Proveedor: CORTES GRAMAJE hojeado 9% 9% Precios

Descripción Codigo Aug-22 Aug-22 Apr-22 Jan-22 Sep-21 Jul-21 Apr-21 Dec-20
PRECIOS LISTA CEDEP
Caple Nacional 11pts 230 CRC11 7.53048 8.5 7.8 6.84
ARCH ENVIADO 6.27 0.876923076923 5.59 5.13 4.28 0.89154705 BARNIZ UV (M2) 1.5
Caple Nacional 12pts 275 CRC12 8.12266 9.17 8.41 7.38
WHATS 6.77 0.877526753864 6.03 5.53
PC:
Caple Nacional 14pts 275 CRC14 8.81432 9.95 9.13 8.3 ANTERIO 9.467.61
ARCHIVO 0.909090909091 6.78 6.22 5.39 LAMINADO MATE (M2) 5
Caple Nacional 16pts 330 CRC16 9.49064 10.71 9.83 INCR8.93
DE 14% 8.2 0.908443540183 7.3 6.7 5.80 SUAJE JB (CM) 4
Caple Nacional 18pts 368 CRC18 10.0471 11.34 10.4 9.46 8.68 0.909615384615 7.73 7.09 6.14 SUAJE ORDOÑEZ (CM) 3
Caple Nacional 20pts 410 CRC20 10.90782 12.31 11.29 10.27 9.42 0.909654561559 8.39 7.7 6.60 BARNIZ MATE (M2) 2.5
Caple Nacional 22 pts CEDEP 439 CRC22 11.89727 13.43 12.32 11.2 10.27 0.909090909091 9.15 8.4 7.27
Caple Nacional 24pts 480 CRC24 12.75459 14.39 13.21 12.01 11.01 0.909159727479 9.81 9 7.79

Caple Chileno 11pts 180 CMPC11 7.31738909 6.713201 6.1589 5.60

Caple Chileno 14pts 225 CMPC14 8.58247797 7.873833 7.2237 6.57
Caple Chileno 16pts 245 CMPC16 9.17189438 8.414582 7.7198 7.02 0.9 1.44 1.296 291.6 2916000
Caple Chileno 18pts 275 CMPC18 9.71818276 8.915764 8.1796 7.44
Caple Chileno 20pts 295 CMPC20 10.55199134 9.680726 8.8814 8.07
Caple Chileno 24pts 345 CMPC24 12.34899259 11.329351 10.3939 9.45
Caple chileno 22 pts 10.59511937 9.720293 8.9177 8.11
Caple Natural Kraft 24 pts 90*110 PROMASA H24NKCM 13.62845748 12.503172 11.4708 10.43
0
Proveedor: CORTES PRECIO ESPECIAL AGOS'22 0
Flauta "E" (110/110) CEDEP CorrE-110/110 6.01 6.17 6.17 5.61 5.232 4.8 4.61 0.96041667
Flauta "E" (127/110)CEDEP CorrE-127/110 6.49 6.66 6.66 6.06 5.6571 5.19 4.92 |
Flauta "E" (127/127)CEDEP CorrE-127/127 7.02 7.21 7.21 6.55 6.1149 5.61 5.29
Flauta "E" (127/140)CEDEP 7.75
Flauta "E" (140/110)CEDEP 7.05
Flauta "E" (140/127)CEDEP CorrE-140/127 7.46 7.67 7.67 6.97 6.54 6 5.64
Flauta "E" (140/140)CEDEP CorrE-140/140 8.31
Flauta "E" (180/127)CEDEP 8.72
Flauta "E" (180/140)CEDEP 9.41
0
Flauta "B" (110/110)CEDEP CorrB-110/110 6.34 6.52 6.52 5.92 5.5263 5.07 4.78
Flauta "B" (127/110)CEDEP CorrB-127/110 6.75 6.94 6.94 6.31 5.886 5.4 5.1
Flauta "B" (127/127)CEDEP CorrB-127/127 7.32 7.52 7.52 6.84 6.3874 5.86 5.52
Flauta "B" (127/140)CEDEP 8.11
Flauta "B" (140/110)CEDEP 7.31
Flauta "B" (140/127)CEDEP CorrB-140/127 7.77 7.99 7.99 7.26 6.8125 6.25 5.88
PC:
Flauta "B" (140/140)CEDEP CorrB-140/140 8.51 7.521 6.9
dato whats 5-5-21
Flauta "B" (180/110)CEDEP 8.45
Flauta "B" (180/127)CEDEP 9.02
Flauta "B" (180/140)CEDEP 9.81
Flauta "B" (180/180)CEDEP 11.4
0
Flauta "C" (110/110)CEDEP CorrC-110/110 6.61 6.79 6.79 6.17 5.7552 5.28 4.82
Flauta "C" (127/110)CEDEP CorrC-127/110 7.02 7.21 7.21 6.55 6.1149 5.61 5.11
Flauta "C" (127/127)CEDEP CorrC-127/127 7.62 7.82 7.82 7.11 6.6381 6.09 5.55
Flauta "C" (127/140)CEDEP 8.47
Flauta "C" (127/180)CEDEP 10.18
Flauta "C" (140/127)CEDEP CorrC-140/127 8.18 8.41 8.41 7.64 0.908442330559 7.1722 6.58 6.02
Flauta "C" (140/140)CEDEP CorrC-140/140 9.03 8.45 0 6.72
Flauta "C" (140/180)CEDEP 10.74
Flauta "C" (180/127)CEDEP CorrC-180/127 9.8 0
PRECIO PGB
Flauta "C" (180/140)CEDEP CorrC-180/140 10.17 10.11 9.81 0
Flauta "C" (180/180)CEDEP CorrC-180/180 11.88 12.92 0
0
Proveedor: CORRUPAKA 0
Flauta "F" (127/127) CORRUPAKA CorrF-127/127 6.011786 5.5154 5.06 4.60
Flauta "F" (127/120) CORRUPAKA CorrF-127/120 6.011786 5.5154 5.06 4.60

