INSTALACION (2) - 727843381.

xls

LETRECORP 13-May-10 2.90

CLIENTE : LARCOMAR
PRODUCTO: FABRIC. RESUMEN GENERAL ELEMENTOS

====== ==== ====== == ===== ==== ====== ====== ======= ======= ========
LETRECORP
CLIENTE : LARCOMAR
PRODUCTO: INSTAL. RESUMEN GENERAL ELEMENTOS
-------------- ---------- --------------- ------- ------------ ---------- ---------------- -------------- ----------------- ----------------- -------------------- --------------
COD DESCRIPCION CANT UNI COSTO $ TOTAL PESO
-------------- ---------- --------------- ------- ------------ ---------- ---------------- -------------- ----------------- ----------------- -------------------- --------------
ALQUILER DE ANDAMIOS 2 CUERPOS 4.00 DIA $1.55 $12.41
TRANSPORTE ELEMENTOS, CAMION 4M 1.00 UNI $62.07 $62.07
---------- --------------- ------- ------------ ---------- ---------------- -------------- ----------------- ----------------- -------------------- --------------
COSTO MATERIALES DE INSTALACION $74.48 S/UNI
---------- --------------- ------- ------------ ---------- ---------------- -------------- ----------------- ----------------- -------------------- --------------
UTILIDAD DE CONTRATISTA (15%) 1.00 GLB $46.55 $46.55
M.O.D. INSTALACION (4PRX5DIA) 20.00 DIA $15.52 $310.34
---------- --------------- ------- ------------ ---------- ---------------- -------------- ----------------- ----------------- --------------------
M.O.D. DE INSTALACION $356.90
---------- --------------- ------- ------------ ---------- ---------------- -------------- ----------------- ----------------- --------------------
COSTO DE INSTALACION $431.38
---------- --------------- ------- ------------ ---------- ---------------- -------------- ----------------- ----------------- --------------------

====== ==== ====== == ===== ==== ====== ====== ======= ======= ========
RESUMEN LARCOMAR $ TOTAL

COSTO DE MATERIALES DE INSTALACION $74.48

COSTO DE M.O.D. DE INSTALACION $356.90

COSTO TOTAL $431.38

 BANNER TRANSLUCIDO A1.87-727843381.xls

LETRECORP 13-May-10

CLIENTE : LARCOMAR
PRODUCTO: FABRIC. LONA IMPRESA+INSTALCION
DIMENSION: 107.29
1 BACKLITHG (baño sur) 3.050 x 1.210 x 0.001 mt 1 3.69
1-2 BACKLITHG (baño norte-sur) 1.800 x 1.200 x 0.001 mt 2 4.32
TOTEMS PLAZA 0.820 x 0.850 x 0.001 mt 6 4.18
cajas de columnas en estacionamiento 1.300 x 0.800 x 0.001 mt 10 10.40
VARIOS 3.500 x 1.500 x 0.001 mt 6 31.50
Ingreso Norte 2.550 x 1.610 x 0.001 mt 1 4.11
Ingreso Norte 6.900 x 1.510 x 0.001 mt 1 10.42
Ingreso Sur 2.800 x 0.500 x 0.001 mt 1 1.40
Salida Norte 3.500 x 1.300 x 0.001 mt 1 4.55
VARIOS 7.000 x 1.000 x 0.001 mt 4 28.00
