Lincoln Automation Brasil ATUALIZADO DOLAR

Estrada General Motors, 852 | Indaiatuba/SP

Telefone: 55 019 3115-2700

Valor do Equip. na Lincoln
Identificação Preços sem impostos Impostos
Item Descrição Qde Custo total % Mup R$ Mup Sales price MN PIS Cofins ICMS IPI Total (5) Preços com impostos
Unitário Total 1.65% 7.60% 18.00% 0.00% Unitário Total
Composição do Sistema Base Reduction 48.89%
MAIN
1 ROBOT 1 R$ 234,560.82 15% R$ 41,393.09 R$ 275,953.91 3% R$ 284,488.57 R$ 284,488.57 R$ 6,452.32 R$ 29,719.77 R$ 34,412.36 R$ - R$ 70,584.45 R$ 391,049.58 R$ 391,049.58
2 POSITIONER 1 R$ 336,002.79 15% R$ 59,294.61 R$ 395,297.40 3% R$ 407,523.09 R$ 407,523.09 R$ 9,242.79 R$ 42,572.86 R$ 49,294.89 R$ - R$ 101,110.54 R$ 560,169.20 R$ 560,169.20
3 WELDING EQUIPMENT - LINCOLN ELECTRIC 1 R$ 79,888.74 35% R$ 42,453.91 R$ 122,342.65 3% R$ 126,126.45 R$ 126,126.45 R$ 2,860.60 R$ 13,176.10 R$ 15,256.53 R$ - R$ 31,293.23 R$ 173,369.68 R$ 173,369.68
4 TORCH SYSTEMS 1 R$ 56,391.60 20% R$ 14,097.90 R$ 70,489.50 3% R$ 72,669.59 R$ 72,669.59 R$ 1,648.18 R$ 7,591.60 R$ 8,790.27 R$ - R$ 18,030.05 R$ 99,889.47 R$ 99,889.47
5 LINCOLN ELECTRIC AUTOMATION GROUP 1 R$ 192,799.40 23% R$ 57,978.42 R$ 250,777.83 3% R$ 258,533.84 R$ 258,533.84 R$ 5,863.65 R$ 27,008.35 R$ 31,272.82 R$ - R$ 64,144.82 R$ 355,372.98 R$ 355,372.98
SERVICES
6 PART PROGRAMMING 0 R$ - 0% R$ - R$ - 3% R$ - R$ - R$ - R$ - R$ - R$ - R$ - R$ - R$ -
7 FUNCTIONAL RUNOFF AT LINCOLN ELECTRIC AUTOMATION 1 R$ 4,273.85 30% R$ 1,831.65 R$ 6,105.50 3% R$ 6,294.33 R$ 6,294.33 R$ 142.76 R$ 657.55 R$ 761.38 R$ - R$ 1,561.69 R$ 8,652.00 R$ 8,652.00
8 TEAR DOWN AND PACKING 1 R$ 5,460.00 30% R$ 2,340.00 R$ 7,800.00 3% R$ 8,041.24 R$ 8,041.24 R$ 182.38 R$ 840.05 R$ 972.69 R$ - R$ 1,995.11 R$ 11,053.25 R$ 11,053.25
9 FREIGHT 0 R$ - 0% R$ - R$ - 3% R$ - R$ - R$ - R$ - R$ - R$ - R$ - R$ - R$ -
10 INSTALLATION 1 R$ 11,964.00 30% R$ 5,127.43 R$ 17,091.43 3% R$ 17,620.03 R$ 17,620.03 R$ 399.63 R$ 1,840.72 R$ 2,131.36 R$ - R$ 4,371.70 R$ 24,219.97 R$ 24,219.97
11 RUNOFF AT CUSTOMER 1 R$ 3,530.00 30% R$ 1,512.86 R$ 5,042.86 3% R$ 5,198.82 R$ 5,198.82 R$ 117.91 R$ 543.11 R$ 628.86 R$ - R$ 1,289.88 R$ 7,146.15 R$ 7,146.15

12 CLEANING STATION 1 R$ 34,072.47 20% R$ 8,518.12 R$ 42,590.59 3% R$ 43,907.82 R$ 43,907.82 R$ 995.85 R$ 4,586.93 R$ 5,311.19 R$ - R$ 10,893.97 R$ 60,354.39 R$ 60,354.39
13 LASER SENSOR SYSTEM 1 R$ 14,482.12 22% R$ 4,063.03 R$ 18,545.16 3% R$ 19,118.72 R$ 19,118.72 R$ 433.62 R$ 1,997.28 R$ 2,312.64 R$ - R$ 4,743.54 R$ 26,280.02 R$ 26,280.02
14 NR 12 - ANALYSIS AND ART 1 R$ 15,000.00 25% R$ 5,000.00 R$ 20,000.00 3% R$ 20,618.56 R$ 20,618.56 R$ 467.64 R$ 2,153.97 R$ 2,494.07 R$ - R$ 5,115.67 R$ 28,341.66 R$ 28,341.66
R$ 988,425.81 R$ 1,232,036.82 R$ 1,270,141.05 R$ 1,745,898.35

CONTRIBUTION MARGIN 19.77% 22.18%

PERIPHERALS
1 TUBE Headstock / Tailstock Tooling 1 R$ 96,582.50 30% R$ 41,392.50 R$ 137,975.00 3% R$ 142,242.27 R$ 142,242.27 R$ 3,226.11 R$ 14,859.67 R$ 17,205.94 R$ - R$ 35,291.72 R$ 195,522.02 R$ 195,522.02
21 Installation Team Travel Expenses 1 R$ 2,750.00 30% R$ 1,178.57 R$ 3,928.57 3% R$ 4,050.07 R$ 4,050.07 R$ 91.86 R$ 423.10 R$ 489.91 R$ - R$ 1,004.86 R$ 5,567.11 R$ 5,567.11
R$ 99,332.50 R$ 141,903.57 R$ 146,292.34 R$ 201,089.13

1,087,758.31 TOTAL 1,416,433.39 TOTAL 1,946,987.48

CONTRIBUTION MARGIN 30.00% 32.10%

OPTIONALS
1 FUME EXTRACTION HOOD STD 1,5 m 0 R$ - 0% R$ - R$ - 3% R$ - R$ - R$ - R$ - R$ - R$ - R$ - R$ - R$ -
2 PARTS PROGRAMMING (WEEKLY VALUE) 1 R$ 7,620.00 30% R$ 3,265.71 R$ 10,885.71 3% R$ 11,222.39 R$ 11,222.39 R$ 254.53 R$ 1,172.37 R$ 1,357.48 R$ - R$ 2,784.39 R$ 15,425.96 R$ 15,425.96
3 PRODUCTION MONITORING (WEEKLY VALUE) 1 R$ 7,620.00 30% R$ 3,265.71 R$ 10,885.71 3% R$ 11,222.39 R$ 11,222.39 R$ 254.53 R$ 1,172.37 R$ 1,357.48 R$ - R$ 2,784.39 R$ 15,425.96 R$ 15,425.96
4 TRAINING (WEEKLY VALUE) 1 R$ 7,620.00 30% R$ 3,265.71 R$ 10,885.71 3% R$ 11,222.39 R$ 11,222.39 R$ 254.53 R$ 1,172.37 R$ 1,357.48 R$ - R$ 2,784.39 R$ 15,425.96 R$ 15,425.96
R$ 22,860.00 R$ 32,657.14 R$ 33,667.16 R$ 46,277.88

CONTRIBUTION MARGIN 30.00% 3.00%

411214146.xlsx 1 / 31 Print date 03/06/2019

 Activity Hourly Cost

Mechanical R$ 45.00
Electrical/Pneumatic/Hydraulic R$ 40.00
Project (2D/3D) R$ 68.00
Programming (Robot/PLC) R$ 80.00
Machining / Tooling R$ 52.00
US Labour Rates R$ 251.11

3.8633 Dollar Rate Overhead Rate = R$/hr

VUS Lab rates

Customer & Project Name:

System Configuration:
MISCELANEOUS R$ 6,500.00
R$ 12,700.00 Doc Date: 3/6/2019

FANUC
Hours
Job # Description Quoted Costs Qty. Activity Difference Profit % Quoted MLO Profit MLO Profit %
Component Mark-up
15% Robot (Price List)
ARCMATE M710iC-12L PA710C12LPIAF-- R$ 115,899.00 1 15% $30,000.00
Extended Axis Control RTL-J518 R$ 537.77 1 15% $139.20
Password Protection RTL-J541 R$ 1,725.35 1 15% $446.60
DCS Position & Speed check RTL-J567 R$ 6,206.78 1 15% $1,606.60
[POSITIONER] - Coordinated Motion Package RTL-J686 R$ 4,929.57 1 15% $1,276.00
[NR-12] - DCS Safety PMC RTL-J764 R$ 2,240.71 1 15% $580.00
[ROCKWELL HMI] - HMI Device (SNPX) RTL-R553 R$ 1,232.39 1 15% $319.00
PC Interface RTL-R641 R$ 1,232.39 1 15% $319.00
Lincoln Electric Equipment Library RTL-R661 R$ - 1 $0.00
DRAM File Storage RTL-R798 R$ 1,232.39 1 15% $319.00
[INTERNAL PLC] - PMC and Internet Pkg RTL-R812 R$ 2,453.58 1 15% $635.10
[NR-12] - Advanced DCS Package RTL-R859 R$ 7,618.43 1 15% $1,972.00
ArcWeld Utility Package RTL-R876 R$ 7,159.08 1 15% $1,853.10
[TAST & TOUCH SENSOR] - Thick Plate Weld Package RTL-R877 R$ 13,444.28 1 15% $3,480.00
AID 16D - 24V DC Input (16) PNP 20ms A03B-0819-C104 R$ 2,835.97 4 15% $734.08
AOD16D - 24V DC Ouput (16) Sourcing A03B-0819-C154 R$ 2,586.87 4 15% $669.60
iPendant Cable 20M R30iB ACab A05B-2601-H321 R$ 982.05 1 15% $254.20
Model A I/O Rack (Horizontal) w/ Interface module A-Cab Top Box A05B-2601-J132 R$ 1,664.70 1 15% $430.90
10 meter I/O Link Interface Cable A05B-2601-J136 R$ 867.08 1 15% $224.44
20 meter Hiflex R30iB Acabinet Robot Connection A05B-2611-H112 R$ 17,195.47 1 15% $4,450.98
3 mm Screw A6-SW2NA-3X10S R$ - 1 $0.00
4 mm Screw A6-SW2NA-4X10S R$ - 1 $0.00
Small RCC Cable Clamp A99L-0035-0001 R$ - 1 $0.00
[NR-12] - DCS Safe I/O Cable A-Cab 1 m CBLEO000000452O R$ 903.01 1 15% $218.66
[NR-12] - Safe I/O PCB Kit A-Cab Minislot MHIB-SAFETY-IO R$ 3,209.63 1 15% $777.20
iPendant Cable Option MHiPendant-Cable R$ - 1 $0.00
Fanuc Service (No discount) 2x

