Formula Polinomica Final

Universidad Nacional de Cajamarca
Ingeniera de Costos
CLCULO DE PARCIALES DE CADA I.U

I) Para IU: 47 (MANO DE OBRA INC. LEYES SOCIALES)
OPERARIO, OFICIAL Y PEON
01.02
02.02
03.01
03.02
03.03
03.04
04.01
04.02
04.03
04.04
04.05
04.06
05.01.01
05.01.02
05.01.03
05.01.04
05.01.05
05.01.06
05.01.07
05.01.08
05.01.09
05.01.10
05.01.11
05.01.12
05.01.13
05.01.14
05.01.15
05.01.16
05.02.01
05.02.02
05.02.03
CARTEL DE OBRA 4.80 m x 3.60 m

MEJORAMIENTO DE ACCESO A CANTERA
CORTE EN MATERIAL SUELTO
CORTE EN ROCA SUELTA
CORTE EN ROCA FIJA
RELLENO CON EXCEDENTE DE CORTE
PERF. Y COMPACT. SUBRASANTES ZONAS DE CORTE
MEJORAMIENTO DE LA SUBRASANTE CON OVER
AFIRMADO E = 0.15 M
AFIRMADO E = 0.20 M
TRANSPORTE DE MATERIAL HASTA 1 KM DE DISTANCIA
TRANSPORTE DE MATERIAL MAYOR 1 KM DE DISTANCIA
EXCAVACIN NO CLASIFICADA PARA ESTRUCTURAS
RELLENO COMPACTADO PARA ESTRUCTURAS
CONCRETO FC = 100 KG/CM2
CONCRETO CICLOPEO F'C = 140 KG/CM2 + 30%PG
PIEDRA EMBOQUILLADA C/C F'C = 140 KG/CM2 E = 0.20 M
ALBAILERA DE PIEDRA C/C F'C = 140 KG/CM2
ACERO DE REFUERZO FY=4,200 KG/CM2
ENCOFRADO DE CIMENTACIONES
SUMINISTRO Y COLOCACION DE ALCANTARILLA TMC 24"
SUMINISTRO Y COLOCACION DE TUBERA CSN 12"
SELLADO DE JUNTAS CON ASFALTO PARA BADENES
CONSTRUCCIN DE CUNETAS DE TIERRA
REVESTIMIENTO DE CUNETA TRIANGULAR
EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS
EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS BAJO AGUA
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
(145.60 + 128.48 + 57.44)*1.00

(21.41 + 38.29 + 54.00)*2.40
(0.01 + 0.13)*98,423.26
(0.24 + 0.43 + 1.15)*11,808.78
(0.29 + 0.77 + 0.69)*4,229.69
(0.03 + 0.34 + 0.108)*4,119.90
(0.05+0.0216)*77,325.49
(0.03 + 0.34 + 0.108 + 0.14 )*7,336.74
(0.03 + 0.16 + 0.0162 + 0.021)*61,235.49
(0.03 + 0.17 + 0.0216 + 0.028)*44,334.17
(0.01+0.02)*33,843.53
(0.01)*95,237.98
3.45*1,222.12
(5.74+ 0.108)*200.73
(9.10 + 4.02 + 35.90)*10.29
(9.10 + 4.02 + 35.90+0.1944)*233.07
(9.10 + 4.02 + 35.90 + 0.1944)*76.49
(9.10 + 4.02 + 35.90 + 0.1944)*18.89
(34.314)*84.63
(3.21 + 2.87)*581.27
(7.28 + 6.42 + 11.49)*275.57
(291.20 + 114.88)*2.71
(4.85 + 4.28 + 1.91)*1,327.92
(6.07 + 5.35 + 4.79)*67.00
(3.57 + 9.57)*10.40
(1.28 + 0.57)*149.70
(0.03 + 0.46)*29,400.00
(2.18+1.93+1.15+3.070+2.75+1.215)*3,500.00
(3.45)*442.23
(2.87)*133.07
(5.74+1.08)*1,065.63
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
S/. 331.52
S/. 272.88
S/. 13779.26
S/. 21491.98
S/. 7401.96
S/. 1969.31
S/. 5536.51
S/. 4534.11
S/. 13912.70
S/. 11065.81
S/. 1015.31
S/. 952.38
S/. 4216.31
S/. 1191.21
S/. 505.53
S/. 11470.40
S/. 3764.41
S/. 929.66
S/. 2903.99
S/. 3534.12
S/. 6941.61
S/. 1100.48
S/. 14660.24
S/. 1086.07
S/. 136.66
S/. 276.95
S/. 14406.00
S/. 43033.20
S/. 1525.69
S/. 381.91
S/. 6231.80
_____________________________________________________________________________________________________________________________
______Ingeniera Civil

