Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
2 trimestre
3 trimestre
4 trimestre
800
900
1000
1100
1 trimestre
2 trimestre
3 trimestre
4 trimestre
1100
1700
1900
2000
Regies
So Paulo
Mesa Modelo B
Regies
So Paulo
Mesa Modelo A
Mesa Modelo B
So Paulo
2,000.00
1,600.00
Preo Base
Inflator Acumulado
1 trimestre
2 trimestre
3 trimestre
4 trimestre
1.000
1.000
1.015
1.015
Produto Mesa A
2,000.00
2,000.000
2,000.000
2,030.000
2,060.450
Produto Mesa B
1,600.00
1,600.000
1,600.000
1,624.000
1,648.360
1 - Oramento de Vendas
Mesa Modelo A
1 trimestre
2 trimestre
3 trimestre
4 trimestre
Total
Vendas totais
R$
1,600,000.00
R$
1,800,000.00
R$
2,030,000.00
R$
2,266,495.00
R$
7,696,495.00
( + ) IPI 5%
R$
80,000.00
R$
90,000.00
R$
101,500.00
R$
113,324.75
R$
384,824.75
( = ) Vendas Bruta
R$
1,680,000.00
R$
1,890,000.00
R$
2,131,500.00
R$
2,379,819.75
R$
8,081,319.75
( - ) ICMS 18%
R$
288,000.00
R$
324,000.00
R$
365,400.00
R$
407,969.10
R$
1,385,369.10
( - ) IPI 5%
R$
80,000.00
R$
90,000.00
R$
101,500.00
R$
113,324.75
R$
384,824.75
( - ) PIS 0,65%
R$
10,400.00
R$
11,700.00
R$
13,195.00
R$
14,732.22
R$
50,027.22
( - ) 3%
R$
48,000.00
R$
54,000.00
R$
60,900.00
R$
67,994.85
R$
230,894.85
Valor Liquido
R$
1,253,600.00
R$
1,410,300.00
R$
1,590,505.00
R$
1,775,798.83
R$
6,030,203.83
1 - Oramento de Vendas
Mesa Modelo B
1 trimestre
2 trimestre
3 trimestre
4 trimestre
Total
Vendas totais
R$
1,760,000.00
R$
2,720,000.00
R$
3,085,600.00
R$
3,296,720.00
R$
10,862,320.00
( + ) IPI
R$
88,000.00
R$
136,000.00
R$
154,280.00
R$
164,836.00
R$
543,116.00
( = ) Vendas Bruta
R$
1,848,000.00
R$
2,856,000.00
R$
3,239,880.00
R$
3,461,556.00
R$
11,405,436.00
( - ) ICMS 18%
R$
316,800.00
R$
489,600.00
R$
555,408.00
R$
593,409.60
R$
1,955,217.60
( - ) IPI 5%
R$
88,000.00
R$
136,000.00
R$
154,280.00
R$
164,836.00
R$
543,116.00
( - ) PIS 0,65%
R$
11,440.00
R$
17,680.00
R$
20,056.40
R$
21,428.68
R$
70,605.08
( - ) 3%
R$
52,800.00
R$
81,600.00
R$
92,568.00
R$
98,901.60
R$
325,869.60
Valor Liquido
R$
1,378,960.00
R$
2,131,120.00
R$
2,417,567.60
R$
2,582,980.12
R$
8,510,627.72
2 ) Oramento de produo
Estoque de produtos acabados
Mesa A
Mesa B
Atual
Perodo
200
250
1 trimestre
600
1075
2 trimestre
700
1775
3 trimestre
1150
1875
4 trimestre
1350
1975
1 trimestre
2 trimestre
3 trimestre
4 trimestre
Total
Vendas
( + ) Estoque Final
R$
600.00 R$
700.00 R$
1,150.00 R$
1,350.00 R$
3,800.00
( - ) Estoque Inicial
R$
200.00 R$
400.00 R$
300.00 R$
850.00 R$
1,750.00
( = ) Produo
R$
400.00 R$
300.00 R$
850.00 R$
500.00 R$
2,050.00
Mesa B
1 trimestre
2 trimestre
3 trimestre
4 trimestre
Total
Vendas
( + ) Estoque Final
R$
1,075.00 R$
1,775.00 R$
1,875.00 R$
1,975.00 R$
6,700.00
( - ) Estoque Inicial
R$
250.00 R$
825.00 R$
( = ) Produo
R$
825.00 R$
950.00 R$
950.00 R$
925.00 R$
2,950.00
925.00 R$
1,050.00 R$
3,750.00
Mesa A
Mesa B
Total
1 trimestre
400
825
1,225
2 trimestre
300
950
1,250
3 trimestre
850
925
1,775
500
1,050
1,550
2,050
3,750
5,800
4 trimestre
Total
3.1 ) Consumo de Matria Prima:
Mesa tipo A
Unidade
1 trimestre
2 trimestre
3 trimestre
4 trimestre
400
300
850
500
608
456
1,292
760
Montagem
Folha de Jacarand
1,52 m2 p/ mesa
Folha de compensado
2,40 m2 p/ mesa
Parafusos
960
720
2,040
1,200
20 p/ mesa
8,000
6,000
17,000
10,000
1,600
1,200
3,400
