Chapas a serem fabricadas

Produto Venda Chapa Revest. Total Variação Variação

Produto Fabricado Chapa Revest. Total chapa arame
0503 8 3 16 4.76 3 7.76 0602 14 6.35 2 8.35 1 -1
0604 10 14 6.35 4 10.35 0803 5 16 7.94 3 10.94 1 -1
0805 13 5 16 7.94 5 12.94 1003 38 9.52 3 12.52 0 -2
0807 15 5 16 7.94 7 14.94 1005 38 9.52 5 14.52 0 -2
1005 15 38 9.52 5 14.52 1203 12 12.70 3 15.70 1 -2
1007 17 38 9.52 7 16.53 1205 12 12.70 5 17.70 1 -2
1010 20 38 9.52 10 19.53 1208 12 12.70 8 20.70 1 -2
1012 22 38 9.52 12 21.53 1210 12 12.70 10 22.70 1 -2
1015 25 38 9.52 15 24.53 1213 12 12.70 13 25.70 1 -2
1205 17 12 12.70 5 17.70 1204 12 12.70 4 16.70 -1 -1
1207 19 12 12.70 7 19.70 1505 58 15.88 5 20.88 1 -2
1210 22 12 12.70 10 22.70 1508 58 15.88 8 23.88 1 -2
1212 24 12 12.70 12 24.70 1510 58 15.88 10 25.88 1 -2
1215 27 12 12.70 15 27.70 1513 58 15.88 13 28.88 1 -2
1505 20 58 15.88 5 20.88 1504 58 15.88 4 19.88 -1 -1
1507 22 58 15.88 7 22.88 1905 34 19.05 5 24.05 1 -2
1510 25 58 15.88 10 25.88 1908 34 19.05 8 27.05 1 -2
1512 27 58 15.88 12 27.88 1910 34 19.05 10 29.05 1 -2
1515 30 58 15.88 15 30.88 1913 34 19.05 13 32.05 1 -2
1905 24 34 19.05 5 24.05 1905 34 19.05 5 24.05 0 0
1907 26 34 19.05 7 26.05 1907 34 19.05 7 26.05 0 0
1910 29 34 19.05 10 29.05 1910 34 19.05 10 29.05 0 0
1912 31 34 19.05 12 31.05 1912 34 19.05 12 31.05 0 0
1915 34 34 19.05 15 34.05 1915 34 19.05 15 34.05 0 0
2005 25 34 19.05 5 24.05 2005 34 19.05 5 24.05 0 0
2007 27 34 19.05 7 26.05 2007 34 19.05 7 26.05 0 0
2010 30 34 19.05 10 29.05 2010 34 19.05 10 29.05 0 0
2012 32 34 19.05 12 31.05 2012 34 19.05 12 31.05 0 0
2015 35 34 19.05 15 34.05 2015 34 19.05 15 34.05 0 0
2505 30 11 25.40 5 30.40 2504 11 25.40 4 29.40 -1 -1
2507 32 11 25.40 7 32.40 2506 11 25.40 6 31.40 -1 -1
2510 35 11 25.40 10 35.40 2509 11 25.40 9 34.40 -1 -1
2512 37 11 25.40 12 37.40 2511 11 25.40 11 36.40 -1 -1
2515 40 11 25.40 15 40.40 2514 11 25.40 14 39.40 -1 -1
 Chapas a serem fabricadas
Depósito/
Produto Venda Chapa Revest. Total
mm Produto Fabricado Chapa
0503 8 3 16 4.76 3 7.76 79 0602 14 6.35
0604 10 14 6.35 4 10.35 105 0803 5 16 7.94
0805 13 5 16 7.94 5 12.94 131 1003 38 9.52
0807 15 5 16 7.94 7 14.94 184 1005 38 9.52
1005 15 38 9.52 5 14.52 131 1203 12 12.70
1007 17 38 9.52 7 16.53 184 1205 12 12.70
1010 20 38 9.52 10 19.53 262 1208 12 12.70