05.02.04
05.02.05
05.02.06
05.02.07
05.02.08
05.02.09
05.02.10
05.02.11
05.02.12
05.02.13
05.02.14
05.02.15
06.01
06.02
06.03
06.04
06.05
07.01
07.03
Ingeniera de Costos

ENCOFRADO DE ELEVACIONES
FALSO PUENTE DE MADERA
BARANDA DE FIERRO NEGRO D = 3"
JUNTA CON NGULO METLICO
APOYO NEOPRENE - DUREZA 60
ENCAUZAMIENTO DE QUEBRADA
MURO DE GAVIONES
SEAL PREVENTIVA 0.60 M X 0.60 M
SEAL INFORMATIVA 0.30 M X 0.90 M
HITO KILOMTRICO H = 1.20 M
POSTE DE CONCRETO
RIEGO PERMANENTE EN OBRA
LIMPIEZA GENERAL DE OBRA
Incidencia IU47
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
(9.10 + 4.02 + 35.90 + 0.1944)*31.24

(9.10 + 4.02 + 35.90 + 0.1944)*394.37
(9.10 + 4.02 + 35.90 + 0.1944)*53.43
(291.20 + 114.88)*27.61
(4.85 + 4.28 + 1.91)*1,304.63
(5.82 + 5.14 + 2.30)*244.84
(3.64 + 3.21 + 5.74)*102.00
(6.07 + 4.79)*43.20
(7.28 + 5.74)*7.20
(18.20 + 16.06 + 28.72)*2.00
(8.03)*8.00
(9.88 + 44.18)*120.00
(18.20 + 7.18 + 3.282 + 9.461)*32.00
(18.20 + 7.18 + 3.282 + 9.461)*10.00
(18.20 + 7.18 + 3.282 + 9.461)*16.00
(7.28 + 17.23 + 2.05 + 1.13 + 8.45)*28.00
(4.85 + 15.32 + 0.216 + 1.13 + 12.85)*58.00
(14.36)*90.00
(8.62)*25.50
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
S/. 1537.46
S/. 19408.68
S/. 2629.53
S/. 11211.87
S/. 14403.12
S/. 3246.58
S/. 1284.18
S/. 469.15
S/. 93.74
S/. 125.96
S/. 64.24
S/. 6487.20
S/. 1219.94
S/. 381.23
S/. 609.97
S/. 1011.92
S/. 2053.26
S/. 1292.40
S/. 219.81
S/. 268310.18
=
=
=
=
=
=
=
=
=
=
=
=
(0.01 + 0.13)*(0.05)*98,423.26
(0.24 + 0.43 + 1.15)*(0.03)*11,808.78
(0.29 + 0.77 + 0.69)*(0.03)*4,229.69
(0.03 + 0.34 + 0.108)*(0.05)*4,119.90
(0.03 + 0.34 + 0.108 + 0.14 )*(0.05)*7,336.74
(0.03+0.1 +0.0162+0.021)*(0.05)*61,235.49
(0.03+0.17+0.0216+0.028)*(0.05)*44,334.17
(3.45)*(0.05)1,222.12
(5.74+ 0.108)*(0.05)*200.73
(9.10 + 4.02 + 35.90)*(0.05)*10.29
(9.10 + 4.02 + 35.90+0.1944)*(0.05)*233.07
(9.10 + 4.02 + 35.90 + 0.1944)*(0.05)*76.49
=
=
=
=
=
=
=
=
=
=
=
=
S/. 688.96
S/. 644.76
S/. 222.06
S/. 98.47
S/. 226.71
S/. 695.64
S/. 553.29
S/. 210.82
S/. 59.56
S/. 25.28
S/. 573.52
S/. 188.22
0.121
II) Para IU: 37 (HERRAMIENTAS)

HERRAMIENTAS
03.01
03.02
03.03
03.04
04.02
04.03
04.04
05.01.01
05.01.02
05.01.03
05.01.04
05.01.05
CORTE EN MATERIAL SUELTO

