Documente Academic
Documente Profesional
Documente Cultură
N de funcionrios
Operador de injeo
9
Operador de montagem
36
Total de salrios Mensal
Total de salrios Anual (12 Meses)
Funo
N de funcionrios
Engenheiro
1
Lider Expedio
1
Operador Expedio
3
Insp. Qualidade
1
Tec. Manuteno
3
Almoxarife
3
Total de salrios Mensal
Total de salrios Anual (12 Meses)
Produto
Torneira Jardim
Torneira Banheiro
Torneira Misturador
Total Mensal
Salrio Base
R$ 1,250.00
R$ 950.00
R$ 45,450.00
R$ 545,400.00
Salrio Base
R$ 5,000.00
R$ 1,800.00
R$ 1,050.00
R$ 1,900.00
R$ 2,100.00
R$ 1,250.00
R$ 21,900.00
R$ 262,800.00
Custo MOB Indireta
R$ 7,745.81
R$ 10,802.48
R$ 30,123.33
R$ 48,671.62
Enc. Sociais
(122,24%)
R$ 1,528.06
R$ 1,161.33
R$ 55,560.28
###
Enc. Sociais
(122,24%)
R$ 6,112.24
R$ 2,200.41
R$ 1,283.57
R$ 2,322.65
R$ 2,567.14
R$ 1,528.06
R$ 26,771.62
###
Salrio Base +
Enc. Sociais
R$ 2,778.06
R$ 2,111.33
R$ 101,010.28
###
Salrio Base +
Enc. Sociais
R$ 11,112.24
R$ 4,000.41
R$ 2,333.57
R$ 4,222.65
R$ 4,667.14
R$ 2,778.06
R$ 48,671.62
R$ 584,059.44
Produto
Peso (kg)
Torneira de jardim
Torneira de banheiro
Torneira com misturador
Total Mensal
0.035
0.048
0.135
0.217
Produto
Peso
Torneira Jardim
Torneira Banheiro
Torneira Misturador
Total Mensal
0.035
0.048
0.135
0.217
0.159144237
0.22194617
0.618909593
122.24%
1250
2778.00
R$ 16,075.20
R$ 22,418.84
R$ 62,516.23
R$ 101,010.28
R$ 7,745.81
R$ 10,802.48
R$ 30,123.33
R$ 48,671.62
Quant.
Custo
Custo
de
Unitrio
compra
Demanda
Demanda
50,000
83,333
Custo
Custo
Quant.
de
Unitrio
compra
50,000
83,333
0.048
1
1
R$ 5.50
R$ 0.20
R$ 0.05
R$ 0.27
R$ 0.20
R$ 0.05
R$ 13,266.00
R$ 10,000.00
R$ 2,500.00
R$ 22,109.91
R$ 16,666.60
R$ 4,166.65
Caixa de papelo
(un)
R$ 1.25
R$ 1.25
R$ 62,500.00
R$ 104,166.25
Total
R$ 7.00 R$ 1.77 R$ 88,266.00
Modelo Torneira com misturador
Demanda
Custo
Custo
de
Unitrio
compra
Material
Quant.
0.135
2
1
R$ 5.50
R$ 0.20
R$ 0.05
R$ 0.74
R$ 0.40
R$ 0.05
Caixa de papelo
(un)
R$ 2.50
R$ 2.50
R$ 8.25
R$ 3.69
Total
###
Demanda
50,000
83,333
R$ 36,993.00
R$ 20,000.00
R$ 2,500.00
R$ 61,654.75
R$ 33,333.20
R$ 4,166.65
R$ 125,000.00 R$ 208,332.50
###
###
Demanda
100,000
R$ 19,024.50
R$ 20,000.00
R$ 5,000.00
R$ 100,000.00
###
Demanda
100,000
R$ 26,532.00
R$ 20,000.00
R$ 5,000.00
R$ 125,000.00
###
Demanda
100,000
R$ 73,986.00
R$ 40,000.00
R$ 5,000.00
R$ 250,000.00
###
CLASSIFICAO
PEAS PERSONALIZADAS
DESCRIO
TORNEIRA JARDIM
PARTE SUPERIOR BANHEIRO
PARTE INFERIOR BANHEIRO
TORNEIRA MISTURADOR