1012 22 38 9.52 12 21.53 315 1210 12 12.70
1015 25 38 9.52 15 24.53 394 1213 12 12.70
1205 17 12 12.70 5 17.70 131 1204 12 12.70
1207 19 12 12.70 7 19.70 184 1505 58 15.88
1210 22 12 12.70 10 22.70 262 1508 58 15.88
1212 24 12 12.70 12 24.70 315 1510 58 15.88
1215 27 12 12.70 15 27.70 394 1513 58 15.88
1505 20 58 15.88 5 20.88 131 1504 58 15.88
1507 22 58 15.88 7 22.88 184 1905 34 19.05
1510 25 58 15.88 10 25.88 262 1908 34 19.05
1512 27 58 15.88 12 27.88 315 1910 34 19.05
1515 30 58 15.88 15 30.88 394 1913 34 19.05
1905 24 34 19.05 5 24.05 131 1905 34 19.05
1907 26 34 19.05 7 26.05 184 1907 34 19.05
1910 29 34 19.05 10 29.05 262 1910 34 19.05
1912 31 34 19.05 12 31.05 315 1912 34 19.05
1915 34 34 19.05 15 34.05 394 1915 34 19.05
2005 25 34 19.05 5 24.05 131 2005 34 19.05
2007 27 34 19.05 7 26.05 184 2007 34 19.05
2010 30 34 19.05 10 29.05 262 2010 34 19.05
2012 32 34 19.05 12 31.05 315 2012 34 19.05
2015 35 34 19.05 15 34.05 394 2015 34 19.05
2505 30 11 25.40 5 30.40 131 2504 11 25.40
2507 32 11 25.40 7 32.40 184 2506 11 25.40
2510 35 11 25.40 10 35.40 262 2509 11 25.40
2512 37 11 25.40 12 37.40 315 2511 11 25.40
2515 40 11 25.40 15 40.40 394 2514 11 25.40
 Consumo arame Consumo Chapa
Variação Variação Área Valor Área
Densidade Depósito
Revest. Total chapa arame quadrada Arame quadrada
2 8.35 1 -1 7.85 1.22 2.74 52 13.00 1.5 3.0
3 10.94 1 -1 7.85 1.22 2.74 79 13.00 1.5 3.0
3 12.52 0 -2 7.85 1.22 2.74 79 13.00 1.5 3.0
5 14.52 0 -2 7.85 1.22 2.74 131 13.00 1.5 3.0
3 15.70 1 -2 7.85 1.22 2.74 79 13.00 1.5 3.0
5 17.70 1 -2 7.85 1.22 2.74 131 13.00 1.5 3.0
8 20.70 1 -2 7.85 1.22 2.74 210 13.00 1.5 3.0
10 22.70 1 -2 7.85 1.22 2.74 262 13.00 1.5 3.0
13 25.70 1 -2 7.85 1.22 2.74 341 13.00 1.5 3.0
4 16.70 -1 -1 7.85 1.22 2.74 105 13.00 1.5 3.0
5 20.88 1 -2 7.85 1.22 2.74 131 13.00 1.5 3.0
8 23.88 1 -2 7.85 1.22 2.74 210 13.00 1.5 3.0
10 25.88 1 -2 7.85 1.22 2.74 262 13.00 1.5 3.0
13 28.88 1 -2 7.85 1.22 2.74 341 13.00 1.5 3.0
4 19.88 -1 -1 7.85 1.22 2.74 105 13.00 1.5 3.0
5 24.05 1 -2 7.85 1.22 2.74 131 13.00 1.5 3.0
8 27.05 1 -2 7.85 1.22 2.74 210 13.00 1.5 3.0
10 29.05 1 -2 7.85 1.22 2.74 262 13.00 1.5 3.0
13 32.05 1 -2 7.85 1.22 2.74 341 13.00 1.5 3.0
5 24.05 0 0 7.85 1.22 2.74 131 13.00 1.5 3.0
7 26.05 0 0 7.85 1.22 2.74 184 13.00 1.5 3.0
10 29.05 0 0 7.85 1.22 2.74 262 13.00 1.5 3.0
