Download - Formula Pólinomica
-
7/21/2019 Formula Plinomica
1/48
PRESUPUESTO
OBRA : REHABILITACION DE LAGUNAS FACULTATIVAS EXISTENTES
PROPIETARIO : MUNICIPALIDAD PROVINCIAL DE CASMA
FORMULA 01 : REHABILITACION DE LAGUNAS FACULTATIVAS EXISTENTES
LUGAR : BUENA VISTA DEPARTAMENTO : ANCASH COSTO AL : 30/01/2012
ITEM DESCRIPCION UND
01.01.00 Excavacin de zanjas h=2.00mts. de profundidad y 0.90 mt. de ancho Ml
01.0.00 !u"er#a $%&'() de 200 mm *'2+ &,-/ E 3E4E Ml
01.01.01 5elleno compactado c,material propio en capas de 20 cm. c,compactador vi"ratorio Ml
01.0.01 $ista de concreto e= 0.206 f7c=210 8,cm2 M2
01.0.01 Eliminacin esmonte = + :m. M;
COSTO DIRECTO
Gastos G!"a#s F$%os&'()
Gastos G!"a#s Va"$a*#s &10()
Ut$#$+a+ &10()
S,* Tota#
IGV
Tota#
-
7/21/2019 Formula Plinomica
2/48
METRADOPRECIO
PARCIAL TOTAL
UNIT
;612>6>62>;.>
;6122.> +12690.9
+12690.9
2+6>.0;
+1629.0.
< $E5-5/ @@ 1.00 0.0+00 1.1>
< )/&/- @@ 1.00 0.0+00 1;.>>
< $E @@ 1.00 0.0+00 12.+1
MATERIALES
-
7/21/2019 Formula Plinomica
4/48
< )/&/- @@ 2.00 0.00 1;.>>
< $E @@ .00 1.2>00 12.+1
MATERIALES
39 -B(- M; 0.000
< )/&/- @@ 1.00 0.11; 1;.>>
< $E @@ 1.00 0.11; 12.+1
MATERIALES
5 $/E5- E 1,2C M; 0.1>+ 0.005 -5E- B5(E*- M; 0.1;22 0.00
21 &EME! $5!- !/$ / D2.+:B 4 1.>000 1>.+039 -B(- M; 0.0>0
-
7/21/2019 Formula Plinomica
5/48
< $E @@ 1.00 0.0200 12.+1
E@UIPO
;< @E55-M/E!-* M-(-E* AM ;.0000 0.29
49 &-5B-5 )5!- *45E -!-* 2.+ m; F @M 1.00 0.0229 1+0.0048 &-M/G %H(E!E x E 12 M; 2 12+.00
-
7/21/2019 Formula Plinomica
6/48
+ a!48o
P.U. 60.35
PARCIAL SUB TOTAL
0
0.11
' 011
/4o;a4ta+o" 5$*"ato"$o
P.U. 42.35
PARCIAL SUB TOTAL
2.;> 1>.
-
7/21/2019 Formula Plinomica
7/48
>.>> 1;.>> 1.1>
1.01 22 12.+1
0.2> 02
1.;
1;. 1.0
P.U. 57.98
PARCIAL SUB TOTAL
0.21
;.3
.
-
7/21/2019 Formula Plinomica
8/48
0.2+ 02>
0.01
;.