Caja camino a starbucks en pazadizo 3.050 x 1.550 x 0.001 mt 1 4.73
M2= 107.29
NOTA: NO INCLUYE INSTALACION CANT= 34
-------------------- ---------------------------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ --------------------------------------
COD DESCRIPCION CANT UNI COSTO $ TOTAL
-------------------- ---------------------------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ --------------------------------------
LONA CAMS ECO FLEX 13OZ. 1.87ANCHO 227.00 ML $2.24 $508.48
REMACHES POP 3/16"x3/8" 1020.00 UNI $0.02 $20.40
BROCA DE FIERRO 13/64" 15.00 UNI $0.76 $11.40
---------------------------------- ------------- ---------- --------- -------------------------- --------------- ----------------- ------------------ --------------------------------------------
COSTO DE LONA $540.28
---------------------------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ ------------------
REPUESTO P/CUCHILLA CARTONERA 10.00 UNI $0.10 $1.00
CUCHILLA CARTONERA 1.00 UNI $0.74 $0.74
HILO P/COSER 17.00 UNI $0.26 $4.42
ALCOHOL ISOPROPILICO 3.25 UNI $8.07 $26.23
TRAPO INDUSTRIAL 6.50 UNI $0.70 $4.55
---------------------------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ ------------------
COSTO DE HERRAMIENTAS $36.94
---------------------------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ ------------------
COSTO MATERIALES DE FABRICACION $577.22
---------------------------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ --------------------------------------
SERVICIO DE IMPRESIÓN 107.29 M2 $1.55 $166.49
---------------------------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ --------------------------------------
M.O.D. DE FABRICACION $166.49
---------------------------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ --------------------------------------
COSTO DE FABRICACION $743.71
---------------------------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ --------------------------------------
======== ============== ===== ==== === ==== ===== ====== ======= ======= ===============
LETRECORP
CLIENTE :
PRODUCTO:
MEDIDA:
-------------------- ---------------------------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ --------------------------------------
COD DESCRIPCION CANT UNI COSTO $ TOTAL
-------------------- ---------------------------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ --------------------------------------
======== ============== ===== ==== === ==== ===== ====== ======= ======= ===============
RESUMEN 1.3
PESO UNIT= kg $ TOTAL
COSTO DE MATERIALES DE FABRICACION $577.22
COSTO DE M.O.D. DE FABRICACION $166.49

