Olhal Haste Tam.

Guia Curso Êmbulo Porca Fundo Olhal Cilindro Desejado

20 10 60 800 50 15 15 20 990 790
0

940
Falta Codigo Cliente Camisa Haste
-200 914 935
0 -16 0
 Cliente
2 20 Medida Valor Comprimento Valor Total
Camisa 1 63.5 × 76.2 R$ 189.24 170 R$ 100.00
Haste 25.4 R$ 86.35 225 R$ 100.00
Êmbulo 50.8 R$ 4.50 68 R$ 32.00
Tampão Guia 63.5 R$ 4.50 90 R$ 32.00
Porca Camisa 36 R$ 32.00
Olhal Haste 95 R$ 4.50 155 R$ 40.00
Olhal Camisa 95 R$ 4.50 200 R$ 40.00
ROTULA
Porca Haste Porca 1" 12 fios R$ 1.93 1 R$ 10.00
Cano 16 mm R$ 10.00 R$ 4.65
Conexão 3/4" Jic R$ 4.00 2 R$ 8.00
Tinta Preto PU R$ 5.00 R$ 10.00
Tampão 143 R$ 4.50 35 R$ 8.51
Reparo R$ 50.00
Válvula Vál. de Seg. R$ 30.00 não
Mão de Obra
Mangueira R$ -
Custo Material: R$ 467.16
Horas Trab 0 R$ -

Material R$ 467.16
Mão de Obra R$ -
Simples R$ 42.04 9.00%
Comissão - 0%
ICMS -
Custo Total R$ 509.21
Valor de Venda 916.57 80% 407.37
Desc. Boleto - 0.00%
Valor Final 916.57
1.96
Qtd Cilindros 150

Pedido Total 137,485.90 61,104.85

 Valor Sugerido Valor Real Vendido à R$ R$ -
Simples R$ 69.71 Simples R$ 92.72 Valor Minimo R$ R$ -
ICMS R$ 39.48 ICMS R$ 52.50
Comissão R$ 23.69 Comissão R$ 31.50
Total Imp. R$ 132.87 Total Imp. R$ 176.72
30% R$ 607.31 100% R$ 934.32
30% R$ 789.50 1075% R$ 1,050.00
Lucro: R$ 189.47 Lucro Real: R$ 406.12

Venda: ### Lucro: R$ 189.47

Venda: ### Lucro: R$ 406.12

Flavio Müller 1/22/2024
Nas Células em AMARELO não mexer

28029.74608
280.2974608
R$ 747.46
 Cliente
PEÇA Quantidade Valor
Chapa 5/8" x 4" x 955 mm 2 R$ 83.00
Chapa 5/8" x 270 x 300 mm 2 R$ 65.00
Chapa 5/8" x 395 x 455 mm 2 R$ 144.00
Chapa 1/2" x 70 x 455 mm 4 R$ 21.00
Chapa 1/2" x 70 x 350 mm 1 R$ 16.00
Chapa 5/8" x 59 x 102 mm 2 R$ 6.00
Chapa 5/8" x 100 x 630 mm 1 R$ 53.00
Chapa 5/8" x 200 x 300 mm 1 R$ 50.00
Chapa 5/8" x 225 x 400 mm 1 R$ 72.00
Chapa 5/8" x 80 x 130 mm 2 R$ 10.00
Chapa 5/8" x 150 x 270 mm 2 R$ 34.00
Chapa 5 x 127 x 380 mm 1 R$ 14.00
Chapa 3 x 300 x 1100 mm 1 R$ 42.00
Chapa 1/2" x 235 x 290 mm 2 R$ 41.00
Chapa 1/2" x 50 x 130 mm 8 R$ 5.00
Chapa 1/2" x 50 x 75 mm 8 R$ 3.00
Chapa 1/2" x 50 x 400 mm 2 R$ 15.00
Cilindro 1 R$ 800.00
Mangueiras 4 R$ 14.00
Comando hidráulico 1 R$ 370.00
Motor eletrico 1
Pino 4 R$ 15.00
Roldana 4 R$ 50.00
Engate rapido 2 R$ 11.85
Conexões 8 R$ 10.00
Rolamentos 8 R$ 8.00
Bucha 4 R$ 20.00
Eixo 1
Aros 0
Pneus 0
Pintura 1 R$ 50.00
Mão-de-obra 18 R$ 50.00
Custo Material:
lucro