>.+> 1203
-
7/21/2019 Formula Plinomica
9/48
PRESUPUESTO
OBRA : REHABILITACION DE LAGUNAS FACULTATIVAS EXISTENTES
PROPIETARIO : MUNICIPALIDAD PROVINCIAL DE CASMA
FORMULA 01 : REHABILITACION DE LAGUNAS FACULTATIVAS EXISTENTES
LUGAR : BUENA VISTA DEPARTAMENTO : ANCASH COSTO AL : 30/01/2013
ITEM DESCRIPCION UND METRADO PRECIO
UNIT
01.01.00 Excavacin de zanjas h=2.00mts. de profundidad y 0.90 mt. de anc Ml ;612
-
7/21/2019 Formula Plinomica
10/48
FORMULA POLINOMICA
PARCIAL TOTAL
MATERIALES
47 72 21 05
M.O. CEMENTO
1>>6>6292.1+ 6,943.27 80,254.22
1;26+;.> 85,289.65
906+.>; +126999.0; 302.35
+126999.0; 283,145.47 80,254.22 52,067.88 18,810.11
0.187 1+6;>9.90
11;6+
-
7/21/2019 Formula Plinomica
11/48
E'UIPO ( )ERRAMIENTAS
1 39 37 48 49 39
Lubr*+!,-e Au! "IBRADORA // UU
8,976.21
750.62 344.04
875.73 4,253.54 42,034.94
531.62 547.26 5,363.15 2,501.76
10.43 8,945.51 3,586.54
117,989.77
750.62 1,407.35 14,131.48 56,343.60 6,088.30 117,989.77
750.62 1,407.35 14,131.48 56,343.60 6,088.30 117,989.77
0.001 0.002 0.022 0.089 0.010 0.187
0.122 0.187
)ERRAMMANUALES
MECLADORA
2 "r/"o0.187 ##Ur/##Uo
-
7/21/2019 Formula Plinomica
12/48
188,750.66 0.0088,292.15 0.00
132,453.86 0.00
90,657.53 0.0012,844.83 0.00
512,999.03 0.00
630,988.80 0.001.0001.000
-
7/21/2019 Formula Plinomica
13/48
FORMULA POLIN
K= 0.449 Jr/Jo 0.127 !r/
MON IU ELEMENTO SIMB COEF
1 47 M- E 45- J 0.
-
7/21/2019 Formula Plinomica
14/48
AMOR!IACION
38,575.30
A. 10%
A.M.( 3857.53
"UCCION"
K' 1.005
Kr+' 1.004
A.. 73,135.79
M.C( 731,357.90
( 38,575.30
( 3.8383383085
ALORIACION N"!A 34,875.91
I# 18% 6277.6637168955
. A PA#AR AL CON!RA. 41,153.57
-
7/21/2019 Formula Plinomica
15/48
?MICA
o 0.115 CAr/CAo 0.122 "r/"o 0.1
(O4t1. ,!1' ,#1'
Io I" I"
100.000% +2;.+>.; 0.00 >+;. 0.00
58.863% 2;.>; 2;.>; 0.0;0 2;.>; 0.0;0
31.373% 22.21 09.+ 0.01612.29 0.01
49.091% 91.>< 9.+ 0.02< +>.09 0.02+
50.909% ;;.1 ;+.20 0.029 ;+
-
7/21/2019 Formula Plinomica
16/48
=A../C :K/K''1
-
7/21/2019 Formula Plinomica
17/48
VALORIACION DE OB
OBRA VIVENDA U
FECHA :
7 ##Ur/##Uo CONTRATISTA :
DESCRIPCI?NPARTIDA
01 M%/M/E! E !/E55-*
01.01. /%E-&/ E !E55E
01.01.01 ivelacion
01.02. EJ&-%-&/E*
01.02.01 EJ&-%-&/E* */M$E*
01.02.01.01 Excavacion de &isterna
01.02.01.02 Excavacion de ?anjas
01.0;. 5EE*
01.0;.01 5elleno y compactado con materi
01.0. /%E-&/ /!E5/5 I -$/*
1.0+ E/M/-&/ E M-!E5/- E
2 45-* E &&5E! */M$E
02.01. &/M/E! &55/ 1K10 L;0A
02.02. *- 1K12
02.0;. *45E&/M/E!*
02.0;.01 &oncreto Mezcla 1K> L2+A $B
02.0;.02 Encofrado y esencofrado
02.0. )-* $/*
; &&5E! -5M-
0;.01. ?-$-!-*
0;.01.01 &oncreto en zapatas fNc=210 8,c
