Formula Polinomica

CALCULO DE LA FORMULA POLINOMICA

Insumo OFICINAS Almacén Cercos NIVELACIÓN Solados FALSO PISO ARMADURA DE ACERO

MaterialesCemento 1352.236 196.489 301.260 347.814 3065.385 1013.704Hormigón 1025.365 250.236 347.814

Arena Gruesa 588.874 162.471

Piedra Chanchada 509.739 140.739

Piedra Mediana 53.436

Piedra Grande 70.236 196.489

Arena Fina

Acero 1386.514 1597.977Clavos 3" 3.480 5.800 0.435 0.435 4.960 6.300 4.142 18.179

Alambre 0.638 1.064 0.080 0.080 1.860 8.661 89.093 38.272 102.681

Madera Corriente 1372.040 2286.734 171.505 171.505 1341.680 2.064 12.600 8.879 251.236 12.312 1.161 536.286

Calamina 3295.469 5492.448 411.934 411.934 2364.680

Yeso 26.833

Tecnnopor

Ladrillo 24x14x9cm

Cola

Triplay

Yeso

Porcelana

Mayolica

Ceramico 30x30

Loseta 20x20cm

Fragua

Vidrio semi-doble (incl. colocacion)

Bisagra capuchina 3 1/2" x 3 1/2"

Pintura Latex Interiores

Pintura Latex Interiores

Inodoro

Tuberia PVC SAP Agua

Codo PVC

Tee PVC SAP para agua

Pegamento para PVC

Union de PVC con rosca 1/2"

Cinta teflon

Union universal de F°G° de 1/2"

Valcula compuerta de 1/2"

Pegamento plastico

Tuberia CSN 6"

Tuberia PVC SAL 2"

Tuberia PVC SAL 4"

Tee PVC SAL 2"

Duchas

Terma 50 litros

Sumidero de Bronce de 2"

Codo PVC SAL 2" x 90°

Tee PVC SAL 4"x2"

Caja de Inspeccion

Tubo PVC-SEL 5/8 x 3m

Curva SEL 5/8"

Caha reacantagulas

Caja octogonal

Placa Salida Calentador

Conductor THW N° 12

Interruptor de bakelita

Cable TW N°14

Tablero

Mano de ObraOperario 108.992 181.653 13.624 13.624 422.344 13.933 239.400 785.023 65.625 29.215 122.131 279.072 210.381 606.948 75.319 651.581 699.516Oficial 90.880 151.467 11.360 11.360 352.160 654.556 54.816 24.376 152.758 58.482 175.446 506.718 62.821 698.942 584.000Peón 162.816 271.360 20.352 20.352 315.456 244.868 31.477 533.400 1432.918 1086.780 4690.177 392.979 174.620 91.253 626.886 628.441 232.149 277.950

Desgaste Herramientas 10.881 18.134 1.360 1.360 32.860 7.346 1.548 42.884 32.680 183.905 15.441 6.847 11.046 28.728 30.496 33.410 11.115 48.797 38.505

Equipos

Mezcladora 60.495 3.474 16.165 38.988 57.903 16.590

Vibradora 24.319 6.968

Winche electrico

Cizalla 22.273 25.670

Andamio de Madera

Costo Directo Total 5045.196 8408.660 630.650 630.650 4836.000 252.215 75.855 791.700 1475.802 1119.460 8821.994 934.193 856.155 641.227 1740.096 5290.983 2644.957 1723.037 2270.008 3048.351Gastos Generales(14.56%) 734.581 1224.301 91.823 91.823 704.122 36.722 11.044 115.272 214.877 162.993 1284.482 136.018 124.656 93.363 253.358 770.367 385.106 250.874 330.513 443.840

Utilidad(10%) 504.520 840.866 63.065 63.065 483.600 25.221 7.585 79.170 147.580 111.946 882.199 93.419 85.615 64.123 174.010 529.098 264.496 172.304 227.001 304.835SubTotal 6284.296 10473.827 785.537 785.537 6023.722 314.158 94.485 986.142 1838.260 1394.400 10988.675 1163.630 1066.426 798.712 2167.464 6590.449 3294.558 2146.215 2827.522 3797.025