COSTO TOTAL $743.71

COSTO UNIT $21.87
COSTO M2 $6.93
 BANNER TRANSLUCIDO A1.87-727843381.xls

2.90 T.C.

UNI
------------------------------------- --------------
$ UNI PESO
------------------------------------- --------------
$14.96
$0.60
$0.34
-----------------------------------------------------
$15.89
-----------------------------------
$0.03
$0.02
$0.13
$0.77
$0.13
-----------------------------------
$1.09
-----------------------------------
$16.98 S/UNI
------------------------------------- --------------
$4.90 4.50
------------------------------------- --------------
$4.90
-------------------------------------
$21.87
-------------------------------------
===============

-------------------------------------
$/UNI
-------------------------------------
===============

$/UNI
$16.98
$4.90

$21.87
 BANNER TRANSLUCIDO A2.50-727843381.xls

LETRECORP 13-May-10

CLIENTE : LARCOMAR
PRODUCTO: FABRIC. LONA IMPRESA+INSTALACION
DIMENSION: 6 57.54
cajas de intersecc. Fashion - makoto 1 izq 4.130 x 2.080 x 0.001 mt 1 8.59
cajas de intersecc. Fashion - makoto centro 4.560 x 2.080 x 0.001 mt 1 9.48
cajas de intersecc. Fashion - makoto derecha 5.270 x 2.080 x 0.001 mt 1 10.96
cajas de intersecc. Fashion - mama izq 5.120 x 2.080 x 0.001 mt 1 10.65
cajas de intersecc. Fashion - mama der 4.950 x 2.080 x 0.001 mt 1 10.30
Salida Sur 4.200 x 1.800 x 0.001 mt 1 7.56
28.230 12.200 M2= 57.54
NOTA: NO INCLUYE INSTALACION CANT= 6
-------------------- ---------------------------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ --------------------------------------
COD DESCRIPCION CANT UNI COSTO $ TOTAL
-------------------- ---------------------------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ --------------------------------------
LONA CAMS ECO FLEX 13OZ. 2.50ANCHO 30.00 ML $3.05 $91.50
BARRA LISA 3/8"x6.00m 9.50 UNI $5.15 $48.93
ALAMBRE #16 17.00 KG $1.72 $29.31
---------------------------------- ------------- ---------- --------- -------------------------- --------------- ----------------- ------------------ --------------------------------------------
COSTO DE LONA $169.74
---------------------------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ ------------------
REPUESTO P/CUCHILLA CARTONERA 2.00 UNI $0.10 $0.20
CUCHILLA CARTONERA 1.00 UNI $0.74 $0.74
HILO P/COSER 3.00 UNI $0.26 $0.78
ALCOHOL ISOPROPILICO 1.75 UNI $8.07 $14.12
TRAPO INDUSTRIAL 3.50 UNI $0.70 $2.45
---------------------------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ ------------------
COSTO DE HERRAMIENTAS $18.29
---------------------------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ ------------------
COSTO MATERIALES DE FABRICACION $188.03
---------------------------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ --------------------------------------
SERVICIO DE IMPRESIÓN 57.54 M2 $1.55 $89.29
---------------------------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ --------------------------------------
M.O.D. DE FABRICACION $89.29
---------------------------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ --------------------------------------
COSTO DE FABRICACION $277.32
---------------------------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ --------------------------------------
======== ============== ===== ==== === ==== ===== ====== ======= ======= ===============
LETRECORP
CLIENTE : LARCOMAR
PRODUCTO: INSTAL. LONA IMPRESA+INSTALACION
MEDIDA:
-------------------- ---------------------------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ --------------------------------------
COD DESCRIPCION CANT UNI COSTO $ TOTAL
-------------------- ---------------------------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ --------------------------------------
======== ============== ===== ==== === ==== ===== ====== ======= ======= ===============
RESUMEN LONA IMPRESA+INSTALACION
PESO UNIT= kg $ TOTAL
COSTO DE MATERIALES DE FABRICACION $188.03
COSTO DE M.O.D. DE FABRICACION $89.29

COSTO TOTAL $277.32

COSTO UNIT $46.22
COSTO M2 $4.82
 BANNER TRANSLUCIDO A2.50-727843381.xls

2.90 T.C.

UNI
------------------------------------- --------------
$ UNI PESO
------------------------------------- --------------
$15.25
$8.15
$4.89
-----------------------------------------------------
$28.29
-----------------------------------
$0.03
$0.12
$0.13
$2.35
$0.41
-----------------------------------
$3.05
-----------------------------------
$31.34 S/UNI
------------------------------------- --------------
$14.88 4.50
------------------------------------- --------------
$14.88
-------------------------------------
$46.22
-------------------------------------
===============

-------------------------------------
$/UNI
-------------------------------------
===============

$/UNI
$31.34
$14.88

$46.22
 VINYL OP. BLANCO-727843381.xls

LETRECORP 13-May-10 2.90 T.C.