12 31.05 0 0 7.85 1.22 2.74 315 13.00 1.5 3.0
15 34.05 0 0 7.85 1.22 2.74 394 13.00 1.5 3.0
5 24.05 0 0 7.85 1.22 2.74 131 13.00 1.5 3.0
7 26.05 0 0 7.85 1.22 2.74 184 13.00 1.5 3.0
10 29.05 0 0 7.85 1.22 2.74 262 13.00 1.5 3.0
12 31.05 0 0 7.85 1.22 2.74 315 13.00 1.5 3.0
15 34.05 0 0 7.85 1.22 2.74 394 13.00 1.5 3.0
4 29.40 -1 -1 7.85 1.22 2.74 105 13.00 1.5 3.0
6 31.40 -1 -1 7.85 1.22 2.74 157 13.00 1.5 3.0
9 34.40 -1 -1 7.85 1.22 2.74 236 13.00 1.5 3.0
11 36.40 -1 -1 7.85 1.22 2.74 289 13.00 1.5 3.0
14 39.40 -1 -1 7.85 1.22 2.74 367 13.00 1.5 3.0
Consumo Chapa Tempo de produção CUSTO
Valor Tempo Tempo
Peso Setup Total hs Taxa horária Arame Chapa
chapa /m Solda
224 3.15 2.20 7.35 0.35 7.70 167.00 682.27 706.59
280 3.25 2.20 7.35 0.35 7.70 167.00 1,023.40 911.27
336 3.25 2.20 7.35 0.35 7.70 167.00 1,023.40 1,093.53
336 3.25 2.20 7.35 0.35 7.70 167.00 1,705.66 1,093.53
449 3.25 2.20 7.35 0.35 7.70 167.00 1,023.40 1,458.04
449 3.25 2.20 7.35 0.35 7.70 167.00 1,705.66 1,458.04
449 3.25 4.40 14.71 0.35 15.06 167.00 2,729.06 1,458.04
449 3.25 4.40 14.71 0.45 15.16 167.00 3,411.33 1,458.04
449 3.25 6.60 22.06 0.55 22.61 167.00 4,434.73 1,458.04
449 3.25 2.20 7.35 0.35 7.70 167.00 1,364.53 1,458.04
561 3.25 2.20 7.35 0.35 7.70 167.00 1,705.66 1,822.55
561 3.25 4.40 14.71 0.45 15.16 167.00 2,729.06 1,822.55
561 3.25 4.40 14.71 0.45 15.16 167.00 3,411.33 1,822.55
561 3.25 6.60 22.06 0.55 22.61 167.00 4,434.73 1,822.55
561 3.25 2.20 7.35 0.35 7.70 167.00 1,364.53 1,822.55
673 3.25 2.20 7.35 0.35 7.70 167.00 1,705.66 2,187.06
673 3.25 4.40 14.71 0.45 15.16 167.00 2,729.06 2,187.06
673 3.25 4.40 14.71 0.45 15.16 167.00 3,411.33 2,187.06
673 3.25 6.60 22.06 0.55 22.61 167.00 4,434.73 2,187.06
673 3.25 2.20 7.35 0.35 7.70 167.00 1,705.66 2,187.06
673 3.25 2.20 7.35 0.35 7.70 167.00 2,387.93 2,187.06
673 3.25 4.40 14.71 0.45 15.16 167.00 3,411.33 2,187.06
673 3.25 4.40 14.71 0.45 15.16 167.00 4,093.59 2,187.06
673 3.25 6.60 22.06 0.55 22.61 167.00 5,116.99 2,187.06
673 3.25 2.20 7.35 0.35 7.70 167.00 1,705.66 2,187.06
673 3.25 2.20 7.35 0.35 7.70 167.00 2,387.93 2,187.06
673 3.25 4.40 14.71 0.45 15.16 167.00 3,411.33 2,187.06
673 3.25 4.40 14.71 0.45 15.16 167.00 4,093.59 2,187.06
673 3.25 6.60 22.06 0.55 22.61 167.00 5,116.99 2,187.06
897 3.25 2.20 7.35 0.35 7.70 167.00 1,364.53 2,916.08
