ENSIVAL MORET DO BRASIL INDUSTRIA E COMERCIO D

Listagem de Componentes do Produto

Por Preo Unitrio
Usurio:

FESB

Cdigo

Descrio

Data:

Produto Final:

Cdigo

Descrio

30.31.0003

MANCAL COMPLETO 24 - EIXO 4140

30.31.0004

MANCAL COMPLETO 32 - EIXO 4140

30.31.0001

MANCAL COMPLETO 42 - EIXO 4140

30.31.0002

MANCAL COMPLETO 48 - EIXO 4140

9/30/2015

A E COMERCIO DE MAQ

Componentes do Produto
Valor/M.O.

R$

Unidade

Qtde Utilizada Vlr. Unidade

Vlr. Total

Horas M.O

Vlr. Total

Espec.

Qtde

Vlr. Total

Horas M.O.

Vlr. Total

Vlr. Unid.

37.00

CJ

1.00

R$

R$

614.74

27.40 R$

1,013.80

CJ

1.00

R$

R$

943.38

27.40 R$

1,013.80

CJ

1.00

R$

R$

1,072.33

31.40 R$

1,161.80

CJ

1.00

R$

R$

1,794.83

32.00 R$

1,184.00

Custo BRL

MANCAL

Mo de Obra

24
32
42
48

Vlr. Total

R$

1,628.54

MO
62.3%

R$

1,957.18

51.8%

R$

2,234.13

52.0%

R$

2,978.83

39.7%

Vlr. Total BRL

Eixo
SAE 4140
R$
R$
R$
R$

416.20
455.80
630.20
722.60

Eixo
304
R$
R$
R$
R$

486.90
587.10
774.87
986.41

Eixo
304L
R$
R$
R$
R$

486.90
587.10
774.87
986.41

Eixo
316
R$
R$
R$
R$

534.99
676.41
852.56
1,128.08

Eixo
316L
R$
R$
R$
R$

534.99
676.41
852.56
1,128.08

Rolamento
Angular [x2]
R$
R$
R$
R$

172.48
264.42
338.56
508.10

Rolamento
Radial
R$
R$
R$
R$

23.22
51.42
56.54
86.61

O-ring Caixa
Mancal
R$
R$
R$
R$

0.86
1.14
1.23
2.97

Junta Caixa
Mancal
R$
R$
R$
R$

13.42
45.20
4.50
56.85

Labirinto
[ MOTOR ]
R$
R$
R$
R$

134.64
117.81
119.00
153.07

Labirinto
[ BOMBA ]
R$
R$
R$
R$

117.81
119.00
153.07
159.47

Caixa de Mancal
R$
R$
R$
R$

269.00
372.00
391.00
649.40

Caixa de
Rolamentos
R$
R$
R$
R$

195.00
232.00
244.00
309.40

Anel de Trava
Rolamentos
R$
R$
R$
R$

96.12
106.00
94.69
103.46

Tampa do
mancal
R$
R$
R$
R$

123.00
132.00
132.00
158.40

Valor Mo de Obra:
Mancal

Valor ICMS
Valor M.O.

ICMS

24
32
42
48

30.00
30.00
35.00
35.00

Peso / Material
Kg < 1,0
1,0 < Kg < 50,0
50,1 < Kg < 100,0
100,1 < Kg < 200,0
200,1 < Kg < 300,0
Kg > 300,1 Kg

FOFO

FNL

WCB

10.00
10.00
10.00
10.00
10.00
10.00

10.00
10.00
10.00
10.00
10.00
10.00

20.40
18.50
17.50
15.30
14.80
14.20

Fornecedor

02

02

02

FOFO
GS4
WCB
304
316
304L
316L
CD4

Ferro Fundido ASTM A48 CL30

Ferro Fundido Nodular
Ao Carbono A216

A verificar/confirmar:
p
p
p
p
p
p
p

do
do
do
do
do
do
do

mancal
mancal
mancal
mancal
mancal
mancal
mancal

50-315
65-315
80-250
100-250
125-400
150-315
150-400

18%

304

316

304L

316L

119.91
58.00
39.69
38.74
38.74
38.74

125.80
62.00
42.73
41.73
41.73
41.73

0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00

02

02

01

01

01
02
03
04
05
06
07

FULTEC INOX
FUNTCNICA

Peso / Material 304 Preo Antigo

Kg < 1,0
R$
33.80
1,0 < Kg < 50,0 R$
31.00
50,1 < Kg < 100,0 R$
30.00
100,1 < Kg < 200,0 R$
29.30
200,1 < Kg < 300,0 R$
28.50
Kg > 300,1 Kg
304
33.80
31.00
30.00
29.30
28.50
28.00