I.G.V. 18% 1131.173 1885.289 141.397 141.397 1084.270 56.549 17.007 177.505 330.887 250.992 1977.962 209.453 191.957 143.768 390.143 1186.281 593.020 386.319 508.954 683.465Costo Total 7415.470 12359.116 926.934 926.934 7107.991 370.707 111.492 1163.647 2169.146 1645.391 12966.637 1373.084 1258.383 942.480 2557.607 7776.729 3887.579 2532.534 3336.476 4480.490

Casetas de Guardiania

Servicios Higienicos

Eliminación de basura y elementos

sueltos livianos

Trazos, Nvieles y Replanteo Preliminar

EXCAVACION DE ZANJAS

ELIMINACIÓN DE MATERIAL

EXCEDENTE

Cimientos Corridos

SOBRECIMIENTOS-concreto

SOBRECIMIENTOS-encofrado y

desencofrado

CONCRETO EN ZAPATAS

ARMADURA DE ACERO

CONCRETO EN VIGAS DE CIMENTACION

ENCOFRADO Y DESENCOFRADO

Contrazocalo cedro boleado 3/4" x 2" C/ROD 3/4" x 3/4"

Puerta plegable según planos C/Todo incl. Pintura e instalacion

SISTEMAS O MECANISMOS - 3 PIVOTES

Lavadero con 1 poza de escurrimiento

LAVATORIO CON PEDESTAL UNIVERSAL

KIT PAPELERA, JABONERA Y GAUCHO DOBLE DE LOZA

KIT PAPELERA, JABONERA Y CEPILLERA

CALCULO DE LA FORMULA POLINOMICA CALCULO DE LA FORMULA POLINOMICA

3020.765 4165.720 1852.260 825.236 2277.132 667.509 2098.697 1526.845 956.236 82.236 452.845 325.752 70.125 1645.236

512.360 667.661 335.305 116.374 1023.230 284.219

621.234 578.351 290.246 156.236

1593.102 981.401 658.258 19.213 175.617 684.684 19.038 725.230

3251.236 7523.236 1623.253 865.23686.177 144.150 42.235 5.489 17.767 9.745 70.236 35.260 19.728 0.690 3.155 8.500

160.330 213.236 134.540 563.230 40.235 96.057 5.293 56.231

2423.236 3502.236 1536.236 321.235 47.698 29.383 16.440 9.204 84.128 3.276 0.171 3.400 6.076

3855.694

15244.052 4940.543

508.300 5212.236

201.230

449.053 2729.611 699.516 309.515 3637.385 3197.767 179.687 1440.315 654.391 119.830 89.954 445.161 336.445 6253.96992 2338.7184 8661.89324 6352.65865 7302.82568 195.93015 2203.102 802.62 39.102 1662.6 6946.436374.403 2845.850 584.000 258.156 3791.145 2669.695 99.899 1601.478 546.327 98.683 74.982 494.754 280.885

1760.781 1020.097 1213.970 1357.413 514.442 716.985 807.088 349.677 221.699 4204.8472 1484.43654 3233.90067 2080.3341 3163.13296 48.321 548.9352 300.456 29.298 632.4 1715.344477.451 198.408 38.505 53.404 264.275 176.024 23.848 112.941 36.022 31.720 15.448 34.892 18.520 313.88296 115.31181 352.96261 252.69595 312.3676 7.3632 82.0248 33.228 2.052 68 259.2256