Material R$ 3,874.70
Mão de Obra R$ 0.50
Simples R$ 310.02 8.00%
Comissão 125.56 3%
ICMS 193.74 5%
Custo Total R$ 4,504.51
Valor de Venda 5,855.86 30% ###
Desc. Boleto 122.97 2.10%
Valor Final 5,978.83

Qtd Cilindros 2

Pedido Total 11,957.67

Valor Sugerido Valor Real

Simples R$ 578.21 Simples R$ 92.72
ICMS R$ 327.41 ICMS R$ 52.50
Comissão R$ 196.45 Comissão R$ 31.50
Total Imp. R$ 1,102.07 Total Imp. R$ 176.72
30% R$ 5,037.11 100% R$ 7,749.40
30% R$ 6,548.24 1075% R$ 1,050.00
Lucro: R$ 1,571.47 Lucro Real: R$ (3,001.42)

Venda: R$ 6,548.24 Lucro:

Venda: R$ 1,050.00 Lucro:

Flavio Müller
 Valor Total
R$ 166.00
R$ 130.00
Nas Células em AMARELO não mexer
R$ 288.00
R$ 84.00
R$ 16.00
R$ 12.00
R$ 53.00
R$ 50.00
R$ 72.00
R$ 20.00
R$ 68.00
R$ 14.00
R$ 42.00
R$ 82.00
R$ 40.00
R$ 24.00
R$ 30.00
R$ 800.00
R$ 56.00
R$ 370.00
R$ -
R$ 60.00
R$ 200.00
R$ 23.70
R$ 80.00
R$ 64.00
R$ 80.00