0;.01.02 -&E5 B5- 0 E ?-$-!-*
0;.02. %/B-* E &/ME!-&/
0;.02.01 &oncreto vias de cimentacin fN
0;.02.02 Encofrado y esencofrado de vi
0;.02.0; -&E5 B5- 0 E %/B-*
0;.0;. &(M-*
0;.0;.01 &oncreto en columnas fNc=210 8
0;.0;.02 Encofradoy desencofrado
0;.0;.0; -&E5 B5- 0 E &(M
-
7/21/2019 Formula Plinomica
18/48
0;.0. %/B-*
0;.0.01 &oncreto en %ias fNc=210 8,cm2
0;.0.02 Encofrado y desencofrado
0;.0.0; -&E5 B5- 0 E %/B-*
0;.0+. *- -/BE5-- E=0.20
0;.0+.01 &oncreto fNc= 210 8,cm20;.0+.02 Encofrado y desencofrado
0;.0+.0; adrillo ;0 x ;0 x 1+
0;.0+.0 -&E5 B5- 0 E *- -
0;.0. E*&-E5-*
0;.0.01 &oncreto en Escaleras fOc=210 8
0;.0.02 Encofrado I esencofrado
0;.0.0; -&E5 B5- 0 E E*&-E
0;.0
-
7/21/2019 Formula Plinomica
19/48
VALORIZACI
RA
NIFAMILIAR
PRESUPUESTO BASE
UND METRADOPUNIT PRESUP ANTE
S/ S/ METRADO
m2 1.;> 0.+ >0.>+ 0.00
m; ;.0; 0.00
m2 102.9> 2.; 26+;.0 0.00
m; >.>> 2>. ;>.02 +0.92 0.00
8 29.+> .1; 160;0..02 +6;9
-
7/21/2019 Formula Plinomica
20/48
m; 12.< 29.02 >9+.;< 0.00
8 ;0+.9+ .1; 162;.+< 0.00
m; 2.2 1>.0 16012.+; 0.00m2 ;.;1 ;>.02 16;>0.+1 0.00
8 29. .1; 1621.0 0.00
CTO .0'302DE AVANCE ( A 10000(
.0'302
LES FIJOS 5% 2.3'2-'
LES VARIABLES 10% .0'30
2.3'2-'
'..-3-2
10'203.'
999999999999
OTAL ->--0
-
7/21/2019 Formula Plinomica
21/48
N DE OBRA N 01
AVANCES
RIOR ACTUAL ACUMULADO
VALOR S/ METRADO VALOR S/ METRADO VALOR S/ (
0.00 1.;> +0.+# 1.;> >0.>+ 100.00A
0.00 ;2 (00.#7 29.>2 00.+< 100.00A
0.00 0.00 0.00 0.00 0.00 0.00A
0.00 +. 2,4++.03 +. 26>>.0; 100.00A
0.00 0.00 0.00 0.00 0.00 0.00A
0.00 >.>> 2,#49.3( >.>> 26+9.; 100.00A
0.00 1+;.1 (32.## 1+;.1 ;2.++ 100.00A
0.00 1.19 3#+.79 1.19 ;+>. 4#0.92 11.> +0.92 100.00A
0.00 29.+> 1,030.77 29.+> 160;0.
-
7/21/2019 Formula Plinomica
22/48
0.00 0.00 0.00 0.00 0.00 0.00A
0.00 0.00 0.00 0.00 0.00 0.00A
0.00 0.00 0.00 0.00 0.00 0.00A
0.00 0.00 0.00 0.00 0.00 0.00A0.00 0.00 0.00 0.00 0.00 0.00A
0.00 0.00 0.00 0.00 0.00 0.00A
0.00 0.00 0.00 0.00 0.00 0.00A
0.00 0.00 0.00 0.00 0.00 0.00A
0.00 2;.++ +9#.37 2;.++ >9+.;< 100.00A
0.00 ;0+.9+ 1,2(3.#7 ;0+.9+ 162;.+< 100.00A
0.00 2.2 1,012.#3 2.2 16012.+; 100.00A0.00 ;.;1 1,3+0.#1 ;.;1 16;>0.+1 100.00A
0.00 29. 1,21(.04 29. 1621.0 100.00A
000 321.-0> 321.-0>
000( --0( --0(
321.-0> 321.-0>
1-030 1-030
321.-1 321.-1
1-030 1-030
3''30 3''30
->.3'' ->.3''
999999999999 999999999999
.''1' .''1'
-
7/21/2019 Formula Plinomica
23/48
SALDOSPROGRAMADO
METRADO VALOR S/ ( METRADO VALOR S/
0.00 0.00 0.00A 1.;> >0.>+
0.00 0.00 0.00A ; +2.> 1 26+;.0 100.00A 0.00 0.00
0.00 0.00 0.00A >.>> 26+9.;
0.00 0.00 0.00A 1+;.1 ;2.++
0.00 0.00 0.00A 1.19 ;+>. +0.92
0.00 0.00 0.00A 29.+> 160;0.