123.593 85.219 32.970 24.875

52.074 35.906 13.847 10.497

184.400 127.033 49.125 37.115

25.670 117.349 24.014 12.347

352.37804 193.26909 1135.20407 699.32135 572.12592 13.69095 560.5028 753.1

7176.114 9463.710 4812.164 7494.932 12831.144 14247.301 3391.629 5490.425 2980.064 4913.014 1700.394 1528.522 1569.664 29687.259 10033.752 17193.692 11957.899 13001.115 376.649 4110.310 2150.016 159.786 3636.300 16711.0141044.842 1377.916 700.651 1091.262 1868.214 2074.407 493.821 799.406 433.897 715.335 247.577 222.553 228.543 4322.465 1460.914 2503.402 1741.070 1892.962 54.840 598.461 313.042 23.265 529.445 2433.124717.611 946.371 481.216 749.493 1283.114 1424.730 339.163 549.043 298.006 491.301 170.039 152.852 156.966 2968.726 1003.375 1719.369 1195.790 1300.112 37.665 411.031 215.002 15.979 363.630 1671.101

8938.567 11787.997 5994.031 9335.688 15982.472 17746.438 4224.613 6838.873 3711.968 6119.650 2118.010 1903.927 1955.173 36978.450 12498.041 21416.463 14894.759 16194.189 469.154 5119.802 2678.060 199.029 4529.375 20815.2391608.942 2121.839 1078.926 1680.424 2876.845 3194.359 760.430 1230.997 668.154 1101.537 381.242 342.707 351.931 6656.121 2249.647 3854.963 2681.057 2914.954 84.448 921.564 482.051 35.825 815.288 3746.74310547.509 13909.836 7072.957 11016.111 18859.317 20940.797 4985.044 8069.871 4380.122 7221.187 2499.252 2246.634 2307.104 43634.570 14747.688 25271.427 17575.815 19109.143 553.602 6041.366 3160.111 234.855 5344.663 24561.981

CONCRETO EN COLUMNAS


ACERO EN COLUMNAS

CONCRETO EN VIGAS


ACERO EN VIGAS

CONCRETO EN ALIGERADOS


ACERO EN VIGUETAS

ELEMENTOS ALIGERANTES

PARA EL CONCRETO-ESCALERAS


ACERO EN ESCALERAS

LADRILLO KING KONG

DE ARCILLA-Cabeza

LADRILLO KING KONG

DE ARCILLA-

soga

TARRAJEO RAYADO

PRIMARIO

TARRAJEO EN

INTERIORES

TARRAJEO EN

EXTERIORES

TARRAJEO EN

COLUMNAS

TARRAJEO EN VIGAS

PREPARACION DE

GRADAS DE CONCRETO

DESCANSOS

CIELORRASOS

PISOS CERAMICO

FORMULA POLIMONICA DEL PROYECTO𝑘=0.113(〖 (𝐴𝐺−𝐶)〗 _𝑜/〖 (𝐴𝐺−𝐶)〗 _𝑟 )+0.289(〖〗𝑀𝐴𝑇 _𝑜/〖〗𝑀𝐴𝑇 _𝑟 )+0.401(〖 (𝑀𝑂−𝑀)〗 _𝑜/(( −〖𝑀𝑂 𝑀 )〗 _𝑟 ))+0.197(〖 (𝐺𝐺−𝑈)〗 _𝑜/〖 (𝐺𝐺−𝑈)〗 _𝑟 )


