FORMULA POLINOMICA - ESTRUCTURAS

INDICE UNIFICADO 47.00 49.00 17.00 29.00 21.00 4.00 5.00 43.00 3.00 37.00 38.00 48.00 39.00
ACERO DE
MAQUINARIA Y EQUIPO AGREGADOS MADERA NACIONAL MAQUINARIA Y EQUIPO
ITEM DESCRIPCIN UND. CANTIDAD PU PARCIAL (S/.) MANO DE OBRA LADARILLOS ADITIVOS CEMENTO PORTLAND 1 AGREGADOS FINO CONSTRUCCION HERRAMIENTA MANUAL EQUIPO METALICO INDICE GENERAL DE PRECIOS AL
IMPORTADO GRUESOS PARA ENCOFRADO NACIONAL
CORRUGADO CONSUMIDOR
% IU % IU % IU % IU % IU % IU % IU % IU % IU % IU % IU % IU % IU
01 OBRAS PRELIMINARES PROVISIONALES Y DE SOPORTE
1.01 OBRAS PRELIMINARES
01.01.01 MOVILIZACIN Y DESMOVILIZACIN DE EQUIPO glb 1.00 1,500.00 1,500.00 0% - 100% 1,500.00 0% - 0% - 0% - 0% - 0% - 0% - 0% - 0% - 0% - 0% - -
1.02 OBRAS PROVISIONALES
01.02.01 OFICINA, ALMACEN , CASETA DE GUARDIANIA (MADERA) m2 20.00 193.50 3,869.97 77% 2,981.47 0% - 0% - 0% - 14% 540.80 0% - 0% - 6% 232.07 1% 26.18 2% 89.44 0% - 0% - -
01.02.02 CERCO METALICO DE OBRA ml 6.00 250.00 1,500.00 0% - 0% - 0% - 0% - 0% - 0% - 0% - 0% - 100% 1,500.00 0% - 0% - 0% - -
01.02.03 CARTEL DE IDENTIFICACIN DE OBRA 5.40 X 3.60 UND. 1.00 1,691.47 1,691.47 44% 751.20 4% 70.00 0% - 0% 3.07 1% 20.76 1% 19.10 0% - 44% 750.00 1% 17.24 4% 60.10 0% - 0% - -
01.02.04 SSHH OBREROS mes 7.50 858.50 6,438.75 100% 6,438.75 0% - 0% - 0% - 0% - 0% - 0% - 0% - 0% - 0% - 0% - 0% - -
1.03 OBRAS DE SOPORTE
01.03.01 VIGILANTE DE DIA Y DE NOCHE mes 7.50 2,505.56 18,791.70 100% 18,791.70 0% - 0% - 0% - 0% - 0% - 0% - 0% - 0% - 0% - 0% - 0% - -
01.03.02 AGUA Y ELECTRICIDAD PARA OBRA (INSTALACIONES PROV. Y SUMINISTRO) mes 7.50 1,876.40 14,073.00 0% - 0% - 0% - 0% - 0% - 100% 14,073.00 0% - 0% - 0% - 0% - 0% - 0% - -
01.03.03 TRAZOS, NIVELES Y REPLANTEOS DURANTE OBRA m2 877.66 1.99 1,749.40 62% 1,087.45 0% - 0% - 7% 114.71 0% - 9% 165.00 0% - 6% 111.22 1% 20.41 3% 54.37 11% 196.24 0% - -
01.03.04 TRANSPORTE INTERNO HORIZONTAL Y VERTICAL DE MATERIAL DURANTE OBRA mes 7.00 1,220.00 8,540.00 0% - 100% 8,540.00 0% - 0% - 0% - 0% - 0% - 0% - 0% - 0% - 0% - 0% - -
01.03.05 ACARREO Y LIMPIEZA DURANTE OBRA mes 7.50 22.82 171.18 97% 166.20 0% - 0% - 0% - 0% - 0% - 0% - 0% - 0% - 3% 4.99 0% - 0% - -