REGISTRO MISTURADOR
TUBO MISTURADOR
PEAS UNIVERSAIS
MANOPLA
BUCHA
ITENS COMPRADOS
VEDANTE
MODELO
JARDIM
BANHEIRO
MISTURADOR
QUANTIDADE
QUANTIDADE
QUANTIDADE
MASSA
1.08
0.024
0.026
0.022
0.016
0.024
0.017
0.000
0.033
0.013
0.022
0.035
0.014
0.024
0.010
0.011
0.001
0.001
0.0011
0.00975
0.02374
0.0011
0.00975
0.02187
0.01552
0.03459
0.04824
0.0022
0.0195
0.02234
0.06522
0.02526
0.13452
kg
kg
0.026
0.000
0.000
0.000
0.000
0.024
0.017
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.035
0.027
0.024
0.011
0.011
0.021
0.001
0.001
0.002
0.1
0.037
R$ 0.34
0.1
0.052
R$ 0.44
0.1
0.110
R$ 0.82
R$ 22,418.84
R$ 88,266.00
Indiretos
MOB
Custos
R$ 7,745.81
R$ 18,702.40
R$ 10,802.48
R$ 26,082.79
Torneira com
R$ 62,516.23
R$ 184,493.00
R$ 30,123.33
R$ 72,733.35
misturador
Total
R$ 101,010.28
R$ 344,771.25
R$ 48,671.62
R$ 117,518.54
Total Anual (12
R$ 1,212,123.36 R$ 4,137,255.00 R$ 584,059.44 R$ 1,410,222.52
meses)
Demanda Mensal 83.333 ps
Custos
Diretos
Modelo
MOB Fixa
MP Varivel
Torneira de
R$ 16,075.20
R$ 120,019.94
jardim
Torneira de
banheiro
R$ 22,418.84
R$ 147,109.41
Indiretos
MOB
Custos
R$ 7,745.81
R$ 18,702.40
R$ 10,802.48
R$ 26,082.79
Torneira com
R$ 62,516.23
R$ 307,487.10
R$ 30,123.33
R$ 72,733.35
misturador
Total
R$ 101,010.28
R$ 574,616.45
R$ 48,671.62
R$ 117,518.54
Total Anual (12
R$ 1,212,123.36 R$ 6,895,397.42 R$ 584,059.44 R$ 1,410,222.52
meses)
Demanda Mensal 100.000 ps
Custos
Diretos
Modelo
MOB Fixa
MP Varivel
Torneira de
R$ 16,075.20
R$ 144,024.50
jardim
Torneira de
banheiro
R$ 22,418.84
R$ 176,532.00
Indiretos
MOB
Custos
R$ 7,745.81
R$ 18,702.40
R$ 10,802.48
R$ 26,082.79
Torneira com
R$ 62,516.23
R$ 368,986.00
R$ 30,123.33
R$ 72,733.35
misturador
Total
R$ 101,010.28
R$ 689,542.50
R$ 48,671.62
R$ 117,518.54
Total Anual (12
R$ 1,212,123.36 R$ 8,274,510.00 R$ 584,059.44 R$ 1,410,222.52
meses)
Total
Custo Unitrio
R$ 114,535.66
R$ 1.37
R$ 147,570.11
R$ 1.77
R$ 349,865.92
R$ 4.20
R$ 611,971.69
R$ 7,343,660.32
Total
Custo Unitrio
R$ 162,543.35
R$ 1.95
R$ 206,413.53
R$ 2.48
R$ 472,860.02
R$ 5.67
R$ 841,816.89
R$ 10,101,802.74
Total
Custo Unitrio
R$ 186,547.91
R$ 2.24
R$ 235,836.11
R$ 2.83
R$ 534,358.92
R$ 6.41
R$ 956,742.94
R$ 11,480,915.32
Vida til N de
(anos) Turnos
Equipamento Informtica / Software
R$ 100,000.00
10
1
Injetoras YJS1080 - Rosca C
R$ 1,050,000.00
10
3
Silo Secador ML - HD25
R$ 33,000.00
10
3
Torre de resfriamento TE-S10
R$ 17,000.00
10
3
Unidade de gua gelada LS 09 W CF/380
R$ 11,500.00
10
3