-
7/21/2019 Formula Plinomica
24/48
12.< ;60.+1
0.00 0.00 0.00A 29. 1621.0
.'.>0->0 3->.2
>3.0( 10(
-
7/21/2019 Formula Plinomica
25/48
-
7/21/2019 Formula Plinomica
26/48
-
7/21/2019 Formula Plinomica
27/48
R"OLUCI;N J"FA!URAL N< 3292014IN"I
NIC" UNIFICAO " PR"CIO "L M" " OC!U$
> R " A # " O # R > F I C A
$'*+ ( Jo 1992 = 100,0
-
7/21/2019 Formula Plinomica
28/48
Co. 1 2 3
01 827,20 827,20 827,20
03 491,87 491,87 491,87
05 442,41 217,20 394,56
07 618,10 618,10 618,10
09 259,32 259,32 259,3211 214,31 214,31 214,31
13 1704,06 1704,06 1704,06
17 573,76 667,13 756,04
19 696,38 696,38 696,38
21 450,85 354,05 375,64
23 381,72 381,72 381,72
27 627,41 627,41 627,41
31 380,34 380,34 380,34
33 749,88 749,88 749,8837 291,93 291,93 291,93
39 404,55 404,55 404,55
41 375,02 375,02 375,02
43 662,20 586,19 791,51
45 312,05 312,05 312,05
47 523,70 523,70 523,70
49 259,41 259,41 259,41
51 313,49 313,49 313,49
53 875,55 875,55 875,5555 491,78 491,78 491,78
57 370,49 370,49 370,4959 205,41 205,41 205,41
61 266,17 266,17 266,17
65 247,72 247,72 247,72
69 389,45 327,82 428,87
71 576,94 576,94 576,94
73 487,11 487,11 487,11
77 289,86 289,86 289,86
-
7/21/2019 Formula Plinomica
29/48
O-14
" "L 2014
-
7/21/2019 Formula Plinomica
30/48
4 5 6 Co. 1 2
827,20 827,20 827,20 02 498,06 498,06
491,87 491,87 491,87 04 525,43 814,45
612,92 ? 654,09 06 834,53 834,53
618,10 618,10 618,10 08 822,98 822,98
259,32 259,32 259,32 10 386,96 386,96214,31 214,31 214,31 12 307,74 307,74
1704,06 1704,06 1704,06 14 268,85 268,85
840,58 695,10 832,12 16 352,48 352,48
696,38 696,38 696,38 18 284,55 284,55
423,83 375,64 410,96 20 2010,06 2010,06
381,72 381,72 381,72 22 367,30 367,30
627,41 627,41 627,41 24 244,16 244,16
380,34 380,34 380,34 26 356,87 356,87
749,88 749,88 749,88 28 548,89 548,89291,93 291,93 291,93 30 403,12 403,12
404,55 404,55 404,55 32 468,49 468,49
375,02 375,02 375,02 34 580,69 580,69
622,21 806,95 869,84 38 415,82 913,06
312,05 312,05 312,05 40 367,06 390,18
523,70 523,70 523,70 42 258,98 258,98
259,41 259,41 259,41 44 349,64 349,64
313,49 313,49 313,49 46 477,81 477,81
875,55 875,55 875,55 48 343,61 343,61491,78 491,78 491,78 50 619,59 619,59
370,49 370,49 370,49 52 288,03 288,03205,41 205,41 205,41 54 372,85 372,85
266,17 266,17 266,17 56 472,63 472,63
247,72 247,72 247,72 60 295,99 295,99
499,94 269,39 462,80 62 424,65 424,65
576,94 576,94 576,94 64 319,97 319,97
487,11 487,11 487,11 66 572,20 572,20
289,86 289,86 289,86 68 247,55 247,55
70 218,25 218,25
72 382,85 382,8578 449,12 449,1280 105,48 105,48
-
7/21/2019 Formula Plinomica
31/48
R"OLUCI;N
NIC" UNIF
> R " A #
$'*+ ( Jo 1
-
7/21/2019 Formula Plinomica
32/48
3 4 5 6 Co.