PUERTAS VENTANAS BISAGRAS VÁLVULAS SUMINISTRO TOTAL Índice %

256.236 45.236 85.236 27849.26 21 0.0760491721.74 38 0.004702

3870.78 4 0.010570

2451.17 5 0.006694

74.20 5 0.000203

274.29 5 0.000749

50.310 3.325 22.250 4964.35 4 0.013556

16262.39 3 0.044408100.236 2.380 593.17 2 0.001620

1516.04 2 0.004140

3.548 694.540 15160.80 43 0.041400

12426.54 0.033934

27.35 30 0.000075

3866.63 0.010559

20215.01 17 0.055202

40.040 42.90 39 0.000117

308.140 330.15 44 0.000902

5747.98 30 0.015696

2.375 15.120 17.99 30 0.000049

5670.443 5691.68 43 0.015543

2084.775 1267.056 3592.23 0.009809

201.91 24 0.000551

955.245 984.87 24 0.002689

0.00 30 0.000000

56.280 91.887 152.19 79 0.000416

6235.236 6633.12 0.018113

201.236 205.67 26 0.000562

752.236 796.59 43 0.002175

1256.236 1257.20 54 0.003433

2536.254 2538.24 30 0.006931

644.080 644.08 21 0.001759

339.000 339.00 0.000926

112.720 112.72 0.000308

88.700 133.05 0.000363

88.700 133.05 0.000363

177.100 436.874 638.12 0.001743

37.290 12.482 53.39 0.000146

88.550 87.375 185.58 0.000507

2.860 35.276 39.05 0.000107

10.854 11.05 0.000030

3.600 4.05 0.000011

273.120 307.26 0.000839

64.400 72.45 0.000198

0.080 0.640 0.80 0.000002

2.180 17.440 21.80 0.000060

2.960 23.680 8.640 40.40 0.000110

9.320 74.560 93.20 0.000255

8.060 44.300 64.480 124.90 0.000341

88.700 133.05 0.000363

1344.340 2688.68 0.007342

10.160 12.70 0.000035

4.520 5.65 0.000015

24.720 30.90 0.000084

617.460 926.19 0.002529

37.680 75.920 18.980 154.70 0.000422

8.160 2.040 12.24 0.000033

3.840 4.32 0.000012

17.400 2.480 0.620 22.57 0.000062

9.220 13.83 0.000038

47.760 18.840 81.99 0.000224

140.040 31.120 186.72 0.000510

72.960 79.04 0.000216

242.33 264.36 0.000722

491.49 434.435 2074.464 1220.0529 960.4 480.06 320.18 5005.05408 686 68.6 377.3 1861.461 182.96 68.6 548.8 137.2 411.6 182.96 503.03 78471.60 47 0.21428657.24 17532.06 47 0.047876

184.1475 107.35 512.2656 456.5187 256.8 25.68 141.24 696.8268 68.48 51.36 410.88 51.36 231.12 102.72 376.64 41267.61 47 0.11269120.3175 16.245 77.4144 50.7243 28.84 14.28 9.660 144.37656 28.3 3.76 15.51 76.5207 7.52 3.6 28.8 5.64 19.32 8.56 26.4 4083.73 37 0.011152

496.55 0.001356

154.78 0.000423

428.29 0.001170

227.56 0.000621

4295.85 0.011731

1961.294 2693.741 4053.806 7497.975 2034.340 56.280 6235.236 695.576 1082.076 91.887 8941.921 2066.900 332.680 839.850 3217.668 600.080 146.160 44.300 88.700 1344.340 1169.280 242.240 617.460 930.120 463.520 49.700 1148.400 293995.367 0.802826285.564 392.209 590.234 1091.705 296.200 8.194 907.850 101.276 157.550 13.379 1301.944 300.941 48.438 122.282 468.493 87.372 21.281 6.450 12.915 195.736 170.247 35.270 89.902 135.425 67.489 7.236 167.207 42805.725 0.116891196.129 269.374 405.381 749.797 203.434 5.628 623.524 69.558 108.208 9.189 894.192 206.690 33.268 83.985 321.767 60.008 14.616 4.430 8.870 134.434 116.928 24.224 61.746 93.012 46.352 4.970 114.840 29399.537 0.080283

2442.987 3355.324 5049.421 9339.477 2533.974 70.102 7766.610 866.409 1347.834 114.454 11138.056 2574.531 414.386 1046.117 4007.928 747.460 182.057 55.180 110.485 1674.510 1456.455 301.734 769.108 1158.557 577.361 61.906 1430.447 366200.629 1.000000439.738 603.958 908.896 1681.106 456.115 12.618 1397.990 155.954 242.610 20.602 2004.850 463.416 74.590 188.301 721.427 134.543 32.770 9.932 19.887 301.412 262.162 54.312 138.439 208.540 103.925 11.143 257.480 65916.113

2882.725 3959.282 5958.316 11020.583 2990.089 82.721 9164.600 1022.363 1590.444 135.056 13142.906 3037.946 488.976 1234.418 4729.355 882.002 214.827 65.112 130.372 1975.922 1718.617 356.046 907.548 1367.098 681.285 73.049 1687.928 432116.742

