Documentos de Académico
Documentos de Profesional
Documentos de Cultura
POLINMICA
POLINMICA
FORMULA POLINMICA
CLCULO COEFICIENTE
CLCULO COEFICIENTE
DE
CLCULO
INCIDENCIA:
COEFICIENTE
DE INCIDENCIA:
AULAS DE
DEDERECHO-ARQUITECTURA
AULAS
INCIDENCIA:
DE DERECHO-ARQUITECTURA
AULAS DE DERECHO-ARQUITECTURA
Lugar: Ciudad
Lugar:
Universitaria
CiudadLugar:
Universitaria
Unprg.
Ciudad
Lambayeque
Universitaria
Unprg. Lambayeque
Unprg. Lambayeque
ITEM
ESPECIFICACIONES
METRADOS
UNIT.
1.00.00
NOMENCLATURA:
RECURSOS
47
PRECIOS
CANT.
UNIT.
PARCIAL
Material
M. O.
Equipo
AHV
(M.O.)
LCP
37
79
17
MAC
21
54
(Cemento)
48
(Pint.Latex)(Maq.Eq.Nac)
(Acero Liso)
ARQUITECTURA
1.01.00
1.01.01
m2
747.85
38.03
28,440.74
22.46
15.12
0.45
11307.49
688.02
1,892.06
12,204.91
2,280.94
67.31
1.01.02
m2
13.26
31.86
422.46
14.65
16.71
0.50
221.57
7.96
6.63
159.12
25.99
1.19
1.01.03
Barandas y Parapetos
1.01.03.01
Parapetos (e=0.15)
m2
137.87
38.03
5,243.20
22.46
15.12
0.45
2084.59
126.84
348.81
2,250.04
420.50
12.41
1.01.03.02
Parapetos (e=0.25)
m2
6.08
69.42
422.07
44.27
24.42
0.73
148.47
13.38
17.08
194.56
47.73
0.85
1.02.00
REVOQUES Y REVESTIMIENTOS
1.02.01
m2
194.44
14.59
2,836.88
3.97
10.31
0.31
2004.68
124.44
89.44
618.32
1.02.02
m2
709.10
19.00
13,472.90
6.61
12.03
0.36
8530.47
475.10
2,148.57
2,254.94
63.82
1.02.03
m2
647.33
38.34
24,818.63
12.09
25.49
0.76
16500.44
433.71
5,767.71
2,058.51
58.26
1.02.04
m2
173.99
26.67
4,640.31
8.09
18.04
0.54
3138.78
116.57
816.01
553.29
15.66
1.02.05
m2
372.02
27.21
10,122.66
8.17
18.67
0.37
6945.61
249.25
1,711.29
1,183.02
33.48
1.02.06
m2
529.28
22.25
11,776.48
8.09
13.75
0.41
7277.60
354.62
2,413.52
1,683.11
47.64
1.02.07
m2
17.29
21.04
363.78
6.18
14.43
0.43
249.49
11.58
47.72
54.98
1.02.08
m2
244.99
25.19
6,171.30
6.61
18.04
0.54
4419.62
164.14
786.42
779.07
1.02.09
Vestidura de Derrames
m2
651.62
9.14
5,955.81
1.03
7.87
0.24
5128.25
45.61
443.10
338.84
1.02.10
m2
12.69
22.58
286.54
4.00
18.04
0.54
228.93
8.50
8.76
40.35
1.02.11
m2
60.63
25.19
1,527.27
6.61
18.04
0.54
1093.77
40.62
194.62
192.80
5.46
1.03.00
CIELORASOS
1.03.01
m2
815.56
34.44
28,087.89
11.93
21.85
0.66
17819.99
407.78
7,193.24
2,593.48
73.40
1.04.00
PISOS Y PAVIMENTOS
1.04.01
Contrapiso de 25mm
m2
954.11
15.99
15,256.22
4.94
10.00
1.05
9541.10
1,144.93
286.23
3,568.37
1.04.02
m2
776.17
46.63
36,192.81
30.28
15.87
0.48
12317.82
628.70
814.98
1.04.03
m2
102.92
45.15
4,646.84
28.80
15.87
0.48
1633.34
83.37
108.07
1.04.04
m2
3.83
17.25
66.07
6.20
10.00
1.05
38.30
4.14
16.47
1.05.00
CONTRAZOCALOS
1.05.01
m2
427.57
13.58
5,806.40
4.51
8.81
0.26
3766.89
111.17
68.41
1.05.02
m2
26.99
13.53
365.17
4.46
8.81
0.26
237.78
7.02
4.32
4.29
22.05
715.58
2.87
1.05.03
m2
82.08
6.44
528.60
0.25
6.01
0.18
493.30
1.06.00
ZOCALOS
1.06.01
1.06.02
m2
235.57
58.51
13,783.20
31.28
26.44
0.79
m2
17.26
56.45
974.33
29.22
26.44
0.79
1.07.00
1.07.01
m2
82.69
57.40
4,746.41
30.17
26.44
1.08.00
CARPINTERIA DE MADERA
1.08.01
1.08.01.01
1.08.01.02
und.
