POLINOMICAFORMULA POLINOMICA473721050505043903434102021754534024 + 302626797250101029241211121207PARTIDAMETRADOCOSTOMANO OBRAHERRAMIENTASCEMENTOHORMIGONPIEDRA GRANDEPIEDRA CHANCADAARENAAGUAACEROMADERAPARQUETCLAVOSALAMBRELADRILLOPINTURABREALOSETAMAYOLICACERRAJERIABISAGRASVIDRIOSTUBERIACAJA REGISTROINODOROLAVATORIOLAVADEROCERAMICOSCAJA ELECTRICALUMINARIATOMACORRIENTEINTERRUPTORCABLEGASTOS GRALESNDESCRIPCINUNIDCANTP.U.P.PP.U.P.P.P.U.P.P.P.U.P.P.P.U.P.P.P.U.P.P.P.U.P.P.P.U.P.P.P.U.P.P.P.U.P.P.P.U.P.P.P.U.P.P.P.U.P.P.P.U.P.P.P.U.P.P.P.U.P.P.P.U.P.P.P.U.P.P.P.U.P.P.P.U.P.P.P.U.P.P.P.U.P.P.P.U.P.P.P.U.P.P.P.U.P.P.P.U.P.P.P.U.P.P.P.U.P.P.P.U.P.P.P.U.P.P.P.U.P.P.P.U.P.P.P.U.P.P.P.U.P.P.01.00.00TRABAJOS PRELIMINARES01.01.00LIMPIEZA DE TERRENOm297.600.4846.850.0719.320.41113.1601.02.00TRAZOS , NIVELES Y REPLANTEOm297.600.6866.370.3518.550.052.65050.2010.600.094.7702.00.00MOVIMIENTO DE TIERRAS02.01.00EXCAVACIN DE ZANJASm349.69019.80983.8619.22896.420.5827.051202.02.00EXCAVACIN DE ZAPATASm316.7302.0333.962.0093.280.031.399202.03.00RELLENOSm313.02021.30277.3320.68182.440.625.4696402.04.00ELIMINACIN DE MATERIAL EXCEDENTEm353.40014.83791.9214.40680.730.4320.3273903.00.00OBRAS DE CONCRETO SIMPLE03.01.00CONCRETO DE CIMIENTOS CORRIDOSm330.672113.713487.7129.04890.718.87272.0606441.451271.354423.1708.523211.17342.606240.072.1470403.02.00CONCRETO DE SOBRECIMIENTOSm311.448131.141501.2929.04332.458.87101.5437657.25655.39821.79249.4519214.11161.531280.080.9158404.00.00ENCOFRADO Y DESENCOFRADO04.01.01HABILITACION DE SOBRECIMIENTOSm297.9202.81275.162.73267.320.087.8304.01.02ENCOFRADO DE SOBRECIMIENTOS SC-1m221.60029.45636.126.82147.310.204.3221.61466.780.5311.450.306.4804.01.02ENCOFRADO DE SOBRECIMIENTOS SC-2m235.76026.50947.646.82243.880.207.1518.91676.220.3211.440.258.9404.01.02ENCOFRADO DE SOBRECIMIENTOS SC-3m213.44026.65358.186.8291.660.202.6919.05256.030.324.300.253.3604.01.02ENCOFRADO DE SOBRECIMIENTOS SC-4m227.12029.11789.466.82184.960.205.4221.26576.570.5314.370.308.1404.01.02DESENCOFRADO DE SOBRECIMIENTOSm297.9204.02393.643.90381.890.1211.7504.02.01HABILITACION DE COLUMNASm250.7003.12158.183.03153.620.094.5604.02.02ENCOFRADO DE COLUMNAS 1m213.65044.56608.2416.36223.310.496.6923.03314.362.7337.261.9626.7504.02.02ENCOFRADO DE COLUMNAS 2m21.30026.1433.9816.3621.270.490.647.6910.001.091.420.510.6604.02.02ENCOFRADO DE COLUMNAS 3m22.60041.14106.9616.3642.540.491.2719.6050.962.737.101.965.1004.02.02ENCOFRADO DE COLUMNAS 4m22.08034.5071.7616.3634.030.491.0215.3431.911.092.271.222.5404.02.02ENCOFRADO DE COLUMNAS 5m25.20045.76237.9516.3685.070.492.5523.29121.112.7314.202.9015.0804.02.02ENCOFRADO DE COLUMNAS 6m21.56035.4355.2716.3625.520.490.7615.3423.932.734.260.510.8004.02.02ENCOFRADO DE COLUMNAS 7m26.24042.62265.9516.36102.090.493.0621.32133.042.7317.041.7310.8004.02.02ENCOFRADO DE COLUMNAS 8m25.20034.39178.8316.3685.070.492.5515.3479.771.648.530.572.9604.02.02ENCOFRADO DE