Albercas fibra de vidrio

CONSTRUCCIONES Y
albercas.solmar@gmail,com

SERVICIOS
solmarconstrucciones@hotmail.com

División Baja California
AVENIDA PASEO LOMAS #12 FRACC. VILLALOMAS POR HIPODROMO,ESPALDAS DEL CLUB BRITANIA.

TEL.(664) 2987216, 2612273 Y 6215102, Tijuana,b.c.
RADIO 152*15*8710 Arq.Olegario Salido Lopez

FECHA: ATENCION: ASUNTO: MISION DE ROSARITO B.C.MEMORIA DESCRIPTIVA ANALISIS DE COSTOS FABRICACION ALBERCAS CON RESINA F.V.
387.50 DLLS X M2 MEDIDAS METROS L. LARXANCH lxaxh 1.22X2.44   x1.22 2.44X2.44   x1.22 2.00X4.00   x1.22 2,44X4.88   x1.22 3.00X4.00   x1.22 3.00X5.00   x1.22 4.00X4.00   x1.22 3.00X6.00   x1.22 4.00X6.00   x1.22 4.00X7.00   x1.22 4.00X8.00   x1.22 4.00X9.00   x1.22 4.00X10.00x1.22 4.00X11.00x1.22 4.00X12.00x1.22 5.00X10.00x1.22 5.00X11.00x1.22 6.00X10.00x1.226.00X12.00x1.22 2.98                4X8 5.95                8X8 8           6.5X13 11.91              8X16 12            10X13 15            10X16 16            13X13 18            10X20 24            13X20 28            13X23 32            13X26 36            13X29 40            13X32 44            13X36 48            13X39 50            16X32 55            16X36 60            20X32 72           20X39 32 64 85 128 130 160 169 200 260 299 338 385 428 470 513 535 588 642 770 3.7488 6.9696 9.24 13.41 13.44 16.64 17.64 19.84 26.04 30.24 34.44 38.64 42.84 47.04 51.24 53.04 58.24 63.24 75.64 M2 FT.LIN. AREA LXA.. FT2 AREA RESINA EN  PISO M2 CANTIDAD $32.56 COSTO RESI NA EN PISO IMPORTE IMPORTE RESINA EN  MURO M2 CANTIDAD 8.78 11.71 14.4 17.57 16.8 19.2 19.2 21.6 24 27 29.28 31.72 34.16 36.36 39.04 36.639.04 $32.56 RESINA EN MURO IMPORTE IMPORTE REF.MURO POR PIEZA NO.PZAS. 28 38 50 54 52 64 64 78 82 82 92 100 100 118 118 112 128 128 128 $32.56 COSTO TOTAL $7.81 PIEZAS IMPORTE

T.CAMBIO

1X11.90
IMPORTE MATERIAL

IMPORTE MANO OBRA

IMPORTE indirectos

IMPORTE
costo de venta al publico 120%demat

importe
factura 11% iva facturado

F.V. DLLS
35% de mat.

F.V. DLLS
85% de mat.$           122.06 $           226.93 $           300.85 $           436.53 $           437.61 $           541.80 $           574.36 $           647.78 $           848.00 $           984.62 $      1,121.37 $      1,258.12 $      1,395.00 $      1,531.62 $      1,668.38 $      1,726.98 $      1,896.30 $      2,059.09 $      2,462.84

$            285.88 $            381.28 $            468.86$            572.08 $            547.00 $            625.15 $            625.15 $            703.30 $            781.44 $            879.12 $            953.36 $          1,032.81 $          1,112.25 $          1,191.70 $          1,271.15 $          1,191.70

$             218.68 $             296.78 $             390.50 $             421.74 $             406.12 $             499.84 $            499.64 $             609.18 $             640.42 $             640.42 $             718.52 $             781.00 $             781.00 $             921.58 $             921.58 $             874.72 $             999.68 $             999.68 $             999.68
1m2=10.7584ft2

F.V. DLLS 626.52 904.99 1,160.21 1,430.35 1,390.73 1,666.79 1,699.35 1,960.26 2,269.86 2,504.16 2,793.25 3,071.93 3,288.253,644.90 3,861.11 3,793.40 4,167.13 4,329.92 4,892.68

$                219.28 $                  532.54 $        1,378.34 $              151.62 $        1,529.96 $                316.75 $                  769.24 $        1,990.98 $              219.01 $        2,209.99 $                406.07 $                  986.18 $        2,552.46 $              280.77 $        2,833.23$                500.62 $                1,215.80 $        3,146.77 $              346.14 $        3,492.91 $                486.76 $                1,182.12 $        3,059.61 $              336.56 $        3,396.16 $                583.38 $                1,416.77 $        3,666.94 $              403.36 $        4,070.30 $                594.77 $                1,444.45 $        3,738.57...