CORNER MATTEL (FISHER PRICE)-727843394.

xls

LETRECORP 30-Jul-10 2.90 T.C.

CLIENTE : MATTEL
PRODUCTO: FABRIC. CORNER P/RIPLEY PRIMAVERA- "FISHER PRICE"
DIMENSION: 2.470 x 3.000 x 0.450 mt IMAGEN=
CANT= 1 UNI
---------------- ---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------------------------- --------------
COD DESCRIPCION CANT UNI COSTO $ TOTAL $ UNI PESO
---------------- ---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------------------------- --------------
MDF 12MM 2.14x2.60 2.50 UNI $47.50 $118.75 $118.75
MDF 9MM 2.14x2.60 1.50 UNI $38.65 $57.97 $57.97
0042-0031 TRUPAN RANURADO BLANCO 18 MM X 5 X 8 0.25 UNI $52.50 $13.13 $13.13
AUTOROSCANTE 3.5x40 250.00 UNI $0.02 $5.00 $5.00
COLA SINTETICA DE SECADO RAPIDO 0.50 GLN $7.80 $3.90 $3.90
---------- ------------- ------------ -------------- ------------------------------ ------------------- ----------------- ------------------ -----------------------------------------------------
COSTO DE MADERA Y ENCHAPE $198.75 $198.75
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------ ---------------------------------
BASE BLANCA A LA PIROXILINA PARA M2= 33.38 1.75 GLN $10.08 $17.64 $17.64
THINNER STD REND= 20 3.50 GLN $3.96 $13.86 $13.86
PINTURA ACRILICA SG. PANT. M2= 26.71 2.25 GLN $23.50 $52.88 $52.88
THINNER ACRILICO REND= 12 4.50 GLN $13.50 $60.75 $60.75
MASILLA PLASTICA PESO PLUMA 0.50 GLN $8.55 $4.28 $4.28
TALCO 1.00 KG $0.23 $0.23 $0.23
TRAPO 5.00 KG $0.70 $3.50 $3.50
LIJA AL AGUA 100 5.00 PLIEGO $0.32 $1.60 $1.60
LIJAS AL AGUA 150 5.00 PLIEGO $0.21 $1.05 $1.05
LIJAS AL AGUA 220 5.00 PLIEGO $0.22 $1.10 $1.10
LIJAS AL AGUA 360 5.00 PLIEGO $0.26 $1.30 $1.30
CINTA MASKING TAPE 3/4"X55yda 1.00 UNI $0.62 $0.62 $0.62
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------ ---------------------------------
COSTO DE PINTURA EN MDF $158.80 $158.80
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------ ---------------------------------
ACRILICO BLANCO 3MMx1.50x2.50m. 0.50 UNI $67.18 $33.59 $33.59
PULIDOR P/ACRILICO EN BARRA 1.00 UNI $1.37 $1.37 $1.37
DISCO DE TRAPO P/ACRILICO 1.00 UNI $1.05 $1.05 $1.05
LIJA AL AGUA 80 1.00 UNI $0.40 $0.40 $0.40
LIJAS AL AGUA 220 1.00 PLIEGO $0.22 $0.22 $0.22
AUTOROSCANTE 2.5x25 48.00 UNI $0.02 $0.96 $0.96
CLOROFOROMO TECNICO 0.50 KG $4.95 $2.48 $2.48
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------ ---------------------------------
COSTO DE ACRILICO $40.07 $40.07
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------ ---------------------------------
3M VINYL TRANS. BLANCO 1.35ANCHO 0.80 ML $13.11 $10.49 $10.49
JABON LIQUIDO 0.125 GLN $2.40 $0.30 $0.30
TRAPO 0.125 KG $0.70 $0.09 $0.09
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------ ---------------------------------
COSTO DE VINYL $10.88 $10.88
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------ ---------------------------------
FLUORESCENTES 40W 4.00 UNI $1.35 $5.40 $5.40
REACTOR P/FLUORESCENTE DE 40W 4.00 UNI $2.38 $9.52 $9.52
ARRANCADOR PHILIPS S-10 4-65W 4.00 UNI $0.26 $1.04 $1.04
SOCKET COMPUESTO+SOCKET SIMPLE (H+M) 4.00 JGO. $2.05 $8.20 $8.20
CONDENSADOR PHILIPS 10UF 220V COD SM0001 1.00 UNI $1.15 $1.15 $1.15
CABLE THW 14 AWG 20.00 ML $0.20 $4.00 $4.00
CABLE THW 12 AWG 12.00 ML $0.29 $3.48 $3.48
STOVE BOLTS 5/32"x1/2" 12.00 UNI $0.02 $0.24 $0.24
STOVE BOLTS 5/32"x1" 12.00 UNI $0.02 $0.24 $0.24
STOVE BOLTS 5/32"x1.1/2" 12.00 UNI $0.02 $0.24 $0.24
CABLE VULCANIZADO NMT 3x14 AWG 5.00 ML $0.82 $4.10 $4.10
CINTA AISLANTE, 20m 3.00 UNI $0.66 $1.98 $1.98
CANALETA C/1 COMPARTIMIENTO 22 X 12 2.00 UNI $1.53 $3.06 $3.06
INTERRUPTOR TERMOMAGNETICO 3 X 16 AMP 1.00 UNI $8.00 $8.00 $8.00
INTERRUPTOR SIMPLE OVALADO P/SOBRE PONER 1.00 UNI $0.87 $0.87 $0.87
ENCHUFE IND.LEV,15A.-125.V 1.00 UNI $1.95 $1.95 $1.95
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------ -----------------
COSTO DE MATERIALES ILUMINACION $53.47 $53.47
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------ -----------------
CREMALLERA DOBLE 2.00mts. 2.00 UNI $7.41 $14.83 $14.83
SOPORTE GRADUABLE DOBLE 38cm. 2.00 UNI $2.24 $4.48 $4.48
DESLIZADOR CON CLAVO 6.00 UNI $0.10 $0.60 $0.60
GANCHERA 25CM 16.00 UNI $2.16 $34.48 $34.48
0019-0652 BISAGRA TIPO PIANO PLATEADA 3.50 MTS. 1.00 UNI $5.55 $5.55 $5.55
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------ -----------------
COSTO DE ACCESORIOS $59.94 $59.94
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------ -----------------
COSTO MATERIALES DE FABRICACION $521.90 $521.90 S/UNI
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------------------------- --------------
M.O.D. CARPINTERIA 1.00 UNI $120.69 $120.69 $120.69 350.00
M.O.D. ELECTRICIDAD 4.00 TUBO $0.34 $1.38 $1.38 1.00
M.O.D. VYNIL 1.20 M2 $0.34 $0.41 $0.41 1.00
M.O.D. RAUTER 1.00 HR $2.41 $2.41 $2.41 7.00
SERVICIO DE IMPRESIÓN 1.20 M2 $1.21 $1.45 $1.45 3.50
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------------------------- --------------
M.O.D. DE FABRICACION $126.34 $126.34
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ -------------------------------------
COSTO DE FABRICACION $648.25 $648.25
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ -------------------------------------
 CORNER MATTEL (FISHER PRICE)-727843394.xls