498,06 498,06 498,06 498,06 01
1007,57 562,57 322,41 770,88 03
834,53 834,53 834,53 834,53 05
822,98 822,98 822,98 822,98 07
386,96 386,96 386,96 386,96 09307,74 307,74 307,74 307,74 11
268,85 268,85 268,85 268,85 13
352,48 352,48 352,48 352,48 17
284,55 284,55 284,55 284,55 19
2010,06 2010,06 2010,06 2010,06 21
367,30 367,30 367,30 367,30 23
244,16 244,16 244,16 244,16 27
356,87 356,87 356,87 356,87 31
548,89 532,29 548,89 548,89 33403,12 403,12 403,12 403,12 37
468,49 468,49 468,49 468,49 39
580,69 580,69 580,69 580,69 41
854,11 542,54 ? 678,40 43
428,21 294,62 272,89 331,41 45
258,98 258,98 258,98 258,98 47
349,64 349,64 349,64 349,64 49
477,81 477,81 477,81 477,81 51
343,61 343,61 343,61 343,61 53619,59 619,59 619,59 619,59 55
288,03 288,03 288,03 288,03 57372,85 372,85 372,85 372,85 59
472,63 472,63 472,63 472,63 61
295,99 295,99 295,99 295,99 65
424,65 424,65 424,65 424,65 69
319,97 319,97 319,97 319,97 71
572,20 572,20 572,20 572,20 73
247,55 247,55 247,55 247,55 77
218,25 218,25 218,25 218,25
382,85 382,85 382,85 382,85449,12 449,12 449,12 449,12105,48 105,48 105,48 105,48
-
7/21/2019 Formula Plinomica
33/48
J&15
"FA!URAL N< 2552015IN"I
ICAO " PR"CIO "L M" " JUNIO "L 2015
" O # R > F I C A
992 = 100,0
-
7/21/2019 Formula Plinomica
34/48
1 2 3 4 5 6
843.04 843.04 843.04 843.04 843.04 843.04
496.56 496.56 496.56 496.56 496.56 496.56
444.72 219.12 401.55 608.30 ? 661.04
634.68 634.68 634.68 634.68 634.68 634.68
273.13 273.13 273.13 273.13 273.13 273.13230.94 230.94 230.94 230.94 230.94 230.94
1396.39 1396.39 1396.39 1396.39 1396.39 1396.39
580.34 674.69 745.27 858.34 702.59 863.03
725.03 725.03 725.03 725.03 725.03 725.03
460.35 367.31 389.65 423.83 389.65 410.96
395.70 395.70 395.70 395.70 395.70 395.70
682.46 682.46 682.46 682.46 682.46 682.46
398.91 398.91 398.91 398.91 398.91 398.91
804.16 804.16 804.16 804.16 804.16 804.16299.68 299.68 299.68 299.68 299.68 299.68
415.20 415.20 415.20 415.20 415.20 415.20
380.09 380.09 380.09 380.09 380.09 380.09
677.84 604.62 810.32 609.65 873.19 854.07
311.27 311.27 311.27 311.27 311.27 311.27
523.15 523.15 523.15 523.15 523.15 523.15
283.41 283.41 283.41 283.41 283.41 283.41
292.14 292.14 292.14 292.14 292.14 292.14
644.41 644.41 644.41 644.41 644.41 644.41481.80 481.80 481.80 481.80 481.80 481.80
341.48 341.48 341.48 341.48 341.48 341.48223.78 223.78 223.78 223.78 223.78 223.78
259.86 259.86 259.86 259.86 259.86 259.86
238.62 238.62 238.62 238.62 238.62 238.62
389.45 327.82 428.87 507.56 269.39 462.80
627.55 627.55 627.55 627.55 627.55 627.55
528.07 528.07 528.07 528.07 528.07 528.07
297.82 297.82 297.82 297.82 297.82 297.82
-
7/21/2019 Formula Plinomica
35/48
-
7/21/2019 Formula Plinomica