FANUC Robotics to install options R$ 1,931.65 1 15% $500.00

Robot pick up at Fanuc Sao Paulo R$ - -
Fanuc Importation Costs R$ 9,305.17 4% 15% $58,237.86
Component Total - Projected Costs w/ Overhead R$ 234,560.82 #REF! 0.00% #REF! 0.00%
Component Total - Actual Costs w/ Overhead R$ 234,560.82 #REF! 0.00% #REF! 0.00%

Hours
Description Quoted Costs Qty. Difference Profit % Quoted MLO Profit MLO Profit %
ROBOT Equipment Totals - Projected R$ 234,560.82 #REF! 0.00% - #REF! 0.00%
ROBOT Equipment Totals - Actuals R$ 234,560.82 #REF! 0.00% - #REF! 0.00%

LINCOLN ELECTRIC WELDING EQUIPMENT Hours

Job # Description Quoted Costs Qty. Activity Difference Profit % Quoted MLO Profit MLO Profit %
Margin to Customer
45% Power Supplies
GM for Cost Simulation
64%
Power Wave S700 K3279-1 R$ 54,830.67 2
Caixa de Controle Auto Drive 19 Tandem K3171-1 R$ 5,260.33 2
Euro Conector K489-7 R$ 736.47 2
Auto Drive 4R220 K2685-3 R$ 9,570.41 2
Cabo Comando - Alimentador de Arame 15m - Base Robô FANUC ID K1785-50 R$ 2,031.95 2
Cabo Comando - Alimentador de Arame 15m K2709-50 R$ 3,403.74 2
Cabo Corrente 95mm Olhal - Olhal 15m BR95-OO-15 R$ 1,652.05 4
Cabo Sensor STT 15m K1811-50 R$ 509.93 2
Conjunto Roldanas 1,2mm KP1505-045S R$ 176.59 2
Conjunto Roldanas 1,6mm KP1505-1/16S R$ 217.85 2
Conjunto Conexão de Agua K590-7 R$ 223.61 2
Conjunto Mangueira de Agua 7,62m K1859-2 R$ 275.13 2
Pick Up at Lincoln Guarulhos R$ 1,000.00 1
Component Total - Projected Costs w/ Overhead R$ 79,888.74 #REF! 0.00% #REF! 0.00%
Component Total - Actual Costs w/ Overhead R$ 79,888.74 #REF! 0.00% #REF! 0.00%

BINZEL
Hours
Job # Description Quoted Costs Qty. Activity Difference Profit % Quoted MLO Profit MLO Profit %
Component Mark-up
20% Torches, TMS, Waterchiller
TOCHA TANDEM W800 ICAT FANUC M710IC LINCOLN R$ 20,000.00 1
850.1052.1-10 - UNIDADE REFRIGERADORA CR 1250 115V R$ 4,034.76 2
Z00.1813-10 - CONJUNTO ACOPLADOR RAPIDO C/EXTENSAO 5M R$ 356.84 2

GABARITO DE ALINHAMENTO R$ 15,000.00 1

BINZEL REGULA R$ 16,000.00 2

Miscelaneas R$ 1,000.00 1

Component Total - Projected Costs w/ Overhead R$ 56,391.60 #REF! 0.00% #REF! 0.00%
Component Total - Actual Costs w/ Overhead R$ 56,391.60 #REF! 0.00% #REF! 0.00%

VIZIENT
Hours
Job # Description Quoted Costs Qty. Activity Difference Profit % Quoted MLO Profit MLO Profit %
Component Mark-up
20% Torches
Component Total - Projected Costs w/ Overhead R$ - #REF! 0.00% #REF! 0.00%
Component Total - Actual Costs w/ Overhead R$ - #REF! 0.00% #REF! 0.00%

Hours
Description Quoted Costs Qty. Difference Profit % Quoted MLO Profit MLO Profit %
TORCH Equipment Totals - Projected R$ 56,391.60 #REF! 0.00% - #REF! 0.00%
TORCH Equipment Totals - Actuals R$ 56,391.60 #REF! 0.00% - #REF! 0.00%

LINCOLN ELECTRIC AUTOMATION

Hours
Job # Description Quoted Costs Qty. Activity Difference Profit % Quoted MLO Profit MLO Profit %
Component Mark-up
20% Cell And Base
Quote/ Concept R$ 5,440.00 Project (2D/3D) 80.0
P.O VIZIENT Cell Desing R$ 8,160.00 Project (2D/3D) 120.0
Cell Check / Documentation R$ 1,360.00 Project (2D/3D) 20.0
Simulation R$ - Programming (Robot/PLC) -
,

Assembly R$ 7,200.00 Mechanical 160.0

Steel R$ - -
Laser Cutting R$ - -
Pneumatic R$ 6,000.00 2
Flag R$ - -
Roller Door R$ - -
Roll Shield R$ 10,084.20 1
Paint Material R$ - -
Hardware R$ - -
External Machine R$ - -

Miscelaneas R$ 5,000.00 5
Wall Panel / Post 1000 x 2300 R$ 11,180.01 18
Posts R$ 554.75 2
Tie Tubes R$ 2,676.18 30
Electrical Skid T Pallet R$ - -
Electrical Skid R$ - -
Robot Raiser (Tube) R$ - -
Torch Maintenance Stand R$ - -
Scanner Guard R$ - -
Door R$ 493.64 1 ** Needs lock
Light Curtain Guards Pair R$ 570.92 2

Robot Raiser (Plates - NEW STD) R$ - -

VIZIENT - Special Rack to JDBI R$ 20,000.00 1

Component Total - Projected Costs w/ Overhead R$ 78,719.71 #REF! 0.00% 380.0 #REF! 0.00%
Component Total - Actual Costs w/ Overhead R$ 78,719.71 #REF! 0.00% 380.0 #REF! 0.00%

Hours
Job # Description Quoted Costs Qty. Activity Difference Profit % Quoted MLO Profit MLO Profit %
Component Mark-up
20% Electrical Integration - 1 Arm Robot
*Mark-up on Electrical_BOM
Panel Build R$ 3,600.00 Electrical/Pneumatic/Hydraulic 90.0
Wiring Cabinet R$ - -
Robot & Torch Dress-out R$ 1,280.00 Electrical/Pneumatic/Hydraulic 32.0
Field Wiring & Integration R$ - 45.0
Design & Documentation R$ 6,120.00 Project (2D/3D) 90.0
Robot Configuration R$ 7,200.00 Programming (Robot/PLC) 90.0
Program IHM R$ 7,200.00 Programming (Robot/PLC) 90.0
Program CLP (Off-Line) R$ 7,200.00 Programming (Robot/PLC) 90.0

CONTROL PANEL R$ 75,000.00

OPERATOR STATION R$ -
TOOL COMPONENTS R$ -
Eletrical boom
CELL COMPONENTS R$ -

Robot Dress-out Material R$ - -

API Double Check R$ 6,479.70 1

Component Total - Projected Costs w/ Overhead R$ 114,079.70 #REF! 0.00% 527.0 #REF! 0.00%
Component Total - Actual Costs w/ Overhead R$ 114,079.70 #REF! 0.00% 527.0 #REF! 0.00%

Hours
Job # Description Quoted Costs Qty. Activity Difference Profit % Quoted MLO Profit MLO Profit %
Component Mark-up
20%
Positioner
,

LINCOLN ELECTRIC - HS Positioner -1000Kg - 3,00 m Span - 1250 mm Swing - Made in Brazil R$ - -

MOTOMAN - HS Positioner -MHT 505/555/655 - 500 kg max, 1200 mm Span - 1000 mm Swing R$ - - 8.4%

LINCOLN ELECTRIC - FW Positioner -1500Kg - 3,00 m Span - 1250 mm Swing - Made in Brazil R$ - -

MOTOMAN - FW Positioner -RM2 – 755SL - 3,00M SPAN DX200 ( w/ External Axis & 4m Cables) R$ - - #DIV/0!
MOTOMAN - FW Positioner -RM2 – 755SL - 3,00M SPAN DX200 ( w/ External Axis & 7m Cables) R$ - - -55.1%

Component Total - Projected Costs w/ Overhead R$ - #REF! 0.00% - #REF! 0.00%

Component Total - Actual Costs w/ Overhead R$ - #REF! 0.00% 2x- #REF! 0.00%
2x
Hours
Job # Description Quoted Costs Qty. Activity Difference Profit % Quoted MLO Profit MLO Profit %
Component Mark-up
20% Tracker
,

Base e suporte R$ - -
Riser R$ - -

Trilho 6m + Redutor + Design R$ - -

Trilho 6m (Adicionais) R$ - -
-

Component Total - Projected Costs w/ Overhead R$ - #REF! 0.00% - #REF! 0.00%

Component Total - Actual Costs w/ Overhead R$ - #REF! 0.00% 2x- #REF! 0.00%

VIZIENT
Hours
Job # Description Quoted Costs Qty. Activity Difference Profit % Quoted MLO Profit MLO Profit %
Component Mark-up
15% Positioners
R$ - -
-
Robotic servo track R$ 178,402.94 1
-
Headstock Tailstock R$ 157,599.85 1
-
R$ - -
-
R$ - -
-
R$ - -
-
Miscelaneas R$ - -

Component Total - Projected Costs w/ Overhead R$ 336,002.79 #REF! 0.00% #REF! 0.00%
Component Total - Actual Costs w/ Overhead R$ 336,002.79 #REF! 0.00% #REF! 0.00%