897 3.25 2.20 7.35 0.35 7.70 167.00 2,046.80 2,916.08
897 3.25 4.40 14.71 0.45 15.16 167.00 3,070.19 2,916.08
897 3.25 4.40 14.71 0.45 15.16 167.00 3,752.46 2,916.08
897 3.25 6.60 22.06 0.55 22.61 167.00 4,775.86 2,916.08
 CUSTO TOTAL
Custo s/
H produção Total
impostos
1,286.59 2,675.45
1,286.59 3,221.27
1,286.59 3,403.52
1,286.59 4,085.79
1,286.59 3,768.03
1,286.59 4,450.30
2,514.74 6,701.84
2,531.44 7,400.81
3,776.28 9,669.05
1,286.59 4,109.17
1,286.59 4,814.81
2,531.44 7,083.05
2,531.44 7,765.32
3,776.28 10,033.56
1,286.59 4,473.67
1,286.59 5,179.32
2,531.44 7,447.56
2,531.44 8,129.83
3,776.28 10,398.07
1,286.59 5,179.32
1,286.59 5,861.58
2,531.44 8,129.83
2,531.44 8,812.09
3,776.28 11,080.33
1,286.59 5,179.32
1,286.59 5,861.58
2,531.44 8,129.83
2,531.44 8,812.09
3,776.28 11,080.33
1,286.59 5,567.20
1,286.59 6,249.47
2,531.44 8,517.71
2,531.44 9,199.98
3,776.28 11,468.22
 Chapas a serem fabricadas
Produto Venda
Depósito/
Chapa Revest. Total
mm Produto Fabricado
0503 8 3 16 4.76 3 7.76 79 0602
0604 10 14 6.35 4 10.35 105 0803
0805 13 5 16 7.94 5 12.94 131 1004
0807 15 5 16 7.94 7 14.94 184 1005
1005 15 38 9.52 5 14.52 131 1203
1007 17 38 9.52 7 16.53 184 1205
1010 20 38 9.52 10 19.53 262 1208
1010 20 38 9.52 10 19.53 258 1208
1012 22 38 9.52 12 21.53 315 1210
1015 25 38 9.52 15 24.53 394 1213
1020 30 38 9.52 20 29.53 338 1217
1205 17 12 12.70 5 17.70 131 1204
1207 19 12 12.70 7 19.70 184 1505
1210 22 12 12.70 10 22.70 542 1508
1212 24 12 12.70 12 24.70 315 1510
1215 27 12 12.70 15 27.70 394 1513
1505 20 58 15.88 5 20.88 131 1504
1507 22 58 15.88 7 22.88 184 1905
1510 25 58 15.88 10 25.88 264 1908
1510 25 58 15.88 10 25.88 264 1907
1510 25 58 15.88 10 25.88 264 1906
1512 27 58 15.88 12 27.88 315 1910
1515 30 58 15.88 15 30.88 394 1913
1905 24 34 19.05 5 24.05 131 1905
1907 26 34 19.05 7 26.05 184 1907
1910 29 34 19.05 10 29.05 262 1910
1912 31 34 19.05 12 31.05 315 1912
1915 34 34 19.05 15 34.05 394 1915
2005 25 34 19.05 5 24.05 131 2005
2007 27 34 19.05 7 26.05 184 2007
2010 30 34 19.05 10 29.05 262 2010
2012 32 34 19.05 12 31.05 315 2012
2015 35 34 19.05 15 34.05 394 2015
2505 30 11 25.40 5 30.40 131 2504
2507 32 11 25.40 7 32.40 184 2506
2510 35 11 25.40 10 35.40 262 2509
2512 37 11 25.40 12 37.40 315 2511
2515 40 11 25.40 15 40.40 394 2514