Flauta "E" (160/90) CORRUPAKA CorrE-160/90 5.8157495 5.33555 4.895 4.45

Flauta "E" (120/120) CORRUPAKA CorrE-120/120 5.6850585 5.21565 4.785 4.35
Flauta "E" (127/127) CORRUPAKA CorrE-127/127 6.2078225 5.69525 5.225 4.75
Flauta "E" (127/120) CORRUPAKA CorrE-127/120 6.011786 5.5154 5.06 4.60
Flauta "E" (160/127) CORRUPAKA CorrE-160/127 7.6976999 7.06211 6.479 5.89
0 0
Flauta "B" (127/127) CORRUPAKA CorrB-127/127 6.8482084 6.28276 5.764 5.24
Flauta "B" (160/127) CORRUPAKA CorrB-160/127 8.0767038 7.40982 6.798 6.18
0 0
Flauta "C" (127/127) CORRUPAKA CorrC-127/127 7.1226595 6.53455 5.995 5.45
Flauta "C" (160/160) CORRUPAKA CorrC-160/160 10.585971 9.7119 8.91 8.10
0
0
Medium 110 gr 110 2.3001616 2.11024 1.936 1.76 0
Medium 127 gr 127 2.65956185 2.439965 2.2385 2.04
Linner Kraft 140 gr 140 3.39 3.28 3.0411 2.79 2.58 2.37
Linner Kraft 180 gr 180 3.95 3.95 3.6515 3.35 3.11 2.83
Linner Kraft 200gr 200 LK200 6.3254444 5.80316 5.324 4.84
PC: PC:
linner Kraft 300gr 300 LK300 6.08 6.08 6.08 6.08 5.690999
WHATS ELI 310122
5.2211 4.79 5.15
precio whats Eli 200421
PC:
linner Kraft 400gr 400 LK400 7.580078 6.9542 6.38 GERMAN 2-6-21
WHATS 6.16
0 $14 KG
Proveedor: PROMASA 0 JUNIO20
CAPLE CHILENO RC 11PTS PROMASA 180 6.21697087 5.703643 5.2327 4.757
CAPLE CHILENO RC 12.4 PTS PROMASA 200 6.71621049 6.161661 5.6529 5.139
CAPLE CHILENO RC 14.4 PTS PROMASA 225 7.4101797 6.79833 6.237 5.670
CAPLE CHILENO RC 15.7 PTS PROMASA 245 7.91726078 7.263542 6.6638 6.058
CAPLE CHILENO RC 17.1 PTS PROMASA 260 8.18648424 7.510536 6.8904 6.264
CAPLE CHILENO RC 18.3 PTS PROMASA 275 8.39820366 7.704774 7.0686 6.426
CAPLE CHILENO RC 20.1 PTS PROMASA 295 9.11961798 8.366622 7.6758 6.978
CAPLE CHILENO RC 20.9 PTS PROMASA 305 9.48424587 8.701143 7.9827 7.257
CAPLE CHILENO RC 22.2 PTS PROMASA 325 9.94950583 9.127987 8.3743 7.613
CAPLE CHILENO RC 24.2 PTS PROMASA 345 10.6643856 9.78384 8.976 8.160
0
CAPLE CHILENO RB 11.8 PTS PROMASA 205 7.42063498 6.807922 6.2458 5.678
CAPLE CHILENO RB 13.6 PTS PROMASA 225 8.00090302 7.340278 6.7342 6.122
CAPLE CHILENO RB 15.9 PTS PROMASA 255 8.73669335 8.015315 7.3535 6.685
CAPLE CHILENO RB 17.9 PTS PROMASA 280 9.50254261 8.717929 7.9981 7.271
CAPLE CHILENO RB 19.7 PTS PROMASA 300 10.0762761 9.24429 8.481 7.710
CAPLE CHILENO RB 21.7 PTS PROMASA 330 10.98980619 10.082391 9.2499 8.409
CAPLE CHILENO RB 23.6 PTS PROMASA 360 11.87327735 10.892915 9.9935 9.085
0