Hours
Description Quoted Costs Qty. Difference Profit % Quoted MLO Profit MLO Profit %
POSITIONERS Equipment Totals - Projected R$ 336,002.79 #REF! 0.00% - #REF! 0.00%
POSITIONERS Equipment Totals - Actuals R$ 336,002.79 #REF! 0.00% - #REF! 0.00%

Hours
Description Quoted Costs Qty. Difference Profit % Quoted MLO Profit MLO Profit %
Equipment Totals - Projected R$ 899,643.36 #REF! 0.00% #REF! #REF! 0.00%
Equipment Totals - Actuals R$ 899,643.36 #REF! 0.00% #REF! #REF! 0.00%

Hours
Description Quoted Costs Qty. Difference Profit % Quoted MLO Profit MLO Profit %
Service Totals - Projected R$ 16,013.85 R$ 6,863.08 30.00% 684.0 R$ 6,863.08 30.00%
Service Totals - Actuals R$ 16,013.85 R$ 6,863.08 30.00% 684.0 R$ 6,863.08 30.00%

Hours
Description Quoted Costs Qty. Difference Profit % Quoted MLO Profit MLO Profit %
Totals - Projected R$ 915,657.21 #REF! 0.00% #REF! #REF! 0.00%
Totals - Actuals R$ 915,657.21 #REF! 0.00% #REF! #REF! 0.00%

IMPORTADOS
Hours
Description Quoted Costs Qty. Difference Profit % Quoted MLO Profit MLO Profit %
Totals - Projected R$ 650,452.36 #REF! 0.00% #REF! #REF! 0.00%
Totals - Actuals R$ 650,452.36 #REF! 0.00% #REF! #REF! 0.00%

OPTIONALS Hours
Job # Description Quoted Costs Qty. Activity Difference Profit % Quoted MLO Profit MLO Profit %
Component Mark-up
Fume Extraction Hood
30%
*Mark-up on Electrical_BOM

Fume Hood R$ 2,016.11 1 *1,5x Standard Fume Hood

Component Total - Projected Costs w/ Overhead R$ 2,016.11 R$ 864.05 30.00% - R$ 864.05 30.00%
Component Total - Actual Costs w/ Overhead R$ 2,016.11 R$ 864.05 30.00% - R$ 864.05 30.00%

Hours
Job # Description Quoted Costs Qty. Activity Difference Profit % Quoted MLO Profit MLO Profit %
Component Mark-up
20% Cleaning Station
Component Total - Projected Costs w/ Overhead R$ 34,072.47 R$ 8,518.12 20.00% - R$ 8,518.12 20.00%
Component Total - Actual Costs w/ Overhead R$ 34,072.47 R$ 8,518.12 20.00% - R$ 8,518.12 20.00%

Hours
Job # Description Quoted Costs Qty. Activity Difference Profit % Quoted MLO Profit MLO Profit %
Component Mark-up
25% NR12 - Analysis and ART
*Mark-up on Electrical_BOM

Serviço de Análise e ART - NR12 R$ - -

Serviço de Análise e ART - Vários R$ 15,000.00 1

Component Total - Projected Costs w/ Overhead R$ 15,000.00 R$ 5,000.00 25.00% - R$ 5,000.00 25.00%
Component Total - Actual Costs w/ Overhead R$ 15,000.00 R$ 5,000.00 25.00% - R$ 5,000.00 25.00%

Hours
Job # Description Quoted Costs Qty. Activity Difference Profit % Quoted MLO Profit MLO Profit %
Component Mark-up
20% LASER SENSOR SYSTEM
Component Total - Projected Costs w/ Overhead R$ 14,482.12 #REF! 0.00% 37.0 #REF! 0.00%
Component Total - Actual Costs w/ Overhead R$ 14,482.12 #REF! 0.00% 37.0 #REF! 0.00%
REVISAR
ELÉTRICA
POSICIONADOR HEADSTOCK -TAILSTOCK (aumentar a capacidade)
FONTES E ACESSÓRIOS (VER TAMANHO- NÃO PRECISA DE TANDEM)
TIPO DO ARAME (MERIT S6?)
Número de passes
 QQQQQQ
QQQQQ QQQQQ QQQQQ QQQQ QQQQQ
QQQQQ QQQQQ QQ QQ Q,QQQ.QQ - Q,QQQ.QQ
QQQQQQ QQQQQQQ - - - - -
QQQQQ & QQQQQ QQQQQ-QQQ QQ QQ Q,QQQ.QQ - -
QQQQQ QQQQQQ & QQQQQQQQQQQ QQ - - - -
QQQQQQ & QQQQQQQQQQQQQ QQ QQ Q,QQQ.QQ - Q,QQQ.QQ
QQQQQ QQQQQQQQQQQQQ QQ QQ Q,QQQ.QQ - -
QQQQQQQ QQQ QQ QQ Q,QQQ.QQ - Q,QQQ.QQ
QQQQQQQ QQQ (QQQ-QQQQ) QQ QQ Q,QQQ.QQ - Q,QQQ.QQ
QQQQQ/ QQQQQQQ QQ QQ Q,QQQ.QQ Q,QQQ.QQ -
Q.Q QQQQQQQ QQQQ QQQQQQ QQQ QQ Q,QQQ.QQ Q,QQQ.QQ -
QQQQ QQQQQ / QQQQQQQQQQQQQ QQ QQ Q,QQQ.QQ Q,QQQ.QQ -
QQQQQQQQQQ - - - - -
QQQQQQQQ QQQ QQ Q,QQQ.QQ - -
QQQQ QQQQQQ QQQQ QQ QQQQQQQ QQQQQQQQQQ QQ QQ Q,QQQ.QQ - -
QQQQ QQQQQQ QQQ & QQQ QQQQQ QQ QQ Q,QQQ.QQ - -
QQQQ QQQQ QQQQ QQ QQ Q,QQQ.QQ - -
QQQQ QQQQQQQ QQ QQ QQQ.QQ - -
QQQQ QQQQQQQQQQQQ (QQQQQQQQQQ & QQQQQQQ) QQ QQ Q,QQQ.QQ - -
QQQQ QQQQQQQQQQQQ (QQQQQQQQQQ) QQ QQ Q,QQQ.QQ - -
QQQQ QQQQQQQQQQQQ (QQQQQQQQQQ) QQ QQ Q,QQQ.QQ - -
QQQQ QQQQQQQQQQQQ (QQQ QQQQQQQQQQ) - - - - -
QQ QQQQQQ QQQQQQQQQQ / QQQQQQQQ (QQQQQ QQQQ) - - - - -
QQ QQQQQQ QQQQQ / QQQQQQQQ Q QQ QQQ.QQ - -
QQQQ QQQQQQQQ QQ QQ Q,QQQ.QQ - -
Q,QQQ

QQQQQ Q MO Day Work 45 40

QQ QQ QQQQQQQQQQQ QQ QQQQQ & QQQQQQQQ Q Q QQ 2160
QQ QQ QQQQQQQQQQ QQQQ, QQQQQ & QQQ QQQQQ Q Q QQ 2160
QQ QQ QQQQQ QQQQQQQQQQQQ Q Q QQ 360 320
QQ QQ QQQQQQQQ QQQ QQQQQQ QQQQQQQQQQ Q Q Q 360
QQ QQ QQQQQ & QQQQQ QQQQQ-QQQ Q Q QQ 720
QQ Q.QQQ QQQQQQQQQQQ Q Q.QQ QQQ 2,667
QQ QQ.QQQ QQQQQ QQQQQQQQQQQQQ Q QQ.QQ QQ
QQ QQ QQQQQQQ QQQQQQQQ Q Q QQ 720
QQ QQ QQQ QQQ QQQ QQQQQQQQQ Q Q QQ
QQ QQ QQQQQQ QQQQ Q Q Q
QQQ QQQQ QQQQ
QQQ QQ

QQQQQ Q MO Day Work 45 40

QQ QQ QQQ QQ QQQQQ [QQQQ] Q Q QQ 1440
QQ Q.QQQ QQQQQQQQ & QQQQQQQQQ Q Q.QQ QQ 810
QQ QQ QQQQQ & QQQ QQQQQ QQQQQQQQQ Q Q QQ 720
QQ Q.QQ QQQQQ QQQQQQQQQQQQ Q Q.Q Q 180
QQ QQ QQQQQQ QQQQQQ Q Q QQ 1280
QQ Q.QQ QQQQQQ QQQQ Q Q.Q Q
QQ Q.QQ QQQQQ QQQQQQQQQ / QQQQQQQQ QQQ QQQ Q Q.Q QQ
QQ QQ QQQ Q Q Q
QQQQ QQQQ
QQ QQ

Task Name
Rig in place [2p2d] QQQ QQ

Aligment & Anchoring Δ QQ -QQ

Walls & Tie Tubes Anchoring QQQ.QQ - Q,QQQ.QQ
Tools Installation
System Wiring
System Test
Final Approvals / Customer Run Of
QQQ
QQQ
 QQQQQQQQ
QQQ-QQQ QQQQQQQ QQQQQQQQQQQQ QQQQQ QQQQQ QQQQQ QQQQQQ
- - - - QQ - Valor
- - - - - - -
- - - QQ QQ Q,QQQ.QQ 40
- - - - - - 45
- - - - QQ - 68
- - - QQ QQ Q,QQQ.QQ 80
- - - QQ QQ Q,QQQ.QQ Total Result
- - - QQ QQ Q,QQQ.QQ
- - - - QQ -
- - - - QQ - SUBTOTAL TO BE RATED
- - - - QQ -
- - - - - - Valor
- - - QQQ QQ Q,QQQ.QQ -
Q,QQQ.QQ - - - QQ - 40
Q,QQQ.QQ - - - QQ - 45
- Q,QQQ.QQ - - QQ - 68
- QQQ.QQ - - QQ - 80
- - Q,QQQ.QQ - QQ - Total Result
- - - QQ QQ Q,QQQ.QQ
- - - QQ QQ Q,QQQ.QQ
- - - - - -
- - - - - -
- - QQQ.QQ - QQ -
- - - QQ QQ Q,QQQ.QQ
Q,QQQ Q,QQQ Q,QQQ QQQ QQ,QQQ.QQ

