PRÁCTICA DE POLINÓMICA

REALIZADA SABADO 25 de setiembre del 2010

ENTREGADA MARTES 28 de setiembre del 2010

INTEGRANTES
Victor De La Cruz Franco
Kirill Pimentel Mosgovalla
Roberto Muñoz
Giovanni Quito Donayre
Hector Velasquez Gomez
Cesar Villanueva Ayala
PROFESORES
ARQ. MARCOS RIDER BELLEZA
ARQ. LEONARDO CRUZ
 2010
IU MATERIAL PBb ABRIL MAYO
Iub Iur K Pur Iur

39 AGUA 1.83 350.68 350.68 1.00 1.83 351.51

47 MANO DE OBRA 25.34 415.58 415.58 1.00 25.34 415.58
37 HERRAMIENTAS DE MANO 1.27 270.00 270.00 1.00 1.27 275.3
2 ALAMBRE 4.62 480.58 480.58 1.00 4.62 518.1
43 MADERA 3.00 506.25 506.25 1.00 3 508.6

ENCOFRADO DE VIGA

MANO DE OBRA 25.34 43.25%

EQUIPO 1.27 2.17%

ALAMBRE
MATERIAL 22.21 37.91% CABLE
MADERA

SUB TOTAL 48.82

G.G 20% 9.76 16.67%

TOTAL ABRIL 58.58 ###

SIN IGV

JB CA
0.43254 1 0.0355 1.07807

0.43254 0.03828

TOTAL MAYO 58.89

SIN IGV 0.30

IGV 11.19

TOTAL 70.08
 MAYO
K Pur

1.00237 1.83
1 25.34
1.01963 1.29
1.07807 4.98
1.00464 3.01

0.97
1.11 2.08 0.09365 0.0355
20.13 0.90635 0.34361

MD EQ GG
0.34361 1.00464 0.02168 1.01963 0.16667 1.00237

0.3452 0.0221 0.16706 1.00519

 COSTO
N° DESCRIPCION UND METRADO CU CP CT

0.1 CONCRETO VIGA M2 420.14 314.30 S/. 132,050.00

0.2 ACERO ALIGERADO Kg 3520.80 4.43 S/. 15,597.14

0.3 ENCOFRADO PLACAS M2 3040.90 48.37 S/. 147,088.33

0.4 LADRILLOS DE TECHO UND 39.80 1.48 S/. 58.90

PARCIAL S/. 294,794.38

G.G. 10% S/. 29,479.44
UTILIDAD 15% S/. 44,219.16

SUB -TOTAL S/. 368,492.98

IGV 19% S/. 70,013.67

TOTAL S/. 438,506.64

 MANO DE OBRA
HERRAMIENTAS
CAPATAZ OFICIAL OPERADOR OPERARIO PEON MANUAL
IU 47 47 47 47 47 37
0.0914 17.58 0.4571 11.97 1.3714 13.52 0.9143 13.52 4.5714 10.81 0.87
38.40 192.05 576.18 384.13 1920.63 365.52
0.0031 17.58 0.0308 11.97 0.0308 13.52 0.03
10.91 108.44 108.44 105.62
0.0889 17.58 0.8889 11.97 0.8889 13.52 0.8890 10.81 1.69
270.34 2703.06 2703.06 2703.36 5139.12
0.0005 17.58 0.005 11.97 0.005 13.52 0.0450 10.81 0.02
0.02 0.20 0.20 1.79 0.80

319.67 3003.74 576.18 3195.83 4625.78 5611.06

S/. 5,619.82 S/. 35,954.79 S/. 7,789.95 S/. 43,207.62 S/. 50,004.67 S/. 5,611.06

2% 12% 3% 15% 17% 2%

0.0191 0.1220 0.0264 0.1466 0.1696 0.0190

CANTIDA P.U. 1

J.B. H. M.

47 37
S/. 142,576.85 S/. 5,691.83
48% 2%

ABRIL 415.58 270.00

MAYO 415.58 275.36

K 1 1.01985

S/. 5,804.82
FR 1.0199

48% 2%

S/. 142,576.85 S/. 17,026.38

48% 6%
 J.B. M.H

S/. 142,576.85 S/. 17,817.29

48% 6%

0.4836 0.0610
 EQUIPOS
CIZALLAFE
MEZCLADORA VIBRADOR DE WICHE DE 2 ARENA
CONSTRUCCIO ACEITE M. 300 AGUA
DE CONCRETO CONCRETO TAMBORES GRUESA
N MANUAL
48 49 49 37 4 1 39
0.4571 31.50 0.4571 11.76 0.4571 15.76 0.4700 35.29 0.0040 41.17 0.1840
192.05 192.05 192.05 197.47 1.68 77.31
0.0148 1.55
52.11