R$ -
R$ -
R$ 50.00
R$ 900.00
R$ 3,874.70 232482
50% 2324.82
R$ 1,937.35
R$ 5,812.05
R$ - R$ 6,199.52
R$ -

1/22/2024
 Diametro Comprimento Peso Custo Valor Kg
Êmbulo 50.8 74 1.1998479229 R$ 5.76 R$ 4.80 20.2677014
Tampão Guia 63.5 96 2.432124168 R$ 11.67 R$ 4.80 31.668283438
Tampão 143 41 5.267723747 R$ 21.07 R$ 4.00 160.60133375
Haste 0 1000 0 R$ - R$ 9.90 0
Olhal Haste 95 161 9.129356075 R$ 41.08 R$ 4.50 70.88009375
Olhal Camisa 95 206 11.68103945 R$ 52.56 R$ 4.50 70.88009375
Camisa 63.5 76.2 6000 66.88341462 R$ 762.47 R$ 11.40
152.0077605 R$ 836.04 R$ 5.50 31.668283438
6000 218.89117512 R$ 1,422.79 R$ 6.50 45.60232815
 Camisa - metro
Medida mm Medida " Valor Custo Medida mm R$ Custo
32.00 40.00 32 x 40 * R$ 86.57 1000 R$ 86.57
40.00 50.00 40 x 50 * R$ 125.47 1000 R$ 125.47
50.00 60.00 50 x 60 * R$ 149.10 1000 R$ 149.10
50.80 63.50 50,80 x 63,50 2" x 2½" R$ 158.02 1000 R$ 158.02
60.00 70.00 60 x 70 * R$ 171.79 1000 R$ 171.79
63.50 76.20 63,50 × 76,20 2½" x 3" R$ 189.24 1000 R$ 189.24
70.00 80.00 70 x 80 * R$ 196.95 216 R$ 42.54
76.20 88.90 76,2 x 88,90 3" x 3½" R$ 267.28 1000 R$ 267.28
80.00 90.00 80 x 90 * R$ 220.76 1000 R$ 220.76
80.00 95.00 80 x 95 * R$ 313.03 1000 R$ 313.03
82.55 95.25 82,55 x 95,25 3¼" x 3¾" R$ 231.29 1000 R$ 231.29
88.90 101.60 88,90 x 101,60 3½" x 4" R$ 245.26 1000 R$ 245.26
90.00 104.00 90 x 104 * R$ 324.19 1000 R$ 324.19
101.60 114.30 101,60 x 114,30 4" x 4½" R$ 323.69 725 R$ 234.67
110.00 125.00 110 x 125 * R$ 391.54 1000 R$ 391.54
114.30 127.00 114,30 x 127 4½" x 5" R$ 313.37 1000 R$ 313.37
115.00 132.00 115 x 132 * R$ 458.63 1000 R$ 458.63
125.00 143.00 125 x 143 * R$ 443.92 1000 R$ 443.92
127.00 139.70 127 x 139,70 5" x 5½" R$ 323.86 1000 R$ 323.86
137.70 152.40 139,70 x 152,40 5½" x 6" R$ 351.67 1000 R$ 351.67
137.70 158.00 139,70 x 158 5½" x 6¼" R$ 611.46 1000 R$ 611.46
152.40 168.28 152,40 x 168,275 6" x 6⅝" R$ 465.36 1000 R$ 465.36
152.40 172.00 152,40 x 172 6" x 6¾" R$ 569.44 1000 R$ 569.44
165.00 182.00 165 x 182 R$ 593.81 1000 R$ 593.81
177.80 204.20 177,80 x 204,20 7" x 8⅛" R$ 877.24 1000 R$ 877.24
190.50 215.90 190,50 x 215,90 7 ½" x 8½" R$ 887.94 1000 R$ 887.94
203.20 220.66 203,20 x 220,6625 8" x 8 11/16" R$ 596.73 1000 R$ 596.73
 R$ Custo Balcão Data Atualização Fornecedor
R$ 199.12 10/23/2017 Marvitubos 113.4974193
R$ 288.58 10/23/2017 Marvitubos
R$ 342.92 10/23/2017 Marvitubos 370,354.31
R$ 363.44 10/23/2017 Marvitubos
R$ 395.12 10/23/2017 Marvitubos
R$ 435.25 10/23/2017 Marvitubos
R$ 97.84 10/23/2017 Marvitubos
R$ 614.74 10/23/2017 Marvitubos
R$ 507.76 10/23/2017 Marvitubos
R$ 719.96 10/23/2017 Marvitubos
R$ 531.97 10/23/2017 Marvitubos
R$ 564.09 10/23/2017 Marvitubos 530.2441314
R$ 745.64 10/23/2017 Marvitubos
R$ 539.75 10/23/2017 Marvitubos
R$ 900.53 10/23/2017 Marvitubos
R$ 720.76 10/23/2017 Marvitubos 648.6844077
R$ 1,054.85 10/23/2017 Marvitubos
R$ 1,021.03 10/23/2017 Marvitubos
R$ 744.87 10/23/2017 Marvitubos 238.36 110
R$ 808.85 10/23/2017 Marvitubos
R$ 1,406.36 10/23/2017 Marvitubos
R$ 1,070.33 10/23/2017 Marvitubos
R$ 1,309.72 10/23/2017 Marvitubos
R$ 1,365.77 10/23/2017 Marvitubos
R$ 2,017.64 10/23/2017 Marvitubos
R$ 2,042.27 10/23/2017 Marvitubos
R$ 1,372.48 10/23/2017 Marvitubos
55
 Haste " - metro
Medida mm Medida " Valor custo Medida MM R$ Custo R$ Custo Balcão