80 52
Q,QQQ.QQ QQQ
Q,QQQ.QQ QQQ
QQQ.QQ QQQ QQQ
QQQ.QQ QQQ QQQ
QQQ.QQ QQQ
2,667 Q,QQQ.QQ QQQ QQQ QQQQ
7200 Q,QQQ.QQ QQQQ
QQQ.QQ QQQ
1280 Q,QQQ.QQ QQQQ
640 QQQ.QQ QQQQ
QQQQQ Q QQ,QQQ.QQ
QQQ Q

80 52
Q,QQQ.QQ QQQ
QQQ.QQ QQQ
QQQ.QQ QQQ
QQQ.QQ QQQ
Q,QQQ.QQ QQQ
 320 QQQ.QQ QQQQ
960 QQQ.QQ QQQQ
640 QQQ.QQ QQQQ
QQQQ Q Q,QQQ.QQ
QQ Q

QQQ

Q
QQQ.QQ
- QQQ.QQ
 Sum - Total
-
6,160.00
13,500.00
21,080.00
29,920.00
70,660.00

O BE RATED
Data
Sum - Total Sum - Horas
- -
2,560.00 64
10,440.00 232
- -
14,240.00 178
27,240.00 474

QQQQQQQQ QQQQQQQQ QQ;QQQQQQQQ QQQQQQQQ QQ

QQQQQQQQ QQQQQQQQ QQ;QQQQQQQQ QQQQQQQQ QQ
QQQQQQQQ QQQQQQQQ QQ;QQQQQQQQ QQQQQQQQ QQ
QQQQQQQQ QQQQQQQQ QQ;QQQQQQQQ QQQQQQQQ QQ
QQQQQQQQ QQQQQQQQ QQ
QQQQQQQQ QQQQQQQQ QQ[QQ%];QQQQQQQQ QQQQQQQQ QQ[QQ%];QQQQQQQQQQQ QQ QQQQ QQ[QQ%]
QQQQQQQQQQQ QQ QQQQ QQ
QQQQQQQQQQQQQ QQ
QQQQQQQQQQQ QQQ / QQQ QQ
QQQQQQQQQQQ QQ QQQQ QQ

QQQQQQQQ QQQQQ
QQQQQQQQ QQQQQQQQ QQ;QQQQQQQQ QQQQQQQQ QQ
QQQQQQQQ QQQQQQQQ QQ
QQQQQQQQ QQQQQQQQ QQ;QQQQQQQQ QQQQQQQQ QQ
QQQQQQQQQQQQQ QQ
QQQQQQQQ QQQQQQQQ QQ;QQQQQQQQ QQQQQQQQ QQ
QQQQQQQQQQQ QQ QQQQ QQ
QQQQQQQQQQQ QQ QQQQ QQ
QQQQQQQQQQQ QQ QQQQ QQ
 Activity Hourly Cost
Material Cost / kg
Mechanical R$ 45.00
Spool 15 kg R$ 7.59 Electrical/Pneumatic/Hydraulic R$ 40.00
Drums R$ 6.53 Project (2D/3D) R$ 68.00
Programming (Robot/PLC) R$ 80.00
Machining / Tooling R$ 52.00
US Labour Rates R$ 251.11

3.8633 Dollar Rate Overhead Rate = R$/hr

VUS Lab rates

Customer & Project Name: MISCELLANEOUS R$ 6,200.00 Doc Date: 3/6/2019

Services
Quoted Costs to Hours
Job # Description Quoted Costs Customer List Price Qty. Activity Difference Profit % Quoted MLO Profit MLO Profit %
Mark-up
30%
Part Programming @ LEB-ASG

Part Programming & Weld Parameters R$ - R$ - Programming (Robot/PLC) -

Parts transportation R$ - R$ - R$ 500.00 -

Weld gas R$ - R$ - R$ 320.00 -
Wire weld R$ - R$ - R$ - -
Misceleneous R$ - R$ - R$ 1,000.00 -

Total - Projected Costs w/ Overhead R$ - R$ - R$ - 0.00% 0 R$ - 0.00%

Total - Actual Costs w/ Overhead R$ - R$ - R$ - 0.00% 0 R$ - 0.00%

Quoted Costs to Hours

Job # Description Quoted Costs Customer List Price Qty. Activity Difference Profit % Quoted MLO Profit MLO Profit %
Mark-up
30%
Runoff Funcional na Lincoln Automation

Runoff Full at Lincoln Automation R$ 1,920.00 R$ 2,742.86 Programming (Robot/PLC) 24.0

System PLC & HMI debug R$ 1,920.00 R$ 2,742.86 Programming (Robot/PLC) 24.0

Parts transportation R$ - R$ - R$ 500.00 -

Weld gas R$ 320.00 R$ 457.14 R$ 320.00 1.0
Wire weld R$ 113.85 R$ 162.64 R$ 113.85 1.0 Spool 15 kg
Misceleneous R$ - R$ - R$ 1,000.00 -

Total - Projected Costs w/ Overhead R$ 4,273.85 R$ 6,105.50 R$ 1,831.65 30.00% 48 R$ 1,831.65 30.00%
Total - Actual Costs w/ Overhead R$ 4,273.85 R$ 6,105.50 R$ 1,831.65 30.00% 48 R$ 1,831.65 30.00%

Quoted Costs to Hours

Job # Description Quoted Costs Customer List Price Qty. Activity Difference Profit % Quoted MLO Profit MLO Profit %
Mark-up
30%
Tear Down and Packing

Tear Down R$ 2,160.00 R$ 3,085.71 Mechanical 48.0 2p3d

Packing R$ 720.00 R$ 1,028.57 Mechanical 16.0 2p1d

Bubble wrap R$ 690.00 R$ 985.71 R$ 230.00 3.0

Corrugated paperboard R$ 690.00 R$ 985.71 R$ 230.00 3.0
Plastic canvas R$ - R$ - R$ 500.00 -
Misceleneous R$ 1,200.00 R$ 1,714.29 R$ 300.00 4.0

Total - Projected Costs w/ Overhead R$ 5,460.00 R$ 7,800.00 R$ 2,340.00 30.00% 64 R$ 2,340.00 30.00%
Total - Actual Costs w/ Overhead R$ 5,460.00 R$ 7,800.00 R$ 2,340.00 30.00% 64 R$ 2,340.00 30.00%

Quoted Costs to Hours

Job # Description Quoted Costs Customer List Price Qty. Activity Difference Profit % Quoted MLO Profit MLO Profit %
Mark-up
30%
Freight

Support and accompaniment R$ - R$ - 16.0

Valor da Carga
Freight R$ - R$ - R$ 8,975.00 - R$ -
Insurance (0,30%) - AD Valorem R$ - R$ - 0.30%
Tax (0,12%) R$ - R$ - 0.12%
Misceleneous R$ - R$ - R$ 300.00 -

Total - Projected Costs w/ Overhead R$ - R$ - R$ - 0.00% 16 R$ - 0.00%

Total - Actual Costs w/ Overhead R$ - R$ - R$ - 0.00% 16 R$ - 0.00%

Quoted Costs to Hours

Job # Description Quoted Costs Customer List Price Qty. Activity Difference Profit % Quoted MLO Profit MLO Profit %
Mark-up
30%
Installation

Installation (Supervisor & Planner) R$ 3,200.00 R$ 4,571.43 Programming (Robot/PLC) 1p5d 40.0 1.0 p 5.0 days
Installation (Mechanical) R$ 3,240.00 R$ 4,628.57 Mechanical 3p3d 72.0 3.0 p 3.0 days
Installation (electrical) R$ 1,280.00 R$ 1,828.57 Electrical/Pneumatic/Hydraulic 2p2d 32.0 2.0 p 2.0 days
Installation (EHS Technician) R$ - R$ - Programming (Robot/PLC) 1p5d -
Travel Indaiatuba / Customer (Round Trip) R$ - R$ - Mechanical 5p -
Travel hotel / Customer R$ 180.00 R$ 257.14 Mechanical 4d 4.0 4.0 days

Chemical anchor R$ 600.00 R$ 857.14 R$ 20.00 30.0

Mechanical anchor R$ 400.00 R$ 571.43 R$ 4.00 100.0
Threaded rod R$ 64.00 R$ 91.43 R$ 8.00 8.0
Misceleneous R$ 3,000.00 R$ 4,285.71 R$ 1,000.00 3.0

Total - Projected Costs w/ Overhead R$ 11,964.00 R$ 17,091.43 R$ 5,127.43 30.00% 196 R$ 5,127.43 30.00%
Total - Actual Costs w/ Overhead R$ 11,964.00 R$ 17,091.43 R$ 5,127.43 30.00% 196 R$ 5,127.43 30.00%

Installation Team Travel Expenses

Air Ticket (Round Trip) R$ - R$ - R$ 1,800.00 -

Taxi R$ - R$ - R$ 200.00 -
Toll (Round Trip) R$ - R$ - R$ 50.00 -
Hotel R$ - R$ - R$ 220.00 -
Meal R$ 1,800.00 R$ 2,571.43 R$ 60.00 30.0
Car rental + Fuel R$ 950.00 R$ 1,357.14 R$ 190.00 5.0
Fork-lift Rental 10 t R$ - R$ - R$ 4,000.00 -
Fork-Lift Transport R$ - R$ - R$ 1,200.00 -

LEB-ASG - First Aid Training (Customer Request 7.5.6) R$ - R$ - R$ 2,500.00 -

LEB-ASG - Safety Drive Training (Customer Request 7.5.6) R$ - R$ - R$ 2,500.00 -

Total - Projected Costs w/ Overhead R$ 2,750.00 R$ 3,928.57 R$ 1,178.57 30.00% 540 R$ 1,178.57 30.00%
Total - Actual Costs w/ Overhead R$ 2,750.00 R$ 3,928.57 R$ 1,178.57 30.00% 540 R$ 1,178.57 30.00%

Quoted Costs to Hours

Job # Description Quoted Costs Customer List Price Qty. Activity Difference Profit % Quoted MLO Profit MLO Profit %
Mark-up
30%
Runoff at customer

Installation (Supervisor & Planner) R$ - R$ - US Labour Rates - 1p5d

Installation (EHS Technician) R$ - R$ - US Labour Rates - 1p5d
TouchUp R$ - R$ - Programming (Robot/PLC) -
Weld Parameter R$ - R$ - Programming (Robot/PLC) -
Approval R$ 1,280.00 R$ 1,828.57 Programming (Robot/PLC) 16.0 1p4d