CORTE EN ROCA FIJA
RELLENO CON EXCEDENTE DE CORTE
MEJORAMIENTO DE LA SUBRASANTE CON OVER
AFIRMADO E = 0.15 M
AFIRMADO E = 0.20 M
EXCAVACIN NO CLASIFICADA PARA ESTRUCTURAS
_____________________________________________________________________________________________________________________________

05.01.06
05.01.07
05.01.08
05.01.09
05.01.10
05.01.11
05.01.12
05.01.13
05.01.14
05.01.15
05.01.16
05.02.01
05.02.02
05.02.03
05.02.04
05.02.05
05.02.06
05.02.07
05.02.08
05.02.09
05.02.10
05.02.11
05.02.12
05.02.15
06.01
06.02
06.03
06.04
06.05
Ingeniera de Costos

CONCRETO CICLOPEO F'C = 140 KG/CM2 + 30%PG
PIEDRA EMBOQUILLADA C/C F'C = 140 KG/CM2 E = 0.20 M
ALBAILERA DE PIEDRA C/C F'C = 140 KG/CM2
SUMINISTRO Y COLOCACION DE ALCANTARILLA TMC 24"
SUMINISTRO Y COLOCACION DE TUBERA CSN 12"
SELLADO DE JUNTAS CON ASFALTO PARA BADENES
CONSTRUCCIN DE CUNETAS DE TIERRA
EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS
EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS BAJO AGUA
JUNTA CON NGULO METLICO
MURO DE GAVIONES
POSTE DE CONCRETO
Incidencia IU37
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
(9.10 + 4.02 + 35.90 + 0.1944)*(0.05)*18.89

(34.314)*(0.05)*84.63
(3.21 + 2.87)*(0.05)*581.27
(7.28 + 6.42 + 11.49)*(0.05)*275.57
(291.20 + 114.88)*(0.05)*2.71
(4.85 + 4.28 + 1.91)*(0.05)*1,327.92
(6.07 + 5.35 + 4.79)*(0.05)*67.00
(3.57 + 9.57)*(0.05)*10.40
(1.28 + 0.57)*(0.05)*149.70
(0.03 + 0.46)*(0.05)*29,400.00
(2.18+1.93+1.15+3.074+2.75+1.215)*(0.05)*3,500.00
(3.45)*(0.05)*442.23
(2.87)*(0.05*)133.07
(5.74+1.08)*(0.05)*1,065.63
(9.10 + 4.02 + 35.90 + 0.1944)*(0.05)*31.24
(9.10 + 4.02 + 35.90 + 0.1944)*(0.05)*394.37
(9.10 + 4.02 + 35.90 + 0.1944)*(0.05)*53.43
(291.20 + 114.88)*(0.05)*27.61
(4.85 + 4.28 + 1.91)*(0.05)*1,304.63
(5.82 + 5.14 + 2.30)*(0.05)*244.84
(3.64 + 3.21 + 5.74)*(0.03)102.00
(6.07 + 4.79)*(0.05)*43.20
(7.28 + 5.74)*(0.05)*7.20
(9.88 + 44.18)*(0.05)*120.00
(18.20 + 7.18 + 3.282 + 9.461)*(0.05)*32.00
(18.20 + 7.18 + 3.282 + 9.461)*(0.05)*10.00
(18.20 + 7.18 + 3.282 + 9.461)*(0.05)*16.00
(7.28 + 17.23 + 2.05 + 1.13 + 8.45)*(0.05)*28.00
(4.85 + 15.32 + 0.216 + 1.13 + 12.85)*(0.05)*58.00
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
S/. 46.48
S/. 145.20
S/. 176.71
S/. 347.08
S/. 55.02
S/. 733.01
S/. 54.30
S/. 6.83
S/. 13.85
S/. 720.30
S/. 2152.36
S/. 76.28
S/. 19.10
S/. 311.59
S/. 76.87
S/. 970.43
S/. 131.48
S/. 560.59
S/. 720.16
S/. 162.33
S/. 38.53
S/. 23.46
S/. 4.69
S/. 324.36
S/. 61.00
S/. 19.06
S/. 30.50
S/. 50.60
S/. 102.66
S/. 12322.10
0.006
_____________________________________________________________________________________________________________________________
Ingeniera de Costos
III) Para IU: 02 (ACERO DE CONSTRUCCIN LISO)

