FORMAÇÃO DE PREÇO - Importação c/ Desembaraço

Importação Alíquota Paridade AV

Custo de Compra - Ex works Paridade -

Taxa de Câmbio 1.0000 -
Frete/seguro 3.2% -
Custo de Compra - CIF R$ - 100.00%

Imposto de Importação 14% - #DIV/0!

Sindicato 413.00 #DIV/0!
Armazenagem - 2.25%
Transporte - 1.20%
Siscomex 90.00 #DIV/0!
Despachante 500.00 0.80%
Despesas FCA - 0.50%
Total dos Custos Nacionalização R$ 1,003.00 #DIV/0!

Custo de ITW R$

Custo Total R$ 1,003.00 #DIV/0!

Venda Alíquota R$ AV

Preço de Compra 1,003.00 34.53%

Custo 1,003.00 34.53%

Lucro 50% 501.50 17.27%

Adicional de Lucro 0% - 0.00%
IR/CSLL 24% 158.37 5.45%
Base Impostos s/ Venda 74% 1,662.87 57.25%

ICMS Venda (Confirmar alíquota por UF) 18% 522.82 18.00%

PIS/Cofins 9.75% 283.20 9.75%
IPI 15% 435.69 15.00%
43% 1,241.71 42.75%

Preço de Venda sem IPI 2,904.57 100.00%

Preço de Venda com IPI 3,340.26

Relação Preço de Venda/Preço de Compra 2.8959

esembaraço AÉREO

Obs

2,5%+0,7%

Valor fixo por desembaraço

por período de 10 dias

Com pouca variável

R$ 312,00 valor mínimo R$ 900 max.

AV

100.00%

100.00%

50.00%
0.00%
15.79%
165.79%

52.13%
28.23%
43.44%
123.80%

289.59%
LVL ORDER NUMBER DESCRIPTION QTY UTP EURO TTP EURO NOTE

RETROFIT TO B3CLC FOR VENTO R S/N 33

X489-3 CFW SERVICE CDROM 1 20 20

G56557100 B3CS/B6CS CABINET/HOST CONNECTIONS L=10MT 1 292 292
M1S606M PROBE TEMPERATURE USER'S MANUAL 1 15 15
M1U151M USER'S MANUAL, TEMP COMP, CHORUS NT 1 15 15
XSMCSA197 NTC TEMP COMP, CHORUS NT 1 20 20
G52332500 HUB 8 PORTS UNMANAGED 1 146 146 APPROX
G59609801 JOG BOX, ANALOGUE FEED, 15MT CABLE 2 634 1,268
G59857000 WORKSTATION FOR PC AND PRINTER 2 287 574
G51073300 MAINS DISTRIBUTOR BOX, SWITCHED FOR PHC10 2 42 84
G56324400 KIT, HOST CONNECTIONS, B3CLC/B3CSCR TRIGGER, 3MT 2 249 498
G52356400 SA/DA SWITCH FOR B3CLC & CHORUS NT 1 456 456
G56328600 SA/DA KIT FOR B3C-LC 1 1,718 1,718
M2D0CU071 DOCUMENTATION: DUAL ARM ON B3CLC 1 52 52
G55144000 B3C-LC TTL SCANNING CEE 2 5,503 11,006
M1S014M B3C LC CONTROLLER USER MANUAL 1 15 15
M2D0CCL03 B3C-LC (W LOG2) CEE FIELD DOCUMENTATION 1 133 133
SERVICES DESIGN & DOCUMENTATION 1 800 800 APPROX
TBD CABLES KIT FOR VENTO R 601318 B3PSSFW TO B3CLC 2 700 1,400 APPROX
TBD DOCUMENTATION: RETROFIT VENTO R 601318 B3PSSFW TO B3CLC 1 35 35 APPROX
TOTAL 18,547

SPARE PARTS

LVL ORDER NUMBER DESCRIPTION QTY UTP EURO TTP EURO U.O.M.

