Solicitud de Cubicacin N 099

Descripcin : CONJUNTO ALZA CAJONES

Cliente : GERDAU AZA
Fecha : 20 de diciembre de 2017
Cubicador: Rodelar Robles

CONJUNTO ALZA CAJONES

tem N Cantidad Unidad Descripcin Valor Unit. Valor Total

1 1 Kg CONJUNTO ALZA CAJONES $ 2,845,673 $ 2,845,673

Costo Neto $ 2,845,673

Alcances de la oferta:
1.- Fabricacion de estructura CONJUNTO ALZA CAJONES
Segn planos:
AZA-04269-REV1
AZA-07565-REV0
AZA-04277-REV1
AZA-04277-REV1
AZA-01317-REV5
AZA-04268-REV0
AZA-04272-REV1
AZA-05585-REV0
AZA-05350-REV1
AZA-05586-REV0
AZA-05349-REV2
AZA-04273-REV1
AZA-04277-REV2
2.- Materiales :
2.1.- Acero carbono calidad HSL, SAE1045, T-1.
3.- Tratamiento trmico: alivio de tensiones por soldadura
4.- Terminacin superficial:
4.1.- Pintura antioxidante
4.2.- Esmalte sinttico color ral 1000
7.- Se incluye :
4.1.- Certificacin de materiales.
9.- Plazos de entrega :
6.1.- 20 dias Habiles
10.- Validez de la oferta 5 das.
 RESUMEN SOLICITUD CUBICACION

$/kg
Cubicacin N 099 Kg fabricar 343.0 $ 8,296 $ 1,651 1.0872210953
kg comprar 383.6 $ 7,419 Ulgini $ 494
Cliente : GERDAU AZA Son Prdida 10.6% MBD $ 580
Descripcin : CONJUNTO ALZA CAJONES 1 Peso Especfico m2 MaChile $ 650
Fecha : 20 de diciembre de 2017 8 6.8 Sack $ 445

1.- MATERIA PRIMA Largo Ancho e Cant. Kg/u. $ UNIT $ TOTAL Kg./mts. Kg/comprar Proveedor
Plancha en 20mm dimensionada HSL 4,900 160 20 2 125.4 $ 187,847 $ 375,694 250.88 KUPFER $ 1,498
Plancha en 10mm dimensionada HSL 4,600 40 10 2 14.7 $ 17,800 $ 35,600 29.44 KUPFER $ 1,209
Plancha en 42mm dimensionada SAE1045 350 140 50 1 19.6 $ 1,800 $ 35,280 19.60 FERRUM $ 1,800
Plancha en 10mm dimensionada T-1 580 50 10 4 2.3 $ 3,333 $ 13,332 9.28 KUPFER $ 1,437
Plancha en 32mm dimensionada SAE1045 200 80 35 1 4.1 $ 1,370 $ 5,612 4.10 FERRUM $ 1,370
Plancha en 10mm dimensionada T-1 540 50 10 8 5.2 $ 7,915 $ 63,320 41.60 KUPFER $ 1,522
Plancha en 50mm dimensionada HSL 245 50 50 5 4.9 $ 5,526 $ 27,630 24.50 KUPFER $ 1,128
Barra 1 5/8" L=35mm SAE1045 35 2 0.4 $ 970 $ 706 0.73 OTERO $ 970
Barra 1 1/4" L=105mm SAE1045 105 1 0.7 $ 990 $ 649 0.66 OTERO $ 990
Barra 2" L=35mm SAE1045 35 2 0.6 $ 970 $ 1,086 1.12 OTERO $ 970
Barra 2" L=105mm SAE1045 105 1 1.7 $ 970 $ 1,630 1.68 OTERO $ 970
Arandela de retencin MB-4 1 $ 300 $ 300 0.00 RODAQUIN
Tuerca de fijacin KM-4 1 $ 2,000 $ 2,000 0.00 RODAQUIN
Arandela de retencin MB-6 1 $ 400 $ 400 0.00 RODAQUIN
Tuerca de fijacin KM-6 1 $ 2,970 $ 2,970 0.00 RODAQUIN
$ -
SUB-TOTAL $ 566,209 383.6

2.- INSUMOS U.M. CANT $ UNIT $ TOTAL

Alambre MIG solido 70S-6 0,9 kg 32.0 $ 3,750 $ 120,000 298
Electrodo E-7018 1/8" kg $ 3,250 $ -
Disco de Corte 14" GP-3M un 2 $ 2,250 $ 4,500
Disco de Corte 9" GP-3M un 2 $ 1,050 $ 2,100
Disco de Corte 4.1/2" GP-3M un $ 500 $ -
Disco de Desbaste 9" GP-3M un 3 $ 1,700 $ 5,100
Disco de Desbaste 4.1/2" GP-3M un 3 $ 600 $ 1,800
Disco de lija traslapado 4.1/2" gr.120 un 0 $ 3,000 $ -
Oxicorte un 0 $ 30,000 $ -
SUB-TOTAL $ 133,500 $ 699,709 $ 389

3.- FLETE Y TRANSPORTE CANT $ UNIT $ TOTAL

Compra camioneta 2 $ 20,000 $ 40,000
Compra camin 0 $ 50,000 $ -
Flete despacho 3 $ 30,000 $ 90,000
SUB-TOTAL $ 130,000 $ 829,709 $ 379