CLIENTE : LARCOMAR
PRODUCTO: VINYL IMPRESO
DIMENSION: 7 14.88
Espejos *2 vinil autoadhesi 2.400 x 0.750 x 0.001 mt 2 3.60
1 front lithg - vynil 2.400 x 1.600 x 0.001 mt 2 7.68
vidrios en almacen 1.680 x 0.750 x 0.001 mt 2 2.52
vidrio negros ingreso sur 1.440 x 0.750 x 0.001 mt 1 1.08
M2= 14.88
CANT= 7 UNI
------------- ------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ -------------------------------------- --------------
COD DESCRIPCION CANT UNI COSTO $ TOTAL $ UNI PESO
------------- ------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ -------------------------------------- --------------
VINYL OP. BLANCO 1.50ANCHO 11.00 ML $1.85 $20.35 $2.91
------------- ------------- ---------- --------- -------------------------- --------------- ----------------- ------------------ ------------------------------------------------------
COSTO DE CELTEC $20.35 $2.91
------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ ------------------ -----------------------------------
REPUESTO P/CUCHILLA CARTONERA 1.00 UNI $0.74 $0.74 $0.11
CUCHILLA CARTONERA 0.00 UNI $0.10 $0.00 $0.00
ALCOHOL ISOPROPILICO 0.50 UNI $8.07 $4.04 $0.58
TRAPO INDUSTRIAL 1.00 UNI $0.70 $0.70 $0.10
------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ ------------------ -----------------------------------
COSTO DE HERRAMIENTAS $5.48 $0.78
------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ ------------------ -----------------------------------
COSTO MATERIALES DE FABRICACION $25.83 $3.69 S/UNI
------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ -------------------------------------- --------------
M.O.D. VINYL 16.50 M2 $0.34 $5.69 $0.81 1.00
SERVICIO DE IMPRESIÓN 14.88 M2 $1.55 $23.09 $3.30 4.50
------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ -------------------------------------- --------------
M.O.D. DE FABRICACION $28.78 $4.11
------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ --------------------------------------
COSTO DE FABRICACION $54.60 $7.80
------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ --------------------------------------
===== ===== ===== ==== === ==== ===== ====== ======= ======= ===============
LETRECORP
CLIENTE : LARCOMAR
PRODUCTO: INSTAL. VINYL IMPRESO
MEDIDA: 0.000 0.000 0.000 0.000 0.000 -
------------- ------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ --------------------------------------
COD DESCRIPCION CANT UNI COSTO $ TOTAL $/UNI
------------- ------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ --------------------------------------
===== ===== ===== ==== === ==== ===== ====== ======= ======= ===============
RESUMEN VINYL IMPRESO
PESO UNIT= kg $ TOTAL $/UNI
COSTO DE MATERIALES DE FABRICACION $25.83 $3.69
COSTO DE M.O.D. DE FABRICACION $28.78 $4.11

COSTO TOTAL $54.60 $7.80

COSTO UNIT $7.80
COSTO M2 $3.67
 PAPEL PERLADO-727843381.xls

LETRECORP 13-May-10 2.90 T.C.

CLIENTE : LARCOMAR
PRODUCTO: VINYL IMPRESO
DIMENSION: 24 4.20
afiches baños 24 unidades 0.500 x 0.350 x 0.001 mt 24 4.20
M2= 4.20
CANT= 24 UNI
------------- ------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ -------------------------------------- --------------
COD DESCRIPCION CANT UNI COSTO $ TOTAL $ UNI PESO
------------- ------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ -------------------------------------- --------------
PAPEL PERLADO 170GR. 1.50ANCHO 3.00 ML $4.10 $12.30 $0.51
------------- ------------- ---------- --------- -------------------------- --------------- ----------------- ------------------ ------------------------------------------------------
COSTO DE CELTEC $12.30 $0.51
------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ ------------------ -----------------------------------
COSTO MATERIALES DE FABRICACION $12.30 $0.51 S/UNI
------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ -------------------------------------- --------------
M.O.D. PAPELERIA 24.00 M2 $0.17 $4.14 $0.17 0.50
SERVICIO DE IMPRESIÓN 4.20 M2 $1.55 $6.52 $0.27 4.50
------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ -------------------------------------- --------------
M.O.D. DE FABRICACION $10.66 $0.44
------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ --------------------------------------
COSTO DE FABRICACION $22.96 $0.96
------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ --------------------------------------
===== ===== ===== ==== === ==== ===== ====== ======= ======= ===============
LETRECORP
CLIENTE : LARCOMAR
PRODUCTO: INSTAL. VINYL IMPRESO
MEDIDA: 0.000 0.000 0.000 0.000 0.000 -
------------- ------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ --------------------------------------
COD DESCRIPCION CANT UNI COSTO $ TOTAL $/UNI
------------- ------------- ------------- ---------- --------- ----------- -------------- --------------- ----------------- ------------------ --------------------------------------
===== ===== ===== ==== === ==== ===== ====== ======= ======= ===============
RESUMEN VINYL IMPRESO
PESO UNIT= kg $ TOTAL $/UNI
COSTO DE MATERIALES DE FABRICACION $12.30 $0.51
COSTO DE M.O.D. DE FABRICACION $10.66 $0.44

COSTO TOTAL $22.96 $0.96

COSTO UNIT $0.96
COSTO M2 $5.47