8.00
1,389.33
11,114.64
601.08
und.
9.00
807.18
7,264.62
334.23
1.08.01.03
und.
6.00
827.98
4,967.88
1.09.00
1.09.01
ml.
4.60
30.55
1.09.02
ml.
27.12
45.55
1.09.03
ml.
74.73
42.11
3,146.88
28.36
1.09.04
und.
1.00
432.27
432.27
189.30
1.09.07
und.
1.00
108.44
108.44
74.56
1.09.08
und.
5.00
567.00
2,835.00
1.09.07
Division de Aluminio
1.09.07.01
m2
14.88
263.52
1.09.07.02
Panel de Perfil de aluminio con melamina haya natural 9mm y Perfiles de aluminio
m2
22.01
357.28
1.10.00
CERRAJERIA
1.10.01
Bisagras
1.10.01.01
und.
16.00
1.10.01.02
und.
28.00
1.10.02
Cerraduras
1.10.02.01
Cerradura cilindrica c/chapa de perilla sist. 05 pines llave exterior Botn interior
und.
1.10.02.02
und.
1.10.03
Cerrojos
1.10.03.01
1.10.03.02
1.10.04
Jaladores
2.46
14.77
18.06
6228.47
186.10
247.35
456.35
13.64
18.12
0.79
2186.32
83.52
86.82
699.92
88.33
5599.36
4,008.00
393.12
426.64
24.00
419.95
53.00
3779.55
2,583.00
221.13
288.00
23.40
355.03
419.95
53.00
2519.70
1,846.80
147.42
192.00
15.60
140.53
13.61
12.56
4.38
57.78
1.75
1,235.32
28.36
12.56
4.63
340.63
17.09
211.54
108.48
10.05
3.70
751.04
37.37
582.89
239.14
201.02
42.05
201.02
10.05
9.75
32.00
25.13
8.75
25.13
0.75
3.90
8.00
323.93
201.02
42.05
1005.10
50.25
99.00
160.00
3,921.18
191.42
70.00
2.10
1041.60
31.25
7,863.73
303.22
52.49
1.57
1155.30
34.56
9.34
149.44
6.00
3.24
0.10
51.84
1.60
7.34
205.52
4.00
3.24
0.10
90.72
2.80
4.00
61.99
247.96
52.00
9.70
0.29
38.80
1.16
5.00
67.99
339.95
58.00
9.70
0.29
48.50
1.45
und.
14.00
11.42
159.88
4.00
7.27
0.15
101.78
2.10
und.
16.00
12.42
198.72
5.00
7.27
0.15
116.32
2.40
124.00
18.40
147.80
1.10.04.01
und.
14.00
9.98
139.72
4.10
5.82
0.06
81.48
0.84
1.11.00
1.11.01
1.11.01.01
Ventana Perfil Al. Neg. Sist. Directo 1H fija 2H corredizas Vidrio templado 6mm 2.60x0,50 c/Incoloro
und.
24.00
275.00
6,600.00
275.00
1.11.01.02
Ventana Perfil Al. Neg. Sist. Directo 1H fija 2H corredizas Vidrio templado 6mm 2.08x0,50 c/Incoloro
und.
24.00
215.00
5,160.00
215.00
1.11.01.03
Ventana Perfil Al. Neg. Sist. Directo 1H fija 2H corredizas Vidrio templado 6mm 2.01x0,50 c/Incoloro
und.
24.00
210.00
5,040.00
210.00
1.11.01.04
Ventana Perfil Al. Neg. Sist. Directo 6H fijas 2H corredizas Vidrio templado 6mm 3.65x1.20 c/Incoloro
und.
12.00
950.00
11,400.00
950.00
1.11.01.05
Ventana Perfil Al. Neg. Sist. Directo 6H fijas 2H corredizas Vidrio templado 6mm 3.01x1.20 c/Incoloro
und.
4.00
770.00
3,080.00
770.00
1.11.01.06
Ventana Perfil Al. Neg. Sist. Directo 1H fijas 1H corredizas Vidrio templado 6mm 1.45x0.60 c/Incoloro
und.
4.00
180.00
720.00
180.00
1.11.01.07
Ventana Perfil Al. Neg. Sist. Directo 1H fija 2H corredizas Vidrio templado 6mm 2.40x0.60 c/Incoloro
und.
4.00
305.00
1,220.00
305.00
1.11.01.08
Ventana Perfil Al. Neg. Sist. Directo 2H fijas 2H corredizas Vidrio templado 6mm 3.00x1.00 c/Incoloro
und.
1.00
610.00
610.00
610.00
1.11.01.09
Ventana Perfil Al. Neg. Sist. Directo 1H fijas 1H corredizas Vidrio templado 6mm 0.90x0.60 c/Incoloro
und.