4.- MAQUINAS Y EQUIPOS DIA HRS $ UNIT $ TOTAL

Esmeril angular 9" 3 $ 3,500 $ 10,500
Esmeril angular 4.1/2" 3 $ 3,500 $ 10,500
Maquina soldar 3 $ 5,000 $ 15,000 $/kg MAQ.
Grua Horquilla 3 $ 10,000 $ 30,000 Torno
Puente Grua 0 $ 5,000 $ - Preparacion manto
SUB-TOTAL $ 66,000 $ 895,709 $ 192 Preparacion Eje cor
Preparacion Eje lar
5.- Mecanizado CANT. UNI. $ UNIT $ TOTAL Preparacion Discos
Torno 1 15.0 Hrs $ 14,000 $ 210,000 Terminacion
Fresa 1 71.4 Hrs $ 14,000 $ 1,000,000 Total h
Taladro 1 6 Hrs $ 7,000 $ 42,000
SUB-TOTAL $ 1,252,000 $ 2,081,710 $ 3,650

6.- EXTERNOS CANT. UNI. $ UNIT $ TOTAL

Tratamiento trmico: alivio de tensiones por soldadura 343 kg $ 300 $ 102,903
Servicio de corte plasma 235 kg $ 250 $ 58,750
Planos de Fabricacion 0 kg $ 500 $ -
SUB-TOTAL $ 161,653 $ 1,057,362 $ 471

7.- Pintura CANT. UNI. $ UNIT $ TOTAL

Pintura externa 6.8 m2
Mano de obra ~solo limpieza~ 6 m2
Mano de obra ~solo pintura~ 8 m2
Anticorrosivo 1.0 gl
Pintura esmalte 1.0 gl
Grata copa 0 un
Grata circular 0 un
Jabn desengrasante 1 gl $ 7,000
Diluyente 1 lts
$ - $ -
$ 3,649 $ 21,894
$ 3,649 $ 29,192
$ 13,000 $ 13,000
$ 23,000 $ 23,000
$ 12,000 $ -
$ 14,000 $ -
$ 7,000
$ 2,000 $ 2,000
SUB-TOTAL $ 96,086 $ 1,153,448 $ 14,096

8.- HORAS HOMBRE NORMAL CANT. UNI. $ UNIT $ TOTAL

Maestro 1era 20 $ 6,932 $ 138,640
Maestro 2da 8 $ 5,273 $ 42,184
Ayudante Avanzado 20 $ 4,498 $ 89,960
Ayudante 0 $ 3,649 $ -
Soldador 3G MIG 32 $ 5,295 $ 169,440
Soldador 6G 0 $ 6,954 $ -
80 SUB-TOTAL $ 440,224 $/kg M.O.
$ 1,593,672 $ 1,283

COSTO TOTAL $ 2,845,673 $/kg Costo

$ 8,296

12/20/2017 Area Tecnica ~ Maestranza MBD 19:52:18

DETALLE CUBICACION

Sol. Cubicacin 099

Trabajo ADICIONAL TEMCORP
Cliente GERDAU AZA
Fecha 20 de diciembre de 2017 Son 1

Especificacin Descripcin Cant. Cjs. Marca Observacin Material Largo Ancho Espesor
y/o Detalle
Barra alza cajones plancha 1 pa PL 4837x160x19 HSL 4837 160 19
Barra alza cajones plancha 1 ps PL 4837x160x19 HSL 4837 160 19
Barra alza cajones plancha 1 pm PL 4544x32x10 A572 G50 4544 32 10
Barra alza cajones plancha 1 pk PL 4528x32x10 A572 G50 4528 32 10
Barra alza cajones plancha 1 pd PL 335x128x42 A572 G50 335 128 42
Barra alza cajones plancha 1 pf PL 550x50x10 T-1 550 50 10
Barra alza cajones plancha 1 pe PL 200x80x32 SAE1045 200 80 32
Barra alza cajones plancha 8 pg PL 536x122x10 T-1 536 122 10
Barra alza cajones plancha 5 pr PL 240x32x50 T-1 240 32 50

Barra alza cajones buje para pasador 25mm 1 pp barra 40mm SAE1045 20
Barra alza cajones pasador de fijacin cajn 25mm 1 po barra 30mm SAE1045 88
Barra alza cajones buje para pasador 32mm 1 p barra 47mm SAE1045 20
Barra alza cajones pasador de fijacin cajn 45mm 1 pq barra 45mm SAE1045 94
Barra alza cajones arandela de retencin MB-4 1 s/m comercial
Barra alza cajones tuerca de fijacin KM-4 1 s/m comercial
Barra alza cajones tuerca de fijacin KM-6 1 s/m comercial
Barra alza cajones arandela de retencin MB-6 1 s/m comercial
 0.0 0.0 0.0 planchas 0.0 0.0
0.0 0.0 0.0 perfiles #VALUE! #VALUE!

1
PESOS Cortes SUPERFICIE
Cant. Cant. Cant. Kg/m Unit Cjto. Total At Desarr. Area Unit. Area Total
Unit. Cjtos. Total
1 1 1 117.6 117.6 117.6 1.9 1.9
1 1 1 117.6 117.6 117.6 1.9 1.9
1 1 1 11.6 11.6 11.6 0.5 0.5
1 1 1 11.6 11.6 11.6 0.5 0.5
1 1 1 14.4 14.4 14.4 0.1 0.1
1 4 4 2.2 8.8 8.8 0.1 0.3
1 1 1 4.1 4.1 4.1 0.1 0.1
1 1 8 5.2 5.2 41.9 0.2 1.2
1 1 5 3.1 3.1 15.4 0.1 0.3

1 2 2 9.92 0.2 0.4 0.4 126 0.00 0.0

1 1 1 5.96 0.5 0.5 0.5 94 0.01 0.0
1 2 2 13.69 0.3 0.5 0.5 148 0.00 0.0
1 1 1 12.55 1.2 1.2 1.2 141 0.01 0.0
1 1 1
1 1 1
1 1 1
1 1 1