0 CREDITO MARZO20
SULFATADA MULTICAPA 12 PTS SINARVANA PROMASA 210 9.36270324 8.589636 7.8804 7.164 5.606
SULFATADA MULTICAPA 14 PTS SINARVANA PROMASA 230 10.29060934 9.440926 8.6614 7.874 6.163
SULFATADA MULTICAPA 16 PTS SINARVANA PROMASA 260 11.51910474 10.567986 9.6954 8.814 6.897
SULFATADA MULTICAPA 18 PTS SINARVANA PROMASA 280 12.53849454 11.503206 10.5534 9.594 7.509
SULFATADA MULTICAPA 20 PTS SINARVANA PROMASA 305 14.08587598 12.922822 11.8558 10.778 8.432
SULFATADA MULTICAPA 22 PTS SINARVANA PROMASA 330 15.19674948 13.941972 12.7908 11.628 9.099
SULFATADA MULTICAPA 24 PTS SINARVANA PROMASA 360 16.44354162 15.085818 13.8402 12.582 9.845
0
MULTICAPA NORDIC 10 PTS 71X125 1C 210 5.3993156976 4.95350064 4.544496 4.131
MULTICAPA NORDIC 10 PTS 90X125 1C 210 6.842457996 6.2774844 5.75916 5.236
MULTICAPA NORDIC 12 PTS 71X125 1C 215 5.51646711 5.060979 4.6431 4.221
MULTICAPA NORDIC 12 PTS 90X125 1C 215 6.9895115092 6.41239588 5.882932 5.348
MULTICAPA NORDIC 14 PTS 71X125 1C 235 6.043935986 5.5448954 5.08706 4.625
MULTICAPA NORDIC 14 PTS 90X125 1C 235 7.662936094 7.0302166 6.44974 5.863
MULTICAPA NORDIC 16 PTS 71X125 1C 270 6.7779489184 6.21830176 5.704864 5.186
MULTICAPA NORDIC 16 PTS 90X125 1C 270 8.5876533336 7.87858104 7.228056 6.571
MULTICAPA NORDIC 18 PTS 71X125 1C 295 7.5467256568 6.92360152 6.351928 5.774 0.875
MULTICAPA NORDIC 18 PTS 90X125 1C 295 9.5640196564 8.77432996 8.049844 7.318
MULTICAPA NORDIC 20 PTS 71X125 1C 325 8.303583376 7.6179664 6.98896 6.354
MULTICAPA NORDIC 20 PTS 90X125 1C 325 10.5225074504 9.65367656 8.856584 8.051
MULTICAPA NORDIC 22 PTS 71X125 1C 350 8.959129432 8.2193848 7.54072 6.855
MULTICAPA NORDIC 22 PTS 90X125 1C 350 11.352865788 10.4154732 9.55548 8.687
MULTICAPA NORDIC 24 PTS 71X125 1C 380 9.7020816288 8.90099232 8.166048 7.424
MULTICAPA NORDIC 24 PTS 90X125 1C 380 12.3004278144 11.28479616 10.353024 9.412
0
LAMINA 23 ECT PMC 9.74242 8.938 8.2 5 MAYO -21 CUALQUIER FLAUTA
LAMINA 26 ECT PMC 10.395875 9.5375 8.75
LAMINA 29 ECT PMC 11.28695 10.355 9.5
LAMINA 32 ECT PMC 11.679023 10.7147 9.83
LAMINA 36 ECT PMC 12.189906 11.1834 10.26
LAMINA 40 ECT PMC 12.83148 11.772 10.8
LAMINA 44 ETC PMC 13.591864 12.4696 11.44

CFB CARTULINA MULTICAPA 12 PT

CFB CARTULINA MULTICAPA 14 PT
CFB CARTULINA MULTICAPA 16 PT 7.88 precio nordica 0.42
CFB CARTULINA MULTICAPA 18 PT 270 8.3 6/30/2021 0.76
CFB CARTULINA MULTICAPA 19.5 PT 290 9.06