====== ==== ===== ===== ====== ===== ====== ======= ======= ======= ===============
LETRECORP
CLIENTE : MATTEL
PRODUCTO: INSTAL. CORNER P/RIPLEY PRIMAVERA- "FISHER PRICE"
MEDIDA: 2.470 x 3.000 x 0.450 mt
---------------- ---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ -------------------------------------
COD DESCRIPCION CANT UNI COSTO $ TOTAL $/UNI
---------------- ---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ -------------------------------------
PLASTICO PARA EMBALAJE STRECH FILM, 400m 0.20 RLL $8.80 $1.76 $1.76
PAPEL KRAFF 3.00 KG $1.50 $4.50 $4.50
CINTA P/EMBALAJE 2" MARRON 1.00 UNI $0.94 $0.94 $0.94
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ -------------------------------------
COSTO MATERIALES DE INSTALACION $7.20 $7.20
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ -------------------------------------
UTILIDAD DE CONTRATISTA (15%) 1.00 GLB $13.97 $13.97 $13.97
M.D.O INSTALACION (3PRX2DIA) 6.00 DIA $15.52 $93.10 $93.10 45.00
MOVILIDAD (UN SOLO PUNTO) 1.00 UNI $75.86 $75.86 $75.86
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------ -----------------
COSTO MDO DE INSTALACION $182.93 $182.93
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------ -----------------
COSTO TOTAL DE INSTALACION $190.13 $190.13
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------ -----------------
====== ==== ===== ===== ====== ===== ====== ======= ======= ======= ===============
RESUMEN CORNER P/RIPLEY PRIMAVERA- "FISHER PRICE"
PESO UNIT= kg $ TOTAL $/UNI
COSTO DE MATERIALES DE FABRICACION $521.90 $521.90
COSTO DE M.O.D. DE FABRICACION $126.34 $126.34
COSTO DE INSTALACION $190.13 $190.13

COSTO TOTAL $838.38 $838.38

COSTO UNIT $838.38

COSTO TOTAL S/. 2,431.30 S/. 2,431.30

COSTO UNIT S/. 2,431.30
 CORNER MATTEL-727843394.xls

LETRECORP 30-Jul-10 2.90 T.C.