TOTALES 296.8 343.0 6.8

Soldadura Alambre 71-T1 1,2 mm.
Tip. Union Esp. M Mts Lineal Proceso ED% Esp. Pmd Factor Pmd
Filete 1 3 88.86 mls Mig Solido 90 % 3,2 0.045
Filete 1 Mig Tub c/p 83 %
Filete 1 Mig Tub c/p 83 %
Bisel V 60 1 Mig Tub c/p 83 %
Filete 1 Mig Tub c/p 83 %
Filete 1 Mig Tub c/p 83 %
Doble 60 1 Mig Tub c/p 83 %
Doble 60 1 Mig Tub c/p 83 %
 1 Un 4.40 kg 5.0 kg 3 hrs #REF! Gas Indurmig
Kilos Cant Kg Total Amp Kg/Hr Factor HH Sold ML 11.1 hrs
4.40 kg 1 4.40 1.2 150 1.8 60 % 3.4 88.86 $ 47,064
1 1.2 150 1.8 60 % 0
1 1.2 150 1.8 60 % 0
1 1.2 150 1.8 60 % 0
1 1.2 150 1.8 60 % 0
1.2 150 1.8 60 % 0
1.2 150 1.8 60 % 0
1.2 150 1.8 60 % 0

0
0
0
0
0
0
 10 m3 15 lt/min 1 2 3 4 5
2.5 kg/m3 25 kg 3.2 0.045 0.098
$ 3,733 $ 1,850 6.4 0.177 0.190 0.380 0.358
9.5 0.396 0.638 0.605
12.5 0.708 1.168 1.066
16 1.103 1.731 1.707
19 1.592 2.38 1.049 2.13
25 2.839 3.987 2.578 3.554
32 3.768
37.5 5.193
51 8.68
63 13.674
76 18.432
 6 Manual Filete Amperes Precio Soldadura
Mig Solido A tope 50 Electrodo 70 1/8" Electrodo 70 $ 1,620
Mig Tub c/p Bisel V 60 100 Electrodo 70 3/32" Electrodo 70 $ 1,748
Mig Tub s/p Doble 60 150 Electrodo 70 5/32" Electrodo 70 $ 1,620
TIG Ranura bisel 200 Electrodo 60 1/8" Electrodo 60 $0
1.089 Arc. Sum. Doble Ranura 250 Electrodo 60 3/32" Electrodo 60 $0
1.449 300 Electrodo 60 5/32" Electrodo 60 $0
2.322 350 Alambre 70-S6 1.2 Alambre 70-S6 1,2$ mm.
1,267
3.38 400 Alambre 71-T 1.2 Alambre 71-T $ 1,850
4.648 450
7.736 500
11.617 550
16.253 600
650 Precio Gas Flete
Oxigeno 9 m3 $ 19,703 4000
Argon Gaseo 9 m3 $ 105,867 4000
Gas Indurmig 9 m3 $ 42,358 4000
Helio Tipo Gl 8 m3 $ 256,687 4000
1/8"
3/32"
5/32"
1/8"
3/32"
5/32"
1.2
1.2
Tip. Union Esp. M Mts Lineal Cant Proceso ED% Esp.Max Esp.Min Pmd.Min Pmd.Max