Alambre Negro N 16
05.02.07 ACERO DE REFUERZO FY=4,200 KG/CM2
05.01.10 ACERO DE REFUERZO FY=4,200 KG/CM2
=
=
(185.00)*27.61
(185.00)*2.71
=
=
S/. 5107.85
S/. 501.35
S/. 5609.20
=
=
=
=
(0.74)*1,327.92
(0.74)*1,304.63
(0.74)*1244.84
(1.48)*102
=
=
=
=
S/. 982.66
S/. 965.43
S/. 181.18
S/. 150.96
S/. 2280.23
(6.64)*1.00
S/. 6.64
S/. 6.64
=
=
=
(1.66)*32.00
(1.66)*10.00
(1.66)*16.00
=
=
=
S/. 53.12
S/. 16.60
S/. 26.56
S/. 96.28
=
=
=
=
(0.93)*1.00
(0.74)*1,327.92
(0.74)*1,304.63
(0.74)*1244.84
=
=
=
=
S/. 0.93
S/. 982.66
S/. 965.43
S/. 181.18
S/. 2130.20
(1.71)*102.00
S/. 174.42
S/. 174.42
Alambre Negro N 08
05.01.11
05.02.08
05.02.09
05.02.10
FALSO PUENTE
Perno Hexagonal 3/4"X 3 1/2"
01.02

Perno Hexagonal 1/4"X 2 1/2"
06.01
06.02
06.03

Clavos para madera
01.02
05.01.11
05.02.08
05.02.09

Clavos de 5"
05.02.10 FALSO PUENTE
S/. 10,296.97
Incidencia IU02
0.005
_____________________________________________________________________________________________________________________________
Ingeniera de Costos
IV) Para IU: 03 (ACERO DE CONSTRUCCIN CORRUGADO)

Acero de construccin
05.01.10
05.02.07
05.02.07
06.04
06.05

ACERO DE CORRUGADO FY=4,200 KG/CM2
POSTE DE CONCRETO
Incidencia IU03
=
=
=
=
=
(2,908.50)*2.71
(2,908.50)*27.61
(22.60)*7.20
(12.32)*28.00
(26.05)*58.00
=
=
=
=
=
S/. 7882.04
S/. 80303.69
S/. 162.72
S/. 344.96
S/. 1510.90
S/. 90204.30
(28.71)*7.20
S/. 206.71
S/. 206.71
=
=
=
=
(4.01)*32.00
(3.39)*10.00
(3.09)*16.00
(3.70)*58.00
=
=
=
=
S/. 128.32
S/. 33.90
S/. 49.44
S/. 214.60
0.041
V) Para IU: 57 (PLANCHA DE ACERO LAF)

Platina 7" X 3/8"
05.02.12 JUNTA CON NGULO METLICO
Platina 1" X 1/8"
06.01
06.02
06.03
06.05

POSTE DE CONCRETO
S/. 426.26
S/. 632.97
Incidencia IU57
0.000
VI) Para IU: 30 DLAR (GENERAL PONDERADO)

Alquiler
01.01
CAMPOMENTO PROVISIONAL DE OBRA
(200+200+250+200+200+250+200)*6.00
S/. 9000.00
S/. 9000.00
_____________________________________________________________________________________________________________________________
Ingeniera de Costos
Lamina reflectiva
06.01
06.02
06.03

=
=
=
(134.44 + 55.46)*32.00
(113.46 + 99.37)*10.00
(115.55+113.46)*16.00
=
=
=
S/. 6076.80
S/. 2128.30
S/. 3664.16
S/. 11869.26
(2.84)*7.20
S/. 20.45
S/. 20.45
(2,000.00)*2.00
S/. 4000.00
S/. 4000.00
(89.00 + 92.20 + 71.00 +11.38)*120.00
S/. 31629.60
S/. 31629.60
=
=
=
(30.25)*32.00
(30.25)*10.00
(30.25)*16.00
=
=
=
S/. 968.00
S/. 302.50
S/. 484.00
S/. 1754.50
=
=
=
(13.65)*32.00
(12.56)*10.00
(14.20)*16.00
=
=
=
S/. 436.80
S/. 125.60
S/. 227.20
Tope 1/2" x 2 1/2"

Neoprene 50 X 500 X 500 MM
05.02.13 APOYO NEOPRENE - DUREZA 60
Gavin, colchones reno, geotextil
05.02.15 MURO DE GAVIONES
Fibra de vidrio
06.01
06.02
06.03

ngulo 1" X 1" X 3/16"
06.01
06.02
06.03

S/. 789.60
Barreno, Gua
03.02
03.03

CORTE EN ROCA FIJA
=
=
(0.26 + 1.85)*11,808.78
(0.51 + 3.70)*4,229.69
=
=
S/. 24916.53
S/. 17806.99
S/. 42723.52
Soldadura cellocord P 3/32" E - 60"