COLUMNAS 9m23.38042.89144.9716.3655.300.491.6622.4575.881.645.541.966.6204.02.02ENCOFRADO DE COLUMNAS 10m27.80034.85271.8316.36127.610.493.8215.34119.651.6412.791.027.9604.02.02ENCOFRADO DE COLUMNAS 11m20.39026.1410.1916.366.380.490.197.693.001.090.430.510.2004.02.02ENCOFRADO DE COLUMNAS 12m21.30034.5044.8516.3621.270.490.6415.3419.941.091.421.221.5904.02.03DESENCOFRADO DE COLUMNASm250.7005.79293.555.62284.930.178.6204.03.01HABILITACION DE MATERIALES PARA ESCALERAm29.9133.5134.793.4133.800.100.9904.03.02ENCOFRADO DE ESCALERAm29.91332.45321.6615.51153.750.474.6614.47143.442.0119.9304.03.03DESENCOFRADO DE ESCALERAm29.91315.97158.3013.63135.110.414.0604.03.01HABILITACION DE MATERIALES PARA VIGASm230.0803.51105.583.41102.570.103.0104.04.02ENCOFRADO DE VIGASm230.08025.70773.0615.51466.540.4714.148.67260.790.6619.850.4012.0304.04.03DESENCOFRADO DE VIGASm230.08014.04422.3213.63409.990.4112.3305.00.00OBRAS DE CONCRETO ARMADO05.01.00CONCRETO EN COLUMNASm35.445345.181879.51104.88571.0737.58204.62166.38905.9416.2488.4319.95108.630.150.8205.02.00CONCRETO EN VIGASm35.950265.721581.0347.32281.5515.6893.30166.38989.9616.2496.6319.95118.700.150.8905.03.00CONCRETO EN ESCALERAm31.098307.43337.4078.7086.4126.0128.56166.38182.6916.2417.8319.9521.910.150.1606.00.00ACERO06.01.00ACERO DE COLUMNASKg694.8042.581792.590.68472.470.23159.801.671160.3206.02.00ACERO DE VIGASKg1315.8612.463237.020.55723.720.18236.851.732276.4406.02.00ACERO DE ESCALERASKg105.4662.13224.640.3435.860.1111.601.67176.1307.00.00LOSA ALIGERADA07.01.00CONCRETOm313.760299.304118.3772.49997.4624.09331.48166.382289.3916.24223.4619.95274.510.152.0607.02.01HABILITACINm2157.1202.33366.092.27356.660.0711.0007.02.01ENCOFRADOm2157.12035.055507.069.881552.350.3047.1417.052678.903.93617.483.89611.2007.02.02DESENCOFRADOm2157.1204.02631.623.90612.770.1218.8507.03.00ACEROKg708.6192.381686.510.55389.740.18127.551.651169.2207.04.00LADRILLOSunid1308.8431.461910.910.40523.540.0115.711.051374.2908.00.00COBERTURAS08.01.00VIGUETAS DE MADERA 6" * 8"Pza14.00021.00294.0013.63190.820.415.74177.872490.180.7410.3609.00.00MUROS09.01.00MUROS DE CABEZAm2177.30067.4311955.3417.173044.240.5190.426.391132.951.75310.280.011.7741.607375.6809.02.00MUROS DE SOGAm2173.62549.738634.3718.733252.000.5697.233.38586.851.05182.310.011.7426.004514.2510.00.00REVOQUES Y ENLOCIDOS10.01.00TARRAJEO PRIMARIO EN INTERIORESm2451.74018.038144.876.292841.448.783966.282.261020.930.70316.220.00321.452.291034.4810.02.00TARRAJEO DE EXTERIORESm232.76017.81583.466.08199.188.78287.632.2674.040.7022.930.00320.102.2975.0210.03.00CIELO RASOm2157.12027.394303.5216.262554.779.081426.651.69265.530.3554.990.00160.252.29359.8010.04.01DERRAMES 0.15ml59.30014.19841.475.03298.288.74518.280.3319.570.095.340.00050.0310.04.02DERRAMES 0.25ml99.0009.01891.997.08700.928.81872.190.3332.670.098.910.00050.0510.05.00PINTURA DE CIELO RASO AL TEMPLEm2157.1204.14650.481.80282.820.057.8610.06.00PINTURA