Filete 1 3 1.00 28 Mig Solido 90 % 3,2 3,2 0.045 0.045

Filete 1 3 0.80 25 Mig Solido 90 % 3,2 3,2 0.045 0.045
Filete 1 3 1.60 13 Mig Solido 90 % 3,2 3,2 0.045 0.045
Filete 1 10 1.00 60 Mig Solido 90 % 12,5 9,5 0.396 0.708
Filete 1 10 1.00 200 Mig Solido 90 % 12,5 9,5 0.396 0.708
 1 Un 132.86 kg 132.9 kg 148 hrs 328.8 mls
Pro PMD Kilos Kg Total Amp Kg/Hr Factor HH Sold
0.045 0.05 kg 1.40 1.2 200 2 45 % 1.6 28 0
0.045 0.04 kg 1.00 1.2 200 2 45 % 1.1 20 0
0.045 0.08 kg 1.04 1.2 200 2 45 % 1.2 20.8 0
0.448 0.50 kg 29.87 1.2 200 2 45 % 33.2 60 0
0.448 0.50 kg 99.56 1.2 200 2 45 % 110.6 200 0
 1 2 3
1a4 0.9 5-6 3.2 0.045 0.098
6.4 0.177 0.190 0.380
9.5 0.396 0.638
12.5 0.708 1.168
132.90 147.70
16 1.103 1.731
19 1.592 2.38
25 2.839 3.987
 4 5 6 Manual Filete % ----> #REF!
Mig Solido A tope Interp #VALUE!
0.358 Mig Tub c/p Bisel V 60
0.605 Mig Tub s/p Doble 60
1.066 TIG Bisel V 45
1.707 1.089 Arc. Sum. Doble 45
1.049 2.13 1.449
2.578 3.554 2.322
Catalogo
Barra Red Pulgadas kgm Angulo Lam kgm cm Angulo Pleg kgm cm2 Canal
8 5/16 0.395 20x20x3 La 20x20x3 0.88 0.88 20x20x2 L 20x20x2 0.58 25x25x1,5
10 3/8 0.617 25x25x3 La 25x25x3 1.12 1.12 20x20x3 L 20x20x3 0.83 30x30x1,5
12 1/2 0.888 25x25x5 La 25x25x5 1.78 1.78 25x25x2 L 25x25x2 0.73 50x25x2
16 5/8 1.580 30x30x3 La 30x30x3 1.36 1.36 25x25x3 L 25x25x3 1.06 50x25x3
18 7/10 2.000 30x30x5 La 30x30x5 2.18 2.18 30x30x2 L 30x30x2 0.89 80x40x2
19 3/4 2.230 40x40x3 La 40x40x3 1.84 1.84 30x30x3 L 30x30x3 1.3 80x40x3
22.2 7/8 2.980 40x40x4 La 40x40x4 2.42 2.42 30x30x4 L 30x30x4 1.68 80x40x4
25.4 1 3.980 40x40x5 La 40x40x5 2.97 2.97 40x40x2 L 40x40x2 1.2 80x40x5
28.6 1 1/8 5.030 40x40x6 La 40x40x6 3.52 3.52 40x40x3 L 40x40x3 1.77 100x50x2
31.8 1 1/4 6.220 50x50x3 La 50x50x3 2.33 2.33 40x40x4 L 40x40x4 2.31 100x50x3
38.1 1 1/2 8.950 50x50x4 La 50x50x4 3.06 3.06 40x40x5 L 40x40x5 2.82 100x50x4
50x50x5 La 50x50x5 3.77 3.77 50x50x2 L 50x50x2 1.52 100x50x5
50x50x6 La 50x50x6 4.47 4.47 50x50x3 L 50x50x3 2.24 100x50x6
65x65x5 La 65x65x5 4.97 4.97 50x50x4 L 50x50x4 2.93 100x75x3
65x65x6 La 65x65x6 5.91 5.91 50x50x5 L 50x50x5 3.6 100x75x4
65x65x8 La 65x65x8 7.73 7.73 60x60x3 L 60x60x3 2.74 100x75x5
65x65x10 La 65x65x10 9.49 9.49 60x60x4 L 60x60x4 3.58 125x50x2
80x80x6 La 80x80x6 7.34 7.34 60x60x5 L 60x60x5 4.4 125x50x3
80x80x8 La 80x80x8 9.63 9.63 65x65x3 L 65x65x3 2.95 125x50x4
80x80x10 La 80x80x10 11.90 11.90 65x65x4 L 65x65x4 3.88 125x50x5
80x80x12 La 80x80x12 14.00 14.00 65x65x5 L 65x65x5 4.78 125x75x2
100x100x6 La 100x100x6 9.26 9.26 80x80x3 L 80x80x3 3.65 125x75x3
100x100x8 La 100x100x8 12.20 12.20 80x80x4 L 80x80x4 4.82 125x75x4
100x100x10 La 100x100x10 15.00 15.00 80x80x5 L 80x80x5 5.96 125x75x5
100x100x12 La 100x100x12 17.80 17.80 80x80x6 L 80x80x6 7.07 125x75x6
100x100x3 L 100x100x3 4.59 150x50x2
100x100x4 L 100x100x4 6.07 150x50x3
100x100x5 L 100x100x5 7.53 150x50x4
100x100x6 L 100x100x6 8.96 150x50x5
150x50x6
150x75x3
150x75x4
150x75x5
150x75x6
175x50x3
175x50x4
175x50x5
175x75x2
175x75x3
175x75x4
175x75x5
200x50x2
200x50x3
200x50x4
200x50x5
200x50x6
200x75x3
200x75x4
200x75x5
200x75x6
250x50x2
250x50x3
250x50x4
250x50x5
250x50x6
250x75x3
250x75x4
250x75x5
250x75x6
300x50x2
300x50x3
300x50x4
300x50x5
300x75x2
300x75x3
300x75x4
300x75x5
 kgm cm2 Costanera kgm cm2 Cajon Cuad kgm cm2 Cajon Rect
C 25x25x1,5 0.81 1.03 80x40x15x2 CA 80x40x15x2 2.78 3.54 12x12x1 CJ 12x12x1 0.33 0.42 20x10x1
C 30x30x1,5 1.00 1.28 80x40x15x3 CA 80x40x15x3 4.01 5.11 15x15x1 CJ 15x15x1 0.42 0.54 20x10x1,5
C 50x25x2 1.47 1.87 80x40x15x4 CA 80x40x15x4 5.14 6.55 15x15x1,5 CJ 15x15x1,5 0.59 0.78 25x10x1
C 50x25x3 2.12 2.70 100x50x15x2 CA 100x50x15x 3.40 4.34 20x20x1 CJ 20x20x1 0.58 0.73 25x15x1
C 80x40x2 2.41 3.07 100x50x15x3 CA 100x50x15x 4.95 6.31 20x20x1,5 CJ 20x20x1,5 0.83 1.07 25x15x1,5
C 80x40x3 3.54 4.51 100x50x15x4 CA 100x50x15x 6.40 8.16 20x20x2 CJ 20x20x2 1.05 1.38 30x10x1
C 80x40x4 4.61 5.88 125x50x15x2 CA 125x50x15x 3.80 4.85 25x25x1 CJ 25x25x1 0.73 0.92 30x10x1,5
C 80x40x5 5.63 7.18 125x50x15x3 CA 125x50x15x 5.54 7.06 25x25x1,5 CJ 25x25x1,5 1.06 ### 30x20x1
C 100x50x2 3.04 3.88 125x50x15x4 CA 125x50x15x 7.18 9.15 25x25x2 CJ 25x25x2 1.36 1.77 30x20x1,5
C 100x50x3 4.48 5.71 150x50x15x2 CA 150x50x15x 4.19 5.34 30x30x1 CJ 30x30x1 0.89 1.12 30x20x2
C 100x50x4 5.87 7.48 150x50x15x3 CA 150x50x15x 6.13 7.82 30x30x1,5 CJ 30x30x1,5 1.30 ### 35x15x1
C 100x50x5 7.20 9.18 150x50x15x4 CA 150x50x15x 7.97 10.16 30x30x2 CJ 30x30x2 1.68 2.15 35x15x1,5
C 100x50x6 8.49 10.82 150x75x15x2 CA 150x75x15x 4.97 6.34 40x40x1 CJ 40x40x1 1.20 1.50 40x20x1
C 100x75x3 5.66 7.22 150x75x15x3 CA 150x75x15x 7.31 9.32 40x40x1,5 CJ 40x40x1,5 1.77 ### 40x20x1,5
C 100x75x4 7.44 9.49 150x75x15x4 CA 150x75x15x 9.54 12.16 40x40x2 CJ 40x40x2 2.31 2.92 40x20x2
C 100x75x5 9.17 11.69 175x75x15x3 CA 175x75x15x 7.90 10.07 40x40x3 CJ 40x40x3 3.30 4.27 40x30x1
C 125x50x2 3.43 4.37 200x50x15x2 CA 200x50x15x 4.97 6.34 50x50x1,5 CJ 50x50x1,5 2.24 ### 40x30x1,5
C 125x50x3 5.07 6.46 200x50x15x3 CA 200x50x15x 7.31 9.32 50x50x2 CJ 50x50x2 2.93 3.69 40x30x2
C 125x50x4 6.65 8.48 200x50x15x4 CA 200x50x15x 9.54 12.16 50x50x3 CJ 50x50x3 4.25 5.42 50x20x1,5
C 125x50x5 8.19 10.44 200x50x20x5 CA 200x50x20x 12.10 15.43 50x50x4 CJ 50x50x4 5.45 7.08 50x20x2
C 125x75x2 4.21 5.37 200x50x20x6 CA 200x50x20x 14.20 18.11 50x50x5 CJ 50x50x5 6.56 8.65 50x30x1
C 125x75x3 6.24 7.96 200x75x15x2 CA 200x75x15x 5.76 7.34 75x75x2 CJ 75x75x2 4.50 5.62 50x30x1,5
C 125x75x4 8.22 10.48 200x75x15x3 CA 200x75x15x 8.48 10.81 75x75x3 CJ 75x75x3 6.60 8.31 50x30x2