Termo Regulador SHD - 25
R$ 24,600.00
10
3
Molde Bucha
R$ 90,000.00
10
3
Molde Tubo misturador
R$ 115,000.00
10
3
Molde Manopla
R$ 200,000.00
10
3
Molde Torneira misturador
R$ 120,000.00
10
3
Molde Torneira jardim
R$ 230,000.00
10
3
Molde Registro misturador
R$ 165,000.00
10
3
Molde Torneira banheiro
R$ 100,000.00
10
3
Molde Registro banheiro
R$ 165,000.00
10
3
Transpelete manual hidrulico
R$ 900.00
10
3
Carro plataforma
R$ 700.00
10
3
Carro armazm
R$ 315.00
10
3
Empilhadeira
R$ 53,000.00
10
3
Mveis e utenslios
R$ 250,000.00
10
1
Total da depreciao anual
Total da depreciao mensal
Recursos / Bens
Valor (R$)
Total (R$)
R$ 10,000.00
R$ 315,000.00
R$ 9,900.00
R$ 5,100.00
R$ 3,450.00
R$ 7,380.00
R$ 27,000.00
R$ 34,500.00
R$ 60,000.00
R$ 36,000.00
R$ 69,000.00
R$ 49,500.00
R$ 30,000.00
R$ 49,500.00
R$ 270.00
R$ 210.00
R$ 94.50
R$ 15,900.00
R$ 25,000.00
###
R$ 58,860.83
Descrio
Equipamentos de informtica/softwares
Injetora YJS1080 - Rosca C
Silo Secador ML - HD25
Torre de resfriamento TE-S10
Unidade de gua gelada LS 09 W CF/380
Termo Regulador SHD - 25
Molde Bucha
Molde Tubo misturador
Molde Manopla
Molde Torneira misturador
Molde Torneira jardim
Molde Registro misturador
Molde Torneira banheiro
Molde Registro banheiro
Transpelete manual hidrulico
Carro plataforma
Carro armazm
Empilhadeira
Mveis e utenslios
Total
Valor
R$ 100,000.00
R$ 1,050,000.00
R$ 33,000.00
R$ 17,000.00
R$ 11,500.00
R$ 24,600.00
R$ 90,000.00
R$ 115,000.00
R$ 200,000.00
R$ 120,000.00
R$ 230,000.00
R$ 165,000.00
R$ 100,000.00
R$ 165,000.00
R$ 900.00
R$ 700.00
R$ 315.00
R$ 53,000.00
R$ 250,000.00
###
Descrio
gua e Esgoto
Depreciao
Manuteno & conservao
Aluguel
Energia eltrica
Total de custos indiretos
Custo Mensal
R$ 910.69
R$ 58,860.83
R$ 12,000.00
R$ 20,400.00
R$ 25,347.02
###
TCC - AGUA
PROCURAR REFERENCIA
ESTIMADO
TCC - LOGISTICA
TCC - ENERGIA
Produto
Torneira Jardim
Torneira Banheiro
Torneira Misturador
Total
horas/ms
0.03
0.05
0.13
0.22
Custo Indiretos
R$ 18,702.40
R$ 26,082.79
R$ 72,733.35
R$ 117,518.54
Modelo
Torneira de jardim
Torneira de banheiro
Torneira com misturador
Custo unitrio
R$ 1.95
R$ 2.48
R$ 5.67
Mark-up divisor
0.5125
0.5425
0.5825
Preo de venda
R$ 3.81
R$ 4.57
R$ 9.74
R$
11,556.73
R$
45,282.79
R$ 267,200.44
###
R$
%
R$ 3.81 100.00%
R$ 1.08 28.25%
R$ 1.44 37.84%
R$ 1.29 33.91%
R$
%
R$ 4.57 100.00%
R$ 1.29 28.25%
R$ 1.77 38.66%
R$ 1.51 33.09%
R$
%
R$ 9.74 100.00%
R$ 2.75 28.25%
R$ 3.69 37.88%
R$ 3.30 33.87%
N de
funcionrios
Auxiliar Ad.