DE MURO INTERIORm2451.7404.141870.201.80813.130.0522.5910.07.00PINTURA DE MURO EXTERIORm232.7605.80190.013.41111.710.103.2811.00.00PISOS Y PAVIMENTOS11.01.00FALSOPISOSm2100.84855.485595.0231.613187.8112.451255.568.29836.033.13315.650.011.0111.02.00CONTRAPISOSm283.75024.802077.006.57550.2410.67893.616.58551.080.9882.080.010.8411.03.01PISOS DE PARKETm2102.52033.763461.086.47663.300.1919.4825.042567.102.05210.1711.03.02PISOS DE LOSETA 30*30cmm282.08052.624319.058.64709.178.85726.411.50123.120.3528.730.0020.1633.262729.9811.04.00ZOCALOS DE MAYOLICA 15*15cmml13.80058.51807.4421.60298.080.658.977.33101.152.1028.980.0080.1126.83370.2512.00.00VANOS12.01.01PUERTA CONTRAPLACADA P-2Pza1.000235.16235.1635.9235.921.081.08136.82136.820.260.2649.6849.6811.4011.4012.01.02PUERTA CONTRAPLACADA P-3Pza2.000220.30440.6035.9271.841.082.16121.99243.980.260.5249.6899.3611.4022.8012.01.03PUERTA CONTRAPLACADA P-4Pza8.000225.251802.0035.92287.361.088.64126.921015.360.262.0849.68397.4411.4091.2012.01.04PUERTA CONTRAPLACADA P-5Pza1.000225.25225.2535.9235.921.081.08126.92126.920.260.2649.6849.6811.4011.4012.02.01PUERTAS PRINCIPALES O EXTERIORESPza2.000389.44778.8871.84143.682.164.32253.62507.240.751.5049.6899.3611.4022.8012.02.02PORTON DE COCHERAPza1.000913.04913.04143.68143.684.314.31691.10691.101.461.4649.6849.6822.8022.8012.03.00VIDRIOS Y CRISTALESPza13.00012.42161.4635.92466.961.0814.041.4218.4613.00.00INSTALACIONES SANITARIAS13.01.00SALIDA DE AGUA FRIApunto8.00022.62180.963.4127.280.100.8019.11152.8813.02.01CAJA DE REGISTROunid2.00039.5079.004.378.740.130.2635.0070.0013.02.02SALIDA DE DESAGE f 4"punto3.00075.03225.0937.05111.151.113.3336.86110.5813.02.02SALIDA DE DESAGE f 2"punto8.00045.95367.6037.05296.401.118.887.7962.3213.03.01INODORO DE TANQUE BAJOunid2.000179.10358.2067.09134.182.014.02110.00220.0013.03.02LAVATORIOunid2.000114.50229.0043.2086.401.302.6070.00140.0013.03.03LAVADERO DE COCINAunid1.000129.25129.258.988.980.270.27120.00120.0013.03.04ACCESORIOS CERMICOSpza2.00097.41194.827.2014.400.220.4490.00180.0014.00.00INSTALACIONES ELECTRICAS14.01.01PUNTO DE LUZ EN CONMUTACINunid22.00031.75698.506.56144.320.204.404.0088.0021.00462.0014.01.02PUNTO DE LUZ SIMPLEunid12.00022.18266.165.0360.360.151.804.0048.0013.00156.0014.02.01TOMACORRIENTE SIMPLEunid30.00012.20366.006.02180.600.185.402.0060.004.0088.0014.02.02TOMACORRIENTE DOBLEunid3.00011.7335.196.0218.060.180.542.006.007.0084.0014.03.012*30 AMPunid2.00015.8521.101.803.600.050.1014.0028.0014.03.022*15 AMPunid2.00010.5560.381.803.600.050.108.7017.4014.04.00TUBERIA EMPOTRADA f 5/8"ml118.80030.190.0028.803421.440.86102.170.86102.1714.05.01CONDUCTOR 3.31 mm2ml274.8003.354355.581.94533.110.0616.491.35370.9814.05.02CONDUCTOR 2.50 mm2ml211.5803.102232.171.94410.470.0612.691.10232.74COSTO DIRECTO TOTAL107135.162202239950.6712348.6011038.651273.63504.14426.351564.5014.514782.1111264.472567.10832.28731.2013264.221469.31210.172729.98370.25745.20182.4018.46427.9570.00220.00140.00120.00180.00202.00618.00172.0045.40603.7221427.03G.G. Y