C 125x75x5 10.20 13.01 200x75x15x4 CA 200x75x15x 11.10 14.15 75x75x4 CJ 75x75x4 8.59 10.92 50x30x3
C 125x75x6 12.02 15.33 200x75x20x5 CA 200x75x20x 14.00 17.85 75x75x5 CJ 75x75x5 10.48 13.46 60x40x2
C 150x50x2 3.82 4.87 200x75x20x6 CA 200x75x20x 16.50 21.04 100x100x2 CJ 100x100x2 6.07 7.71 60x40x3
C 150x50x3 5.66 7.22 200x100x15x2CA 200x100x15 6.54 8.34 100x100x3 CJ 100x100x3 8.96 11.45 60x40x4
C 150x50x4 7.44 9.49 200x100x15x3CA 200x100x15 9.66 12.32 100x100x4 CJ 100x100x4 11.73 15.11 70x30x2
C 150x50x5 9.17 11.69 200x100x15x4CA 200x100x15 12.70 16.19 100x100x5 CJ 100x100x5 14.41 18.69 70x30x3
C 150x50x6 10.85 13.83 200x100x20x5CA 200x100x20 16.00 20.40 100x100x6 CJ 100x100x6 16.98 22.19 80x40x2
C 150x75x3 6.83 8.71 200x100x20x6CA 200x100x20 18.90 24.10 135x135x4 CJ 135x135x4 16.13 20.62 80x40x3
C 150x75x4 9.01 11.49 250x50x15x2 CA 250x50x15x 5.76 7.34 135x135x5 CJ 135x135x5 19.90 25.57 80x40x4
C 150x75x5 11.13 14.19 250x50x15x3 CA 250x50x15x 8.48 10.81 150x150x3 CJ 150x150x3 13.70 17.35 100x50x2
C 150x75x6 13.20 16.83 250x50x15x4 CA 250x50x15x 11.10 14.15 150x150x4 CJ 150x150x4 18.02 22.98 100x50x3
C 175x50x3 6.24 7.96 250x50x20x5 CA 250x50x20x 14.00 17.85 150x150x5 CJ 150x150x5 22.26 28.52 100x50x4
C 175x50x4 8.22 10.48 250x50x20x6 CA 250x50x20x 16.50 21.04 150x150x6 CJ 150x150x6 26.41 33.99 100x50x5
C 175x50x5 10.15 12.94 250x75x15x2 CA 250x75x15x 6.54 8.34 200x200x3 CJ 200x200x3 18.40 23.25 150x50x2
C 175x75x2 5.00 6.38 250x75x15x3 CA 250x75x15x 9.66 12.32 200x200x4 CJ 200x200x4 24.30 30.84 150x50x3
C 175x75x3 7.42 9.46 250x75x15x4 CA 250x75x15x 12.70 16.19 200x200x5 CJ 200x200x5 30.11 38.36 150x50x4
C 175x75x4 9.79 12.48 250x75x20x5 CA 250x75x20x 16.00 20.40 200x200x6 CJ 200x200x6 35.83 45.80 150x50x5
C 175x75x5 12.11 15.44 250x75x20x6 CA 250x75x20x 18.90 24.10 250x250x4 CJ 250x250x4 35.80 38.71 150x100x3
C 200x50x2 4.61 5.88 250x100x15x2CA 250x100x15 7.33 9.35 250x250x5 CJ 250x250x5 38.00 48.20 150x100x4
C 200x50x3 6.83 8.71 250x100x15x3CA 250x100x15 10.80 13.77 250x250x6 CJ 250x250x6 45.20 57.60 150x100x5
C 200x50x4 9.01 11.49 250x100x15x4CA 250x100x15 14.20 18.11 300x300x4 CJ 300x300x4 36.90 46.58 200x100x3
C 200x50x5 11.13 14.19 250x100x15x5CA 250x100x15 17.90 22.82 300x300x5 CJ 300x300x5 45.80 58.03 200x100x4
C 200x50x6 13.20 16.83 250x100x15x6CA 250x100x15 21.20 27.03 300x300x6 CJ 300x300x6 54.67 69.40 200x100x5
C 200x75x3 8.01 10.21 300x50x15x2 CA 300x50x15x 6.54 8.34 200x100x6
C 200x75x4 10.58 13.49 300x50x15x3 CA 300x50x15x 9.66 12.32 200x150x3
C 200x75x5 13.09 16.69 300x50x15x4 CA 300x50x15x 12.70 16.19 200x150x4
C 200x75x6 15.65 19.95 300x50x20x5 CA 300x50x20x 16.00 20.40 200x150x5
C 250x50x2 5.39 6.87 300x50x20x6 CA 300x50x20x 18.90 24.10 200x150x6
C 250x50x3 8.01 10.21 300x75x15x2 CA 300x75x15x 7.33 9.35 250x200x4
C 250x50x4 10.58 13.49 300x75x15x3 CA 300x75x15x 10.80 13.77 250x200x5
C 250x50x5 13.09 16.69 300x75x15x4 CA 300x75x15x 14.20 18.11 250x200x6
C 250x50x6 15.65 19.95 300x75x20x5 CA 300x75x20x 17.90 22.82
C 250x75x3 9.31 11.87 300x75x20x6 CA 300x75x20x 21.20 27.03
C 250x75x4 12.29 15.67 300x100x15x2CA 300x100x15 8.11 10.34
C 250x75x5 15.20 19.38 300x100x15x3CA 300x100x15 12.00 15.30
C 250x75x6 18.50 23.59 300x100x15x4CA 300x100x15 15.80 20.15
C 300x50x2 6.18 7.88 300x100x20x5CA 300x100x20 19.90 25.37
C 300x50x3 9.19 11.72 300x100x20x6CA 300x100x20 23.60 30.09
C 300x50x4 12.15 15.49
C 300x50x5 15.05 19.19
C 300x75x2 6.96 8.87
C 300x75x3 10.37 13.22
C 300x75x4 13.72 17.49
C 300x75x5 17.02 21.70
 1.275
kgm cm2
CJR 20x10x1 0.42 0.54 3.54
CJR 20x10x1,5 0.59 ### 5.11
CJR 25x10x1 0.50 0.63 6.55
CJR 25x15x1 0.58 0.73 4.34
CJR 25x15x1,5 0.83 ### 6.31
CJR 30x10x1 0.58 0.73 8.16
CJR 30x10x1,5 0.83 ### 4.85
CJR 30x20x1 0.73 0.92 7.06
CJR 30x20x1,5 1.06 ### 9.15
CJR 30x20x2 1.36 1.77 5.34
CJR 35x15x1 0.73 0.92 7.82
CJR 35x15x1,5 1.06 ### 10.16
CJR 40x20x1 0.89 1.12 6.34
CJR 40x20x1,5 1.30 ### 9.32
CJR 40x20x2 1.68 2.15 12.16
CJR 40x30x1 1.05 1.31 10.07
CJR 40x30x1,5 1.53 ### 6.34
CJR 40x30x2 1.99 2.54 9.32
CJR 50x20x1,5 1.53 ### 12.16
CJR 50x20x2 1.99 2.54 15.43
CJR 50x30x1 1.20 1.50 18.11
CJR 50x30x1,5 1.77 ### 7.34
CJR 50x30x2 2.31 2.92 10.81
CJR 50x30x3 3.30 4.27 14.15
CJR 60x40x2 2.93 3.69 17.85
CJR 60x40x3 4.25 5.42 21.04
CJR 60x40x4 5.45 7.08 8.34
CJR 70x30x2 2.93 3.69 12.32
CJR 70x30x3 4.25 5.42 16.19
CJR 80x40x2 3.56 4.46 20.40
CJR 80x40x3 5.19 6.58 24.10
CJR 80x40x4 6.71 8.62 7.34
CJR 100x50x2 4.50 5.74 10.81
CJR 100x50x3 6.60 8.50 14.15
CJR 100x50x4 8.59 11.17 17.85
CJR 100x50x5 10.48 13.77 21.04
CJR 150x50x2 6.07 7.71 8.34
CJR 150x50x3 8.96 11.45 12.32
CJR 150x50x4 11.73 15.11 16.19
CJR 150x50x5 14.41 18.69 20.40
CJR 150x100x 11.30 14.40 24.10
CJR 150x100x 14.90 19.04 9.35
CJR 150x100x 18.30 23.61 13.77
CJR 200x100x 13.70 17.35 18.11
CJR 200x100x 18.02 22.98 22.82
CJR 200x100x 22.26 28.52 27.03
CJR 200x100x 26.40 33.99 8.34
CJR 200x150x 16.00 20.30 12.32
CJR 200x150x 21.20 26.91 16.19
CJR 200x150x 26.20 33.44 20.40
CJR 200x150x 31.10 39.89 24.10
CJR 250x200x 27.40 34.78 9.35
CJR 250x200x 34.00 43.28 13.77
CJR 250x200x 40.50 51.70 18.11
22.82
27.03
10.34
15.30
20.15
25.37
30.09
 Operador (Hrs) Dias Habiles Mes
Actividad Arm Sold MaB Ayu Dias T D Dia1 Dia2 Dia3 Dia4 Dia5 Dia6 Dia7 Dia8 Dia9 Dia10 Dia11 Dia12 Dia13 Dia14 Dia15 Dia16 Dia17 Dia18
Preparacion 6 2 0.7 x
Armado 20 20 2.3 xxxxxxx
Soldadura 26 2.9 xxxxxxxxx
Prueba 2 0.3 x
Limpieza 8 0.9 xxx
Pintura
28 26 0 30
Dia18 Dia19 Dia20 Dia21 Dia22 Dia23
Disco () Cortes (c/u) Seccion (cm2) Perfil