2 002009600 DUST REMOVER, BRAVO OS, VENTO R, ALPHA 6 6 36 NR

1 002366502 RACK SECTION M=1 L=500 38 105 3,990 NR
1 002500902 RACK SECTION M=1 LG=270 4 68 272 NR
0 002523800 BELLOWS, VENTO Y AXIS 2 247 494 NR
0 002523904 BELLOWS, Z AXIS 4 269 1,076 NR
0 002583900 BRUSH 8 8 64 NR
0 A50611001 PROTECTION TAPE, WD=50MM, WHITE 30 11 330 MT
1 A58204011 SIZED PIPE, ID=2.7 OD=4.3, WHITE 20 1 20 MT
1 A58204012 SIZED PIPE, ID=4 OD=6, WHITE 16 1 16 MT
1 A58450010 SIZED PIPE, ID=4 OD=6, BLACK 16 1 16 MT
1 A58450012 SIZED PIPE, ID=6 OD=8 30 1 30 MT
1 ALM81006 PROXIMITY SWITCH M8X1 PNP NO 10 21 210 NR
2 D42050016 COGGED BELT, P=3 LG=711 WD=9 4 3 12 NR
1 D42050017 COGGED BELT, P=3 LG=564 WD=15 2 4 8 NR
0 D42050018 COGGED BELT, P=3 LG=210 WD=9 2 3 6 NR
1 D42050019 COGGED BELT, P=3 LG=420 WD=9 2 3 6 NR
0 D42050020 COGGED BELT, P=3 LG=225 WD=15 2 5 10 NR
1 D42050021 COGGED BELT, P=3 LG=225 WD=9 2 2 4 NR
2 D61170002 PRESSURE SWITCH C/E 1-10 BAR 2 17 34 NR
6 D61340003 AIR DISTRIBUTOR 2 90 180 NR
1 D61400021 FILTER CARTRIDGE 5 MICRON 2 14 28 NR
0 D61400022 FILTER CARTRIDGE 2 57 114 NR
1 D63050011 VALVE, SINGLE-ACTING, 1/4 2 5 10 NR
1 D63070003 SOLENOID VALVE, 3/2 N.O. M5 24VDC 8 43 344 NR
5 D66020000 AIR PAD, P3 80X155 2 176 352 NR
1 D66020100 AIR PAD, P3/S 80X155 4 176 704 NR
2 D66220000 AIR PAD, R5-A1 SF/P 140X70 4 86 344 NR
1 E26828026 CONTACTS BLOCK, 1NO+2NC 6 19 114 NR
1 E26828028 BULB, 28V 40MA 6 8 48 NR
0 G13556600 STEEL WIRE ROPE, VENTO Z=1800 4 37 148 NR
1 G16881600 ROLLER DIA=30 32 121 3,872 NR
1 G16881700 ROLLER DIA=35 32 125 4,000 NR
1 G17025500 REDUCER WITH CLUTCH 4 682 2,728 NR
0 G17025900 REDUCER WITH CLUTCH FOR VENTO/R 2 708 1,416 NR
1 G17044200 MOTOR + PULLEY ASSY, DCM2B, VENTO 4 479 1,916 NR
1 G17046800 MOTOR + PULLEY ASSY, RS320, VENTO R 2 636 1,272 NR
0 G18110700 PARKING BRAKE 2 238 476 NR
0 G18120000 EMERGENCY BRAKE, VENTO 2 507 1,014 NR
2 G18900000 TEMPERATURE SENSOR 2 33 66 NR
1 G18900100 TEMPERATURE SENSOR 4 34 136 NR
1 G18900300 TEMPERATURE SENSOR, LEMO PLUG 2 84 168 NR
1 G58711500 PCB2642, STEP DOWN CARD FOR LIDA 107 6 35 210 NR
2 I00010008 READER, LIDA 17D 0.8MT CABLE 6 400 2,400 NR
0 002547600 WEIGHT FOR Z BALANCE, 10KG 2 96 192 NR
0 002528600 WEIGHT FOR Z BALANCE, 1.5KG 10 16 160 NR