05.02.11 BARANDA DE FIERRO NEGRO D = 3"
=
=
(7.98)*43.20
(1.60)*7.20
=
=
S/. 344.74
S/. 11.52
S/. 356.26
_____________________________________________________________________________________________________________________________
Ingeniera de Costos
S/. 102,143.18
Incidencia IU30
0.046
VII) Para IU: 13 (ASFALTO)

Asfalto
05.01.14 SELLADO DE JUNTAS CON ASFALTO PARA BADENES
05.01.16 REVESTIMIENTO DE CUNETA TRIANGULAR
Incidencia IU13
=
=
(1.22)*149.70
(1.37*0.784)*3,500.00
=
=
S/. 182.63
S/. 3759.28
S/. 3941.91
(69.56)*445.56
S/. 30993.15
S/. 30993.15
=
=
(1.22)*149.70
(1.17*0.784)*3,500.00
=
=
S/. 182.63
S/. 3210.48
S/. 3393.11
(280.00)*67.00
S/. 18760.00
S/. 18760.00
0.002
VIII) Para IU: 32 (FLETE TERRESTRE)

Flete Terrestre
02.01
MOVILIZACIN Y DESMOVILIZACIN DE EQUIPO
Incidencia IU32
0.014
IX) Para IU: 53 (PETROLEO DIESEL)

Kerosene
05.01.16 REVESTIMIENTO DE CUNETA TRIANGULAR
Incidencia IU53
0.002
X) Para IU: 09 (ALCANTARILLA D = 24")

Alcantarilla
05.01.12 SUMINISTRO Y COLOCACION DE ALCANTARILLA TMC 24"
Incidencia IU09
0.010
_____________________________________________________________________________________________________________________________
Ingeniera de Costos
XI) Para IU: 69 (TUBERIA DE CONCRETO SIMPLE)

Tubera de concreto simple
05.01.13 SUMINISTRO Y COLOCACION DE TUBERA CSN 12"
Incidencia IU69
(36.97)*10.40
S/. 384.49
S/. 384.49
(89.08)*7.20
S/. 641.38
S/. 641.38
=
=
=
(5.99)*149.70
(32.35)*7.20
(19.41)*2.00
=
=
=
S/. 896.70
S/. 232.92
S/. 38.82
S/. 1168.44
(52.63)*43.20
S/. 2273.62
S/. 2273.62
0.000
XII) Para IU: 51 (PERFIL DE ACERO LIVIANO)

Perfil 4" X 4" X 38
Incidencia IU51
0.000
XIII) Para IU: 60 (PLANCHA DE POLIURETANO)

Tecnopor e = 1"
05.02.13 APOYO NEOPRENE - DUREZA 60
Incidencia IU60
0.001
XIV) Para IU: 65 (TUBERIA DE ACERO NEGRO Y/O GALVANIZADO)

Tuberia de fierro negro
Incidencia IU65
0.001
_____________________________________________________________________________________________________________________________
Ingeniera de Costos
XV) Para IU: 45 (MADERA TERCIARIA PARA ENCOFRADO)

Triplay 19 mm
05.01.11 ENCOFRADO DE CIMENTACIONES
05.02.08 ENCOFRADO DE CIMENTACIONES
05.02.09 ENCOFRADO DE ELEVACIONES
Incidencia IU45
=
=
=
(6.81)*1,327.92
(6.81)*1,304.63
(6.81)*1244.84
=
=
=
S/. 9043.14
S/. 8884.53
S/. 1667.36
S/. 19595.03
(149.76)*1.00
S/. 149.76
S/. 149.76
=
=
=
=
=
=
(162)*1.00
(9.72)*1,327.92
(1.62)*3,500.00
(9.72)*1,304.63
(12.96)*244.84
(129.60)*102.00
=
=
=
=
=
=
S/. 162.00
S/. 12907.38
S/. 5670.00
S/. 12681.00
S/. 3173.13
S/. 13219.20
S/. 47812.71
=
=
=
=
=
=
(29.41)*1.00
(0.59)*43.20
(2.65)*32.00
(2.35)*10.00
(2.35)*16.00
(2.94)*28.00
=
=
=
=
=
=
S/. 29.41
S/. 25.49
S/. 84.80
S/. 23.50
S/. 37.60
S/. 82.32
0.009
XVI) Para IU: 43 (MADERA NACIONAL PARA ENCOF. Y CARPINT.)