0604 10 14 6.35 4 10.35 105 0803

0805 13 5 16 7.94 5 12.94 131 0805

 1010 20 38 9.52 10 19.53 262 1208

Composição taxa
horária

Salários 13,500.00 fixo Valor hora

Aluguel 3,000.00 fixo
Manutenção 1,000.00 Variavel
Comsumíveis 2,000.00 Variavel
Energia 8,000.00 Variavel
Água 500.00 Variavel
Total 28,000.00 155.56

Chapas a serem fabricadas

Produto Venda
Depósito/
Chapa Revest. Total
mm Produto Fabricado
1020 30 38 9.52 20 29.53 338 1218
1020 30 38 9.52 20 29.53 338 1515

Produção chapa 10+20 fabricando 12+18

Tempo produção / chapa Total chapa Tempo total produção
1 Tocha 21.6 680 14688 hs
2 tochas 10.8 680 7344 hs
4 tochas 5.4 680 3672 hs

Produção chapa 10+20 fabricando 15+15

Tempo produção / chapa Total chapa Tempo total produção
1 Tocha 14 680 9520 hs
2 tochas 7 680 4760 hs
4 tochas 3.5 680 2380 hs

Salários 1ª turno 5,400.00

1ª turno 5,400.00
1ª turno 5,400.00
16,200.00
Aluguel 3,000.00 fixo
Manutenção 2,000.00 Variavel
Comsumíveis 3,000.00 Variavel
Energia 40,5 KWh 15,000.00 Variavel 3 tochas de solda
Água 1,000.00 Variavel
Total
Valor hora 182.73
Custo Imp. Marg.
5 mm 7 hs 1279.0909 1.15 1.35
7 mm 9 hs 1644.5455 1.15 1.35
10 mm 14 hs 2558.1818 1.15 1.35
m fabricadas Consumo arame
Variação Variação Densidade Densidade Área
Chapa Revest. Total chapa arame arame aço revestida
14 6.35 2 8.35 1 -1 7,2 7.85 1.22 2.74
5 16 7.94 3 10.94 1 -1 7,2 7.85 1.22 2.74
38 9.52 3.5 13.02 0 -1.5 7,2 7.85 1.22 2.74
38 9.52 5 14.52 0 -2 7,2 7.85 1.22 2.74
12 12.70 3 15.70 1 -2 7,2 7.85 1.22 2.74
12 12.70 5 17.70 1 -2 7,2 7.85 1.22 2.74
12 12.70 8 20.70 1 -2 7,2 7.85 1.22 2.74
12 12.70 7.3 20.00 0 -2.7 7,2 7.85 1.2 2.74
12 12.70 10 22.70 1 -2 7,2 7.85 1.22 2.74
12 12.70 13 25.70 1 -2 7,2 7.85 1.22 2.74
12 12.70 17 29.70 0 -3 7,2 7.85 1.05 2.05
12 12.70 4 16.70 -1 -1 7,2 7.85 1.22 2.74
58 15.88 5 20.88 1 -2 7,2 7.85 1.22 2.74
58 15.88 8 23.88 1 -2 7,2 7.85 3 2.3
58 15.88 10 25.88 1 -2 7,2 7.85 1.22 2.74
58 15.88 13 28.88 1 -2 7,2 7.85 1.22 2.74
58 15.88 4 19.88 -1 -1 7,2 7.85 1.22 2.74
34 19.05 5 24.05 1 -2 7,2 7.85 1.22 2.74
34 19.05 8 27.05 1 -2 7,2 7.85 1.2 2.8
34 19.05 7 26.05 0 -3 7,2 7.85 1.2 2.8
34 19.05 6 25.05 -1 -4 7,2 7.85 1.2 2.8
34 19.05 10 29.05 1 -2 7,2 7.85 1.22 2.74
34 19.05 13 32.05 1 -2 7,2 7.85 1.22 2.74
34 19.05 5 24.05 0 0 7,2 7.85 1.22 2.74
34 19.05 7 26.05 0 0 7,2 7.85 1.22 2.74
34 19.05 10 29.05 0 0 7,2 7.85 1.22 2.74
34 19.05 12 31.05 0 0 7,2 7.85 1.22 2.74
34 19.05 15 34.05 0 0 7,2 7.85 1.22 2.74
34 19.05 5 24.05 0 0 7,2 7.85 1.22 2.74
34 19.05 7 26.05 0 0 7,2 7.85 1.22 2.74
34 19.05 10 29.05 0 0 7,2 7.85 1.22 2.74
34 19.05 12 31.05 0 0 7,2 7.85 1.22 2.74
34 19.05 15 34.05 0 0 7,2 7.85 1.22 2.74
11 25.40 4 29.40 -1 -1 7,2 7.85 1.22 2.74
11 25.40 6 31.40 -1 -1 7,2 7.85 1.22 2.74
11 25.40 9 34.40 -1 -1 7,2 7.85 1.22 2.74
11 25.40 11 36.40 -1 -1 7,2 7.85 1.22 2.74
11 25.40 14 39.40 -1 -1 7,2 7.85 1.22 2.74

5 16 7.94 3 10.94 1 -1 7,2 7.85 1.22 2.74

5 16 7.94 5 12.94 0 0 7,2 7.85 1.22 2.74

 38 9.52 10 19.53 0 0 7,2 7.85 1.22 2.74

m fabricadas Consumo arame

Variação Variação Densidade Densidade Área
Chapa Revest. Total chapa arame arame aço revestida
12 12.70 18 30.70 1 -2 7,85 7.85 1.05 2.05
58 15.88 15 30.88 1 -5 7,85 7.85 1.05 2.05