Ø12.70 ½" R$ 48.07 1000 R$ 53.07 R$ 150.56
Ø15.87 ⅝" R$ 58.74 1000 R$ 63.74 R$ 175.11
Ø16.00 * R$ 57.59 1000 R$ 62.59 R$ 172.45
Ø19.05 ¾" R$ 68.17 1000 R$ 73.17 R$ 196.79
Ø20.00 * R$ 65.92 1000 R$ 70.92 R$ 191.62
Ø21.00 * R$ -
Ø22.22 ⅞" R$ 75.91 1000 R$ 80.91 R$ 214.60
Ø25.40 1" R$ 86.35 1000 R$ 91.35 R$ 238.60
Ø28.57 1⅛" R$ 100.16 1000 R$ 105.16 R$ 270.36
Ø30.00 * R$ 104.31 1000 R$ 109.31 R$ 279.92
Ø31.75 1¼" R$ 114.67 1000 R$ 119.67 R$ 303.75
Ø32.00 * R$ 116.21 1000 R$ 121.21 R$ 307.29
Ø35.00 * R$ 132.36 1000 R$ 137.36 R$ 344.42
Ø38.10 1½" R$ 152.62 1000 R$ 157.62 R$ 391.03
Ø40.00 * R$ 158.87 1000 R$ 163.87 R$ 405.40
Ø41.27 1⅝" R$ 167.97 1000 R$ 172.97 R$ 426.33
Ø44.45 1¾" R$ 190.74 1000 R$ 195.74 R$ 478.71
Ø47.00 * R$ 204.80 1000 R$ 209.80 R$ 511.04
Ø47.62 1⅞" R$ 216.18 1000 R$ 221.18 R$ 537.21
Ø50.00 * R$ 236.39 1000 R$ 241.39 R$ 583.70
Ø50.80 2" R$ 243.32 1000 R$ 248.32 R$ -
Ø55.00 * R$ 282.04 1000 R$ 287.04 R$ 688.69
Ø56.00 * R$ 291.66 1000 R$ 296.66 R$ 710.81
Ø57.15 2¼" R$ 303.11 1000 R$ 308.11 R$ 737.14
Ø60.00 * R$ 332.09 1000 R$ 337.09 R$ 803.81
Ø63.50 2½" R$ 369.70 1000 R$ 374.70 R$ 890.30
Ø70.00 * R$ 445.31 1000 R$ 450.31 R$ 1,064.21
Ø76.20 3" R$ 524.18 1000 R$ 529.18 R$ 1,245.61
Ø80.00 * R$ 575.90 1000 R$ 580.90 R$ 1,364.58
Ø88.90 3" 1/2 R$ 711.30 1000 R$ 716.30 R$ 1,675.98
Ø101.40 4" R$ 947.43 1000 R$ 952.43 R$ 2,219.09
ro
Data Atualização Fornecedor
183.70% 10/23/2017 MarviTubos
174.71% 10/23/2017 MarviTubos
175.54% 10/23/2017 MarviTubos
168.95% 10/23/2017 MarviTubos 393.58
170.18% 10/23/2017 MarviTubos
#DIV/0! 10/23/2017 MarviTubos
165.22% 10/23/2017 MarviTubos
161.20% 10/23/2017 MarviTubos
157.10% 10/23/2017 MarviTubos
156.07% 10/23/2017 MarviTubos
153.82% 10/23/2017 MarviTubos
153.51% 10/23/2017 MarviTubos
150.75% 10/23/2017 MarviTubos
148.08% 10/23/2017 MarviTubos 179.88 110
147.39% 10/23/2017 MarviTubos
146.48% 10/23/2017 MarviTubos
144.56% 10/23/2017 MarviTubos
143.58% 10/23/2017 MarviTubos
142.89% 10/23/2017 MarviTubos
141.81% 10/23/2017 MarviTubos 817.18
-100.00% 10/23/2017 MarviTubos 585.39 110
139.93% 10/23/2017 MarviTubos
139.61% 10/23/2017 MarviTubos
139.25% 10/23/2017 MarviTubos
138.45% 10/23/2017 MarviTubos
137.61% 10/23/2017 MarviTubos
136.33% 10/23/2017 MarviTubos
135.39% 10/23/2017 MarviTubos
134.91% 10/23/2017 MarviTubos
133.98% 10/23/2017 MarviTubos
132.99% 10/23/2017 MarviTubos
 Fuco 200 - metro
Medida mm Medida " Valor Quilo Comprimento Peso
50.8 R$ 3.65 36 R$ 0.58
76.2 R$ 3.65 36 R$ -
 Custo 2.16666666666667
R$ 2.13 5.74166666666667 0.7 R$ 8.57
R$ - 15.2154166666667 1.7 R$ 16.92
0
20.2677014
0
0
0
0
0
0
0
0
0
0
0
0
0
0
 Tubo - metro
Medida mm Medida " Peso Comprimento Valor Kg c/ Frete
37.80 50.80 1½" x 2" 36.183797 5000 R$ 8.50
0 0 R$ -
0 0 R$ -
0 0 R$ -
 Custo Data Atualização Fornecedor
R$ 307.56 12/1/2012 Benteler 44.8870086 R$ 246.88
R$ - 0 R$ -
R$ - 0 R$ -
R$ - 0 R$ -
0 R$ -
R$ 5.50 11.222
R$ 5.50 0
R$ 5.50 0
R$ 5.50 0
R$ 6.50 0
 Barra Chata - metro
Medida mm Medida " Valor Kg Comprimento Peso
15.875 50.80 5/8" x 2" R$ 3.75 6000 R$ 38.71
25.40 50.80 1" x 2" R$ 3.75 6000 R$ 61.94
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
 Custo
R$ 145.16
R$ 232.26
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
 Fórmula Medida Kg R$ Kg
d x d x π x Peso Específico
4.000 Ø57.15 20.136919000275 R$ 3.480