CLIENTE : MATTEL
PRODUCTO: FABRIC. CORNER P/RIPLEY PRIMAVERA
DIMENSION: 2.330 x 3.000 x 0.500 mt IMAGEN=
CANT= 3 UNI
---------------- ---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------------------------- --------------
COD DESCRIPCION CANT UNI COSTO $ TOTAL $ UNI PESO
---------------- ---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------------------------- --------------
MDF 15MM 2.14x2.60 4.50 UNI $58.25 $262.13 $87.38
MDF 12MM 2.14x2.60 6.00 UNI $47.50 $285.00 $95.00
MDF 9MM 2.14x2.60 1.50 UNI $38.65 $57.97 $19.33
AUTOROSCANTE 3.5x40 750.00 UNI $0.02 $15.00 $5.00
COLA SINTETICA DE SECADO RAPIDO 1.50 GLN $7.80 $11.70 $3.90
---------- ------------- ------------ -------------- ------------------------------ ------------------- ----------------- ------------------ -----------------------------------------------------
COSTO DE MADERA Y ENCHAPE $631.80 $210.60
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------ ---------------------------------
BASE BLANCA A LA PIROXILINA PARA M2= 100.15 5.25 GLN $10.08 $52.92 $17.64
THINNER STD REND= 20 10.50 GLN $3.96 $41.58 $13.86
PINTURA ACRILICA SG. PANT. M2= 80.12 6.75 GLN $23.50 $158.63 $52.88
THINNER ACRILICO REND= 12 13.50 GLN $13.50 $182.25 $60.75
MASILLA PLASTICA PESO PLUMA 1.00 GLN $8.55 $8.55 $2.85
TALCO 3.00 KG $0.23 $0.69 $0.23
TRAPO 5.00 KG $0.70 $3.50 $1.17
LIJA AL AGUA 100 15.00 PLIEGO $0.32 $4.80 $1.60
LIJAS AL AGUA 150 15.00 PLIEGO $0.21 $3.15 $1.05
LIJAS AL AGUA 220 15.00 PLIEGO $0.22 $3.30 $1.10
LIJAS AL AGUA 360 15.00 PLIEGO $0.26 $3.90 $1.30
CINTA MASKING TAPE 3/4"X55yda 2.00 UNI $0.62 $1.24 $0.41
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------ ---------------------------------
COSTO DE PINTURA EN MDF $464.51 $154.83
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------ ---------------------------------
ACRILICO BLANCO 3MMx1.25x1.85m. 1.50 UNI $36.85 $55.28 $18.43
PULIDOR P/ACRILICO EN BARRA 1.00 UNI $1.37 $1.37 $0.46
DISCO DE TRAPO P/ACRILICO 1.00 UNI $1.05 $1.05 $0.35
LIJA AL AGUA 80 1.00 UNI $0.40 $0.40 $0.13
LIJAS AL AGUA 220 1.00 PLIEGO $0.22 $0.22 $0.07
AUTOROSCANTE 2.5x25 144.00 UNI $0.02 $2.88 $0.96
CLOROFOROMO TECNICO 0.50 KG $4.95 $2.48 $0.83
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------ ---------------------------------
COSTO DE ACRILICO $63.67 $21.22
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------ ---------------------------------
AVERY VINYL OPACO BLANCO 1.50ANCHO 5.70 ML $1.85 $10.55 $3.52
3M VINYL TRANS. BLANCO 1.35ANCHO 2.20 ML $13.11 $28.84 $9.61
PAPEL TRANSFERENCIA 24"ANCHO 2.20 ML $0.58 $1.28 $0.43
JABON LIQUIDO 0.50 GLN $2.40 $1.20 $0.40
TRAPO 0.50 KG $0.70 $0.35 $0.12
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------ ---------------------------------
COSTO DE VINYL $42.21 $14.07
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------ ---------------------------------
FLUORESCENTES 40W 9.00 UNI $1.35 $12.15 $4.05
REACTOR P/FLUORESCENTE DE 40W 9.00 UNI $2.38 $21.42 $7.14
ARRANCADOR PHILIPS S-10 4-65W 9.00 UNI $0.26 $2.34 $0.78
SOCKET COMPUESTO+SOCKET SIMPLE (H+M) 9.00 JGO. $2.05 $18.45 $6.15
CONDENSADOR PHILIPS 10UF 220V COD SM0001 3.00 UNI $1.15 $3.45 $1.15
CABLE THW 14 AWG 45.00 ML $0.20 $9.00 $3.00
CABLE THW 12 AWG 27.00 ML $0.29 $7.83 $2.61
STOVE BOLTS 5/32"x1/2" 26.00 UNI $0.02 $0.52 $0.17
STOVE BOLTS 5/32"x1" 26.00 UNI $0.02 $0.52 $0.17
STOVE BOLTS 5/32"x1.1/2" 26.00 UNI $0.02 $0.52 $0.17
CABLE VULCANIZADO NMT 3x14 AWG 15.00 ML $0.82 $12.30 $4.10
CINTA AISLANTE, 20m 3.00 UNI $0.66 $1.98 $0.66
CANALETA C/1 COMPARTIMIENTO 22 X 12 6.00 UNI $1.53 $9.18 $3.06
INTERRUPTOR TERMOMAGNETICO 3 X 16 AMP 3.00 UNI $8.00 $24.00 $8.00
INTERRUPTOR SIMPLE OVALADO P/SOBRE PONER 3.00 UNI $0.87 $2.61 $0.87
ENCHUFE IND.LEV,15A.-125.V 3.00 UNI $1.95 $5.85 $1.95
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------ -----------------
COSTO DE MATERIALES ILUMINACION $132.12 $44.04
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------ -----------------
CREMALLERA DOBLE 2.00mts. 11.00 UNI $7.41 $81.55 $27.18
SOPORTE GRADUABLE DOBLE 38cm. 36.00 UNI $2.24 $80.69 $26.90
DESLIZADOR CON CLAVO 18.00 UNI $0.10 $1.80 $0.60
0019-0058 BISAGRA TIPO CANGREJO P/ INTERIORES 9.00 PAR $0.90 $8.10 $2.70
0019-0652 BISAGRA TIPO PIANO PLATEADA 3.50 MTS. 2.00 UNI $5.55 $11.10 $3.70
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------ -----------------
COSTO DE ACCESORIOS $183.24 $61.08
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------ -----------------
COSTO MATERIALES DE FABRICACION $1,517.55 $505.85 S/UNI
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------------------------- --------------
M.O.D. CARPINTERIA 3.00 UNI $120.69 $362.07 $120.69 350.00
M.O.D. ELECTRICIDAD 9.00 TUBO $0.34 $3.10 $1.03 1.00
M.O.D. VYNIL 8.55 M2 $0.34 $2.95 $0.98 1.00
M.O.D. RAUTER 2.00 HR $2.41 $4.83 $1.61 7.00
SERVICIO DE IMPRESIÓN 8.55 M2 $1.21 $10.32 $3.44 3.50
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------------------------- --------------
M.O.D. DE FABRICACION $383.27 $127.76
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ -------------------------------------
COSTO DE FABRICACION $1,900.82 $633.61
 CORNER MATTEL-727843394.xls