Air Ticket (Round Trip) R$ - R$ - R$ 1,800.00 -

Taxi R$ - R$ - R$ 200.00 -
Toll (Round Trip) R$ - R$ - R$ 50.00 -
Hotel R$ - R$ - R$ 220.00 -
Meal R$ 300.00 R$ 428.57 R$ 60.00 5.0
Car rental + Fuel R$ 950.00 R$ 1,357.14 R$ 190.00 5.0
Misceleneous R$ 1,000.00 R$ 1,428.57 R$ 1,000.00 1.0

Total - Projected Costs w/ Overhead R$ 3,530.00 R$ 5,042.86 R$ 1,512.86 30.00% 16 R$ 1,512.86 30.00%
Total - Actual Costs w/ Overhead R$ 3,530.00 R$ 5,042.86 R$ 1,512.86 30.00% 16 R$ 1,512.86 30.00%

Quoted Costs to Hours

Description Quoted Costs Customer List Price Qty. Activity Difference Profit % Quoted MLO Profit MLO Profit %
Service Totals - Projected R$ 16,013.85 R$ 22,876.93 R$ 6,863.08 30.00% 684 R$ 6,863.08 30.00%
Service Totals - Actuals R$ 16,013.85 R$ 22,876.93 R$ 6,863.08 30.00% 684 R$ 6,863.08 30.00%

Optionals
Quoted Costs to Hours
Job # Description Quoted Costs Customer List Price Qty. Activity Difference Profit % Quoted MLO Profit MLO Profit %
Mark-up
30%
Parts Programming

Production support - Standard business hours R$ 3,520.00 R$ 5,028.57 Programming (Robot/PLC) 44.0

Air Ticket (Round Trip) R$ 1,800.00 R$ 2,571.43 R$ 1,800.00 1

Taxi R$ 200.00 R$ 285.71 R$ 200.00 1
Toll (Round Trip) R$ 50.00 R$ 71.43 R$ 50.00 1
Hotel R$ 880.00 R$ 1,257.14 R$ 220.00 4
Meal R$ 300.00 R$ 428.57 R$ 60.00 5
Car rental + Fuel R$ 870.00 R$ 1,242.86 R$ 145.00 6

Total - Projected Costs w/ Overhead R$ 7,620.00 R$ 10,885.71 R$ 3,265.71 30.00% 44 R$ 3,265.71 30.00%
Total - Actual Costs w/ Overhead R$ 7,620.00 R$ 10,885.71 R$ 3,265.71 30.00% 44 R$ 3,265.71 30.00%

Quoted Costs to Hours

Job # Description Quoted Costs Customer List Price Qty. Activity Difference Profit % Quoted MLO Profit MLO Profit %
Mark-up
30%
Production support - Standard business hours

Production support - Standard business hours R$ 3,520.00 R$ 5,028.57 Programming (Robot/PLC) 44.0

Air Ticket (Round Trip) R$ 1,800.00 R$ 2,571.43 R$ 1,800.00 1

Taxi R$ 200.00 R$ 285.71 R$ 200.00 1
Toll (Round Trip) R$ 50.00 R$ 71.43 R$ 50.00 1
Hotel R$ 880.00 R$ 1,257.14 R$ 220.00 4
 Meal R$ 300.00 R$ 428.57 R$ 60.00 5
Car rental + Fuel R$ 870.00 R$ 1,242.86 R$ 145.00 6

Total - Projected Costs w/ Overhead R$ 7,620.00 R$ 10,885.71 R$ 3,265.71 30.00% 44 R$ 3,265.71 30.00%
Total - Actual Costs w/ Overhead R$ 7,620.00 R$ 10,885.71 R$ 3,265.71 30.00% 44 R$ 3,265.71 30.00%

Quoted Costs to Hours

Job # Description Quoted Costs Customer List Price Qty. Activity Difference Profit % Quoted MLO Profit MLO Profit %
Mark-up
30%
Training

Training at Customer R$ 3,520.00 R$ 5,028.57 Programming (Robot/PLC) 44.0

Air Ticket (Round Trip) R$ 1,800.00 R$ 2,571.43 R$ 1,800.00 1

Taxi R$ 200.00 R$ 285.71 R$ 200.00 1
Toll (Round Trip) R$ 50.00 R$ 71.43 R$ 50.00 1
Hotel R$ 880.00 R$ 1,257.14 R$ 220.00 4
Meal R$ 300.00 R$ 428.57 R$ 60.00 5
Car rental + Fuel R$ 870.00 R$ 1,242.86 R$ 145.00 6

Total - Projected Costs w/ Overhead R$ 7,620.00 R$ 10,885.71 R$ 3,265.71 30.00% 44 R$ 3,265.71 30.00%
Total - Actual Costs w/ Overhead R$ 7,620.00 R$ 10,885.71 R$ 3,265.71 30.00% 44 R$ 3,265.71 30.00%
 Activity Hourly Cost Hourly Markup Sales Value

Mechanical R$ 45.00 30% R$ 64.29

Electrical/Pneumatic/Hydraulic R$ 40.00 30% R$ 57.14
Project (2D/3D) R$ 68.00 30% R$ 97.14
Programming (Robot/PLC) R$ 80.00 30% R$ 114.29
Machining / Tooling R$ 52.00 30% R$ 74.29
US Labour Rate R$ 251.11 31% R$ 328.38

Dollar Rate 3.8633 $ 65.00 $ 85.00

Tubos Oliveira Or 14276 07/08/2018 CODIGO

BARRATB QD 50,00 X 50,00 x 6000 x #3,00MM R$ 102.75 R$ 17.13 /m 42
BARRATB QD 80,00 X 80,00 x 6000 x #4,75MM R$ 265.58 R$ 44.26 /m 75
BARRATB QD 90,00 X 90,00 x 6000 x #3,00 MM R$ 189.70 R$ 31.62 /m 77
BARRATB RT 150,00 X 80,00 x 6000 x #4,75 MM R$ 471.54 R$ 78.59 /m 3288
BARRATB RT 150,00 X 100,00 x 6000 x #6,00MM R$ 1,418.55 R$ 236.42 /m 1044
BARRATB RT 200,00 X 150,00 x 6000 X #6,00MM R$ 966.66 R$ 161.11 /m 2754

Areas in yellow require manual input

Customer & Project Name

Post 80x2250

Activity
Saw R$ 6.75 0.2 Mechanical
Welding R$ 13.50 0.3 Mechanical
Machining R$ 52.00 1.0 Machining / Tooling
Painting R$ 67.50 1.5 Mechanical

Laser Cut R$ 10.30

Square Tube R$ 101.81
Paint Material R$ 25.52

R$ 277.38

Wall Tie Tube

Activity
Paint R$ 22.50 0.5 Mechanical

Laser Cut & Bend R$ 41.19

Paint Material R$ 25.52

R$ 89.21

Wall Panel 1000x2100

Activity
Saw R$ 9.00 0.2 Mechanical
Welding R$ 9.00 0.2 Mechanical
Machining R$ 26.00 0.5 Machining / Tooling
Wall Paint R$ 90.00 2.0 Mechanical

Laser Cut + Freight R$ 296.42

Square Tube R$ 4.99
Paint Material R$ 63.79

R$ 499.20

Wall Panel with Window

Activity
Saw R$ 22.50 0.5 Mechanical
Welding R$ 11.25 0.3 Mechanical
Machining R$ 52.00 1.0 Machining / Tooling
Wall Paint R$ 67.50 1.5 Mechanical

Laser Cut + Freight R$ 359.07

Square Tube R$ 12.52
Paint Material R$ 51.03
Policarbonato 1200x900mm R$ 780.00

R$ 1,355.87

Standard electrical Skid and Base

NEW STD
Activity
Saw R$ 135.00 3.0 Mechanical
Welding R$ 810.00 18.0 Mechanical
Machining R$ 1,560.00 30.0 Machining / Tooling
Paint R$ 900.00 20.0 Mechanical

Leveling Bolts R$ 735.64

Laser Cut R$ 1,856.10
Square Tube R$ 2,228.10
Paint Material R$ 511.04

R$ 8,735.88

Electrical Skid

Activity
Saw R$ 67.50 1.5 Mechanical
Welding R$ 360.00 8.0 Mechanical
Machining R$ 156.00 3.0 Machining / Tooling
Paint R$ 315.00 7.0 Mechanical

Leveling Bolts R$ 646.98

Laser Cut R$ 1,703.50
Square Tube R$ 1,609.00
Paint Material R$ 511.04

R$ 5,369.02

Light Curtain Guard Pair

Activity
Paint R$ 45.00 1.5 Mechanical

Laser Cut & Bend R$ 84.00

Paint Material R$ 156.46

R$ 285.46

Door

Activity
Saw R$ 45.00 1.0 Mechanical
Welding R$ 45.00 1.0 Mechanical
Machining R$ 78.00 1.5 Machining / Tooling
Wall Paint R$ 67.50 1.5 Mechanical

Laser Cut R$ 194.35

Square Tube R$ -
Paint Material R$ 63.79

R$ 493.64

Scanner Guard

Activity
Saw R$ 11.25 0.3 Mechanical
Welding R$ 45.00 1.0 Mechanical
Machining R$ 52.00 1.0 Machining / Tooling
Painting R$ 45.00 1.0 Mechanical

Laser Cut Material R$ 152.65

Paint Material R$ 78.23

R$ 384.13

Torch Maintenance Stand

Activity
Saw R$ 11.25 0.3 Mechanical
Welding R$ 20.25 0.5 Mechanical
Machining R$ 208.00 4.0 Machining / Tooling
Painting R$ 90.00 2.0 Mechanical

Laser Cut R$ 307.00

Square Tube R$ 63.03
Paint Material R$ 51.04

R$ 750.57

Coifa

Activity
Saw R$ 90.00 2.0 Mechanical
Welding R$ 360.00 8.0 Mechanical
Machining R$ 156.00 3.0 Machining / Tooling
Painting R$ 540.00 12.0 Mechanical

Laser Cut + Freight (plates) R$ 400.00

Square Tube R$ 200.00
Paint Material R$ 170.11
Miscelaneous R$ 100.00
R$ 2,016.11

Robot Raiser (Tube)