3.00
115.00
345.00
115.00
1.09.04
1.09.04.01
m2
8.64
123.25
1,064.88
80.00
41.99
1.26
362.79
10.89
1.12.00
PINTURA
1.12.01
m2
1,180.00
6.49
1.12.02
m2
422.88
7.73
7,658.20
2.77
3.61
0.11
4259.80
129.80
3,150.60
3,268.86
2.77
4.82
0.14
2038.28
59.20
1.12.03
m2
173.99
1,129.09
6.70
1,165.73
2.98
3.61
0.11
628.10
19.14
1.12.04
m2
501.09
372.02
6.57
2,444.17
2.85
3.61
0.11
1342.99
40.92
1.12.05
m2
911.45
430.88
6.70
2,886.90
2.98
3.61
0.11
1555.48
47.40
1,240.93
1.12.06
1.12.07
m2
18.59
5.98
111.17
2.98
2.91
0.09
54.10
1.67
53.54
m2
244.99
6.70
1,641.43
2.98
3.61
0.11
884.41
26.95
705.57
1.12.08
1.12.09
m2
651.62
1.94
1,264.14
0.75
1.16
0.75
755.88
19.55
228.07
m2
11.84
5.98
70.80
2.98
2.91
0.09
34.45
1.07
34.10
1.12.10
m2
60.63
6.70
406.22
2.98
3.61
0.11
218.87
6.67
174.61
1.12.11
m2
819.00
6.70
5,487.30
2.98
3.61
0.11
2956.59
90.09
2,358.72
1.13.00
VARIOS
1.13.01
ml
125.70
13.69
1,720.83
6.20
7.27
0.22
913.84
27.65
779.34
1.13.02
ml
7.20
63.96
460.51
51.97
11.64
0.35
83.81
2.52
89.28
1.13.03
Bruas
ml
793.68
1.49
1,182.58
1.45
0.04
1150.84
31.75
1.13.04
Glb
1.00
3,416.20
3,416.20
3,316.70
99.50
3316.70
99.50
SUB TOTAL:
GASTOS GENERALES Y UTILIDAD:
TOTAL:
691.20
288,009.89
11.31
32,570.48
320,580.37
136916.97
0.427
COEFICIENTES DE INCIDENCIA:
SUMATORIA =
1.000
0.427
3745.61
29281.02
0.012
0.091
0.105
585.76
0.002
12549.69
0.039
17014.28
0.053
0.124
10302.14
1856.87
1255.03
0.032
0.006
0.004
0.108
17
21
54
0.124
4
37
79
0.105
29
30
26
0.134
48
2
24
0.108
MAC
DC
24
Cermica
22,431.31
2,822.07
1,859.93
116.06
29
30
GGU
26
39
7,121.28
486.21
2,389.74
663.52
369.54
246.36
62.61
557.59
1,536.45
31.75
55.66
15.00
1,520.65
2,826.90
21.43
6,642.18
31.69
96.00
112.00
208.00
290.00
56.00
80.00
57.40
6,600.00
5,160.00
5,040.00
11,400.00
3,080.00
720.00
1,220.00
610.00
345.00
118.00
42.29
17.40
148.81
43.09
1.86
24.50
260.65
1.18
6.06
81.90
284.90
0.108
31547.97
13221.39
28961.86
0.098
0.041
0.090
0.134
771.29 32570.48
0.002
0.102
0.102
IU
47
AHV
LCP
MAC
DC
GGU
SUMATORIA
DESCRIPCIN
% PARTICIP.
COEF. DE INCIDENCIA
Mano de obra
100.0
0.427
Agregado Fino
11.1
0.012
37
Herramienta Manual
87.1
0.091
79
1.7
0.002
17
Ladrillo
31.5
0.039
21
42.7
0.053
54
Pintura Latex
25.8
0.032
48
5.4
0.006
Acero Liso
3.6
0.004
24
Cermica
91.0
0.098
29
Dlar
30.8
0.041
30
Vidrio Templado
67.4
0.090
26
Cerrajera Nacional
1.8
0.002
39
100.0
0.102
0.427
0.105
0.124
0.108
0.134
0.102
1.000
FORMULA POLINMICA
K=
0.427
Jr
J0
0.105
AHVr
AHV0
0.124 LCPr
LCP0
0.108 MACr +
MAC0
0.134
DCr
DC0
0.102
GGUr
GGU0
PRESUPUESTO:
UBICACIN:
Apr-11
ZONA GEOGRFICA:
NOMENCLATURA
IU
47
Mano de obra
100.00%
0.179
Acero de construccin
34.60%
0.083
Agregados
65.40%
0.157
21
Cemento
100.00%
0.130
48
20.00%
0.014
49
80.00%
0.057
30
100.00%
0.140
43
Madera nacional
97.30%
0.107
54
Pintura
2.70%
0.002
39
100.00%
0.130
FA
C
EE
CA
MP
GGU
SUMATORIA
DESCRIPCIN
% PARTICIP.
COEF. DE INCIDENCIA
0.179
0.240
0.130
0.070
0.140
0.110
0.130
1.000
INDICE
BASE
INDICE ACTUAL
FACTOR REAJUSTE
427.68
448.25
0.18761
591.89
500.27
0.08548
429.97
431.17
0.13925
415.9
418.26
0.13074
334.3
326.76
0.01748
243.55
233.54
0.04997
366.61
355.21
0.13565
579.69
609.37
0.11383
330.58
359.83
0.00187
362.38
377.15
0.13530
k=
0.99717