MULTICAPA 12 PTS GABOR 70*100 4.9 7/12/2021

MULTICAPA 16 PTS GABOR 60*101 8.44

PAPELERA SAN RAFAEL JULIO21 GR/HJ

CARTULINA"SULFATADA" "NINGBO" ZENITH HB" 12 PTS 90X62.5 215 120.94 4.9584
CARTULINA"SULFATADA" "NINGBO" ZENITH HB" 12 PTS 71X62.5 215 95.41 3.9117
CARTULINA"SULFATADA" "NINGBO" ZENITH HB" 12 PTS 71X104 215 158.76 6.5090
CARTULINA"SULFATADA" "NINGBO" ZENITH HB" 12 PTS 90X125 215 241.88 9.9169
CARTULINA"SULFATADA" "NINGBO" ZENITH HB" 12 PTS 71X125 215 190.81 7.8233

CARTULINA"SULFATADA" "NINGBO" ZENITH HB" 14 PTS 90X62.5 235 132.19 5.4190

CARTULINA"SULFATADA" "NINGBO" ZENITH HB" 14 PTS 71X62.5 235 104.28 4.2750
CARTULINA"SULFATADA" "NINGBO" ZENITH HB" 14 PTS 71X104 235 173.52 7.1140
CARTULINA"SULFATADA" "NINGBO" ZENITH HB" 14 PTS 90X125 235 264.38 10.8390
CARTULINA"SULFATADA" "NINGBO" ZENITH HB" 14 PTS 71X125 235 208.56 8.5510

CARTULINA"SULFATADA" "NINGBO" ZENITH HB" 14 PTS 90X62.5

CARTULINA"SULFATADA" "NINGBO" ZENITH HB" 14 PTS 71X62.5
CARTULINA"SULFATADA" "NINGBO" ZENITH HB" 14 PTS 71X104
CARTULINA"SULFATADA" "NINGBO" ZENITH HB" 14 PTS 90X125
CARTULINA"SULFATADA" "NINGBO" ZENITH HB" 14 PTS 71X125

CARTULINA"SULFATADA" "NINGBO" ZENITH HB"18 PTS 90X125 295 331.88 13.601

CARTULINA"SULFATADA" "NINGBO" ZENITH HB" 18 PTS 71X106 295 222.02 9.103
CARTULINA"SULFATADA" "NINGBO" ZENITH HB" 18 PTS 71*125 295 261.81 10.735
 SKF-500231 HB-USA2 9/19/2022
S4 MENSUAL
CANTIDAD DE REQ 15,000
PLIEGOS 15,000

PLIEGO DE IMPRESIÓN ANCHO LARGO M2

Caple Nacional 12pts 1.0 0.650 0.65 MEDIDA CAJA PLECA A PLECA:
Lamina"B" (36 ECT)CEDEP 0.995 0.645 0.641775 Ancho (cm) Largo (cm) m2 pieza
94 62.1 0.58374

100*65

PRECIO HOJEADO COSTO DE

MOLINO AGOS HOJA DE
MATERIA PRIMA 22 6% inc OCT TRABAJO
Caple Nacional 12pts 8.12 0.49 5.59651274
100. CM
Lamina"B" (36 ECT)CEDEP 8.40 5.39091

16.523 10.987
5% MERMA 0.826 0.549
5 % FLETE 0.826 0.549
65.0 CM
$ 18.17 12.09

PLIEGO PZA

MP+ 5% merma 12.09 12.09

1 TINTA +BARNIZ PROCESOS

3 por color $0.60 Impresión 1.80 1.80
m2 $2.50 Empalme $1.60 1.60
bobst golpe/ quijada $2.00 Troquel 2.00 2.00 PZAS POR HOJA 1
Doblez y pegado 0.00
$0.15 Corte
Empaque 0.50
COSTO PROCESOS 5.90 SINGLE FLAUTA B 1.33
COSTO MP+ PROCESOS 17.99 GR FACTOR $ M2 250
CONTRIBUCION 25% 4.50 127 168.91 15.00 319 3.75 0.287019 4.037019
$ CON CONTRIBUCION 22.49 140 140 4.78365
Comisión (1%) s/ $ contribucion 0.225
flete 32000/ pzas 0.410
PRECIO $ 23.12 PZA

$ COSTO pzas pza

Caja empaque
Tarima 300 1500 $0.20
12 Esquinero gde
2 Esquinero ch
Emplaye chico
73.5 enfajillar 1.25 20 $0.06
12 mts aprox 330 Fleje 3.5 1500 $0.00
lamina 10 1500 $0.01

195 Emplaye (4tarimas ) 48.75 1500 $0.03

$0.30