7/31/2019 Caminhao Leve

1/8

8/5/2011

8-150(E) BA VW 583.09 470.61 188.80 2,541.00 528.63

710 Plus BA MBB 521.23 465.55 187.47 2,541.00 562.40915C BA IsoTerm Accelo MBB 827.53 628.44 251.51 2,541.00 754.526000 D CS 2p Agrale 594.95 368.21 145.98 2,541.00 379.55

9200EURO III E-TRONIC Agrale 841.55 486.45 192.17 2,541.00 499.63Cargo 815 BA FORD 668.54 457.51 182.27 2,541.00 473.91

F 4000 CS FORD 475.36 415.73 167.28 2,541.00 468.39HR 2.5 TCI Diesel (RS/RD) Hyundai 425.54 280.48 111.55 2,541.00 312.34

617.22 446.62 178.38 2,541.00 497.4214% 10% 4% 59% 12%

Os clculos acima tem como base o preo dos insumos pesquisados na regio de So Paulo

MDIAParticipao Mdia em %

SalrioMotoristaEnc. Soc.

Segurodo cascoCaminhes LEVES Depreciao a

Remuneraode Capital

LicencTo +Seg. Obrig. +

IPVA

PLANILHAS DE CUSTOS O

Ultima Atualizao.

Custos FIXOS mensais

7/31/2019 Caminhao Leve

2/8

7/31/2019 Caminhao Leve

3/8

Responsvel Tcnica:

4,312.12 0.1674 0.0744 0.3384 0.0077 0.0733 0.6612

4,277.65 0.1577 0.0744 0.3378 0.0115 0.0733 0.65485,002.99 0.2132 0.0682 0.3055 0.0103 0.0733 0.67064,029.69 0.1525 0.0630 0.3219 0.0077 0.0733 0.61844,560.79 0.2042 0.0744 0.3300 0.0095 0.0733 0.69154,323.24 0.1859 0.0819 0.3390 0.0077 0.0733 0.68784,067.76 0.1623 0.0819 0.3339 0.0043 0.0733 0.65573,670.91 0.1148 0.0218 0.1942 0.0118 0.0733 0.4158

4,280.64 0.1698 0.0675 0.3126 0.0088 0.0733 0.632027% 11% 49% 1% 12%

Pneus,cmaras erecapagens

Combustvelleode

carter

Lavagense graxas

Total doscustosfixos

mensais

Manuteno

PERACIONAIS

Custos VARIVEIS por km

Total doscustos

variveispor KM

7/31/2019 Caminhao Leve

4/8

7/31/2019 Caminhao Leve

5/8

7/31/2019 Caminhao Leve

6/8

7/31/2019 Caminhao Leve

7/8

7/31/2019 Caminhao Leve

8/8