metrado precio (47) mano de obra

PART. N Especificacin
un. cantidad unit. parcial %
ARQUITECTURA

1 Muros y Tabiques de
Albaileria 60844.23
1.01 Muro de ladrillo de cabeza ti m2 666.64 91.27 60844.23 50.9% 46.5
2 Revoques y Enlucidos 38309.40
2.01 Tarrajeo primario rayado m2 502.75 18.51 9305.9 79.6% 14.73
2.02 Tarrajeo en muros interiores m2 806.3 24.19 19504.4 71.4% 17.26
2.03 Tarrajeo en muros exteriores m2 141.48 38.63 5465.76 82.0% 31.69
2.04 Tarrajeo en columnas m2 100.8 35.6 3588.48 81.6% 29.06
2.05 Vestidura de derrames en puem 32.33 13.75 444.86 85.6% 11.78
3 Pisos y Pavimentos 23468.87
3.01 Contrapiso de concreto premm2 443.27 11.99 5314.81 21.7% 2.6
3.02 pisos ceramicos de 30x30 m2 177.02 47.73 8449.16 32.3% 15.44
3.03 curado de concreto m2 221.64 9.81 179.53 58.0% 0.47
3.04 juntas de dilatacin m 348.8 18.4 6417.92 8.8% 1.61
3.05 junta de contraccin m 429.8 7.23 3107.45 15.1% 1.09
4 Zocalos y Contrazocalos 38849.07
4.01 contrazocalo de cemento pul m 85.2 12.19 1038.59 91.0% 11.09
4.02 zocalo de ceramico 30x30 m2 644.24 55.15 35529.84 42.7% 23.56
4.03 sardinel de ducha m 32 71.27 2280.64 57.9% 41.26
5 Carp. De Madera 18337.37
5.01 puerta contraplacada m2 19.67 159.5 3137.37 39.9% 63.59
5.02 bancas de madera de tornillou 76 200 15200
6 Carp. De Fierro 35319.46
6.01 Divisiones metalicas u 16 15 2400
6.02 ventana metalica con angulosm2 78.46 419.57 32919.46 64.7% 271.36
7 Cerrajeria 776.49
7.01 cerradura para puerta princippza 7 89.61 627.27 42.9% 38.46
7.02 cerradura para puerta interiopza 2 74.61 149.22 51.5% 38.46
8 Pintura 14415.31
8.01 pintura latex en muros exteri m2 141.49 13.25 1874.74 57.7% 7.64
8.02 pintura latex en muros interi m2 806.3 12.46 10046.5 55.2% 6.88
8.03 pintura latex en columnas m2 100.8 12.46 1255.97 55.2% 6.88
8.04 pintura ventana metalica m2 156.92 7.89 1238.1 65.3% 5.15
9 Varios 66587.02
9.01 inodoro tanque alto blanco u 16 178.5 2856
9.02 urinario corrido con valvulas m 15.8 764 12071.2 47.6% 363.6
9.03 ovalines superpuestos u 15 311.24 4668.6
9.04 mesa de concreto armado m2 8.43 320.61 2702.74 62.2% 199.42
9.05 jaboneras de loza de color pza 32 10.41 333.12
9.06 colocacin de aparaos de sanipza 16 83.11 1329.76 97.1% 80.69
9.07 colocacin de accesorios sanipza 16 40.35 645.6 100.0% 40.35
9.08 espejos biselados para servic u 3 20 60
9.09 suministro de loockers metaliu 72 560 40320
9.10 barra de aluminio de 1" u 32 50 1600
SUB TOTAL 296907.22
GASTOS GENERALES (20%) 59381.444
356288.66
UTILIDAD (10%) 29690.722
385979.39
TOTAL 385979.39
Coeficientes de incidencia

coeficientes de incidencia que integran la frmula

=0.319/+0.090/+0.238/+0.122/+0.231/

 1 2 3
(47) mano de obra (04) agregado fino (21) cemento portland tipo I (05) Agregado Grueso (43) Madera Nacional para
encofrado
S/. % S/. % S/. % S/. %

30998.76 3.3% 3.03 2019.9192 2.1% 1.91 1273.2824 1.9%

7405.5075 3.1% 0.57 286.5675 5.7% 1.06 532.915 8.4%

13916.738 2.9% 0.69 556.347 3.4% 0.83 669.229 7.2%
4483.5012 1.6% 0.61 86.3028 4.6% 1.77 250.4196 6.6%
2929.248 1.9% 0.69 69.552 5.1% 1.8 181.44 0.2%
380.8474 1.1% 0.15 4.8495 1.7% 0.23 7.4359 3.3%