192.05 192.05 192.05 52.11 197.47 1.68 77.31

S/. 6,049.45 S/. 2,258.46 S/. 3,026.64 S/. 80.77 S/. 6,968.57 S/. 69.19 S/. 141.47

2% 1% 1% 0% 2% 0% 0%
0.0205 0.0077 0.0103 0.0003 0.0236 0.0002 0.0005

2 3 4
PIEDRAS
M.CL M.MC ARENA AGUA CEMENTO ACEITE
CHANCADAS
48 49 4 5 39 21 1
S/. 6,049.45 S/. 5,285.11 S/. 6,968.57 S/. 12,921.91 S/. 141.47 S/. 62,804.38 S/. 69.19
2% 2% 2% 4% 0% 21% 0%

334.24 244.23 654.07 206.82 350.68 329.31

334.68 244.28 657.07 206.82 351.51 329.31

1.0013 1 1.0046 1 1.0024 1

S/. 6,057.41 S/. 5,286.19 S/. 7,000.53 S/. 12,921.91 S/. 141.80 S/. 69.45
1.001 1.000 1.005 1.0000 1.0024 1.0038

2% 2% 2% 4% 0% 21% 0%

S/. 20,031.95 S/. 62,804.38 S/. 790.91 S/. 17,792.73 S/. 33,753.99 S/. 33.01
7% 21% 0% 6% 11% 0%
 A.G CM AC MD

S/. 20,064.96 S/. 62,804.38 S/. 17,792.73 S/. 33,753.99 S/. 294,810.20
7% 21% 7% 12% 101%

0.0682 0.2130 0.0651 0.1150 1.0059

S/. 296,559.51
G.G. 10% S/. 29,655.95
UTILIDAD 15% S/. 44,483.93

SUB-TOTAL S/. 370,699.39

IGV 19% S/. 70,432.88

TOTAL S/. 441,132.27

 MAT
FIERRO
PIEDRA CHANCADA CEMETO GASOLINA 84 GRASA POTE ALAMBRE
AGUA CORRUGADO
DE 1/2 PORTLAND TIPO 1 OCTANOS 200GR NEGRO
PROMEDIO
39 5 21 34 53 2 3
1.83 0.6100 50.42 9.8800 15.13 0.2000 8.40 0.0100 3.78
77.31 256.29 4150.98 84.03 4.20
0.0500 4.62 1.0300
176.04 3626.42
0.2000 4.62
608.18

77.31 256.29 4150.98 84.03 4.20 784.22 3626.42

S/. 141.47 S/. 12,921.91 S/. 62,804.38 S/. 705.84 S/. 15.88 S/. 3,623.10 S/. 11,640.82

0% 4% 21% 0% 0% 1% 4%
0.0005 0.0438 0.2130 0.0024 0.0001 0.0123 0.0395

5 6 7
FIERRO
ACEITE GASOLINA GRASA AL.C MADERA LADRILLO
CORRUGADO
1 34 53 2 3 43 17
S/. 69.19 S/. 705.84 S/. 15.88 S/. 6,151.91 S/. 11,640.82 S/. 33,753.99 S/. 33.01
0% 0% 0% 2% 4% 11% 0%

695.66 417.31 679.51 480.58 476.18 506.25

698.27 436.29 715.28 518.10 513.35 508.60

1.0038 1.045482 1.05264 1.0781 1.0781 1.0046

S/. 69.45 S/. 737.94 S/. 16.72 S/. 6,632.20 S/. 12,549.49 S/. 33,910.68 S/. 33.24
1.0038 1.0455 1.0526 1.0781 1.0781 1.0046 1.0068

0% 0% 0% 2% 4% 12% 0%
J.B. JONAL BASICO
M.H. MAQUINARIAS HERRAMIENTOS Y GASOLINA
A.G. AGREGADO
CM CEMENTO
AC ALAMBRE CLAVOS Y FIERRO
MD MADERA
 MATERIALES
FIERRO LADRILLO. ARCILLA
CLAVOS DE 2 A MADERA
CORRUGADO HUECO 15 15X30X30
4 TORNILLO LARGA
PROMEDIO CM
3 2 43 17

3.21
3626.42
0.1800 4.62 3.7000 3.00
547.36 11251.33
1.0500 0.79
41.79

3626.42 547.36 11251.33 41.79

S/. 11,640.82 S/. 2,528.81 S/. 33,753.99 S/. 33.01

4% 1% 11% 0%
0.0395 0.0086 0.1145 0.0001

LADRILLO

17
S/. 33.01
0%

649.89
654.32

1.0068

S/. 33.24
1.0068

0%
S/. 294,810.20

100%
1.000

S/. 294,810.20
100%

101%

S/. 294,810.20
100%