PISO LOSETA DE CONCRETO

SARDINELES

ZOCALOS CERAMICOS

CONTRAZOCALOS

MADERA

CORTINAS ENRROLLA

BLES DE FIERRO

SISTEMAS O

MECANISMOS

VIDRIOS, CRISTALES

Y SIMILARES

PINTURA DE CIELOS RASOS, VIGAS,

COLUMNAS Y PAREDES

SUMINISTRO DE

APARATOS SANITARIO

S

INSTALACION DE

ACCESORIOS

SANITARIOS

SALIDA DE AGUA FRIA

RED DE DISTRIBUCI

ON

SALIDA DE AGUA

CALIENTE

REDES DE AGUA

CALIENTE

Accesorios de Redes de

Agua Caliente

EQUIPOS DE

PRODUCCIÓN DE AGUA CALIENTE

SALIDAS DE DESAGÜE

ACCESORIOS DE REDES COLECTOR

AS

CAMARAS DE

INSPECCION

CENTRO DE LUZ

SALIDA PARA

ELECTRICIDAD

SALIDAS - CALENTAD

OR

FORMULA POLIMONICA DEL PROYECTO𝑘=0.113(〖 (𝐴𝐺−𝐶)〗 _𝑜/〖 (𝐴𝐺−𝐶)〗 _𝑟 )+0.289(〖〗𝑀𝐴𝑇 _𝑜/〖〗𝑀𝐴𝑇 _𝑟 )+0.401(〖 (𝑀𝑂−𝑀)〗 _𝑜/(( −〖𝑀𝑂 𝑀 )〗 _𝑟 ))+0.197(〖 (𝐺𝐺−𝑈)〗 _𝑜/〖 (𝐺𝐺−𝑈)〗 _𝑟 )


Fórmula

0.113

0.289

0.401

0.197

Insumo VÁLVULAS

10.000 4.000 11.000 54.270 8.000

Materiales

Inodoro 644.08

Lavadero con 1 poza de escurrimiento 339.00

LAVATORIO CON PEDESTAL UNIVERSAL 112.72

KIT PAPELERA, JABONERA Y GAUCHO DOBLE DE LOZA 88.70

KIT PAPELERA, JABONERA Y CEPILLERA 88.70

Tuberia PVC SAP Agua 177.10 436.87

Codo PVC 37.29 12.48

Tee PVC SAP para agua 88.55 87.37

Pegamento para PVC 2.86 35.28

Union de PVC con rosca 1/2" 10.85

Cinta teflon 3.60

Union universal de F°G° de 1/2" 273.12

Valcula compuerta de 1/2" 64.40

Pegamento plastico

Tuberia CSN 6"

Tuberia PVC SAL 2"

Tuberia PVC SAL 4"

Tee PVC SAL 2"

Duchas

Terma 50 litros

Sumidero de Bronce de 2"

Codo PVC SAL 2" x 90°

Tee PVC SAL 4"x2"

Caja de Inspeccion

Tubo PVC-SEL 5/8 x 3m

SUMINISTRO DE APARATOS

SANITARIOS

INSTALACION DE

ACCESORIOS

SANITARIOS

SALIDA DE AGUA FRIA

RED DE DISTRIBUCIO

N

Curva SEL 5/8"

Caha reacantagulas

Caja octogonal

Placa Salida Calentador

Conductor THW N° 12

Interruptor de bakelita

Cable TW N°14

Tablero

Mano de Obra

Operario 686.00 68.60 377.30 1861.46 182.96

Oficial 57.24

Peón 256.80 25.68 141.24 696.83 68.48

Desgaste Herramientas 28.30 3.76 15.51 76.52 7.52

Costo Directo Total 2066.900 332.680 839.850 3217.668 600.080

Gastos Generales(13%) 268.697 43.248 109.181 418.297 78.010

Utilidad(10%) 206.690 33.268 83.985 321.767 60.008

SubTotal 2542.287 409.196 1033.016 3957.732 738.098

I.G.V. 18% 457.612 73.655 185.943 712.392 132.858

Costo Total 2999.899 482.852 1218.958 4670.124 870.956𝑘=0.187∗(𝐺𝐺 𝑜)/(𝐺𝐺 𝑟)+0.472∗(𝑀𝑂 𝑜)/(𝑀𝑂 𝑟)+0.341∗(𝑀𝐴𝑇 𝑜)/(𝑀𝐴𝑇 𝑟)