316
40.00
36.80
34.70
34.00
33.10
32.80

cd4
57.39
53.33
50.92
48.00
46.00
44.00

R$

28.00

CD4
124.68
71.00
55.00
54.00
54.00
54.00

01

Novo Preo
R$
119.91
R$
58.00
R$
39.69
R$
38.74
R$
38.74
R$

38.74

Aumento
316 Preo Antigo
40.00
254.8% R$
36.80
87.1% R$
34.70
32.3% R$
34.00
32.2% R$
33.10
35.9% R$
38.4% R$

32.80

Novo Preo
R$
125.80
R$
62.00
R$
42.73
R$
41.73
R$
41.73
R$

41.73

Aumento
CD4 Preo Antigo
57.39
214.5% R$
53.33
68.5% R$
50.92
23.1% R$
48.00
22.7% R$
46.00
26.1% R$
27.2% R$

44.00

Novo preo
R$
124.68
R$
71.00
R$
55.00
R$
54.00
R$
54.00
R$

54.00

Aumento
117.3%
33.1%
8.0%
12.5%
17.4%
22.7%

Tamanho
32
32
32
32
40
40
40
40
40
50
50
50
50
50
65
65
65
65
65
80
80
80
80
80
100
100
100
100
125
125
125
150
150
150
200
200
200

125
160
200
250
125
160
200
250
315
125
160
200
250
315
125
160
200
250
315
160
200
250
315
400
200
250
315
400
250
315
400
250
315
400
250
315
400

Tamanho

Mancal
24
24
24
32
24
24
24
32
32
24
24
24
32
32
24
32
32
32
42
32
32
32
42
42
32
42
42
42
42
42
42
42
48
48
48
48
48

Mancal

MFB
PN 20

ANSI 150

SUC

DESC

SUC

50
50
50
50
65
65
65
65
65
80
80
80
80
80
100
100
100
100
100
125
125
125
125
125
125
125
125
125
150
150
150
200
200
200
200
250
250

32
32
32
32
40
40
40
40
40
50
50
50
50
50
65
65
65
65
65
80
80
80
80
80
100
100
100
100
125
125
125
150
150
150
200
200
200

2"
2"
2"
2"

LF
PN 20

2"
2"
2"
2"
2"

1/2
1/2
1/2
1/2
1/2

3"
3"
3"
3"
3"
4"
4"
4"
4"
4"
5"
5"
5"
5"
5"
5"
5"
5"
5"
6"
6"
6"
8"
8"
8"
8"
10"
10"

DESC
1" 1/4
1" 1/4
1" 1/4
1" 1/4
1" 1/2
1" 1/2
1" 1/2
1" 1/2
1" 1/2

2"
2"
2"
2"
2"
2"
2"
2"
2"
2"

ANSI 150

1/2
1/2
1/2
1/2
1/2

3"
3"
3"
3"
3"
4"
4"
4"
4"
5"
5"
5"
6"
6"
6"
8"
8"
8"

Tamanho
25
25
25

20
26
32

Mancal
24
24
32

SUC

DESC

SUC

50
50
50

25
25
25

2"
2"
2"

DESC
1"
1"
1"

MFB
Tamanho

Mancal

32

125

24

32
32

160
200

24
24

32

250

32

40
40
40
40
40
50
50
50
50
50
65
65
65
65
65
80
80
80
80
80
100
100
100
100
125
125
125
150
150
150
200
200
200

125
160
200
250
315
125
160
200
250
315
125
160
200
250
315
160
200
250
315
400
200
250
315
400
250
315
400
250
315
400
250
315
400

24
24
24
32
32
24
24
24
32
32
24
32
32
32
42
32
32
32
42
42
32
42
42
42
42
42
42
42
48
48
48
48
48

