -- "Y" PLASTICO 156 2.715 R$ - 1.019 R$ 0.01 R$ 4.40 R$ 1.55 R$ 0.022 R$ - R$ - R$ 0.58 R$ 3.27 R$ 3.35 R$ 7.20 R$ 5.98 R$ 13.19
PA QUADRADA 3,0 C/C -- RETO 156 2.280 R$ - 0.015 R$ 0.01 R$ 4.40 R$ 0.022 R$ - R$ - R$ 0.57 R$ 3.19 R$ 3.26 R$ 7.03 R$ 4.43 R$ 11.46
PA QUADRADA 3,0 C/C -- "Y" PLASTICO 156 2.280 R$ - 0.015 R$ 0.01 R$ 2.20 R$ 1.55 R$ 0.022 R$ - R$ - R$ 0.57 R$ 3.19 R$ 3.26 R$ 7.03 R$ 3.78 R$ 10.81 36.51
PA QUADRADA 4,0 C/C -- RETO 156 2.301 R$ - 0.019 R$ 0.01 R$ 4.40 R$ 0.022 R$ - R$ - R$ 0.66 R$ 3.67 R$ 3.76 R$ 8.08 R$ 4.43 R$ 12.52 40.88
PA QUADRADA 4,0 C/C -- "Y" PLASTICO 156 2.301 R$ - 0.019 R$ 0.01 R$ 2.20 R$ 1.55 R$ 0.022 R$ - R$ - R$ 0.66 R$ 3.67 R$ 3.76 R$ 8.08 R$ 3.78 R$ 11.87 37.9
PA BICO 2,0 S/C 156 2.067 R$ - 0.015 R$ 0.01 R$ 0.022 R$ 0.77 R$ 4.32 R$ 4.42 R$ 9.51 R$ 0.03 R$ 9.54 24.9
PA BICO 3,0 S/C 156 2.280 R$ - 0.015 R$ 0.01 R$ 0.022 R$ 0.43 R$ 2.39 R$ 2.44 R$ 5.26 R$ 0.03 R$ 5.29 28.9 30.9
PA BICO 4,0 S/C 156 2.301 R$ - 0.016 R$ 0.01 R$ 0.022 R$ 0.60 R$ 3.34 R$ 3.41 R$ 7.35 R$ 0.03 R$ 7.38
PA BICO 5,0 S/C 156 2.715 R$ - 0.019 R$ 0.01 R$ 0.022 R$ 0.61 R$ 3.39 R$ 3.46 R$ 7.45 R$ 0.03 R$ 7.49
PA QUADRADA 3,0 S/C 156 2.280 R$ - 0.015 R$ 0.01 R$ 0.022 R$ 0.64 R$ 3.60 R$ 3.68 R$ 7.93 R$ 0.03 R$ 7.96
PA QUADRADA 4,0 S/C 156 2.301 R$ - 0.019 R$ 0.01 R$ 0.022 R$ 0.60 R$ 3.34 R$ 3.42 R$ 7.36 R$ 0.03 R$ 7.39
VANGA QUADRADA S/C 222 1.550 R$ - 0.015 R$ 0.01 R$ 0.022 0.007 R$ 0.102 R$ 0.51 R$ 2.88 R$ 2.94 R$ 6.33 R$ 0.13 R$ 6.46
VANGA QUADRADA C/C RETO 222 1.550 R$ - 0.015 R$ 0.01 R$ 4.40 R$ 0.022 0.031 R$ 0.26 0.007 R$ 0.102 R$ 0.44 R$ 2.47 R$ 2.52 R$ 5.43 R$ 4.79 R$ 10.22

QUANT. PESO VOLUMES QUANT. FINAL
CHAPA 1008 2,00 R$ - 0% 0.000 0.000 R$ -
TINTA EPOX PRETA R$ 12.80 0.000 0.000 R$ 0.51
CABO PA R$ 4.40 0.000 0.000 R$ 4.40
ETIQUETA 70 X 23 R$ 22.00 0.000 1000.000 R$ 0.022
LAMINADO 1/4 R$ 8.42 0.000 0.000 R$ 8.42
ARAME RECOZIDO R$ 15.33 0.000 0.000 R$ 15.33
PUNHO "Y" PLASTICO R$ 1.55 R$ 1.55

Enxada Sem Cabo: Preço Sugerido

Enviado por

Dados do documento

Descrição original:

Título original

Direitos autorais

Formatos disponíveis

Compartilhar este documento

Compartilhar ou incorporar documento

Opções de compartilhamento

Você considera este documento útil?

