presupuesto unid metrado p.

u sub t
tarrajeo en muros EXT C:A 1;4 E=1.5 cm m2 80 21.16 1692.8
cielo razo c/m c:A 1:4 E=1.5cm m3 100 47.51 4751
6443.8
GGS(10%) 644.38
Utilidad(10%) 644.38
Sub total 7732.56
IGV(18%) 1391.8608
presupuesto total 9124.4208

Partida 1 Partida 2
CAPATAZ HH 0.0667 5.336 0.1333
OPERARIO HH 0.6667 53.336 1.333
PEÓN HH 0.3333 26.664 0.6667

CLAVOS P/M 3'' KG 0.032 2.56 0.009

ARENA FINA M3 0.017 1.36 0.16
CEMNETO TIPO 1 BOL 0.117 9.36 0.117
AGUA M3 0.01 0.8 0.004
MADERA ANDAMIO P2 0.85 68 1.5
REGLA DE MADERA P3 0.05 4 0.48

HERRAMIENTAS
%MO
 Precio

costo directo

100 100.00
Partida 2 Insumos Acum I Acumulado Precios Pr % Incidencia IV % %P
13.33 18.666 18.666 18.17 339.16122 5.264082351 47
133.3 186.636 186.636 15.14 2825.66904 43.85688471 47 66.3016749 0.66301675
66.67 93.334 93.334 11.86 1106.94124 17.18070788 47

0.9 3.46 3.46 4.5 15.57 0.241660182 2 9.15049306 0.24166018 2.64095257

16 17.36 17.36 60 1041.6 16.166554 4
11.7 21.06 21.06 21 442.26 6.864266677 21 6.86426668 75.0152656
0.4 1.2 1.2 3 3.6 0.055875187 39 0.05587519 0.61062487
150 218 218 2 436 6.767105936 43
48 52 52 2 104 1.614172058 43 8.38127799 0.08381278

128.13 1.988691017 37 1.98869102 21.7331569

Total 6442.9315 TOTAL 9.15049306
-0.8685