FOFO - FNL
FOFO
FOFO
R$ 3,131.16
R$ 3,330.06
R$ 3,758.77
R$ 4,609.66
R$ 3,170.96
R$ 3,398.80
R$ 3,792.26
R$ 4,640.74
R$ 4,783.70
R$ 3,353.09
R$ 3,536.32
R$ 3,859.99
R$ 4,657.06
R$ 4,817.08
R$ 3,565.30
R$ 4,184.97
R$ 4,386.52
R$ 4,699.78
R$ 5,468.15
R$ 3,905.64
R$ 4,585.05
R$ 4,756.15
R$ 5,480.94
R$ 5,917.59
R$ 4,637.04
R$ 5,315.26
R$ 5,497.26
R$ 6,037.72
R$ 5,451.50
R$ 5,558.27
R$ 6,287.74
R$ 5,866.75
R$ 7,280.37
R$ 7,948.65
R$ 7,118.01
R$ 7,688.19
R$ 8,907.43

WCB
WCB
WCB
R$ 3,323.22
R$ 3,684.19
R$ 3,965.63
R$ 5,456.15
R$ 3,480.85
R$ 3,769.94
R$ 4,261.52
R$ 5,513.65
R$ 5,746.23
R$ 3,712.32
R$ 3,972.42
R$ 4,386.83
R$ 5,543.84
R$ 5,760.70
R$ 4,004.50
R$ 4,882.86
R$ 5,157.42
R$ 5,616.10
R$ 6,662.53
R$ 4,921.09
R$ 5,401.70
R$ 5,673.12
R$ 6,685.13
R$ 7,345.17
R$ 5,506.10
R$ 6,412.49
R$ 6,720.78
R$ 7,369.71
R$ 6,663.19
R$ 6,812.40
R$ 7,777.10
R$ 7,167.27
R$ 8,796.39
R$ 9,987.95
R$ 8,604.18
R$ 9,409.46
R$ 10,787.37

INOX 304
304
304
R$ 4,319.23
R$ 4,758.24
R$ 5,147.22
R$ 7,438.10
R$ 4,412.06
R$ 4,878.49
R$ 5,545.79
R$ 7,618.35
R$ 8,337.11
R$ 4,783.62
R$ 5,307.53
R$ 5,938.63
R$ 7,712.99
R$ 7,744.54
R$ 5,246.66
R$ 6,522.77
R$ 6,997.17
R$ 7,992.23
R$ 9,101.39
R$ 6,642.62
R$ 7,314.65
R$ 7,533.07
R$ 9,156.07
R$ 10,554.12
R$ 7,662.63
R$ 8,479.81
R$ 9,253.47
R$ 11,017.44
R$ 9,148.16
R$ 9,447.93
R$ 12,131.75
R$ 10,659.01
R$ 12,954.53
R$ 16,031.35
R$ 12,618.74
R$ 14,558.86
R$ 18,042.65

LF
Tamanho
25
25
25

20
26
32

Mancal
24
24
32

INOX 316
316
316
R$ 4,409.61
R$ 4,867.01
R$ 5,266.87
R$ 7,638.80
R$ 4,506.36
R$ 4,990.75
R$ 5,675.84
R$ 7,831.48
R$ 8,599.48
R$ 4,892.10
R$ 5,442.74
R$ 6,095.78
R$ 7,932.66
R$ 7,977.95
R$ 5,372.45
R$ 6,688.83
R$ 7,183.47
R$ 8,232.85
R$ 9,390.43
R$ 6,816.95
R$ 7,508.37
R$ 7,753.93
R$ 9,449.20
R$ 10,940.78
R$ 7,881.01
R$ 8,726.22
R$ 9,554.61
R$ 11,439.89
R$ 9,444.02
R$ 9,761.95
R$ 12,638.43
R$ 11,070.73
R$ 13,438.78
R$ 16,736.84
R$ 13,090.98
R$ 15,166.23
R$ 18,884.05