d x d x Peso Específico
1.000 Ø25.4 5.064506000000 R$ 4.480

d x d x 3 x Peso Específico
1.000 Ø25.4 4.391190173410 R$ 5.480

[(de x de x π) - (di x di x π)] x Peso Específico

4.000 Ø101.6 Ø114.3 16.905067802700 R$ 6.480
 R$
R$ 70.076

R$ 22.689

R$ 24.064

R$ 109.545
 Tabela de Preço D'peso
Kg R$ 4.25 Hora/CNC R$ 80.00 Corte R$ 0.75

Código Ø Comp. Tempo Peso Custo Venda Data Valor Atual %

CCH180 R$ 6.49
CCH300 R$ 6.42
CDC200 R$ 10.00
CDS300 R$ 5.88
CEE300 R$ 8.97
CEE301 R$ 7.56
CEE302 R$ 8.23
CES300 R$ 10.00
CFU300 R$ 6.42
CGA020 R$ 9.29
CGA030 R$ 11.92
CPR010 R$ 6.89
CPR016 R$ 9.29
CSR010 R$ 6.89
CSR016 R$ 7.91
RCH010 R$ 8.97
RCH180 63.5 47 165 1.3427 R$ 5.71 R$ 10.12 7/9/2015 31.66828 R$ 8.97 12.86%
RCH300 57.15 45 170 1.0466 R$ 4.45 R$ 8.98 7/9/2015 25.65131 R$ 8.28 8.40%
RDC200 63.5 80 185 2.1788 R$ 9.26 R$ 14.12 7/9/2015 31.66828 R$ 13.00 8.62%
RES300 63.5 68 220 1.8748 R$ 7.97 R$ 13.61 7/9/2015 31.66828 R$ 12.00 13.39%
RFU300 R$ 8.28
RGA020 R$ 10.62
RGA030 R$ 11.53
RSR010 63.5 52 157 1.4694 R$ 6.24 R$ 10.48 7/9/2015 31.66828 R$ 10.00 4.84%
RSR016 63.5 49 290 1.3934 R$ 5.92 R$ 13.12 7/9/2015 31.66828 R$ 13.00 0.90%
Quant Valor
R$ - 0
R$ - 0
R$ - 0
R$ - 0
R$ - 0
R$ - 0
R$ - 0
R$ - 0
R$ - 0
R$ - 0
R$ - 0
R$ - 0
R$ - 0
R$ - 0
R$ - 0
R$ - 0
200 R$ 2,024.66 57000
200 R$ 1,795.14 58000
100 R$ 1,412.09 30500
100 R$ 1,360.66 34000
R$ - 0
R$ - 0
R$ - 0
100 R$ 1,048.39 27700
200 R$ 2,623.28 82000
 289200
Total R$ 10,264.23
Material R$ 5,699.85
Bruto R$ 4,564.38
Tempo/dias 10