2
Auxiliar Contbil
2
Total de salrios
Funo
Mensal
R$ 1,100.00
R$ 1,500.00
R$ 5,200.00
Enc. Sociais
(122,24%)
R$ 1,344.69
R$ 1,833.67
R$ 6,356.73
Total Salrios
R$ 2,444.69
R$ 3,333.67
R$ 11,556.73
Ms zero
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
-R$ 2,726,015.00
R$ 0.00
-R$ 2,726,015.00
1 ms
R$ 1,811,311.69
R$ 185,659.45
R$ 326,036.10
R$ 1,299,616.14
R$ 956,742.94
R$ 342,873.20
R$ 11,556.73
R$ 45,282.79
R$ 0.00
R$ 286,033.67
R$ 85,810.10
R$ 200,223.57
-R$ 2,726,015.00
-R$ 100,111.79
-R$ 2,625,903.21
2 ms
R$ 1,811,311.69
R$ 185,659.45
R$ 326,036.10
R$ 1,299,616.14
R$ 956,742.94
R$ 342,873.20
R$ 11,556.73
R$ 45,282.79
R$ 0.00
R$ 286,033.67
R$ 85,810.10
R$ 200,223.57
-R$ 2,625,903.21
-R$ 100,111.79
-R$ 2,525,791.43
3 ms
R$ 905,655.85
R$ 92,829.72
R$ 163,018.05
R$ 649,808.07
R$ 611,971.69
R$ 37,836.38
R$ 11,556.73
R$ 22,641.40
R$ 0.00
R$ 3,638.25
R$ 1,091.47
R$ 2,546.77
-R$ 2,525,791.43
-R$ 1,273.39
-R$ 2,524,518.04
7 ms
R$ 1,811,311.69
R$ 185,659.45
R$ 326,036.10
R$ 1,299,616.14
R$ 956,742.94
R$ 342,873.20
R$ 11,556.73
R$ 45,282.79
R$ 0.00
R$ 286,033.67
R$ 85,810.10
R$ 200,223.57
-R$ 2,520,697.88
-R$ 100,111.79
-R$ 2,420,586.09
8 ms
R$ 1,811,311.69
R$ 185,659.45
R$ 326,036.10
R$ 1,299,616.14
R$ 956,742.94
R$ 342,873.20
R$ 11,556.73
R$ 45,282.79
R$ 0.00
R$ 286,033.67
R$ 85,810.10
R$ 200,223.57
-R$ 2,420,586.09
-R$ 100,111.79
-R$ 2,320,474.31
9 ms
R$ 1,811,311.69
R$ 185,659.45
R$ 326,036.10
R$ 1,299,616.14
R$ 956,742.94
R$ 342,873.20
R$ 11,556.73
R$ 45,282.79
R$ 0.00
R$ 286,033.67
R$ 85,810.10
R$ 200,223.57
-R$ 2,320,474.31
-R$ 100,111.79
-R$ 2,220,362.52
10 ms
R$ 1,811,311.69
R$ 185,659.45
R$ 326,036.10
R$ 1,299,616.14
R$ 956,742.94
R$ 342,873.20
R$ 11,556.73
R$ 45,282.79
R$ 0.00
R$ 286,033.67
R$ 85,810.10
R$ 200,223.57
-R$ 2,220,362.52
-R$ 100,111.79
-R$ 2,120,250.74
11 ms
R$ 1,811,311.69
R$ 185,659.45
R$ 326,036.10
R$ 1,299,616.14
R$ 956,742.94
R$ 342,873.20
R$ 11,556.73
R$ 45,282.79
R$ 0.00
R$ 286,033.67
R$ 85,810.10
R$ 200,223.57
-R$ 2,120,250.74
-R$ 100,111.79
-R$ 2,020,138.95
12 ms
R$ 1,811,311.69
R$ 185,659.45
R$ 326,036.10
R$ 1,299,616.14
R$ 956,742.94
R$ 342,873.20
R$ 11,556.73
R$ 45,282.79
R$ 0.00
R$ 286,033.67
R$ 85,810.10
R$ 200,223.57
-R$ 2,020,138.95
-R$ 100,111.79
-R$ 1,920,027.17
-R$ 2,726,015.00
Ano zero
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
-R$ 2,726,015.00
R$ 0.00
-R$ 2,726,015.00
1 ano
R$ 18,113,116.94
R$ 1,856,594.49
R$ 3,260,361.05
R$ 12,996,161.40
R$ 10,101,802.74
R$ 2,894,358.67
R$ 138,680.78
R$ 452,827.92
R$ 0.00
R$ 2,302,849.96
R$ 690,854.99
R$ 1,611,994.97
-R$ 2,726,015.00
-R$ 805,997.49
-R$ 1,920,017.51
2 ano
R$ 18,294,248.11
R$ 1,875,160.43
R$ 3,292,964.66
R$ 13,126,123.02
R$ 10,101,802.74
R$ 3,024,320.28
R$ 138,680.78
R$ 457,356.20
R$ 0.00
R$ 2,428,283.30
R$ 728,484.99
R$ 1,699,798.31
-R$ 1,920,017.51
-R$ 849,899.15