12+18 Consumo arame Total

produção dias Meses Um. Chapa 304 Kg 206,720 Kg
612 20.4
306 10.2
153 5.1

15+15 Consumo arame Total

produção dias Meses Um. Chapa 253 Kg 172,040 Kg
397 13.2
198 6.6
99 3.3
Total
R$ 1,985.79
R$ 2,553.16
R$ 3,971.58
nsumo arame Consumo Chapa Tempo de produção
Peso chapa
Cons. Valor
Área quadrada Peso
Valor revestida Tempo Tempo
Setup
Arame Arame chapa /cordão Solda
52 20.00 1.5 3.0 224 3.62 210 0.15 6.00 0.50
79 20.00 1.5 3.0 280 4.00 262 0.15 6.00 0.50
92 20.00 1.5 3.0 336 3.15 341 0.15 6.00 0.50
131 20.00 1.5 3.0 336 3.15 394 0.15 6.00 0.50
79 20.00 1.5 3.0 449 3.62 394 0.15 6.00 0.50
131 20.00 1.5 3.0 449 3.62 446 0.15 6.00 0.50
210 20.00 1.5 3.0 449 3.62 525 0.30 12.00 0.65
188 28.00 1.5 3.0 449 7.80 516 0.30 12.00 0.65
262 20.00 1.5 3.0 449 3.62 577 0.30 12.00 0.65
341 20.00 1.5 3.0 449 3.62 656 0.30 12.00 0.65
287 20.00 1.2 2.2 263 3.62 507 0.36 14.40 0.65
105 20.00 1.5 3.0 449 3.62 446 0.15 6.00 0.50
131 20.00 1.5 3.0 561 3.15 499 0.15 6.00 0.50
433 20.00 1.5 3.0 561 3.62 1192 0.30 12.00 0.65
262 20.00 1.5 3.0 561 3.62 630 0.30 12.00 0.65
341 20.00 1.5 3.0 561 3.62 709 0.40 16.00 0.65
105 20.00 1.5 3.0 561 3.62 525 0.15 6.00 0.50
131 20.00 1.5 3.0 673 3.62 577 0.15 6.00 0.50
211 20.00 1.5 3.0 673 4.00 659 0.30 12.00 0.65
185 20.00 1.5 3.0 673 4.00 659 0.30 12.00 0.65
158 20.00 1.5 3.0 673 4.00 659 0.20 8.00 0.65
262 20.00 1.5 3.0 673 3.62 709 0.30 12.00 0.65
341 20.00 1.5 3.0 673 3.62 787 0.40 16.00 0.65
131 20.00 1.5 3.0 673 3.62 630 0.15 6.00 0.50
184 20.00 1.5 3.0 673 3.62 682 0.20 8.00 0.50
262 20.00 1.5 3.0 673 3.62 761 0.30 12.00 0.65
315 20.00 1.5 3.0 673 3.62 813 0.40 16.00 0.65
394 20.00 1.5 3.0 673 3.62 892 0.40 16.00 0.65
131 20.00 1.5 3.0 673 3.62 656 0.15 6.00 0.50
184 20.00 1.5 3.0 673 3.62 709 0.20 8.00 0.50
262 20.00 1.5 3.0 673 3.62 787 0.30 12.00 0.65
315 20.00 1.5 3.0 673 3.62 840 0.40 16.00 0.65
394 20.00 1.5 3.0 673 3.62 918 0.40 16.00 0.65
105 20.00 1.5 3.0 897 3.62 787 0.15 6.00 0.50
157 20.00 1.5 3.0 897 3.62 840 0.20 8.00 0.50
236 20.00 1.5 3.0 897 3.62 918 0.20 8.00 0.65
289 20.00 1.5 3.0 897 3.62 971 0.40 16.00 0.65
367 20.00 1.5 3.0 897 3.62 1050 0.40 16.00 0.65

79 20.00 1.5 3.0 280 3.70 385 0.15 6.00 0.50

131 20.00 1.5 3.0 280 3.70 412 0.15 6.00 0.50
 262 20.00 1.5 3.0 336 3.47 599 0.30 12.00 0.65

nsumo arame Consumo Chapa Tempo de produção

Peso chapa
Cons. Valor
Área quadrada Peso
Valor revestida Tempo Tempo
Setup
Arame Arame chapa /cordão Solda
304 17.00 1.2 2.2 263 3.62 507 0.36 14.40 0.65
253 17.00 1.2 2.2 329 3.62 507 0.36 14.40 0.65
rodução CUSTO TOTAL