77 6.21 La 65x5
52 9.18 La 80x6
435 1.1 La 20x3
125 3.82 La 50x4
102 4.71 La 50x5
158 3.02 La 40x4
281 1.7 L 30x3
315 1.52 L 40x2
163 2.94 L 40x5
141 3.38 L 45x4
92 5.17 L 55x5
89 5.4 L 65x5
25 18.82 La 100x10
31 15.25 La 100x8
80 6 PL 75x8
20 23.41 Tub. 5"x5mm.
120 4 Ca. 1 1/2" SCH-40.
398 1.2 CAERIA 3/4" STD40 ASTM A-36
117 4.08 CJ 40x40x3
84 5.68 CJ 75x2
57 8.36 CJ 50x5
58 8.28 CJ 75x3
14" 42 11.28 CJ 100x3
28 17.28 CJ 150x3
21 22.8 CJ 150x4
24 19.59 CJ 150x5
13 36.09 CJ 200x6
33 14.28 CJ 150x100x3
28 17.04 CJ 200x100x4
57 8.4 CJ 100x50x3
31 15.64 C 175x75x5
36 13.14 C 125x75x5
33 14.39 C 150x75x5
66 7.2 C 150x50x3
84 5.7 C 100x50x3
110 4.34 CA 100x50x15x2
8 58.8 UPN300
35 13.5 UPN100
6 78.1 HEB 200
15 31.5 IN 250x100x10x5
12 41.2 IN 300x150x8x6
51 9.39 C 100x50x5