CD4MCuN
CD4
CD4
R$ 4,612.96
R$ 5,111.73
R$ 5,536.10
R$ 8,090.38
R$ 4,718.54
R$ 5,243.33
R$ 5,968.45
R$ 8,311.04
R$ 9,189.80
R$ 5,136.20
R$ 5,746.94
R$ 6,449.35
R$ 8,426.89
R$ 8,725.74
R$ 5,655.47
R$ 7,062.48
R$ 7,602.66
R$ 8,774.24
R$ 10,328.86
R$ 7,209.20
R$ 7,944.23
R$ 8,473.49
R$ 10,402.62
R$ 12,233.32
R$ 8,372.37
R$ 9,534.45
R$ 10,538.08
R$ 12,867.63
R$ 10,412.47
R$ 10,791.33
R$ 14,369.28
R$ 12,519.74
R$ 15,096.45
R$ 19,164.98
R$ 14,744.34
R$ 17,305.45
R$ 21,822.52

Modelo

Tamanho
descarga

Tamanho
rotor

Mancal

Carcaa (kg)

Rotor (kg)

Caixa de
Selagem (kg)

MFB
MFB
MFB
MFB
MFB
MFB
MFB
MFB
MFB
MFB
MFB
MFB
MFB
MFB
MFB

32
32
32
32
40
40
40
40
40
50
50
50
50
50
65

125
160
200
250
125
160
200
250
315
125
160
200
250
315
125

24
24
24
32
24
24
24
32
32
24
24
24
32
32
24

18
21
22
36
19
22
24
39.4
48
23
28.8
32
41
50
26

2.35
3.2
4.6
6.3
2.5
3.25
5.5
6.6
8.3
2.75
3.4
5.7
6.9
9.2
4.5

6.5
8
8.5
17
6.5
8
8.5
17
21.2
6.5
8
8.5
17
21.2
6.5

MFB
MFB
MFB
MFB
MFB
MFB
MFB
MFB
MFB
MFB
MFB
MFB
MFB
MFB
MFB
MFB
MFB
MFB
MFB
MFB
MFB
MFB
LF
LF
LF

65
65
65
65
80
80
80
80
80
100
100
100
100
125
125
125
150
150
150
200
200
200
25
25
25

160
200
250
315
160
200
250
315
400
200
250
315
400
250
315
400
250
315
400
250
315
400
20
26
32

32
32
32
42
32
32
32
42
42
32
42
42
42
42
42
42
42
48
48
48
48
48
24
24
32

32
35
47
64.7
34
37
50
66
94.9
44
57
68.7
105
68
72.5
130
115
125
185
130
170
230
39

5.1
6
7.2
10.5
5.5
6.2
7.95
10.7
15.2
6.6
9.85
11
18.7
10.4
11.8
21
11.2
14
27
16
17
33

12
14
17
25.3
12
14
19
25.3
26
14
19
25.3
26
25
25.3
30
25
36
41.7
26
36
41.7
19

Adaptador (kg) Caixa de

Mancal (kg)

Cx de Rolamts
(kg)

Tampa da Cx
(kg)

7.2
8.4
10.5
17.3
7.2
8.4
10.5
17.3
22.5
7.2
8.4
10.5
17.3
22.5
7.2

12.1
12.1
12.1
22.4
12.1
12.1
12.1
22.4
22.4
12.1
12.1
12.1
22.4
22.4
12.1

4.7
4.7
4.7
8.4
4.7
4.7
4.7
8.4
8.4
4.7
4.7
4.7
8.4
8.4
4.7

1.2
1.2
1.2
2.2
1.2
1.2
1.2
2.2
2.2
1.2
1.2
1.2
2.2
2.2
1.2

11
15.2
17.3
21.8
11
15.2
17.3
21.8
37.5
15.2
16.6
21.8
37.5
16.6
21.8
37.5
16.6
39.3
44
23.8
39.3
44
16

22.4
22.4
22.4
24.3
22.4
22.4
22.4
24.3
24.3
22.4
24.3
24.3
24.3
24.3
24.3
24.3
24.3
49.4
49.4
49.4
49.4
49.4
16.6

8.4
8.4
8.4
9.6
8.4
8.4
8.4
9.6
9.6
8.4
9.6
9.6
9.6
9.6
9.6
9.6
9.6
15.4
15.4
15.4
15.4
15.4
4.8

2.2
2.2
2.2
2.9
2.2
2.2
2.2
2.9
2.9
2.2
2.9
2.9
2.9
2.9
2.9
2.9
2.9
4
4
4
4
4