Custo s/
Total hs Taxa horária Arame Chapa H produção Impostos Comissão Marg.
impostos
6.50 155.56 1,049.64 812.02 1,011.14 2,872.79 1.17 1.05 1.35
6.50 155.56 1,574.46 1,121.57 1,011.14 3,707.17 1.17 1.05 1.35
6.50 155.56 1,836.87 1,059.88 1,011.14 3,907.89 1.17 1.05 1.35
6.50 155.56 2,624.10 1,059.88 1,011.14 4,695.12 1.17 1.05 1.35
6.50 155.56 1,574.46 1,624.03 1,011.14 4,209.63 1.17 1.05 1.35
6.50 155.56 2,624.10 1,624.03 1,011.14 5,259.27 1.17 1.05 1.35
12.65 155.56 4,198.56 1,624.03 1,967.83 7,790.42 1.17 1.05 1.35
12.65 250.00 5,275.73 3,499.29 3,162.50 11,937.52 1.17 1.05 1.35
12.65 155.56 5,248.20 1,624.03 1,967.83 8,840.06 1.17 1.05 1.35
12.65 155.56 6,822.65 1,624.03 1,967.83 10,414.52 1.17 1.05 1.35
15.05 155.46 5,745.02 952.77 2,339.67 9,037.46 1.17 1.05 1.35
6.50 155.56 2,099.28 1,624.03 1,011.14 4,734.45 1.17 1.05 1.35
6.50 155.46 2,624.00 1,766.47 1,010.49 5,400.96 1.17 1.05 1.35
12.65 155.56 8,666.40 2,030.04 1,967.83 12,664.27 1.17 1.05 1.35
12.65 155.56 5,248.20 2,030.04 1,967.83 9,246.07 1.17 1.05 1.35
16.65 155.56 6,822.65 2,030.04 2,590.07 11,442.77 1.17 1.05 1.35
6.50 155.56 2,099.28 2,030.04 1,011.14 5,140.46 1.17 1.05 1.35
6.50 155.56 2,624.10 2,436.05 1,011.14 6,071.29 1.17 1.05 1.35
12.65 155.56 4,220.16 2,691.76 1,967.83 8,879.76 1.17 1.05 1.35
12.65 155.56 3,692.64 2,691.76 1,967.83 8,352.24 1.17 1.05 1.35
8.65 155.56 3,165.12 2,691.76 1,345.59 7,202.48 1.17 1.05 1.35
12.65 155.56 5,248.20 2,436.05 1,967.83 9,652.08 1.17 1.05 1.35
16.65 155.56 6,822.65 2,436.05 2,590.07 11,848.78 1.17 1.05 1.35
6.50 155.56 2,624.10 2,436.05 1,011.14 6,071.29 1.17 1.05 1.35
8.50 155.56 3,673.74 2,436.05 1,322.26 7,432.04 1.17 1.05 1.35
12.65 155.56 5,248.20 2,436.05 1,967.83 9,652.08 1.17 1.05 1.35
16.65 155.56 6,297.84 2,436.05 2,590.07 11,323.96 1.17 1.05 1.35
16.65 155.56 7,872.29 2,436.05 2,590.07 12,898.42 1.17 1.05 1.35
6.50 155.56 2,624.10 2,436.05 1,011.14 6,071.29 1.17 1.05 1.35
8.50 155.56 3,673.74 2,436.05 1,322.26 7,432.04 1.17 1.05 1.35
12.65 155.56 5,248.20 2,436.05 1,967.83 9,652.08 1.17 1.05 1.35
16.65 155.56 6,297.84 2,436.05 2,590.07 11,323.96 1.17 1.05 1.35
16.65 155.56 7,872.29 2,436.05 2,590.07 12,898.42 1.17 1.05 1.35
6.50 155.56 2,099.28 3,248.06 1,011.14 6,358.48 1.17 1.05 1.35
8.50 155.56 3,148.92 3,248.06 1,322.26 7,719.24 1.17 1.05 1.35
8.65 155.56 4,723.38 3,248.06 1,345.59 9,317.03 1.17 1.05 1.35
16.65 155.56 5,773.02 3,248.06 2,590.07 11,611.15 1.17 1.05 1.35
16.65 155.56 7,347.47 3,248.06 2,590.07 13,185.61 1.17 1.05 1.35

6.50 155.60 1,574.46 1,037.45 1,011.40 3,623.31 1.17 1.05 1.35

1,011.40 1.09 1.05 1.35
6.50 155.60 2,624.10 1,037.45 1,011.40 4,672.95 1.17 1.05 1.35
 7.50 155.60 1,167.00 1.09 1.05 1.35

12.65 155.60 5,248.20 1,167.55 1,968.34 8,384.09 1.17 1.05 1.35

12.65 155.60 1,968.34 1.09 1.05 1.35

rodução CUSTO TOTAL

Custo s/
Total hs Taxa horária Arame Chapa H produção Impostos Comissão Marg.
impostos
15.05 141.00 5,170.52 952.77 2,122.05 8,245.34 1.17 1.05 1.35
15.05 141.00 4,308.77 1,190.96 2,122.05 7,621.77 1.17 1.05 1.35
 Serviço de revestimento
Custo / m² / Camada
TOTAL Valor / m² R$ 502.08

R$ 4,764.46 Solda em mm 5 mm ( 1220 x 2740 )