31 15.36 C 300x50x4
Disco () Cortes (c/u) Seccion (cm2) Perfil
50 6.21 La 65x5
34 9.18 La 80x6
282 1.1 La 20x3
81 3.82 La 50x4
66 4.71 La 50x5
103 3.02 La 40x4
183 1.7 L 30x3
204 1.52 L 40x2
54 5.7 C 100x50x3
92 3.38 L 45x4
60 5.17 L 55x5
58 5.4 L 65x5
16 18.82 La 100x10
20 15.25 La 100x8
52 6 PL 75x8
13 23.41 Tub. 5"x5mm.
78 4 Ca. 1 1/2" SCH-40.
76 4.08 CJ 40x40x3
55 5.68 CJ 75x2
9" 38 8.28 CJ 75x3
28 11.28 CJ 100x3
18 17.28 CJ 150x3
14 22.8 CJ 150x4
16 19.59 CJ 150x5
9 36.09 CJ 200x6
43 7.2 C 150x50x3
22 14.28 CJ 150x100x3
18 17.04 CJ 200x100x4
72 4.34 CA 100x50x15x2
20 15.64 C 175x75x5
24 13.14 C 125x75x5
22 14.39 C 150x75x5
43 7.2 C 150x50x3
5 58.8 UPN300
23 13.5 UPN100
10 31.5 IN 250x100x10x5
8 41.2 IN 300x150x8x6
20 15.36 C 300x50x4
 Discos 14"

Discos 14"

Discos 14"

Discos 14"

Discos 14"

Discos 14"

Discos 14"
Cortes

Cortes

Cortes

Cortes

Cortes

Cortes

Cortes
0 0.0 46 0.6 0.0 12 0.2 0.0 0.0 0.0
0 0.0 8 0.2 4 0.1 0.0 4 0.1 4 0.1 0.0
0 0.0 57 0.1 0.0 0.0 0.0 0.0 8 0.0
0 0.0 57 0.5 0.0 0.0 0.0 0.0 8 0.1
0 0.0 57 0.6 0.0 0.0 0.0 0.0 2 0.0
0 0.0 57 0.4 0.0 0.0 0.0 0.0 72 0.5
849 3.0 32 0.1 32 0.1 4 0.0
0 0.0 32 0.1 32 0.1 4 0.0
1590 9.8
0 0.0 32 0.2 32 0.2 4 0.0
0 0.0 24 0.3 0.0 0.0 0.0 0.0
170 1.9 24 0.3 0.0 0.0 0.0 0.0
0 0.0 0.0 0.0 4 0.2 0.0 0.0 0.0
0 0.0 0.0 0.0 4 0.1 0.0 0.0 8 0.3
0 0.0 0.0 0.0 4 0.1 0.0 0.0 8 0.1
0 0.0 0.0 0.0 4 0.2 0.0 0.0 8 0.4
0 0.0 0.0 0.0 4 0.0 0.0 0.0 8 0.1
0 0.0 0.0 0.0 4 0.0 0.0 0.0 8 0.0
0 0.0 0.0 0.0 4 0.0 0.0 0.0 8 0.1
0 0.0 0.0 0.0 4 0.1 0.0 0.0 8 0.1
0 0.0 0.0 0.0 4 0.1 0.0 0.0 8 0.2
0 0.0 0.0 0.0 4 0.1 0.0 0.0 8 0.2
60 2.2 0.0 0.0 4 0.1 0.0 0.0 8 0.3
0 0.0 0.0 0.0 4 0.2 0.0 0.0 8 0.3
83 6.3 0.0 0.0 4 0.3 0.0 0.0 8 0.6
0 0.0 0.0 0.0 4 0.3 0.0 0.0 8 0.6
0 0.0 0.0 0.0 4 0.0 0.0 0.0 8 0.1
0 0.0 0.0 0.0 4 0.1 0.0 0.0 8 0.2
0 0.0 0.0 0.0 4 0.1 0.0 0.0 8 0.3
3 0.1 0.0 0.0 4 0.1 0.0 0.0 8 0.1
0 0.0 0 0.0 0.0 0.0 0.0 0.0 0.0
0 0.0 0 0.0 0.0 0.0 0.0 0.0 0.0
0 0.0 0 0.0 0.0 0.0 0.0 0.0 0.0
0 0.0 0 0.0 0.0 0.0 0.0 0.0 0.0
249 3.0 0 0.0 0.0 0.0 0.0 0.0 0.0
118 1.1 0 0.0 0.0 0.0 0.0 0.0 0.0
0 0.0 0 0.0 0.0 0.0 0.0 0.0 0.0
0 0.0 0 0.0 0.0 0.0 0.0 0.0 0.0
0 0.0 0 0.0 0.0 0.0 0.0 0.0 0.0
117 7.7 0 0.0 0.0 0.0 0.0 0.0 0.0
6 0.5 0 0.0 0.0 0.0 0.0 0.0 0.0
0 0.0 0 0.0 0.0 0.0 0.0 0.0 0.0