Triplay 4" X 8" X 4"
01.02

Madero tornillo
01.02
05.01.11
05.01.16
05.02.08
05.02.09
05.02.10

Incidencia IU43
0.022
XVII) Para IU: 54 (PINTURA LATEX)

Pintura esmalte
01.02
05.02.11
06.01
06.02
06.03
06.04

_____________________________________________________________________________________________________________________________

06.05
Ingeniera de Costos
POSTE DE CONCRETO
(43.09)*58.00
S/. 179.22
S/. 462.34
(0.42)*43.20
S/. 18.14
S/. 18.14
(0.16)*58.00
S/. 9.28
S/. 9.28
Pintura anticorrosiva
06.05
Thiner
POSTE DE CONCRETO
S/. 489.76
Incidencia IU54
0.000
XVIII) Para IU: 27 (DETONANTE)

Fulminante
03.02
03.03

CORTE EN ROCA FIJA
Incidencia IU54
=
=
(0.37)*11,808.78
(0.74)*4,229.69
=
=
S/. 4369.25
S/. 3129.97
S/. 7499.22
=
=
(1.32)*11,808.78
(3.29)*4,229.69
=
=
S/. 15587.59
S/. 13915.68
S/. 29503.27
S/. 166419.31
S/. 166419.31
0.003
XIX) Para IU: 28 (DINAMITA)

Fulminante
03.02
03.03

CORTE EN ROCA FIJA
Incidencia IU27
0.013
XX) Para IU: 21 (CEMENTO PORTLAND TIPO I)

Cemento
CEMENTO PORTLAND TIPO I
166,419.31
_____________________________________________________________________________________________________________________________

Incidencia IU21
Ingeniera de Costos
0.075
XXI) Para IU: 05 (AGREGADO GRUESO)

Agregado grueso
PIEDRA ZARANDEADA
PIEDRA 8" - 12"
Incidencia IU045
=
=
24,605.29
22,853.03
=
=
S/. 24605.29
S/. 22853.03
S/. 47458.32
11,800.01
S/. 11800.01
S/. 11800.01
=
=
=
=
=
=
2,955.85
3,430.68
188,680.97
3,301.98
10,037.82
1,733.01
=
=
=
=
=
=
S/. 2955.85
S/. 3430.68
S/. 188680.97
S/. 3301.98
S/. 10037.82
S/. 1733.01
S/. 210140.31
0.021
XXII) Para IU: 04 (AGREGADO FINO)

Agregado fino
ARENA GRUESA
Incidencia IU04
0.005
XXIII) Para IU: 048 (MAQUINARIA Y EQUIPO NACIONAL)

Maquinaria y equipo nacional
MOTOBOMBA (PETROLEO) 12 HP 4"
ENCOFRADO PARA POSTES DE CONCRETO
VOLQUETE 4 X 2 210 - 280 HP 8 M3
VIBRADOR DE CONCRETO 4 HP 1.25"
MEZCLADORA DE CONCRETO TIPO TAMBOR 23 HP 11 - 12 P3
ZARANDA ARTESANAL
Incidencia IU48
0.095
XIV) Para IU: 049 (MAQUINARIA Y EQUIPO IMPORTADO)

Maquinaria y equipo importado
_____________________________________________________________________________________________________________________________
Ingeniera de Costos
RODILLO VIB. LISO AUTOP. 70 - 100 HP 7 - 9 TN

COMPACTADOR VIBR. TIPO PLANCHA 5.8 HP
MARTILLOS NEUMATICOS DE 25 - 29 kg
COMPRESORA NEUMTICA 87 HP 250 - 330 PCM
CARGADOR SOBRE LLANTAS DE 125 - 155 HP 3.0 YD3
CARGADOR RETROEXCAVADOR 62 HP 1 YD3
TRACTOR SOBRE ORUGAS
MOTONIVELADORA 125 HP
CISTERNA 4 X 2 (AGUA) 145 - 165 HP 2000 GLN
MOTOSOLDADORA
=
=
=
=
=
=
=
=
=
=
46,738.45
10,130.88
9,733.31
32,257.13
106,342.88
19,636.22
440,571.95
109,551.36
62,224.57
86.40
=
=
=
=
=
=
=
=
=
=
S/. 46738.45
S/. 10130.88
S/. 9733.31
S/. 32257.13
S/. 106342.88
S/. 19636.22
S/. 440571.95
S/. 109551.36
S/. 62224.57
S/. 86.40
S/. 837273.15
Incidencia IU49
0.378
XV) Para IU: 39 (INDICE GENERAL DE PRECIOS AL CONSUMIDOR)