2,000
2,5m2 p/ mesa
1,008
756
2,142
1,260
20 ml
8,000
6,000
17,000
10,000
800
600
1,700
1,000
Mesa tipo B
Unidade
1 trimestre
2 trimestre
3 trimestre
4 trimestre
825
1,250
1,775
1,550
Montagem
Pedra de Marmore
1 p/ mesa
825
1,250
1,775
1,550
Barra de Ferro
3 metros
2,475
3,750
5,325
4,650
15 p/ mesa
12,375
18,750
26,625
23,250
1,650
2,500
3,550
3,100
1,650
2,500
3,550
3,100
Parafusos
Acabamento
Tinta Cromada 300ml
Embalagem
Caixa de papelo
2 trimestre
3 trimestre
4 trimestre
0.60%
0.80%
0.20%
0.50%
Produo
Inflator acumulado IGP
Folha de Jacarand
Base
1 trimestre
2 trimestre
3 trimestre
4 trimestre
1.000
60.00
60.36
60.84
60.96
61.27
Folha de compensado
3.00
3.02
3.04
3.05
3.06
Parafusos
0.10
0.10
0.10
0.10
0.10
0.80
0.80
0.81
0.81
0.82
30.00
30.18
30.42
30.48
30.63
Verniz
2.00
2.01
2.03
2.03
2.04
Caixa de papelo
1.50
1.51
1.52
1.52
1.53
100.00
100.60
101.40
101.61
102.12
2.50
2.52
2.54
2.54
2.55
1.61
1.62
1.63
1.63
Madeira de Jatob
Pedra de Marmore
Barra de Ferro
Tinta Cromada 300ml
1.6
Total
2,050
3,116
4,920
41,000
8,200
5,166
41,000
4,100
Total
5,400
5,400
16,200
81,000
10,800
10,800
Consumo
(x)
(=)
(+)
(=)
(+)
Custo Unitrio
Custo Total
ICMS 18%
Custo+ICMS
IPI 5%
Consumo
(x)
(=)
(+)
(=)
(+)
Custo Unitrio
Custo Total
ICMS 18%
Custo+ICMS
IPI 5%
(=)
Custo+ICMS+IPI
(=)
Custo+ICMS+IPI
2 trimestre
3 trimestre
4 trimestre
800
900
1000
1100
1 trimestre
2 trimestre
3 trimestre
4 trimestre
1100
1700
1900
2000
Regies
So Paulo
Mesa Modelo B
Regies
So Paulo
Mesa Modelo A
Mesa Modelo B
So Paulo
2,000.00
1,600.00
Preo Base
Inflator Acumulado
1 trimestre
1.000
Produto Mesa A
2,000.00
Produto Mesa B
1,600.00
2 trimestre
1.000
3 trimestre
1.015
4 trimestre
1.015
1 - Oramento de Vendas
Mesa Modelo A
1 trimestre
2 trimestre
3 trimestre
4 trimestre
Total
1 trimestre
2 trimestre
3 trimestre
4 trimestre
Total
Vendas totais
( + ) IPI 5%
( = ) Vendas Bruta
( - ) ICMS 18%
( - ) IPI 5%
( - ) PIS 0,65%
( - ) 3%
Valor Liquido
1 - Oramento de Vendas
Mesa Modelo B
Vendas totais
( + ) IPI
( = ) Vendas Bruta
( - ) ICMS 18%
( - ) IPI 5%
( - ) PIS 0,65%
( - ) 3%
Valor Liquido
2 ) Oramento de produo
Estoque de produtos acabados
Mesa A
Mesa B
Atual
Perodo
200
250
1 trimestre
600
1075
2 trimestre
700
1775
3 trimestre
1150
1875
4 trimestre
1350
1975
1 trimestre
2 trimestre
3 trimestre
4 trimestre
Total
1 trimestre
2 trimestre
3 trimestre
4 trimestre
Total
Mesa A
Mesa B
Total
1 trimestre
2 trimestre
3 trimestre
4 trimestre
Total
3.1 ) Consumo de Matria Prima:
Mesa tipo A
Unidade
1 trimestre
2 trimestre
3 trimestre
4 trimestre
1 trimestre
2 trimestre
3 trimestre
4 trimestre
Montagem
Folha de Jacarand
1,52 m2 p/ mesa
Folha de compensado
2,40 m2 p/ mesa
Parafusos
20 p/ mesa
4
2,5m2 p/ mesa
Acabamento
Verniz
20 ml
Embalagem
Caixa de papelo
Mesa tipo B
Unidade
Montagem
Pedra de Marmore
Barra de Ferro
Parafusos
1 p/ mesa
3 metros
15 p/ mesa
Acabamento
Tinta Cromada 300ml
Embalagem
Caixa de papelo
2 trimestre
3 trimestre
4 trimestre
0.60%
0.80%
0.20%
0.50%
Produo
Inflator acumulado IGP
Folha de Jacarand
Base
1 trimestre
1.000
60.00
Folha de compensado
3.00
Parafusos
0.10
0.80
Madeira de Jatob
Verniz
Caixa de papelo
Pedra de Marmore
Barra de Ferro
Tinta Cromada 300ml
30.00
2.00
1.50
100.00
2.50
1.6
2 trimestre
3 trimestre
4 trimestre
Total
Total