1152.502 18.1% 2.17 961.8959 58.0% 6.96 3085.1592

2733.1888 2.2% 1.03 182.3306 8.5% 4.05 716.931
104.1708 39.5% 0.32 70.9248
561.568
468.482

944.868 1.9% 0.23 19.596 4.4% 0.54 46.008

15178.2944 1.5% 0.8 515.392 5.1% 2.83 1823.1992
1320.32 1.2% 0.88 28.16 3.9% 2.8 89.6

1250.8153 54.4%
100.0%

21290.9056

269.22
76.92

1080.9836
5547.344
693.504
808.138

5744.88 3.1% 23.83 376.514

1681.1106 0.8% 2.48 20.9064 7.1% 22.77 191.9511 1.8% 5.76 48.5568

1291.04
 645.6

122958.4572 2731.8997 10061.646 1321.8392

0.318562238 0.007077838 0.026067833 0.003424637

0.090401663
0.318562238 0.090401663
Nomenclatura IU
+0.231/ J Mano de obra 47
CMF Cemento Portland tipo I 21
E Maquinaria y Equipo nacional 48
V Varios
GGU Indice General de Precios al cons 39
 4 5 6 7 8
(43) Madera Nacional para (39) Agua (02) Clavos para madera (37) Herramienta manual (17) Ladrillo 18 huecos
encofrado
S/. % S/. % S/. % S/. %

1.74 1159.9536 0.03 19.9992 0.09 59.9976 1.4 933.296 36.57

1.56 784.29 0.01 5.0275 0.14 70.385 0.44 221.21

1.74 1402.962 0.01 8.063 0.14 112.882 0.52 419.276
2.55 360.774 0.1 14.148 0.95 134.406
0.08 8.064 0.1 10.08 0.87 87.696
0.45 14.5485 0.05 1.6165 0.35 11.3155

0.13 57.6251 0.13 57.6251

0.01 1.7702 0.46 81.4292
0.02 4.4328
0.05 17.44
0.16 68.768

0.33 28.116
0.01 6.4424 0.71 457.4104
0.01 0.32 1.24 39.68 6.36

86.78 1706.9626 0.62 12.1954 1.91 37.5697

200 15200

112.08 8793.7968 13.57 1064.7022

1.15 8.05
1.15 2.3

0.15 21.2235
0.21 169.323
0.21 21.168
0.15 23.538

0.75 11.85 64.68 1021.944 22.54 356.132 18.18 287.244

66.69
15.23 128.3889 0.03 0.2529 22.54 190.0122 9.97 84.0471 15.9
10.41 333.12
2.42 38.72
 20777.7936 1121.4443 9621.2455 4653.1065
0.053831356 0.002905451 0.024926838 0.012055324
 9 10 11 12
(17) Ladrillo 18 huecos(48) Maquinaria y equipo nacional (24) ceramica de 30x30 (30) porcelana (54) sello elastico
S/. % S/. % S/. % S/. %

24379.0248

3.00 2418.9
0.96 135.8208
3.00 302.4
0.75 24.2475

26.25 4646.775 0.49 86.7398

8.85
5.78

26.75 17233.42 0.49 315.6776

203.52 18.38 588.16 0.34 10.88

150 2400
22.56 1770.0576

50 350
35 70

0.89 125.9261 4.57

0.8 645.04 4.57
0.8 80.64 4.57
0.19 29.8148 2.4

16.5 264
23.28 367.824 218.75 3456.25 28.39 448.562
1000.35
134.037 0.72 6.0696 25 210.75 0.79 6.6597
 20 60
560 40320
50 1600

25716.9318 50706.7404 26135.355 1132.5191

0.066627734 0.131371628 0.06771179 0.002934144

0.237886975
0.237886975
 13 14 15
(54) sello elastico (60) imprimante para juntas (10) Inodoro tanque alto (39) Indice General d
S/. % S/. % S/. % S/.

60844.2328
0
9305.9025
19504.397
5465.3724
3588.48
444.8608
0
5314.8073
8449.1646
179.5284
3086.88 7.89 2752.032 6417.92
2484.244 0.2 85.96 3107.454
0
1038.588
35529.836
2280.64
0
6.6 129.822 3137.365
15200
0
2400
32919.4622
0
627.27
149.22
0
646.6093 1874.7425
3684.791 10046.498
460.656 1255.968
376.608 1238.0988
0
162 2592 2856
12071.2
244.55 3668.25 4668.6
2702.7423
333.12
1329.76
 645.6
60
40320
1600
296906.831
59381.444

29690.722

10739.7883 2967.814 6260.25 89072.166 385978.997

0.027824772 0.00768905 0.01621913 0.230769231

0.122378884
0.122378884 0.230769231

ALUMNO: CCENCHO CONDORI WILVER

EAP: ING. CIVIL - UNMSM
 179.53

3137.37

32919.46