Indice general de precios al consumidor
INDICE GENERAL DE PRECIOS AL CONSUMIDOR
Incidencia IU39
0.130
0.130
_____________________________________________________________________________________________________________________________
Ingeniera de Costos
RESUMEN DE IU
Cdigo
47
37
02
03
57
30
13
32
53
09
69
51
60
65
45
43
54
27
28
21
05
04
48
49
39
Descripcin
MANO DE OBRA INC. LEYES SOCIALES
HERRAMIENTAS
ACERO DE CONSTRUCCIN LISO
ACERO DE CONSTRUCCIN CORRUGADO
PLANCHA DE ACERO LAF
DLAR (GENERAL PONDERADO)
ASFALTO
FLETE TERRESTRE
PETROLEO DIESEL
ALCANTARILLA METLICA
TUBERIA DE CONCRETO SIMPLE
PERFIL DE ACERO LIVIANO
PLANCHA DE POLIURETANO
TUBERIA DE ACERO NEGRO Y/O GALVANIZADO
MADERA TERCIARIA PARA ENCOFRADO
MADERA NACIONAL PARA ENCOF. Y CARPINT.
PINTURA LATEX
DETONANTE
DINAMITA
AGREGADO GRUESO
AGREGADO FINO
MAQUINARIA Y EQUIPO NACIONAL
MAQUINARIA Y EQUIPO IMPORTADO
TOTAL
% Inc.
0.121
0.006
0.005
0.041
0.000
0.046
0.002
0.014
0.002
0.010
0.000
0.000
0.001
0.001
0.009
0.022
0.000
0.003
0.013
0.075
0.021
0.005
0.095
0.378
0.130
1.000
_____________________________________________________________________________________________________________________________
Ingeniera de Costos
AGRUPAMIENTO PRELIMINAR
Descripcin
Cdigo
% Inc.
47
0.121
37
HERRAMIENTAS
0.006
02
0.005
03
0.041
57
0.000
30
DLAR (GENERAL PONDERADO) +IU32+IU28+IU09+IU27+IU13+IU60+IU65+IU69+IU51+IU54
0.046
13
ASFALTO
0.002
32
FLETE TERRESTRE
0.014
53
PETROLEO DIESEL
0.002
09
ALCANTARILLA METLICA
0.010
69
TUBERIA DE CONCRETO SIMPLE
0.000
51
PERFIL DE ACERO LIVIANO
0.000
60
PLANCHA DE POLIURETANO
0.001
65
TUBERIA DE ACERO NEGRO Y/O GALVANIZADO
0.001
45
0.009
43
0.022
54
PINTURA LATEX
0.000
27
DETONANTE
0.003
28
DINAMITA
0.013
21
0.075
05
AGREGADO GRUESO
0.021
04
AGREGADO FINO
0.005
48
0.095
49
MAQUINARIA Y EQUIPO IMPORTADO + UI48
0.378
39
0.130
TOTAL
1.000
_____________________________________________________________________________________________________________________________
Ingeniera de Costos
AGRUPAMIENTO FINAL
Cdigo
47
37
02
03
57
30
45
43
21
05
04
48
49
39
Descripcin
% Inc.
0.121
0.006
0.005
0.041
0.000
0.090
0.009
0.022
0.075
0.021
0.005
0.095
0.380
0.130
1.000

HERRAMIENTAS
AGREGADO GRUESO
AGREGADO FINO
TOTAL
AGRUPAMIENTO Y SIMBOLIZACIN
N
Monomio
Incidencia
0.127
0.046
0.090
0.031
0.101
0.475
0.130
%Participacin
95.28
4.72
89.13
10.87
0.000
100.00
70.97
29.03
74.26
20.79
4.95
80.00
20.00
100.00
Cdigo / Recurso
HERRAMIENTAS
AGREGADO GRUESO
AGREGADO FINO
Smbolo
MH
AAP
D
MM
CAA
EE
GU
FORMULA POLINMICA
MHr
AAPr
Dr
MMr
CAAr
EEr
GUr
K 0.127
0.046
0.090 0.031
0.101
0.475
0.130
MH
AAP
D
MM
CAA
E
E
o
o
o
o
GUo
_____________________________________________________________________________________________________________________________
Ingeniera de Costos
_____________________________________________________________________________________________________________________________