-R$ 1,070,118.36
o
6 ano
R$ 18,754,339.21
R$ 1,922,319.77
R$ 3,375,781.06
R$ 13,456,238.38
R$ 10,101,802.74
R$ 3,354,435.65
R$ 138,680.78
R$ 468,858.48
R$ 0.00
R$ 2,746,896.39
R$ 824,068.92
R$ 1,922,827.47
-R$ 513,809.86
-R$ 961,413.74
R$ 2,160,303.41
7 ano
R$ 18,660,567.51
R$ 1,912,708.17
R$ 3,358,902.15
R$ 13,388,957.19
R$ 10,101,802.74
R$ 3,287,154.45
R$ 138,680.78
R$ 466,514.19
R$ 0.00
R$ 2,681,959.49
R$ 804,587.85
R$ 1,877,371.64
-R$ 648,091.02
-R$ 938,685.82
R$ 2,450,898.21
8 ano
R$ 18,567,264.67
R$ 1,903,144.63
R$ 3,342,107.64
R$ 13,322,012.40
R$ 10,101,802.74
R$ 3,220,209.67
R$ 138,680.78
R$ 464,181.62
R$ 0.00
R$ 2,617,347.27
R$ 785,204.18
R$ 1,832,143.09
-R$ 735,269.46
-R$ 916,071.54
R$ 2,631,700.29
9 ano
R$ 18,474,428.35
R$ 1,893,628.91
R$ 3,325,397.10
R$ 13,255,402.34
R$ 10,101,802.74
R$ 3,153,599.61
R$ 138,680.78
R$ 461,860.71
R$ 0.00
R$ 2,553,058.12
R$ 765,917.44
R$ 1,787,140.68
-R$ 789,510.09
-R$ 893,570.34
R$ 2,735,760.54
10 ano
R$ 18,382,056.21
R$ 1,884,160.76
R$ 3,308,770.12
R$ 13,189,125.33
R$ 10,101,802.74
R$ 3,087,322.59
R$ 138,680.78
R$ 459,551.41
R$ 0.00
R$ 2,489,090.41
R$ 746,727.12
R$ 1,742,363.29
-R$ 820,728.16
-R$ 871,181.64
R$ 2,786,214.02
Periodo
Receita
Despesa (2,5%)
Periodo
Receita
Despesa (2,5%)
Periodo
Receita
Despesa (2,5%)
Janeiro
R$ 1,811,311.69
R$ 45,282.79
Maio
R$ 905,655.85
R$ 22,641.40
Setembro
R$ 1,811,311.69
R$ 45,282.79
Fevereiro
R$ 1,811,311.69
R$ 45,282.79
Junho
R$ 905,655.85
R$ 22,641.40
Outubro
R$ 1,811,311.69
R$ 45,282.79
Maro
R$ 905,655.85
R$ 22,641.40
Julho
R$ 1,811,311.69
R$ 45,282.79
Novembro
R$ 1,811,311.69
R$ 45,282.79
100,000
100%
Jardim
R$ 380,590.82
Banheiro
R$ 456,584.74
Misturador
R$ 974,136.13
Abril
R$ 905,655.85
R$ 22,641.40
Agosto
R$ 1,811,311.69
R$ 45,282.79
Dezembro
R$ 1,811,311.69
R$ 45,282.79
Total
R$ 1,811,311.69
Periodo (ano)
1
2
3
4
5
6
7
8
9
10
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
Receita
18,113,116.94
18,294,248.11
18,477,190.59
18,661,962.49
18,848,582.12
18,754,339.21
18,660,567.51
18,567,264.67
18,474,428.35
18,382,056.21
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
Despesa
452,827.92
457,356.20
461,929.76
466,549.06
471,214.55
468,858.48
466,514.19
464,181.62
461,860.71
459,551.41
Anlise Financeira
Taxa mnima requerida de retorno (taxa de atratividade a.a = i)
Investimento inicial
Valor presente lquido (i.a.a 12,00%)
Pay Back calculado - tempo de retorno de investimento (anos)
Taxa interna de retorno calculado (a.a)
12.00%
-R$ 2,726,015.00
R$ 7,420,678.20
1.95
62.74%
Periodo (ano)
0
1
2
3
4
5
6
7
8
9
10
Fluxo de Caixa
Valor Presente
Acumulado
-R$ 2,726,015.00 -R$ 2,726,015.00 -R$ 2,726,015.00
R$ 1,611,994.97 R$ 1,439,281.23 -R$ 1,286,733.77
R$ 1,699,798.31 R$ 1,355,068.80 R$
68,335.03
R$ 1,788,479.68 R$ 1,273,004.51 R$ 1,341,339.54
R$ 1,878,047.86 R$ 1,193,533.37 R$ 2,534,872.91