36/48
Co. 1 2 3 4 5
02 502.54 502.54 502.54 502.54 502.54
04 521.08 904.70 1029.53 595.76 322.41
06 874.97 874.97 874.97 874.97 874.97
08 852.27 852.27 852.27 852.27 852.27
10 395.77 395.77 395.77 395.77 395.7712 326.97 326.97 326.97 326.97 326.97
14 269.48 269.48 269.48 269.48 269.48
16 352.48 352.48 352.48 352.48 352.48
18 296.80 296.80 296.80 296.80 296.80
20 1668.48 1668.48 1668.48 1668.48 1668.48
22 367.30 367.30 367.30 367.30 367.30
24 245.14 245.14 245.14 245.14 245.14
26 359.96 359.96 359.96 359.96 359.96
28 582.45 582.45 582.45 565.01 582.4530 438.07 438.07 438.07 438.07 438.07
32 466.15 466.15 466.15 466.15 466.15
34 482.40 482.40 482.40 482.40 482.40
38 414.95 969.03 865.62 578.32 ?
40 377.79 390.18 436.06 306.71 272.89
42 276.83 276.83 276.83 276.83 276.83
44 354.85 354.85 354.85 354.85 354.85
46 493.70 493.70 493.70 493.70 493.70
48 356.20 356.20 356.20 356.20 356.2050 674.00 674.00 674.00 674.00 674.00
52 299.05 299.05 299.05 299.05 299.0554 376.21 376.21 376.21 376.21 376.21
56 423.73 423.73 423.73 423.73 423.73
60 295.99 295.99 295.99 295.99 295.99
62 442.99 442.99 442.99 442.99 442.99
64 319.97 319.97 319.97 319.97 319.97
66 630.87 630.87 630.87 630.87 630.87
68 244.10 244.10 244.10 244.10 244.10
70 218.25 218.25 218.25 218.25 218.25
72 403.95 403.95 403.95 403.95 403.9578 468.41 468.41 468.41 468.41 468.4180 105.50 105.50 105.50 105.50 105.50
-
7/21/2019 Formula Plinomica
37/48
R"OLUCI;N J"FA!URAL N< 3052015IN"I
NIC" UNIFICAO " PR"CIO "L M" " JULIO
> R " A # " O # R > F I C A
$'*+ ( Jo 1992 = 100,0
-
7/21/2019 Formula Plinomica
38/48
6 Co. 1 2 3
502.54 01 843.89 843.89 843.89
773.07 03 458.09 458.09 458.09
874.97 05 445.44 219.12 402.57
852.27 07 616.32 616.32 616.32
395.77 09 254.25 254.25 254.25326.97 11 232.16 232.16 232.16
269.48 13 1396.39 1396.39 1396.39
352.48 17 579.38 670.56 745.53
296.80 19 683.83 683.83 683.83
1668.48 21 459.40 367.31 389.65
367.30 23 395.70 395.70 395.70
245.14 27 686.98 686.98 686.98
359.96 31 399.30 399.30 399.30
582.45 33 808.31 808.31 808.31438.07 37 298.50 298.50 298.50
466.15 39 417.07 417.07 417.07
482.40 41 382.26 382.26 382.26
683.94 43 680.84 608.33 808.03
331.41 45 312.13 312.13 312.13
276.83 47 523.15 523.15 523.15
354.85 49 285.08 285.08 285.08
493.70 51 284.78 284.78 284.78
356.20 53 643.75 643.75 643.75674.00 55 503.15 503.15 503.15
299.05 57 336.28 336.28 336.28376.21 59 224.01 224.01 224.01
423.73 61 241.53 241.53 241.53
295.99 65 234.32 234.32 234.32
442.99 69 389.45 327.82 428.87
319.97 71 631.72 631.72 631.72
630.87 73 531.03 531.03 531.03
244.10 77 298.99 298.99 298.99
218.25
403.95468.41105.50
? & Pro--@&.No'( " -'ro &-+ o* B&-+* &-'o* + -@oR+*o-@& J+E'r' N< 2832015IN"I.