Activity
Corte R$ 22.50 0.5 Mechanical
Solda R$ 90.00 2.0 Mechanical
Usinagem R$ 104.00 2.0 Machining / Tooling
Pintura R$ 90.00 2.0 Mechanical
Montagem R$ - -

Pintura R$ 100.00
Corte Laser R$ 475.00
Aço R$ 506.58
Hardware
R$ 1,388.08

Wall Panel / Post 1000 x 2300

NEW STD
S uperior / I nfertior Tube Activity
(2x)
50 x 50 x 3,27 [ 890] Saw R$ 22.50 0.5 Mechanical
Lateral Tube (2x)
50 x 50 x 3, 27 [ 2300] Welding R$ 45.00 1.0 Mechanical
Machining R$ 26.00 0.5 Machining / Tooling
Wall Paint R$ 90.00 2.0 Mechanical

Lenght Quantity
Lateral Steel Square Tubes R$ 78.78 2,300.0 2.0
Superior / Inferior Steel Square Tubes R$ 30.48 890.0 2.0
Laser Cut R$ 214.56
Cort e Laser Fixation Elements / Hardware R$ 50.00
#2.2mm (2x)
Paint Material R$ 63.79
Cort e Laser (1x)
#1. 7mm x 2120 x 900

R$ 621.11

Wall Panel / Post 1000 x 1200

NEW STD
S uperior / I nfertior Tube Activity
(2x)
50 x 50 x 3,27 [ 890] Saw R$ 22.50 0.5 Mechanical
Lateral Tube (2x)
50 x 50 x 3, 27 [ 1200] Welding R$ 45.00 1.0 Mechanical
Machining R$ 26.00 0.5 Machining / Tooling
Wall Paint R$ 90.00 2.0 Mechanical

Lenght Quantity
Lateral Steel Square Tubes R$ 41.10 1,200.0 2.0
Superior / Inferior Steel Square Tubes R$ 30.48 890.0 2.0
Laser Cut R$ 111.95
Cort e Laser Fixation Elements / Hardware R$ 25.00
#2.2mm (2x)
Paint Material R$ 31.90
Cort e Laser (1x)
#1. 7mm x 1020 x 900

R$ 423.93

Robot Raiser (Demo Center Cell - Moved Side)

NEW STD
Activity
Corte R$ - - Mechanical
Solda R$ - 4.0 Mechanical
Usinagem R$ - 6.0 Machining / Tooling
Pintura R$ 90.00 2.0 Mechanical
Montagem R$ - - Mechanical

Pintura R$ 100.00
Material & Corte R$ -
Usinagem Externa R$ 1,200.00

R$ 1,390.00

Positioner Structure (Demo Center Cell)

NEW STD
Activity
Corte R$ - 4.0 Mechanical
Solda R$ - 8.0 Mechanical
Usinagem R$ - 16.0 Machining / Tooling
Pintura R$ 360.00 8.0 Mechanical
Montagem R$ - - Mechanical

QQQQ QQQQQQQQQ QQQQ QQQQQQQQQ QQQQQQQ Q QQQQQQQ Q QQQQQQQQQQQ QQQQQ QQQ QQQQQ QQQQQ QQQQQQQQ QQQQQQQQ
MATERIAIS TOTAL
Tubo R$ 19.78 1.0 QQ QQQQ Q Q.QQ QQ QQ.Q QQ QQ.Q QQ QQQ.Q QQ QQ QQ.QQ /Q QQ QQ.QQ
Tubo R$ 19.78 1.0 QQ QQQQ Q Q.QQ QQ QQ.Q QQ QQ.Q QQ QQQ.Q QQ QQ QQ.QQ /Q QQ QQ.QQ
Cremalheira R$ 1,068.00 2.0 QQ QQQQQQQQQQQ Q Q,QQQ.Q QQ QQ QQQ.QQ QQ Q,QQQ.QQ
Flange do Trilho - Tubo R$ 67.80 2.0 QQ QQQQQQ QQ QQQQQQ - QQQQ Q QQ.QQ QQ QQQ.Q QQ QQQ.Q QQ QQ QQ.QQ QQ QQ.QQ
Tubo_004 (Com rasgos para cabos) R$ 514.00 1.0 QQ QQQQQQQQ (QQQ QQQQQQ QQQQ QQQQQ) Q Q.QQ QQ QQQ.Q QQ QQQ.Q QQ Q,QQQ.Q QQ QQ QQQ.QQ /Q QQ QQQ.QQ
Stop do Trilho R$ 140.90 2.0 QQ QQQQ QQ QQQQQQ Q QQ.QQ QQ QQ.Q QQ QQ.Q QQ QQ QQ.QQ QQ QQQ.QQ
Tampa do Tubo R$ 31.86 4.0 Q QQQQQ QQ QQQQ Q Q.QQ QQ QQQ.Q QQ QQQ.Q QQ QQ Q.QQ QQ QQ.QQ
Trilho mod.TRH 35 COMP 2933MM = G26,5-G26,5 - KALATEC R$ 2,032.62 2.0 Q QQQQQQ QQQ.QQQ QQ QQQQ QQQQQQ = QQQ,Q-QQQ,Q - QQQQQQQ Q QQ Q,QQQ.QQ QQ Q,QQQ.QQ
Base do Trilho R$ 465.60 2.0 Q QQQQ QQ QQQQQQ Q QQ.QQ QQ QQ.Q QQ Q,QQQ.Q QQ QQ QQQ.QQ QQ QQQ.QQ
SV10052 R$ 314.28 9.0 Q QQQQQQQ Q Q.QQ QQ QQ.Q QQ QQ.Q QQ QQ QQ.QQ QQ QQQ.QQ
SV10058 R$ 78.57 18.0 Q QQQQQQQ QQ Q.QQ QQ QQ.Q QQ QQQ.Q QQ QQ Q.QQ QQ QQ.QQ
Chapa_01 R$ 276.30 2.0 Q QQQQQQQQ Q Q.QQ QQ QQQ.Q QQ Q,QQQ.Q QQ QQ QQQ.QQ QQ QQQ.QQ
A3000219_05 R$ 34.30 1.0 Q QQQQQQQQQQQ Q Q.QQ QQ QQ.Q QQ QQQ.Q QQ QQQ.Q QQ QQ QQ.QQ /Q QQ QQ.QQ
Tubo_004 R$ 514.00 1.0 Q QQQQQQQQ Q Q.QQ QQ QQQ.Q QQ QQQ.Q QQ Q,QQQ.Q QQ QQ QQQ.QQ /Q QQ QQQ.QQ
A3000219_04 R$ 93.03 2.0 Q QQQQQQQQQQQ Q Q.QQ QQ QQ.Q QQ QQQ.Q QQ QQQ.Q QQ QQ QQQ.QQ /Q QQ QQ.QQ
Leveling Bolts R$ 551.70 9.0 QQQQQ QQ Q,QQQ.QQ

Pintura R$ 200.00
Material & Corte R$ -
Usinagem Externa R$ 8,000.00

R$ 14,782.54

Tilt / Headstock Rotate Raiser (Demo Center Cell - Motor Side)

NEW STD
Activity
Corte R$ - - Mechanical
Solda R$ - 8.0 Mechanical
Usinagem R$ - 3.0 Machining / Tooling
Pintura R$ 180.00 4.0 Mechanical
Montagem R$ - - Mechanical

Pintura R$ 150.00
Material & Corte R$ 1,813.75 279.039 kg R$ 6.50 /kg
Usinagem Externa R$ 1,500.00
Bloco - KALATEC TRH35FL R$ 822.64 4.0 R$ 205.66 /un

R$ 4,466.39

Tailstock Raiser (Demo Center Cell - Moved Side)

NEW STD
Activity
Corte R$ - - Mechanical
Solda R$ - 8.0 Mechanical
Usinagem R$ - 12.0 Machining / Tooling
Pintura R$ 180.00 4.0 Mechanical
Montagem R$ - - Mechanical

Pintura R$ 100.00
Material & Corte R$ 1,034.30 159.123 kg R$ 6.50 /kg
Eixo Material R$ 100.29 15.429 kg R$ 6.50 /kg
Flange Material R$ 285.40 43.907 kg R$ 6.50 /kg
Usinagem Externa R$ 1,200.00
Bloco - KALATEC TRH35FL R$ 822.64 4.0 R$ 205.66 /un
Kaydon Tailstock Bearings R$ 6,844.06 1.0 $ 1,658.00
IPTCI Pillow Block Bearings R$ 928.78 1.0 $ 225.00
Rotary Ground R$ 2,837.93 1.0 $ 687.50
Complete Structure
R$ 14,333.39 R$ 2,899.99

Wall Panel with Window

Activity
Saw R$ 22.50 0.5 Mechanical
Welding R$ 11.25 0.3 Mechanical
Machining R$ 52.00 1.0 Machining / Tooling
Wall Paint R$ 67.50 1.5 Mechanical

Laser Cut + Freight R$ 359.07

Square Tube R$ 12.52 Update Rate
Paint Material R$ 51.03 20%
Policarbonato 1200x900mm R$ 780.00

R$ 1,694.84

Wall Panel with Window as Scania

Activity
Saw R$ 22.50 0.5 Mechanical
Welding R$ 22.50 0.5 Mechanical
Machining R$ 52.00 1.0 Machining / Tooling
Wall Paint R$ 67.50 1.5 Mechanical

Laser Cut + Freight R$ 394.94

Square Tube R$ 12.52 Update Rate
Paint Material R$ 51.03 20%
Policarbonato 1200x900mm R$ 780.00

R$ 1,753.74

Electrical Skid + Robot Raiser + "Walls" (Standard Cell)

Activity
Saw R$ 180.00 4.0 Mechanical
Welding R$ 360.00 8.0 Mechanical
Machining R$ 104.00 2.0 Machining / Tooling
Wall Paint R$ 315.00 7.0 Mechanical

Leveling Bolts and Fet R$ 546.98

 Laser Cut + Freight R$ 2,626.85 Update Rate
Square Tube R$ 1,809.00 20%
Paint Material R$ 383.28

R$ 7,906.39

Electrical Skid + Robot Raiser 1 Robot

Activity
Saw R$ 135.00 3.0 Mechanical
Welding R$ 360.00 8.0 Mechanical
Machining R$ 104.00 2.0 Machining / Tooling
Paint R$ 315.00 7.0 Mechanical