Formula Polinomica Final

Загружено:

Сведения о документе

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

Formula Polinomica Final

Загружено:

Авторское право:

Доступные форматы

Universidad Nacional de Cajamarca

CLCULO DE PARCIALES DE CADA I.U

CARTEL DE OBRA 4.80 m x 3.60 m

(145.60 + 128.48 + 57.44)*1.00

Universidad Nacional de Cajamarca

CONCRETO FC = 100 KG/CM2

(9.10 + 4.02 + 35.90 + 0.1944)*31.24

II) Para IU: 37 (HERRAMIENTAS)

CORTE EN MATERIAL SUELTO

Universidad Nacional de Cajamarca

CONCRETO FC = 210 KG/CM2

(9.10 + 4.02 + 35.90 + 0.1944)*(0.05)*18.89

Universidad Nacional de Cajamarca

III) Para IU: 02 (ACERO DE CONSTRUCCIN LISO)

CARTEL DE OBRA 4.80 m x 3.60 m

SEAL PREVENTIVA 0.60 M X 0.60 M

CARTEL DE OBRA 4.80 m x 3.60 m

05.02.10 FALSO PUENTE

Universidad Nacional de Cajamarca

IV) Para IU: 03 (ACERO DE CONSTRUCCIN CORRUGADO)

ACERO DE REFUERZO FY=4,200 KG/CM2

V) Para IU: 57 (PLANCHA DE ACERO LAF)

SEAL PREVENTIVA 0.60 M X 0.60 M

VI) Para IU: 30 DLAR (GENERAL PONDERADO)

CAMPOMENTO PROVISIONAL DE OBRA

Universidad Nacional de Cajamarca

SEAL PREVENTIVA 0.60 M X 0.60 M

(89.00 + 92.20 + 71.00 +11.38)*120.00

Tope 1/2" x 2 1/2"

SEAL PREVENTIVA 0.60 M X 0.60 M

SEAL PREVENTIVA 0.60 M X 0.60 M

CORTE EN ROCA SUELTA

Soldadura cellocord P 3/32" E - 60"

Universidad Nacional de Cajamarca

VII) Para IU: 13 (ASFALTO)

VIII) Para IU: 32 (FLETE TERRESTRE)

MOVILIZACIN Y DESMOVILIZACIN DE EQUIPO

IX) Para IU: 53 (PETROLEO DIESEL)

X) Para IU: 09 (ALCANTARILLA D = 24")

Universidad Nacional de Cajamarca

XI) Para IU: 69 (TUBERIA DE CONCRETO SIMPLE)

XII) Para IU: 51 (PERFIL DE ACERO LIVIANO)

XIII) Para IU: 60 (PLANCHA DE POLIURETANO)

XIV) Para IU: 65 (TUBERIA DE ACERO NEGRO Y/O GALVANIZADO)

Universidad Nacional de Cajamarca

XV) Para IU: 45 (MADERA TERCIARIA PARA ENCOFRADO)

XVI) Para IU: 43 (MADERA NACIONAL PARA ENCOF. Y CARPINT.)

CARTEL DE OBRA 4.80 m x 3.60 m

CARTEL DE OBRA 4.80 m x 3.60 m

XVII) Para IU: 54 (PINTURA LATEX)

CARTEL DE OBRA 4.80 m x 3.60 m

Universidad Nacional de Cajamarca

XVIII) Para IU: 27 (DETONANTE)

CORTE EN ROCA SUELTA

XIX) Para IU: 28 (DINAMITA)

CORTE EN ROCA SUELTA

XX) Para IU: 21 (CEMENTO PORTLAND TIPO I)

Universidad Nacional de Cajamarca

XXI) Para IU: 05 (AGREGADO GRUESO)

XXII) Para IU: 04 (AGREGADO FINO)

XXIII) Para IU: 048 (MAQUINARIA Y EQUIPO NACIONAL)

XIV) Para IU: 049 (MAQUINARIA Y EQUIPO IMPORTADO)

Universidad Nacional de Cajamarca

RODILLO VIB. LISO AUTOP. 70 - 100 HP 7 - 9 TN

(9.10 + 4.02 + 35.90 + 0.1944)(0.05)18.89