R$ 1,676.95
R$ 6,148.24 2 1 camada
R$ 6,481.14 3 10 mm ( 1220 x 2740 )
502.08 R$ 3,263.60
R$ 7,786.74 4 2 camadas
R$ 6,981.57 5 15 mm ( 1220 x 2740 )
R$ 4,295.57
R$ 8,722.37 6 3 camadas
656.57
R$ 12,920.22 7
R$ 19,798.08 8 Impostos Comissão Marg.
R$ 14,661.02 9 1.17 1.05 1.35
R$ 17,272.22 10 977.13
R$ 14,988.40 10
R$ 7,851.97 11 100 R$ 167,695.04
R$ 8,957.36 12
R$ 21,003.38 13
R$ 15,334.38 14 1286.10
R$ 18,977.55 15
R$ 8,525.32
R$ 10,069.07
R$ 14,726.86 ###
R$ 13,851.98 ###
R$ 11,945.13 ###
R$ 16,007.73
R$ 19,650.90 450,000.00 135000
R$ 10,069.07
R$ 12,325.86
R$ 16,007.73
R$ 18,780.50
R$ 21,391.70
R$ 10,069.07
R$ 12,325.86 189 4.8 907.2
R$ 16,007.73 Peso revest. Custo Kg Total/sem N. Total/com N.
R$ 18,780.50 Revest. 2 48 R$ 20.00 R$ 965.40 R$ 1,129.52
R$ 21,391.70 Revest. 3 72 R$ 20.00 R$ 1,448.10 R$ 1,694.28
R$ 10,545.38 Revest. 4 97 R$ 20.00 R$ 1,930.80 R$ 2,259.04
R$ 12,802.17 Revest. 5 121 R$ 20.00 R$ 2,413.50 R$ 2,823.80
R$ 15,452.07 Revest. 6 145 R$ 20.00 R$ 2,896.20 R$ 3,388.56
R$ 19,256.81 Revest. 7 169 R$ 20.00 R$ 3,378.90 R$ 3,953.32
R$ 21,868.01 Revest. 8 193 R$ 20.00 R$ 3,861.60 R$ 4,518.07
Revest. 9 217 R$ 20.00 R$ 4,344.30 R$ 5,082.83
R$ 6,009.17 Revest. 10 241 R$ 20.00 R$ 4,827.00 R$ 5,647.59
R$ 1,562.69
R$ 7,749.97 Peso chapa. Custo Kg Total/sem N. Total/com N.
R$ 1,803.10 Chapa 8 210 R$ 18.00 R$ 3,778.70 R$ 4,421.08
Chapa 10 262 R$ 18.00 R$ 4,723.38 R$ 5,526.35
R$ 13,904.80 Chapa 13 341 R$ 18.00 R$ 6,140.39 R$ 7,184.26
R$ 3,041.23 Chapa 15 394 R$ 18.00 R$ 7,085.06 R$ 8,289.53
Chapa 17 446 R$ 18.00 R$ 8,029.74 R$ 9,394.80
Chapa 19 499 R$ 18.00 R$ 8,974.42 R$ 10,500.07
Chapa 20 525 R$ 18.00 R$ 9,446.75 R$ 11,052.70
Chapa 22 577 R$ 18.00 R$ 10,391.43 R$ 12,157.97
Chapa 25 656 R$ 18.00 R$ 11,808.44 R$ 13,815.88

R$ 2,611.91 Chapa + arame

R$ 4,415.01

R$ 1,594.16

Serviço de revestimento
Custo / m² / Camada
TOTAL Valor / m² R$ -

R$ 13,674.68 10
R$ 12,640.52 10
Produto vendido Produto Fabricado Revestimentos
0503 8 0602 Espessura Largura cordão Arame
0604 10 0803 2 mm 40 mm 1450
0805 13 1004 3 mm 42 mm 1550
0807 15 1005 4 mm 42 mm 1650
1005 15 1203 5 mm 42 mm 1750
1007 17 1205 6 mm 40 mm 1850
1010 20 1208 7 mm 40 mm 1850
1012 22 1210
1015 25 1213
1020 30 1217
1205 17 1204
1207 19 1505
1210 22 1508
1212 24 1510
1215 27 1513
1505 20 1504
1507 22 1905
1510 25 1908
1510 25 1907
1510 25 1906
1512 27 1910
1515 30 1913
1905 24 1905
1907 26 1907
1910 29 1910
1912 31 1912
1915 34 1915
2005 25 2005
2007 27 2007
2010 30 2010
2012 32 2012
2015 35 2015
2505 30 2504
2507 32 2506
2510 35 2509
2512 37 2511
2515 40 2514
Avanço Y
290
290
290
250
230
210