Leveling Bolts R$ 646.98

Laser Cut R$ 2,203.50 Update Rate
Square Tube R$ 1,909.00 20%
Paint Material R$ 511.04

R$ 7,730.65

Electrical Skid

Activity
Saw R$ 67.50 1.5 Mechanical
Welding R$ 360.00 8.0 Mechanical
Machining R$ 156.00 3.0 Machining / Tooling
Paint R$ 315.00 7.0 Mechanical

Leveling Bolts R$ 646.98

Laser Cut R$ 1,703.50 Update Rate
Square Tube R$ 1,609.00 20%
Paint Material R$ 511.04

R$ 6,711.28

Robot Raiser (Plates)

Activity
Corte R$ - - Mechanical
Solda R$ 360.00 8.0 Mechanical
Usinagem R$ 780.00 15.0 Machining / Tooling
Pintura R$ 135.00 3.0 Mechanical
Montagem R$ - - Mechanical

Pintura R$ 100.00 Update Rate

Corte Laser R$ 400.00 20%
Aço R$ 400.00
Hardware
R$ 2,718.75

Robot Raiser (Plates)

NEW STD
Activity
Corte R$ - - Mechanical
Solda R$ - - Mechanical
Usinagem R$ - - Machining / Tooling
Pintura R$ 135.00 3.0 Mechanical
Montagem R$ - - Mechanical

Pintura R$ 100.00 Update Rate

Corte Laser + MP R$ 2,351.25 8%
Solda + Usinagem R$ 1,650.00
Hardware
R$ 4,604.62
FABRICANTE
Allen Bradley

Allen Bradley
Allen Bradley

Allen Bradley

Allen Bradley

Allen Bradley

Allen Bradley

Allen Bradley

Allen Bradley

Allen Bradley

Allen Bradley

Allen Bradley

Allen Bradley

Allen Bradley

Allen Bradley

Allen Bradley

Allen Bradley

Allen Bradley

Allen Bradley

Allen Bradley

Allen Bradley

Allen Bradley

Allen Bradley

Allen Bradley

Allen Bradley
Allen Bradley

Allen Bradley

Allen Bradley

Allen Bradley

Allen Bradley

Hoffman

Hoffman

Bussmann

Bussmann

Bussmann

Bussmann

SICK

SICK

SICK

SICK
SICK
SICK
SICK
SICK
SICK
SICK

SICK
SICK
 SICK
SICK
DUTOPLAST

DUTOPLAST

WEIDMÜLLER

SCHNEIDER

SCHNEIDER

SCHNEIDER

Murrelektronik

PENZEL
PENZEL
PENZEL
PENZEL
TROAX
Murrelektronik

Murrelektronik

Murrelektronik

Murrelektronik

Murrelektronik

Murrelektronik

JOKAB

TURCK

EUROCABOS
EUROCABOS

EUROCABOS

EUROCABOS

EUROCABOS

EUROCABOS

EUROCABOS

HELUKABEL

HELUKABEL

HELUKABEL

HELUKABEL

HELUKABEL

HELUKABEL

HELUKABEL

HELUKABEL

HELUKABEL

TOTAL
Electrical Integration
Panel Build

Wiring Cabinet

Robot & Torch Dress-out

Field Wiring & Integration

Design & Documentation

Robot Configuration

Program IHM

Program CLP (Off-Line)

CONTROL PANEL

OPERATOR STATION

TOOL COMPONENTS

CELL COMPONENTS

DESCRIÇÃO
CHAVE GERAL PARA MONTAGEM EM DISJUNTORES DA LINHA 140G

DISJUNTOR TRIPOLAR EM CAIXA MOLDADA, 125A, CURVA D

BORNE DE POTÊNCIA COM 2 ENTRADAS E 8 SAÍDAS

BORNE DE CIRCUITO ÚNICO CONEXÃO POR MOLA PARA FIOS DE 10mm²

BORNE DE CIRCUITO ÚNICO CONEXÃO POR MOLA PARA FIOS DE 6mm²

BORNE TERRA DE CIRCUITO ÚNICO CONEXÃO POR MOLA PARA FIOS DE 10mm²

BORNE TERRA DE CIRCUITO ÚNICO CONEXÃO POR MOLA PARA FIOS DE 6mm²

PLACA DE SEPARAÇÃO PARA BORNES (1492-L6)

PLACA DE SEPARAÇÃO PARA BORNES (1492-L10)

POSTE FINAL PARA TRILHO DIN 35mm

BORNE DE CIRCUITO ÚNICO CONEXÃO POR MOLA PARA FIOS DE 2,5mm²

PLACA DE SEPARAÇÃO PARA BORNES 1492-L3

BORNE FUSÍVEL CONEXÃO POR PARAFUSO PARA FIOS DE 2,5mm²

BORNE RELÉ 24VDC COM 1 CONTATO COMUTADOR CONEXÃO POR PARAFUSO

CONTATOR TRIPOLAR 24VCC

TOMADA PARA PAINEL COMBINADA, ETHERNET + TOMADA 2P+T

ETHERNET SWITCH 8 PORTAS, 24VCC

BORNE VERDE/AMARELO TERRA DE CIRCUITO ÚNICO PARA FIOS DE 2,5mm

PANEL VIEW PLUS 6

BOTÃO PULSADOR ILUMINADO VERDE, 24VCC, 1NA/INF

BOTÃO PULSADOR ILUMINADO VERMELHO, 24VCC, 1NA/INF

BOTÃO PULSADOR ILUMINADO AZUL, 24VCC, 1NA/1NF

CHAVE SELETORA 3 POSIÇÕES

BOTÃO PULSADOR LARANJA, 1NF

BOTÃO PULSADOR PRETO, 1NA

SINALIZADOR AMBAR, 24VCC

BOTÃO DE EMERGÊNCIA TIPO COGUMELO, TIPO PUXAR PARA LIBERAR

PLAQUETA DE IDENTIFICAÇÃO PARA BOTÃO 800T

PLAQUETA DE IDENTIFICAÇÃO PARA BOTÃO DE EMERGÊNCIA EM PORTUGUÊS

BLOCO DE CONTATO AUXILIAR 1NF

Electrical Enclosure
Touch Panel Enclosure

FUSÍVEL DE VIDRO 10A

FUSÍVEL DE VIDRO 4A

FUSÍVEL DE VIDRO 2A

FUSÍVEL DE VIDRO 125mA

RELÉ DE SEGURANÇA UE48-30S COM BORNES ENCAIXÁVEIS CONEXÃO POR PARAFUSO

RELÉ DE SEGURANÇA UE10-30S COM BORNES ENCAIXÁVEIS CONEXÃO POR PARAFUSO

RELÉ DE SEGURANÇA UE48-20S COM BORNES ENCAIXÁVEIS CONEXÃO POR PARAFUSO

RELÉ DE SEGURANÇA UE43-2MF COM BORNES ENCAIXÁVEIS CONEXÃO POR PARAFUSO

CORTINA DE LUZ DE SEGURANÇA deTec4 Prime - PROTEÇÃO 1200MM - COMPRIMENTO 1213 - EMISSOR - C4P-SA12030A00 - FUNÇÃO CASCATA
SISTEMA DE FIXAÇÃO - BEF-2SMGEAKU4
CORTINA DE LUZ DE SEGURANÇA deTec4 Prime - PROTEÇÃO 1200MM - COMPRIMENTO 1213 - RECEPTOR - C4P-EA12030A00 - FUNÇÃO CASCATA
CORTINA DE LUZ DE SEGURANÇA deTec4 Prime - PROTEÇÃO 1050MM - COMPRIMENTO 1063 - EMISSOR - C4P-SA10530A00 - FUNÇÃO CASCATA
CORTINA DE LUZ DE SEGURANÇA deTec4 Prime - PROTEÇÃO 1050MM - COMPRIMENTO 1063 - RECEPTOR - C4P-EA10530A00 - FUNÇÃO CASCATA
CORTINA DE LUZ DE SEGURANÇA deTec4 Prime - PROTEÇÃO 1300MM - COMPRIMENTO 1363 - EMISSOR - C4P-SA13530A00 - FUNÇÃO CASCATA

CORTINA DE LUZ DE SEGURANÇA deTec4 Prime - PROTEÇÃO 1300MM - COMPRIMENTO 1363 - RECEPTOR - C4P-EA13530A00 - FUNÇÃO CASCATA
CORTINA DE LUZ DE SEGURANÇA deTec4 Prime - PROTEÇÃO 1500MM - COMPRIMENTO 1513 - EMISSOR - C4P-SA15031A00 - FUNÇÃO CASCATA
CORTINA DE LUZ DE SEGURANÇA deTec4 Prime - PROTEÇÃO 1500MM - COMPRIMENTO 1513 - RECPTOR - C4P-EA15031D00 - FUNÇÃO CASCATA
CABO DE LIGAÇÃO CABEÇA A: FÊMEA, M26, 12 PINOS, RETO. CABEÇA B: MACHO, M26, 12 PINOS, RETO.
CANALETA PLASTICA 50X80 CINZA RECORTE ABERTO COM TAMPA

CANALETA PLASTICA 50X110 CINZA RECORTE ABERTO COM TAMPA

TRILHO DIN, 35m x 7,5mm x 2m

DISJUNTOR ELETROMAGNÉTICO TRIPOLAR, 63A, CURVA C

DISJUNTOR ELETROMAGNÉTICO TRIPOLAR, 16A, CURVA C

DISJUNTOR ELETROMAGNÉTICO TRIPOLAR, 4A, CURVA C

FONTE CHAVEADA MONOFÁSICA 24VDC, 10A

TERM ILHOS 0.50 BR E0508 PZL

TERM ILHOS D 0.50 BR TE0508 PZL
TERM ILHOS D 1.00 VM TE1008 PZL
TERM ILHOS 1.00 VM E1008 PZL
CHAVE DE SEGURANÇA SAFE LOCK TLM PLD L
EXACT12, 8XM12, 5-POLE, CAP, PLUG. SCREW-TERM

EXACT12, 4XM12, 5-POLE, CAP, PLUG. SCREW-TERM

CONNECTOR M12 male 0° , 5 PINOS, WITH CABLES.