01.03.06 ELIMINACION DE DESMONTE DURANTE OBRA m3 35.20 24.86 875.22 0% - 100% 875.22 0% - 0% - 0% - 0% - 0% - 0% - 0% - 0% - 0% - 0% - -
01.03.07 LIMPIEZA FINAL DE OBRA m2 866.00 6.65 5,756.99 0% - 0% - 0% - 0% - 0% - 0% - 0% - 0% - 0% - 100% 5,756.99 0% - 0% - -
02 SEGURIDAD CALIDAD Y MEDIO AMBIENTE
2.01 DIRECCION DE SEGURIDAD EN OBRA mes 7.50 3,367.17 25,253.75 82% 20,625.00 0% - 0% - 0% - 0% - 0% - 0% - 0% - 0% - 18% 4,628.75 0% - 0% - -
2.02 EQUIPOS DE SEGURIDAD PARAPERSONAL OBRERO Y DIRECCION TECNICA glb 1.00 11,552.50 11,552.50 0% - 0% - 0% - 0% - 0% - 0% - 0% - 0% - 0% - 100% 11,552.50 0% - 0% - -
2.03 EQUIPAMIENTO SEALIZACION Y SEGURIDAD COLECTIVA DURANTE OBRA glb 1.00 9,284.00 9,284.00 0% - 0% - 0% - 0% - 0% - 0% - 0% - 0% - 0% - 100% 9,284.00 0% - 0% - -
03 MOVIMIENTO DE TIERRAS Y ESTABILIZACION
3.01 EXCAVACIN MASIVA CON ELIMINACION A MAQUINA m3 471.12 33.18 15,631.42 1% 156.60 99% 15,470.13 0% - 0% - 0% - 0% - 0% - 0% - 0% - 0% 4.70 0% - 0% - -
3.02 EXCAVACIN MASIVA CON ELIMINACION A MAQUINA PARA CISTERNA Y ZAPATAS m3 19.75 33.18 655.17 1% 6.56 99% 648.41 0% - 0% - 0% - 0% - 0% - 0% - 0% - 0% 0.20 0% - 0% - -
3.03 EXCAVACIN MANUAL PARA ZAPATAS, VIGA DE CIMENTACION, Y CIMIENTOS CORRIDOS m3 107.55 39.89 4,289.82 95% 4,085.54 0% - 0% - 0% - 0% - 0% - 0% - 0% - 0% - 5% 204.28 0% - 0% - -
3.04 RELLENO COMPACTADO, MAT. PROPIO COMPACTADORA 4.0 HP m3 109.92 30.54 3,356.96 45% 1,515.44 50% 1,677.33 0% - 0% - 0% - 0% - 4% 118.72 0% - 0% - 1% 45.46 0% - 0% - -
3.05 NIVELACION Y COMPACTACION PARA LOSA DE CONCRETO m2 244.00 8.25 2,011.87 48% 973.06 44% 880.35 0% - 0% - 0% - 0% - 5% 109.80 0% - 0% - 2% 48.65 0% - 0% - -
03..06 NIVELACION Y COMPACTACION DE TERRENO PARA OBRAS EXTERIORES m2 12.00 6.34 76.11 88% 66.83 0% - 0% - 0% - 0% - 0% - 7% 5.40 0% - 0% - 5% 3.88 0% - 0% - -
04 CONCRETO SIMPLE
04.01 SOLADOS CONCRETO ESTRUCTURAS f'c=140 kg/cm2 h=2" m2 110.96 13.66 1,515.53 26% 389.51 0% - 0% - 0% - 74% 1,114.34 0% - 0% - 0% - 0% - 1% 11.69 0% - 0% - -
04.02 SOLADOS CONCRETO ESTRUCTURAS EN CISTERNA Y ZAPATAS f'c=140 kg/cm2 h=2" m2 8.16 13.66 111.42 26% 28.63 0% - 0% - 0% - 74% 81.92 0% - 0% - 0% - 0% - 1% 0.86 0% - 0% - -
04.03 CONCRETO FALSO CIMIENTO CORRIDO / ZAPATA SIMPLE f'c=140 kg/cm2 m3 20.26 210.72 4,269.05 5% 194.06 0% - 0% - 0% - 95% 4,069.17 0% - 0% - 0% - 0% - 0% 5.82 0% - 0% - -
