Professional Documents
Culture Documents
MEN
PROYECTO:
ESPECIALIDAD:
PROVINCIA:
REGION:
INSUMOS
MANO DE
OBRA
MATERIALE
S
FORMULA POLINOMICA
LAMBAYEQUE
LAMBAYEQUE
IU
RECURSOS
47
47
47
47
CAPATAZ
OPERARIO
OFICIAL
PEON
2
2
2
2
2
2
2
2
2
3
4
5
5
5
5
21
26
26
26
38
39
39
39
39
39
39
MATERIALE
S
EQUIPO
39
43
43
46
53
54
54
54
54
54
54
56
56
71
71
71
71
agua
andamio de madera
madera para encofrado
malla electrosoldada de 2"x2" n8
thiner
pintura anticorrosiva
pintura esmalte
esmalte blanco
pintura esmalte verde nilo
barniz natural transparente
sellador de madera
arandela galvanizada de 1/2"
puerta metalica de 0.70x2.05mts
abrazadera de FP/TUBO de 2"
abrazadera de FP/TUBO de 4"
abrazadera de FP/TUBO de 3"
tubo de Fnegro 3"
37
37
48
48
48
48
49
49
49
49
herramientas manuales
Desgaste de herramientas
mezcladora de concreto de 9-11p3
camion volquete de 4x2 210-280 HP 8M3
maquina soldadora 295 A
cizalla
compactador vibr. Tipo plancha 4hp
cargador S/Llantas 100-115 HP 2-2.5
tornillo de banco
vibrador de concreto 4 HP - 1.50
RELACION DE INSUMOS
CURSOS
do #8
C/C 2 1/2"
C/C 3"
=4200 grado 60
/2"
/2"
6")
o i (42.5kg)
a de dos golpes
puchina 4"x4"
ex
80
1/8"
UND
CANTIDAD
PRECIO
PARCIAL
hh
hh
hh
hh
26.6787
725.2888
205.0151
853.5445
kg
kg
kg
kg
kg
und
und
und
kg
var
m3
m3
m3
m3
m3
bol
und
und
pza
m3
und
und
hja
m
und
kg
0.2465
4.2155
7.7827
125.9530
4.2155
1.0000
1.0000
1.0000
10.5502
103.0400
6.3677
23.8414
25.0484
23.1275
0.1008
403.3552
2.0000
16.0000
1.0000
37.5726
10.5600
3.3600
9.1826
3.0000
22.6250
16.8000
17.15
16.18
13.88
12.52
TOTAL:
3.00
3.22
3.22
5.00
5.00
25.00
3.00
500.00
3.10
24.58
50.00
80.00
60.00
60.00
50.00
22.00
50.00
5.00
5.00
50.85
3.13
1.20
1.20
2.00
1.50
9.05
S/. 457.54
S/. 11,735.17
S/. 2,845.61
S/. 10,686.38
S/. 25,724.70
S/. 0.74
S/. 13.57
S/. 25.06
S/. 629.77
S/. 21.08
S/. 25.00
S/. 3.00
S/. 500.00
S/. 32.71
S/. 2,532.72
S/. 318.39
S/. 1,907.31
S/. 1,502.90
S/. 1,387.65
S/. 5.04
S/. 8,873.81
S/. 100.00
S/. 80.00
S/. 5.00
S/. 1,910.57
S/. 33.05
S/. 4.03
S/. 11.02
S/. 6.00
S/. 33.94
S/. 152.04
do
de 2"x2" n8
e nilo
arente
de 1/2"
70x2.05mts
UBO de 2"
UBO de 4"
UBO de 3"
es
entas
eto de 9-11p3
x2 210-280 HP 8M3
95 A
po plancha 4hp
00-115 HP 2-2.5
4 HP - 1.50
m3
p2
p2
m2
gln
gln
gln
gln
gln
gln
gln
pza
und
pza
pza
pza
TUB
16.4328
235.9579
632.3250
312.0000
17.9190
3.9820
7.9640
0.8000
27.4878
0.8400
1.4280
1.0000
4.0000
1.0000
1.0000
1.0000
90.5000
5.00
3.00
5.00
45.67
12.71
40.50
35.00
35.00
35.00
35.00
35.00
5.00
450.00
5.00
10.00
8.00
95.00
TOTAL:
%MO
%MO
hm
hm
HE
hm
hm
hm
HE
hm
23.0084
2.6866
2.5600
0.2258
8.3627
2.6866
5.1200
7.5940
25.00
150.00
40.00
10.00
15.00
150.00
2.00
10.00
TOTAL:
COSTO DIRECTO
GASTOS GENERALES 10%
UTILIDAD 10%
SUBTOTAL
IGV 18%
TOTAL DE OBRA
S/. 82.16
S/. 707.87
S/. 3,161.63
S/. 14,249.04
S/. 227.75
S/. 161.27
S/. 278.74
S/. 28.00
S/. 962.07
S/. 29.40
S/. 49.98
S/. 5.00
S/. 1,800.00
S/. 5.00
S/. 10.00
S/. 8.00
S/. 8,597.50
S/. 50,477.82
S/. 656.66
S/. 51.06
S/. 575.21
S/. 402.99
S/. 102.40
S/. 2.26
S/. 125.44
S/. 402.99
S/. 10.24
S/. 75.94
S/. 2,405.19
S/. 78,607.70
S/. 7,860.77
S/. 7,860.77
S/. 94,329.24
S/. 16,979.26
S/. 111,308.51
RIMARIA Y SECUNDARIA DE
A DE LAMBAYEQUE
DAVILA VIDARTE JORGE
VASQUEZ CHUPILLON JEISE
%incidencia
0.005
0.124
0.030
0.113
0.000
0.000
0.000
0.007
0.000
0.000
0.000
0.005
0.000
0.027
0.003
0.020
0.016
0.015
0.000
0.094
0.001
0.001
0.000
0.020
0.000
0.000
0.000
0.000
0.000
0.002
coeficientes finales
0.273
0.273
0.013
0.027
0.003
0.059
0.051
0.094
0.075
0.094
0.002
0.020
0.001
0.008
0.034
0.151
0.002
0.002
0.003
0.000
0.010
0.000
0.001
0.000
0.019
0.000
0.000
0.000
0.091
0.007
0.001
0.006
0.004
0.001
0.000
0.001
0.004
0.000
0.001
0.833
0.083
0.083
1.00
0.003
0.003
0.041
0.151
0.002
0.059
0.244
0.016
0.019
0.091
0.008
0.011
0.007
0.025
0.273
0.059
Jr
Jo
MDr
MDo
0.059
0.244
0.075
0.025
ACr
ACo
Mllr
Mllo
=.
.
/+.
.
/+.
.
(..+..
+. +
.
)/
(..+..
+. +
.
)+.
.
/+.
.
.
/+.
.
/+.
/
MONOMIO
FACTOR
SIMBOLO
INDICE
0.273
100.00%
47
2
3
0.059
0.100
4
5
6
7
0.094
0.059
0.244
0.170
100.00%
74.51%
25.49%
100.00%
100.00%
100.00%
100.00%
AC
AF
EQ
C
MD
Mll
GGU
3
5
48
21
43
46
39
con IU =
con IU =
5
48
formando el nuevo monomio compuesto
0.100
0.170
(0.075AFr+0.025EQr)
(0.075AFo+0.025EQo)
GGUr
GGUo
/+.
.
1.000
DESCRIPCION
MANO DE OBRA INC.LEYES SOCIALES
0.094
Cr
Co
0.100