2.000 2.000 2.000 1.000 16.000 4.000 2.000 12.000 8.000

0.08 0.64

2.18 17.44

2.96 23.68 8.64

9.32 74.56

8.06 44.30 64.48

88.70

1344.34

10.16

4.52

24.72

617.46

37.68 75.92

SALIDA DE AGUA

CALIENTE

REDES DE AGUA

CALIENTE

Accesorios de Redes de Agua Caliente

EQUIPOS DE PRODUCCIÓN

DE AGUA CALIENTE

SALIDAS DE

DESAGÜE

ACCESORIOS DE REDES

COLECTORAS

CAMARAS DE INSPECCION

CENTRO DE LUZ

SALIDA PARA

ELECTRICIDAD

8.16

3.84

17.40 2.48

47.76

140.04 31.12

72.96

68.60 548.80 137.20 411.60 182.96

51.36 410.88 51.36 231.12 102.72

3.60 28.80 5.64 19.32 8.56

146.160 44.300 88.700 1344.340 1169.280 242.240 617.460 930.120 463.520

19.001 5.759 11.531 174.764 152.006 31.491 80.270 120.916 60.258

14.616 4.430 8.870 134.434 116.928 24.224 61.746 93.012 46.352

179.777 54.489 109.101 1653.538 1438.214 297.955 759.476 1144.048 570.130

32.360 9.808 19.638 297.637 258.879 53.632 136.706 205.929 102.623

212.137 64.297 128.739 1951.175 1697.093 351.587 896.181 1349.976 672.753𝑘=0.187∗(𝐺𝐺 𝑜)/(𝐺𝐺 𝑟)+0.472∗(𝑀𝑂 𝑜)/(𝑀𝑂 𝑟)+0.341∗(𝑀𝐴𝑇 𝑜)/(𝑀𝐴𝑇 𝑟)

TOTAL Índice % Fórmula

2.000 11.000

644.08 21 0.03937

0.341

339.00 0.02072

112.72 0.00689

88.70 0.00542

88.70 0.00542

613.97 0.03753

49.77 0.00304

175.92 0.01075

38.14 0.00233

10.85 0.00066

3.60 0.00022

273.12 0.01669

64.40 0.00394

0.72 0.00004

19.62 0.00120

35.28 0.00216

83.88 0.00513

116.84 0.00714

88.70 0.00542

1344.34 0.08217

10.16 0.00062

4.52 0.00028

24.72 0.00151

617.46 0.03774

18.98 132.58 0.00810

SALIDAS - CALENTAD

OR

SUMINISTRO

2.04 10.20 0.00062

0.341

3.84 0.00023

0.62 20.50 0.00125 1.0009.22 9.22 0.00056

18.84 66.60 0.00407

171.16 0.01046

72.96 0.00446

242.33 242.33 0.01481

503.03 5028.51 47 0.30735

0.47257.24 47 0.00350

376.64 2413.11 47 0.14749

26.40 223.93 37 0.01369

49.700 1148.400 13301.398

6.461 149.292 1729.182 39 0.105690.187

4.970 114.840 1330.140 39 0.08130

61.131 1412.532 16360.720 1.00

11.004 254.256 2944.930

72.135 1666.788 19305.649𝑘=0.187∗(𝐺𝐺 𝑜)/(𝐺𝐺 𝑟)+0.472∗(𝑀𝑂 𝑜)/(𝑀𝑂 𝑟)+0.341∗(𝑀𝐴𝑇 𝑜)/(𝑀𝐴𝑇 𝑟)

Documents

Formula Polinomica