R$ 1,968,511.72 R$ 1,116,986.42 R$ 3,651,859.32
R$ 1,922,827.47
R$ 974,164.24
R$ 4,626,023.56
R$ 1,877,371.64
R$ 849,227.59
R$ 5,475,251.15
R$ 1,832,143.09
R$ 739,971.87
R$ 6,215,223.01
R$ 1,787,140.68
R$ 644,460.85
R$ 6,859,683.86
R$ 1,742,363.29
R$ 560,994.35
R$ 7,420,678.20
Jardim
Classificao
Itens fabricados
Itens comprados
Descrio
Modelo
Banheiro
Misturador
Quantidade
Torneira Jardim
Torneira misturador
Registro misturador
Tubo misturador
Manopla
Bucha
Vedante
Propriedades
Mtodo de Ensaio
Peso Especfico
ASTM D792
Absoro de gua
Encolhimento de molde
ASTM D955
ndice de fluidez
Tenso no escoamento
Resistncia flexo
Mdulo de flexo
Dureza Rockwell
Condutividade Trmica
ASTM C177
ASTM D696
Inflamabilidade
UL 94
Resistncia dieltrica
Constante dieltrica
Fator de potncia
Valor
1.04
0.3 %
0.4 0.6 %
15 g / 10 min
41 Mpa
40%
63 Mpa
1960 Mpa
105
294 J / m
91 C
0.15 W / K.m
7.6 x 10-5 mm / mmC
HB
> 10 16 ohm
> 10 16 ohm.cm
24 KV / mm
3.1
6.5 x 10-3
Aparelho sanitrio
Pea de utilizao
Lavatrio
0.15
Lavatrio
0.25
Torneira de jardim
Torneira
0.2
Peso relativo
0.3
0.7
0.4
TIPO DE LEIAUTE
VANTAGENS
Simplicidade, lgica e um fluxo direto como
resultado
Pouco trabalho em processo e reduo do
inventrio em processo
LIMITAES
Parada de mquinas resulta numa
interrupo da linha
Mudana no design do produto torna o
leiaute obsoleto
Estaes de trabalho mais lentas que
limitam o trabalho da linha de produo
Necessidade de uma superviso geral
Resulta geralmente em altos investimentos
em equipamentos
Exige uma superviso geral
Necessidade de treinamento e habilidade
dos grupos de trabalho
O controle da produo depende do balano
do fluxo atravs das clulas
CAPACIDADES
INSTALADA
2160
DISPONVEL
1872
EFETIVA
1790
3
8
24
2160
8640
24
7488
21
6552
6540
78
12
7410
Custos previdencirios
20.00%
1.50%
1.00%
0.60%
0.20%
2.50%
2.00%
8.00%
-
5.08%
1.27%
58.98%
21.11%
6.35%
122.24%
Descrio
ICMS
PIS
COFINS
Total de impostos
Percentual de despesas
Porcentagem
18.00%
1.65%
8.60%
28.25%
2.50%
Empresa
Yjbrasil
Alfainjet
SHINI
Maqtermo
Friotec
Sildre
Sildre
Sildre
Sildre
Sildre
Sildre
Sildre
Sildre
Modelo
Injetora YJS1080 - Rosca C
Silo Secador ML - HD25
Torre de resfriamento TE-S10
Unidade de gua gelada LS 09 W CF/380
Termo Regulador SHD - 25
Molde Bucha
Molde Tubo misturador
Molde Manopla
Molde Torneira misturador
Molde Torneira jardim
Molde Registro misturador
Molde Torneira banheiro
Molde Registro banheiro
Total (R$)
Qtd.
3
3
1
1
3
1
1
1
1
1
1
1
1
Unitrio (R$)
R$ 350,000.00
R$ 11,000.00
R$ 17,000.00
R$ 11,500.00
R$ 8,200.00
R$ 90,000.00
R$ 115,000.00
R$ 200,000.00
R$ 120,000.00
R$ 230,000.00
R$ 165,000.00
R$ 100,000.00
R$ 165,000.00
Total (R$)
R$ 1,050,000.00
R$ 33,000.00
R$ 17,000.00
R$ 11,500.00
R$ 24,600.00
R$ 90,000.00
R$ 115,000.00
R$ 200,000.00
R$ 120,000.00
R$ 230,000.00
R$ 165,000.00
R$ 100,000.00
R$ 165,000.00
###