---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ -------------------------------------
====== ==== ===== ===== ====== ===== ====== ======= ======= ======= ===============
LETRECORP
CLIENTE : MATTEL
PRODUCTO: INSTAL. CORNER P/RIPLEY PRIMAVERA
MEDIDA: 2.330 x 3.000 x 0.500 mt
---------------- ---------- ------------- ------------ -------------- ------------- ---------------------------------- ----------------- ------------------ -------------------------------------
COD DESCRIPCION CANT UNI COSTO $ TOTAL $/UNI
---------------- ---------- ------------- ------------ -------------- ------------- ---------------------------------- ----------------- ------------------ -------------------------------------
PLASTICO PARA EMBALAJE STRECH FILM, 400m 0.60 RLL $8.80 $5.28 $1.76
PAPEL KRAFF 8.00 KG $1.50 $12.00 $4.00
CINTA P/EMBALAJE 2" MARRON 3.00 UNI $0.94 $2.82 $0.94
---------- ------------- ------------ -------------- ------------- ---------------------------------- ----------------- ------------------ -------------------------------------
COSTO MATERIALES DE INSTALACION $20.10 $6.70
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ -------------------------------------
UTILIDAD DE CONTRATISTA (15%) 1.00 GLB $41.90 $41.90 $13.97
M.D.O INSTALACION (3PRX2DIA) 18.00 DIA $15.52 $279.31 $93.10 45.00
MOVILIDAD (UN SOLO PUNTO) 3.00 UNI $75.86 $227.59 $75.86
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------ -----------------
COSTO MDO DE INSTALACION $548.79 $182.93
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------ -----------------
COSTO TOTAL DE INSTALACION $568.89 $189.63
---------- ------------- ------------ -------------- ------------- --------------- ------------------- ----------------- ------------------ ------------------ -----------------
====== ==== ===== ===== ====== ===== ====== ======= ======= ======= ===============
RESUMEN CORNER P/RIPLEY PRIMAVERA
PESO UNIT= kg $ TOTAL $/UNI
COSTO DE MATERIALES DE FABRICACION $1,517.55 $505.85
COSTO DE M.O.D. DE FABRICACION $383.27 $127.76
COSTO DE INSTALACION $568.89 $189.63

COSTO TOTAL $2,469.71 $823.24

COSTO UNIT $823.24

COSTO TOTAL S/. 7,162.16 S/. 2,387.39

COSTO UNIT S/. 2,387.39