04.04 ENCOFRADO FALSO CIMIENTO CORRIDO / ZAPATA SIMPLE m2 51.41 36.98 1,901.45 65% 1,231.17 0% - 0% - 7% 138.20 0% - 2% 45.44 0% - 14% 271.46 8% 153.62 3% 61.56 0% - 0% - -
04.05 CONCRETO CIMIENTO CORRIDO SIMPLE f'c=210 kg/cm2 m3 45.43 317.39 14,418.01 20% 2,875.28 2% 227.13 0% - 0% - 78% 11,229.34 0% - 0% - 0% - 0% - 1% 86.26 0% - 0% - -
04.06 ENCOFRADO CIMIENTO CORRIDO SIMPLE m2 73.55 69.97 5,146.04 90% 4,655.21 0% - 0% - 4% 197.69 0% - 1% 65.00 0% - 8% 388.33 4% 219.76 3% 139.66 0% - 0% - -
05 CONCRETO ARMADO
5.01 ZAPATAS
05.01.01 CONCRETO PARA ZAPATAS, f'c=210 kg/cm2 m3 26.66 286.63 7,641.21 10% 766.98 2% 133.29 0% - 0% - 88% 6,717.93 0% - 0% - 0% - 0% - 0% 23.01 0% - 0% - -
05.01.02 ENCOFRADO Y DESENCOFRADO ZAPATAS m2 78.27 31.04 2,429.55 37% 899.71 0% - 0% - 9% 210.40 0% - 3% 69.18 0% - 40% 971.39 10% 233.89 2% 44.99 0% - 0% - -
05.01.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 954.90 3.60 3,436.49 32% 1,097.58 0% - 0% - 0% - 0% - 0% - 0% - 0% - 65% 2,220.42 3% 118.49 0% - 0% - -
5.02 VIGAS DE CIMENTACION
05.02.01 CONCRETO VIGAS DE CIMENTACION, f'c=210 kg/cm2 m3 4.41 286.63 1,264.06 10% 126.88 2% 22.05 0% - 0% - 88% 1,111.32 0% - 0% - 0% - 0% - 0% 3.81 0% - 0% - -
05.02.02 ENCOFRADO VIGAS DE CIMENTACION m2 29.38 32.68 960.14 40% 383.70 0% - 0% - 8% 78.96 0% - 3% 25.96 0% - 38% 364.56 9% 87.78 2% 19.18 0% - 0% - -
05.02.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 408.65 3.60 1,470.67 32% 469.72 0% - 0% - 0% - 0% - 0% - 0% - 0% - 65% 950.24 3% 50.71 0% - 0% - -
5.03 CIMIENTO SIMPLE
05.03.01 CONCRETO DE CIMENTACION, f'c=210 kg/cm2 m3 45.43 354.88 16,121.01 8% 1,306.94 1% 227.13 0% - 0% - 90% 14,547.72 0% - 0% - 0% - 0% - 0% 39.21 0% - 0% - -
05.03.02 ENCOFRADO CIMENTACION ARMADA m2 73.55 32.68 2,403.85 40% 960.65 0% - 0% - 8% 197.69 0% - 3% 65.00 0% - 38% 912.72 9% 219.76 2% 48.03 0% - 0% - -
5.04 CISTERNA Y TANQUE ELEVADO
05.04.01 CONCRETO PARA CISTERNA, f'c=210 kg/cm2 m3 5.74 286.63 1,643.87 10% 165.00 2% 28.68 0% - 0% - 88% 1,445.25 0% - 0% - 0% - 0% - 0% 4.95 0% - 0% - -
05.04.02 ENCOFRADO Y DESENCOFRADO EN CISTERNA m2 23.24 39.88 926.80 60% 556.46 0% - 0% - 7% 62.46 0% - 2% 20.54 0% - 0% - 7% 69.43 3% 27.82 0% - 21% 190.08 -