Este conteúdo é inapropriado?

Direitos autorais:

Formatos disponíveis

Enxada Sem Cabo: Preço Sugerido

Enviado por

Direitos autorais:

Formatos disponíveis

Mak up

R$ - 1.00 % 0.13 R$ 22.04 (1.00) -4.5%

R$ - 1.00 % 0.13 (16.62) #DIV/0!

R$ - 1.00 % 0.13 (15.35) #DIV/0!

#VALUE! 1.00 % 0.13 #REF! #REF! #REF!

0.13 #REF! #REF!

0.13 #REF! #REF!

0.13 #REF! #REF!

#VALUE! 1.00 % 0.13 #REF! #REF! #REF!

0.13 #REF! #REF!

Err:509 1.00 % 0.13 Err:509 Err:509

0.13 #REF! #REF! #REF!

Err:509 1.00 % 0.13 Err:509 Err:509

Err:509 1.00 % 0.13 Err:509 Err:509

Item 3 ENXADA ESTREITA 2,5

22.16Ramada (atacado) 64.90 Tramontina (varejo)

Preço de venda Projetado

5 %Cred. Preço final de

5 %Cred. Preço final de

5 %Cred. Preço final de

CUSTO CUSTO CUSTO CUSTO CORTE LAMINAÇÃO CUSTO

MAT. P ENXADA E ENXADÃO R$ 5.45 R$ 0.28 R$ 0.00 R$ 0.028 R$ 0.67 R$ -

INSUMOS VALOR PARAMETRO TOTAL VALOR

MAO DE OBRAS QUANT. PRODUÇÃO VALOR CUSTO

PERDAS VALOR VALOR

VALOR DO CUSTO INDIRETO APURADO R$ 138,253.74

ENXADA ESTREITA 1,5 S/C 222

ENXADA ESTREITA 3,0 S/C 222 1.700 R$ 10.94

ENXADA ESTREITA GOIVADA 2,0 S/C 222 1.500 R$ 9.65

ENXADA LARGA 2,5 S/C 183 1.750 R$ 11.26

ENXADA LARGA GOIVADA 2,0 S/C 303 1.600 R$ 10.29

ENXADA LARGA GOIVADA 3,0 S/C 303 1.900 R$ 12.22

ENXADA NORTE 3,0 S/C 211 1.900 R$ 12.22

ENXADA PARA JARDIM S/C 222 1.400 R$ 9.01

ENXADA RODO FORJADO S/C 144 2.000 R$ 12.87

ENXADAO ESTREITO 3,0 S/C 222 1.800 R$ 11.58

ENXADAO CAVADOR S/C 222 1.800 R$ 11.58

ENXADA ESTREITA 3,0 C/C 222 1.700 R$ 10.94

ENXADA LARGA 3,0 C/C 183 1.900 R$ 12.22

ENXADA LARGA GOIVADA 2.5 C/C 183 1.750 R$ 11.26

ENXADA VALEIRA 2,5 C/C 211 1.750 R$ 11.26

ENXADA LARGA GOIVADA 2,5 COM C/ CANO 211 1.750 R$ 11.26

ENXADA RODO FORJADO C/C 144 2.000 R$ 12.87

ENXADÃO ESTREITO 3,0 C/C 222 1.800 R$ 11.58

ENXADAO CAVADOR C/C 222 R$ -

INSUMOS VALOR PARAMETRO TOTAL VALOR

INSUMOS VALOR PARAMETRO TOTAL VALOR

Você também pode gostar