T COUPLER M12 MALE / M12 FEMALE 0°

IMPACT67 COMPACT MODULE, PLASTIC Ethernet/IP, 8 dig. In + 8 dig. Out

M12 male 0° / M12 female 0° PVC 5x0.34 ye UL/CSA 3m

Jokab Safety Enablin Device Kit

Single-ended Receptacle Male Receptacle

CABO FLEXÍVEL 1X1,00 VD/AM 750V

A-30014-NEXANS CABO FLEXIVEL BWF 750V 1X1.00 PT - NOFLAM

NXS-57529 CABO FLEXIVEL BWF 750V 1X16.0 PT -NOFLAM

CABO FLEXÍVEL 1X35,0 PT 1kV

CABO FLEXÍVEL 1X10,0 PT 750V

COB-1150207401 CABO FLEXIVEL BWF 750V 1X0.75 AZ ES - FLEXICOM

FAB-040222 CABO FLEXIVEL BWF 500V 1X0.75 AZ CL - H05V-K

CABO MULTI VIAS NUMERADAS + PE- 4GX35MM²

CABO MULTI VIAS NUMERADAS + PE- 4GX2,5MM²

CABO MULTI VIAS NUMERADAS + PE- 4GX16MM²

CABO MULTI VIAS NUMERADAS + PE- 4GX10MM²

JZ-50018G0,5 QMM (Imediato)

CABO MULTI VIAS NUMERADAS + PE- 8GX0,5MM² + SHIELD

JZ 5004G0,5 QMM (Importação 35 dias úteis)

JZ-50018G0,5 QMM (Imediato)

CABO MULTI VIAS NUMERADAS + PE- 4GX0,5MM² + SHIELD

TOTAL
 90.0 h 1.0 90.0 h

0.0 h 1.0 0.0 h

32.0 h 1.0 32.0 h

45.0 h 1.0 45.0 h

90.0 h 1.0 90.0 h

90.0 h 1.0 90.0 h

90.0 h 1.0 90.0 h

90.0 h 1.0 90.0 h

R$ 75,000.00 1.0 R$ 75,000.00

R$ - - R$ -

R$ - - R$ -

R$ - - R$ -

CÓDIGO QUANTIDADE PREÇO C/ IMPOSTO UNITARIO PREÇO S/ IMPOSTO

140G-G-FCX06 1.0 R$ 1,176.35 R$ 1,067.54 R$ 1,067.54

140G-G2C3-D12 1.0 R$ 2,486.31 R$ 2,256.33 R$ 2,256.33

 1492-PDE1183 3.0 R$ 946.26 R$ 286.24 R$ 858.73

1492-L10 6.0 R$ 33.06 R$ 5.00 R$ 30.00

1492-L6 6.0 R$ 25.32 R$ 3.83 R$ 22.98

1492-LG10 2.0 R$ 38.06 R$ 17.27 R$ 34.54

1492-LG6 2.0 R$ 31.86 R$ 14.46 R$ 28.91

1492-EBL6 2.0 R$ 4.52 R$ 2.05 R$ 4.10

1492-EBL10 2.0 R$ 4.52 R$ 2.05 R$ 4.10

1492-EAJ35 19.0 R$ 95.00 R$ 4.54 R$ 86.21

1492-L3 241.0 R$ 669.98 R$ 2.52 R$ 608.01

1492-EBL3 25.0 R$ 49.75 R$ 1.81 R$ 45.15

1492-WFB4 15.0 R$ 316.05 R$ 19.12 R$ 286.82

700-HLT1Z24 16.0 R$ 837.12 R$ 47.48 R$ 759.69

100C12UEJ10 1.0 R$ 212.24 R$ 192.61 R$ 192.61

P-R2-F3R0B0-U743 2.0 R$ 814.14 R$ 369.42 R$ 738.83

1783-US8T 1.0 R$ 899.69 R$ 816.47 R$ 816.47

1492-LG3 2.0 R$ 20.44 R$ 9.27 R$ 18.55

2711P-T10C4D9 1.0 R$ 30,666.67 R$ 27,830.00 R$ 27,830.00

800T-QBH2G 2.0 R$ 708.97 R$ 321.70 R$ 643.39

800T-QBH2R 1.0 R$ 708.97 R$ 643.39 R$ 643.39

800T-QBH2B 2.0 R$ 708.97 R$ 321.70 R$ 643.39

800T-J20A 2.0 R$ 869.92 R$ 394.73 R$ 789.45

800T-B3D2 1.0 R$ 208.79 R$ 189.48 R$ 189.48

800T-B2A 4.0 R$ 1,136.72 R$ 257.89 R$ 1,031.57

 800T-QH2A 2.0 R$ 1,116.38 R$ 506.56 R$ 1,013.11

800T-FX6A5 4.0 R$ 2,343.00 R$ 531.57 R$ 2,126.27

800T-X559E 20.0 R$ 1,175.00 R$ 53.32 R$ 1,066.31

800F-15YSP112 4.0 R$ 18.44 R$ 4.18 R$ 16.73

800T-XD1 1.0 R$ 76.26 R$ 69.21 R$ 69.21

880TG 1.0 R$ 12,632.92 R$ 11,464.37 R$ 11,464.37

924RS 1.0 R$ 1,846.36 R$ 1,675.57 R$ 1,675.57

GMA-10A 2.0 R$ 5.88 R$ 2.67 R$ 5.34

GMA-4A 3.0 R$ 5.22 R$ 1.58 R$ 4.74

GMA-2A 4.0 R$ 11.04 R$ 2.50 R$ 10.02

GMA-125MA 12.0 R$ 77.88 R$ 5.89 R$ 70.68

6025097 1.0 R$ 782.60 R$ 710.21 R$ 710.21

6024918 8.0 R$ 4,047.69 R$ 459.16 R$ 3,673.28

6024916 1.0 R$ 662.48 R$ 601.20 R$ 601.20

6024894 1.0 R$ 524.16 R$ 475.68 R$ 475.68

1215313 2.0 R$ 7,294.94 R$ 3,310.08 R$ 6,620.16
2066614 16.0 R$ 7,336.00 R$ 416.09 R$ 6,657.42
1215314 2.0 R$ 8,861.44 R$ 4,020.88 R$ 8,041.76
1215311 2.0 R$ 5,143.86 R$ 2,334.03 R$ 4,668.05
1215312 2.0 R$ 6,251.92 R$ 2,836.81 R$ 5,673.62
1215315 2.0 R$ 6,552.53 R$ 2,973.21 R$ 5,946.42
1215316 2.0 R$ 10,210.15 R$ 4,632.86 R$ 9,265.71
1220131 2.0 R$ 9,000.00 R$ 4,083.75 R$ 8,167.50
 1220158 2.0 R$ 11,000.00 R$ 4,991.25 R$ 9,982.50
2022278 4.0 R$ 749.87 R$ 170.13 R$ 680.51

105,080 3.0 R$ 97.66 R$ 29.54 R$ 88.63

105,076 3.0 R$ 121.94 R$ 36.89 R$ 110.66

C 051450.0 2.0 R$ 41.35 R$ 18.76 R$ 37.52

EZ9F33363 2.0 R$ 187.40 R$ 85.03 R$ 170.07

EZ9F33316 3.0 R$ 197.67 R$ 59.80 R$ 179.39

EZ9F33104 4.0 R$ 269.68 R$ 61.18 R$ 244.73

ME 85305 3.0 R$ 1,251.18 R$ 378.48 R$ 1,135.45

E0508 1,500.0 R$ 76.87 R$ 0.05 R$ 69.76

TE0508 1,000.0 R$ 83.06 R$ 0.08 R$ 75.38

TE1008 1,000.0 R$ 105.54 R$ 0.10 R$ 95.77

E1008 1,000.0 R$ 51.25 R$ 0.05 R$ 46.51

TLM PLD L 2.0 R$ 2,058.36 R$ 933.98 R$ 1,867.96

8000-88550-0000000 2.0 R$ 568.72 R$ 258.06 R$ 516.11

8000-84550-0000000 4.0 R$ 972.88 R$ 220.72 R$ 882.89

7000-12041-0150050 43.0 R$ 1,339.88 R$ 28.28 R$ 1,215.94

7000-41141-0000000 17.0 R$ 850.68 R$ 45.41 R$ 771.99

ME55086 3.0 R$ 3,515.76 R$ 1,063.52 R$ 3,190.55

7000-40041-0150300 17.0 R$ 867.00 R$ 46.28 R$ 786.80

VIZIENT JOKAB KIT 1.0 R$ 4,632.19 R$ 4,632.19 R$ 4,632.19

FS 4.4-0,5/M20 2.0 R$ 214.06 R$ 97.13 R$ 194.26

EUR-100-0003-0 100.0 R$ 53.54 R$ 0.49 R$ 48.59

A-30014-NEXANS 100.0 R$ 36.30 R$ 0.33 R$ 32.94

NXS-57529 15.0 R$ 115.98 R$ 7.02 R$ 105.25

NXS-39290 15.0 R$ 253.33 R$ 15.33 R$ 229.90

NXS-54378 15.0 R$ 79.09 R$ 4.78 R$ 71.77

COB-1150207401 400.0 R$ 184.00 R$ 0.42 R$ 166.98

FAB-040222 100.0 R$ 71.00 R$ 0.64 R$ 64.43

10161 10.0 R$ 1,281.60 R$ 116.31 R$ 1,163.05

10123 20.0 R$ 185.60 R$ 8.42 R$ 168.43

10155 10.0 R$ 576.80 R$ 52.34 R$ 523.45

10152 10.0 R$ 371.80 R$ 33.74 R$ 337.41

10016 20.0 R$ 193.40 R$ 8.78 R$ 175.51

16326 60.0 R$ 516.60 R$ 7.81 R$ 468.81

10004 50.0 R$ 98.50 R$ 1.79 R$ 89.39

10016 20.0 R$ 193.40 R$ 8.78 R$ 175.51

16322 30.0 R$ 140.70 R$ 4.26 R$ 127.69

R$ - R$ -

R$ - R$ -

R$ - R$ -

R$ - R$ -

R$ - R$ -

R$ - R$ -

R$ - R$ -

R$ 75,000.00
 3.8633 $ €

https://www4.bcb.gov.br/pec/taxas/batch/taxas.asp?id=txdolar