-
7/21/2019 Formula Plinomica
39/48
L 2015
-
7/21/2019 Formula Plinomica
40/48
4 5 6 Co. 1 2
843.89 843.89 843.89 02 460.88 460.88
458.09 458.09 458.09 04 524.14 899.81
610.04 ? 658.61 06 852.29 852.29
616.32 616.32 616.32 08 800.86 800.86
254.25 254.25 254.25 10 398.14 398.14232.16 232.16 232.16 12 328.57 328.57
1396.39 1396.39 1396.39 14 269.48 269.48
853.64 702.59 860.50 16 352.48 352.48
683.83 683.83 683.83 18 289.74 289.74
423.83 389.65 410.96 20 1659.99 1659.99
395.70 395.70 395.70 22 367.30 367.30
686.98 686.98 686.98 24 244.63 244.63
399.30 399.30 399.30 26 360.82 360.82
808.31 808.31 808.31 28 586.32 586.32298.50 298.50 298.50 30 442.52 442.52
417.07 417.07 417.07 32 466.15 466.15
382.26 382.26 382.26 34 486.71 486.71
612.29 868.21 860.56 38 417.84 965.91
312.13 312.13 312.13 40 377.79 391.20
523.15 523.15 523.15 42 277.84 277.84
285.08 285.08 285.08 44 356.08 356.08
284.78 284.78 284.78 46 495.13 495.13
643.75 643.75 643.75 48 357.00 357.00503.15 503.15 503.15 50 678.46 678.46
336.28 336.28 336.28 52 300.06 300.06224.01 224.01 224.01 54 376.21 376.21
241.53 241.53 241.53 56 415.57 415.57
234.32 234.32 234.32 60 295.99 295.99
507.56 269.39 462.80 62 443.93 443.93
631.72 631.72 631.72 64 319.97 319.97
531.03 531.03 531.03 66 635.06 635.06
298.99 298.99 298.99 68 245.97 245.97
70 218.25 218.25
72 405.28 405.2878 469.94 469.9480 105.76 105.76
( 30, 34, 39, 47, 49 53 D+ E+ro& 'ro)'o* G+'&+
-
7/21/2019 Formula Plinomica
41/48
-
7/21/2019 Formula Plinomica
42/48
3 4 5 6
460.88 460.88 460.88 460.88
1028.72 599.12 322.41 772.94
852.29 852.29 852.29 852.29
800.86 800.86 800.86 800.86
398.14 398.14 398.14 398.14328.57 328.57 328.57 328.57
269.48 269.48 269.48 269.48
352.48 352.48 352.48 352.48
289.74 289.74 289.74 289.74
1659.99 1659.99 1659.99 1659.99
367.30 367.30 367.30 367.30
244.63 244.63 244.63 244.63
360.82 360.82 360.82 360.82
586.32 569.22 586.32 586.32442.52 442.52 442.52 442.52
466.15 466.15 466.15 466.15
486.71 486.71 486.71 486.71
870.71 580.77 ? 681.72
436.06 306.71 272.89 331.41
277.84 277.84 277.84 277.84
356.08 356.08 356.08 356.08
495.13 495.13 495.13 495.13
357.00 357.00 357.00 357.00678.46 678.46 678.46 678.46