0 0.0 0.0 4 0.1 4 0.1 7 0.2 7 0.2 0.0

Total Discos 35.5 0 0 0 0 0 0
Total Estructuras 1
Plano Discos 9"

Discos 9"

Discos 9"

Discos 9"

Discos 9"

Discos 9"

Discos 9"
Cortes

Cortes

Cortes

Cortes

Cortes

Cortes

Cortes
0 0.0 0 0.0 0 0.0 12 0.2 0 0.0 0 0.0 0 0.0
0 0.0 0 0.0 4 0.1 0 0.0 4 0.1 4 0.1 0 0.0
0 0.0 0 0.0 0.0 0.0 0.0 0.0 8 0.0
0 0.0 0 0.0 0.0 0.0 0.0 0.0 2 0.0
0 0.0 0 0.0 0.0 0.0 0.0 0.0 8 0.1
0 0.0 0 0.0 0 0.0 0 0.0 0 0.0 0 0.0 72 0.7
849 4.6 32 0.2 32 0.2 4 0.0
0 0.0 0 0.0 32 0.2 32 0.2 4 0.0
249 4.6 0 0.0 0.0 0.0 0.0 0.0 0.0
0 0.0 0 0.0 24 0.3 0.0 0 0.0 0 0.0 0 0.0
0 0.0 0 0.0 0 0.0 4 0.1 0 0.0 0 0.0 0 0.0
170 3.0 24 0.4 0.0 0.0 0.0 0.0
0 0.0 0 0.0 0.0 4 0.2 0.0 0.0 8 0.5
0 0.0 0 0.0 0.0 4 0.2 0.0 0.0 8 0.4
0 0.0 0.0 0.0 4 0.1 0.0 0.0 8 0.2
0 0.0 0.0 0.0 4 0.3 0.0 0.0 8 0.6
0 0.0 0.0 0.0 4 0.1 0.0 0.0 8 0.1
0 0.0 0.0 0.0 4 0.1 0.0 0.0 8 0.1
0 0.0 0 0.0 0 0.0 4 0.1 0 0.0 0 0.0 8 0.2
0 0.0 0 0.0 0 0.0 4 0.1 0 0.0 0 0.0 8 0.3
60 3.3 0 0.0 0 0.0 4 0.2 0 0.0 0 0.0 8 0.4
0 0.0 0 0.0 0 0.0 4 0.3 0 0.0 0 0.0 8 0.5
83 9.6 0.0 0.0 4 0.5 0.0 0.0 8 0.9
0 0.0 0 0.0 0 0.0 4 0.5 0 0.0 0 0.0 8 0.9
0 0.0 0.0 0.0 4 0.1 0.0 0.0 8 0.1
3 0.1 0 0.0 0.0 0.0 0.0 0.0 0.0
0 0.0 0 0.0 0.0 4 0.2 0.0 0.0 8 0.4
0 0.0 0.0 0.0 4 0.2 0.0 0.0 8 0.4
118 1.6 0 0.0 0.0 0.0 0.0 0.0 0.0
0 0.0 0.0 0.0 4 0.2 0.0 0.0 8 0.4
0 0.0 0.0 0.0 4 0.2 0.0 0.0 8 0.3
0 0.0 0.0 0.0 4 0.2 0.0 0.0 8 0.4
0 0.0 0 0.0 0 0.0 0 0.0 0 0.0 0 0.0 0 0.0
0 0.0 0 0.0 0 0.0 0 0.0 0 0.0 0 0.0 0 0.0
0 0.0 0 0.0 0 0.0 0 0.0 0 0.0 0 0.0 0 0.0
117 11.9 0 0.0 0.0 0.0 0.0 0.0 0.0
6 0.8 0 0.0 0.0 0.0 0.0 0.0 0.0
0 0.0 0 0.0 0 0.0 0 0.0 0 0.0 0 0.0 0 0.0
Total Discos 39.55 0 0 0 0 0 0
Total Estructuras 1 0 0 0 0 0 0
Plano 0 0 0 0 0 0 0
 Pintura
Capas Tratamiento Galones
resina Mt2
manos Mils Micras Alt-1 Alt-2 Cant. RxG $
Sintetica 2 4 100 #REF! 35
Sintetica 1 2 50 #REF! 35
Atx Sintetico 3 3 75 #REF! 70
 Tinetas Factor Eficiencia resumen a Compra
Cant. RxT $ Amb. Rug. Foco Cant Un Precio
350 20 % 20 % #VALUE! gl
175 20 % 20 % #VALUE! gl
1050 20 % 20 % #VALUE! gl
Total $0
 1.53 Det. 5
4.64 Det.6
4.25 Det.7
4.61 Det.8
12.3 Det.20
0.24 Det.9
0.24 Det.10
2.36 Det.11
0.3 Det.12

3.4 mts 2 Det.13

0.7 mts 2 Det.14
2.48 mts 2 Det.15
0.1 mts 2 Det.16
0.15 mts 2 Det.17
2.26 mts 2 Det.18
0.48 mts 2 Det.19
0.46 mts 2 Det.21
0.6 mts 2 Det.22
0.55 mts 2 Det.23
0.75 mts 2 Det.24
0.83 mts 2 Det.25
0.41 mts 2 Det.26
2.24 mts 2 Det.27
1.74 mts 2 Det.28
0.06 mts 2 Det.32
0.72 mts 2 Det.33
0.26 mts 2 Det.36
9 mts 2 Det.37
0.47 mts 2 Det.38
6.72 mts 2 Det.39
23.44 mts 2 Det. 1-2-3-4
88.29 mts 2 7.0632 Galones