U (20%)21427.032COSTO TOTAL128562.195COEFICIENTE DE INCIDENCIA0.3110.0960.0860.0100.0040.0030.0120.00010.0370.0880.0200.0060.0060.1030.0110.0020.0210.0030.0060.0010.00010.00330.00050.00170.00110.00090.00140.00160.00480.00130.00040.00470.1667MANO OBRAHERRAMIENTASCEMENTOHORMIGONPIEDRA GRANDEPIEDRA CHANCADAARENAAGUAACEROMADERAPARQUETCLAVOSALAMBRELADRILLOPINTURABREALOSETAMAYOLICACERRAJERIABISAGRASVIDRIOSTUBERIACAJA REGISTROINODOROLAVATORIOLAVADEROCERAMICOSCAJA ELECTRICALUMINARIATOMACORRIENTEINTERRUPTORCABLEGASTOS GRALES0.31070.09620.08600.00990.00390.00330.01220.00010.03730.08780.02000.00650.00570.10340.01150.00160.02130.00290.00580.00140.00010.00330.00050.00170.00110.00090.00140.00160.00480.00130.00040.00470.1667DESCRIPCIONCOEFICIENTE DE INCIDENCIAIUMANO OBRA0.1694510130470.16945101300.1694510130HERRAMIENTAS0.0524933052370.05249330520.0524933052CEMENTO0.0469300603210.13973651090.1397365109HORMIGON0.00541474915PIEDRA GRANDE0.00214330665PIEDRA CHANCADA0.00181259285ARENA0.00665136854AGUA0.000061694939ACERO0.02033082493LADRILLO0.056391913817MADERA0.0478901517430.08979373740.1016937773PARQUET0.010913855541CLAVOS0.00353837382ALAMBRE0.00310862992PINTURA0.006246671354BREA0.000893506553LOSETA0.011606328840MAYOLICA0.001574109824CERRAJERIA0.003168167426BISAGRAS0.000775461326VIDRIOS0.000078481479TUBERIA0.0018193920720.0049229376CAJA REGISTRO0.000297600350INODORO0.000935315110LAVATORIO0.000595200510LAVADERO0.000510171929CERAMICOS0.000765257824CAJA ELECTRICA0.0008587893120.0069771022LUMINARIA0.002627385211TOMACORRIENTE0.000731246412INTERRUPTOR0.000193015012CABLE0.00256666637

FORM POLYCALCULO DE LA COEFICIENTESDESCRIPCIONCOEFICIENTE DE INCIDENCIAIUAGRUPACIONPORCENTAJESSIMBOLOGIAMANO OBRA0.3106601905470.311100JMANO DE OBRAHERRAMIENTAS0.0962377263370.096100EHERRAMIENTASCEMENTO0.0860384439210.15356.31CCEMENTOHORMIGON0.009927040056.50PIEDRA GRANDE0.003929395452.57PIEDRA CHANCADA0.003323086752.17ARENA0.012194175647.98AGUA0.0001131074390.07ACERO0.0372731789324.39MADERA0.0877986115430.10087.81MMADERACLAVOS0.006487018626.49ALAMBRE0.005699154925.70LADRILLO0.1033851753170.16861.53LLADRILLOPINTURA0.0114522307546.82PARQUET0.02000873504111.91BREA0.0016380953530.97LOSETA0.02127826944012.66MAYOLICA0.0028858680241.72CERRAJERIA0.0058083069263.46BISAGRAS0.0014216790260.85VIDRIOS0.0001438826790.09TUBERIA0.0033355520720.1881.77C.U.GASTOS GENERALESCAJA REGISTRO0.0005456005500.29INODORO0.0017147444100.91LAVATORIO0.0010912010100.58LAVADERO0.0009353151290.50CERAMICOS0.0014029727240.74CAJA ELECTRICA0.0015744471120.84LUMINARIA0.0048168729112.56TOMACORRIENTE0.0013406183120.71INTERRUPTOR0.0003538609120.19CABLE0.004705554872.50GASTOS GENERALES0.16666666673988.43

Frmula Polinmica:K = 0.311 (Jr/Jo) + 0.096 (Er/Eo) + 0.153 (Cr/Co) + 0.100 ( Mr/Mo) + 0.168 (Lr/Lo) + 0.188 (CUr/Cuo)