300.06 300.06 300.06 300.06376.21 376.21 376.21 376.21
415.57 415.57 415.57 415.57
295.99 295.99 295.99 295.99
443.93 443.93 443.93 443.93
319.97 319.97 319.97 319.97
635.06 635.06 635.06 635.06
245.97 245.97 245.97 245.97
218.25 218.25 218.25 218.25
405.28 405.28 405.28 405.28469.94 469.94 469.94 469.94105.76 105.76 105.76 105.76
-
7/21/2019 Formula Plinomica
43/48
Capataz S/. 18.60
Operario S/. 16.18
Oficial S/. 13.88
Pen S/. 12.51
Excavacin de an!a "#2.00$t%.&endi$iento de 2.0 $l/d'a c(adrilla 0.1 cap ) 1 pen
Pa"t$+a *(+er'a P,C- de 200 $$ S-25 C/
R!+$$!to Costo ,!$ta"$o +$"4to ;o" : ML
IU Ds4"$;4$6! I!s,o U!$+a+ a+"$##a !t$+a+ P"4$o Pa"4$a#
Ma!o + O*"a
47 CAPATA ** 0.1
47 %PERARI% ** 1
47 %FICIAL ** 1
47 PE%N ** 1
Mat"$a#s72 UND 0.1974 130
1 LUBRICANTE GLN 0.002 120
E,$;os
37 *ERRA)IENTA" )ANUAL /)% #
Pa"t$+a 5EE & M-!E5/- $5$/R!+ PQ,1100 M,/-
IU Ds4"$;4$6! I!s,o U!$+a+
Ma!o + O*"a
47 CAPATA **
47 %FICIAL **
47 PE%N **
Mat"$a#s
30 AGUA )3
E,$;os
37 *ERRA)IENTA" )ANUALE" /)%
49 PLANC*A C%)PACTAD%RA )ANUAL +*P, 300 G *)
JLK/1>0 M,/-
TUBERA PVC-UF e 200 !
-
7/21/2019 Formula Plinomica
44/48
Pa"t$+a $-%/ME! 5/B/ E = 0.20 M. &&5E! )N&=210 :B,&M2
R!+ PQ,;0 M2,/- Costo ,
IU Ds4"$;4$6! I!s,o U!$+a+
Ma!o + O*"a
47 CAPATA **
47 %PERARI% **
47 %FICIAL **
47 PE%N **
Mat"$a#s
# PIEDRA DE 1$2 )3
4 ARENA GRUE"A )3
21 CE)ENT% P%RTLAND TIP% I 42.#G B%L
30 AGUA )3
E,$;os
37 *ERRA)IENTA" )ANUALE" /)%
49 VIBRAD%R DE C%NCRET% 4 *P 2.40 *)
4+ )ECLAD%RA C%NCRET% TA)B%R 1+*P 11P3 *)
Pa"t$+a E4C E ES4O*E # 57$.
R!+$$!to
IU Ds4"$;4$6! I!s,o
Ma!o + O*"a
47 CAPATA
47 PE%N
E,$;os
37 *ERRA)IENTA" )ANUALE"
49 CARGAD%R FR%NTAL "%BRE LLANTA" 2.# !3 1#0*P
4+ CA)I5N V%L6UETE ('4 DE 12 )3 27#*P
M;,/-
-
7/21/2019 Formula Plinomica
45/48
C,a+"$##a Ca!t$+a+ P"4$o
0.4
2
4
0.04 7
#
1 42
-
7/21/2019 Formula Plinomica
46/48
$ta"$o +$"4to ;o" : M2
C,a+"$##a Ca!t$+a+ P"4$o
0.1
2
1
1
0.1(+# 40
0.1322 40
1.+ 1+.#
0.04+ 7
#
1 14
1 30
U!$+a+ C,a+"$##a Ca!t$+a+
** 0.1 0.002
** 1
/)% 3
*) 1
*) 3
-
7/21/2019 Formula Plinomica
47/48
Costo ,!$ta"$o +$"4to ;o" : ML
Pa"4$a#
-
7/21/2019 Formula Plinomica
48/48
Pa"4$a#
Costo ,!$ta"$o +$"4to ;o": M3
P"4$o Pa"4$a#
1#0
12#