05.04.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 380.42 3.60 1,369.07 32% 437.27 0% - 0% - 0% - 0% - 0% - 0% - 0% - 65% 884.60 3% 47.20 0% - 0% - -
5.05 MUROS CONCRETO (CONTENCION)
05.05.01 CONCRETO PARA MURO DE CONTENCION, f'c=210 kg/cm2 m3 48.08 360.95 17,356.04 14% 2,448.44 1% 240.42 0% - 0% - 84% 14,593.72 0% - 0% - 0% - 0% - 0% 73.45 0% - 0% - -
05.05.02 ENCOFRADO Y DESENCOFRADO M.P. ACABADO CARAVISTA (UNA CARA) m2 286.84 34.16 9,799.56 56% 5,495.10 0% - 0% - 2% 224.31 0% - 3% 253.51 0% - 0% - 3% 299.06 3% 274.75 0% - 33% 3,252.82 -
05.05.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 2,779.80 3.60 10,003.95 32% 3,195.16 0% - 0% - 0% - 0% - 0% - 0% - 0% - 65% 6,463.86 3% 344.92 0% - 0% - -
5.06 PLACAS
05.06.01 CONCRETO PARA PLACAS, f'c=210 kg/cm2 m3 24.37 369.88 9,014.96 12% 1,056.09 1% 121.86 0% - 0% - 87% 7,805.33 0% - 0% - 0% - 0% - 0% 31.68 0% - 0% - -
05.06.02 ENCOFRADO Y DESENCOFRADO EN PLACAS (DOS CARAS) m2 543.03 37.19 20,193.06 64% 13,003.64 0% - 0% - 1% 254.79 0% - 2% 479.93 0% - 0% - 8% 1,622.58 2% 390.11 0% - 22% 4,442.01 -
05.06.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 3,433.08 3.60 12,355.01 32% 3,946.07 0% - 0% - 0% - 0% - 0% - 0% - 0% - 65% 7,982.95 3% 425.99 0% - 0% - -
5.07 COLUMNAS
05.07.01 CONCRETO PARA COLUMNAS, f'c=210 kg/cm2 m3 45.99 297.53 13,684.93 15% 1,993.01 2% 229.97 0% - 0% - 83% 11,402.15 0% - 0% - 0% - 0% - 0% 59.79 0% - 0% - -
05.07.02 ENCOFRADO Y DESENCOFRADO EN COLUMNAS NORMAL m3 515.06 37.66 19,399.37 64% 12,333.68 0% - 0% - 1% 241.66 0% - 2% 455.21 0% - 0% - 8% 1,538.98 3% 616.68 0% - 22% 4,213.15 -
05.07.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 8,536.21 3.60 30,720.15 32% 9,811.72 0% - 0% - 0% - 0% - 0% - 0% - 0% - 65% 19,849.24 3% 1,059.20 0% - 0% - -
5.08 VIGAS Y CORTES
05.08.01 CONCRETO PARA VIGAS, f'c=210 kg/cm2 m3 59.95 278.98 16,723.77 9% 1,517.74 2% 299.73 0% - 0% - 89% 14,860.76 0% - 0% - 0% - 0% - 0% 45.53 0% - 0% - -
05.08.02 ENCOFRADO Y DESENCOFRADO DE VIGAS NORMAL m2 379.62 46.58 17,682.13 41% 7,272.49 0% - 0% - 1% 178.12 0% - 2% 335.51 0% - 47% 8,398.06 6% 1,134.32 2% 363.62 0% - 0% - -
05.08.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 8,571.65 3.60 30,847.70 32% 9,852.46 0% - 0% - 0% - 0% - 0% - 0% - 0% - 65% 19,931.65 3% 1,063.59 0% - 0% - -
