PRESUPUESTO

Item Partidas Unidad Cantidad mano unit. total mano o. material

Demoliciones 0
1.1 Varias (glassblock,palmentas,etc) gl 1 400,000 400,000 50,000
1.2 Retiro de materiales existentes gl 1 0 120,000
0 0
Obra gruesa 0 0
2.0
2.1 Plancha Durock 12mm m2 10 8,000 80,000 29,000
2.2 Perfil Tubular 4" ml 1 15,000 15,000 8,990
2.3 Perfil angular 50x50x3 ml 1 15,000 15,000 11,970
2.4 Panel Termo Aislado m2 6 20,000 110,000 17,800
2.5 Lana Mineral gl 5 5,600 28,000 26,115
2.6 Estructura cielo Omega m2 8 12,000 96,000 6,990
2.7 estructura de tabiques m2 4 20,000 80,000 8,738
2.8 estructura de cubierta 2" x 7" m2 4 20,000 80,000 15,930
0
TERMINACIONES 0
3.1 Porcelanato 40x40 gris m2 5 8,000 41,600 39,834
3.2 m2 45 4,200 189,000 7,200
3.3 Film 3m Opal GlassBlock m2 13 1 1 270,000
3.4 Empaste muros m2 5 1,000 5,000 3,790
3.5 Pintura m2 5 2,500 12,750 9,500
3.6 Remate Nariz de aluminio ml 1 3,000 3,000 13,600
3.7 marcos de maderas un 2 20,000 40,000 21,000
3.8 puertas un 2 30,000 60,000 81,000
3.9 cerraduras Tubular satin un 2 5,000 10,000 22,500
3.10 bisagras acero inoxidable un 6 1,400 8,400 6,050
3.11 barniz en puertas m2 6 3,000 18,000 20,470
4.0 Artefactos sanitarios 0
4.1 lavamanos Roca 44x33 un 2 9,000 18,000 74,852
4.2 w.c. Roca modelo dama un 2 40,000 80,000 295,389
4.3 portarollos un 1 1,400 1,400 7,860
4.4 espejos 60 x 120 un 2 2,100 4,200 31,850
4.5 grifería 0
4.6 monomando cromado un 2 4,500 9,000 45,490
4.7 Extractor Volker un 2 7,200 14,400 28,990
4.8 Foco Panel 18w Led un 2 5,000 10,000 15,990
4.9 instalaciones eléctricas gl 4 25,000 100,000 180,000

REPOSICION
5.0 reposicion palmentas gl 8 12,500 100,000 6,900

Total 1,628,751
Costo directo
Gastos Generales
administración
Costo neto
IVA
Costo General
Total material

50,000
120,000
0
0

290,000
8,990
11,970
97,900
130,575
55,920
34,952
63,720
0
0
207,137
324,000
270,000
18,950
48,450
13,600
42,000
162,000
45,000
36,300
122,820
0
149,704
590,778
7,860
63,700
0
90,980
57,980
31,980
720,000
0

55,200

3,922,466
5,551,217
1,665,365
388,585
7,605,167
1,444,982
9,050,149