5.09 LOSA ALIGERADA h=0.20
05.09.01 CONCRETO PARA LOSA ALIGERADA, f'c=210 kg/cm2 m3 61.23 283.66 17,368.49 11% 1,879.76 2% 306.15 0% - 0% - 87% 15,136.08 0% - 0% - 0% - 0% - 0% 46.51 0% - 0% - -
05.09.02 ENCOFRADO Y DESENCOFRADO EN LOSA ALIGERADA m2 135.96 36.75 4,997.02 52% 2,604.51 0% - 0% - 7% 365.45 0% - 2% 120.16 0% - 27% 1,370.43 8% 406.24 3% 130.23 0% - 0% - -
05.09.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 4,353.06 3.60 15,665.82 32% 5,003.51 0% - 0% - 0% - 0% - 0% - 0% - 0% - 65% 10,122.17 3% 540.14 0% - 0% - -
05.09.04 LADRILLO TECHO DE ARCILLA h=0.15m @.40 U 1,156.00 3.92 4,531.85 52% 2,337.57 0% - 47% 2,124.15 0% - 0% - 0% - 0% - 0% - 0% - 2% 70.13 0% - 0% - -
5.1 LOSA MACIZA, H = 0.20 M
05.13.01 CONCRETO PARA LOSA MACIZA, f'c=210 kg/cm2 m3 4.46 285.00 1,271.83 11% 143.00 2% 22.31 0% - 0% - 87% 1,103.13 0% - 0% - 0% - 0% - 0% 3.39 0% - 0% - -
05.13.02 ENCOFRADO Y DESENCOFRADO METALICO EN LOSA MACIZA NORMAL m2 21.68 37.63 815.60 31% 249.14 0% - 0% - 7% 58.26 0% - 2% 19.16 0% - 50% 411.83 8% 64.76 2% 12.46 0% - 0% - -
05.13.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 400.01 3.60 1,439.56 32% 459.78 0% - 0% - 0% - 0% - 0% - 0% - 0% - 65% 930.14 3% 49.63 0% - 0% - -
5.11 ESCALERAS
05.11.01 CONCRETO PARA ESCALERAS, f'c=210 kg/cm2 m3 10.96 279.71 3,065.29 9% 285.24 2% 54.79 0% - 0% - 89% 2,716.70 0% - 0% - 0% - 0% - 0% 8.56 0% - 0% - -
05.11.02 ENCOFRADO Y DESENCOFRADO EN ESCALERAS m2 66.79 42.92 2,867.11 56% 1,599.49 0% - 0% - 10% 299.24 0% - 2% 59.03 0% - 22% 640.51 7% 188.87 3% 79.97 0% - 0% - -
05.11.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 1,422.43 3.60 5,119.06 32% 1,634.98 0% - 0% - 0% - 0% - 0% - 0% - 0% - 65% 3,307.58 3% 176.50 0% - 0% - -
5.12 VARIOS
05.12.01 CURADO DE ELEMENTOS ESTRUCTURALES m2 2,086.62 0.60 1,251.97 - - - - - - - 1,251.97 - - - - -

SUB TOTAL SUB TOTAL 470,271.74

GASTOS GENERALES 19% 89,597.75
UTILIDAD 10% 47,027.17
================
TOTAL 606,896.67 162,313.14 31,574.97 2,124.15 2,625.04 108,496.43 16,270.73 233.92 16,074.54 80,445.74 38,338.39 196.24 12,098.06 136,624.92
26.74% 5.20% 0.35% 0.43% 17.88% 2.68% 0.04% 2.65% 13.26% 6.32% 0.03% 1.99% 22.51%