Professional Documents
Culture Documents
Proceso
Obra
Ubicacin
Contratista
Entidad
INPE
Julio-09
02
K = 0.288*(MOr / MOo) + 0.176*(CAr / CAo) + 0.109*(Ar / Ao) + 0.091*(Br / Bo) + 0.074*(Mr / Mo) + 0.073*(ADr / ADo) + 0.077*(MMr / MMo) + 0.112*(GGUr / GGUo)
F.POLINOMICA : 01 ESTRUCTURAS
Indice
INEI
DESCRIPCION
COEF.
P.BASE
Nov-09
Simbolo
INC.
INCID.
Jul-09
Indice
47
MO
100.00%
0.288
397.23
413.41
21
CA
55.68%
0.176
323.41
323.41
AGREGADO GRUESO
214.54
207.94
275.16
272.24
44.32%
100.00%
0.109
459.98
452.34
17
BLOQUE Y LADRILLO
100.00%
0.091
669.34
643.80
43
100.00%
0.074
495.79
499.13
13
ASFALTO
AD
69.86%
0.073
1,131.79
1,253.01
30
378.60
363.47
904.80
984.93
338.21
330.19
258.62
247.72
306.17
296.99
0.112
347.34
346.35
1.000
K=
48
49
39
30.14%
MM
59.74%
0.077
40.26%
GGU
100.00%
Dic-09
Kr
Indice
Kr
Abr-09
Indice
May-09
Kr
Indice
Jun-09
Kr
Indice
Kr
Jul-09
Indice
Ago-09
Kr
Indice
Kr
Sep-09
Indice
Kr
0.300
0.174
0.107
0.088
0.074
0.08
0.08
0.112
1.009
0.000
0.000
0.000
0.000
0.000
0.000
0.000
Ubicacin
Contratista
Entidad
INPE
Julio-09
02
K = 0.387*(MOr / MOo) + 0.076*(CPr / CPo) + 0.119*(Dr / Do) + 0.125*(Pr / Po) + 0.056*(Tr / To) + 0.076*(MPCr / MPCo) + 0.051*(MMr / MMo) + 0.110*(GGUr / GGUo)
F.POLINOMICA : 02 ARQUITECTURA
Indice
INEI
DESCRIPCION
COEF.
P.BASE
Nov-09
Simbolo
INC.
INCID.
Jul-09
Indice
47
MO
100.00%
0.387
397.23
413.41
21
CP
72.37%
0.076
323.41
323.41
62
POSTE DE CONCRETO
387.77
380.68
341.19
339.23
27.63%
30
100.00%
0.119
378.60
363.47
51
100.00%
0.125
300.17
301.29
65
100.00%
0.056
332.24
339.74
54
PINTURA LATEX
MPC
25.00%
0.076
329.89
329.73
24
22.37%
269.40
268.58
48
52.63%
338.21
330.19
320.74
316.29
495.79
499.13
576.81
564.24
552.98
545.09
0.110
347.34
346.35
1.000
K=
43
46
MALLA DE ACERO
39
MM
29.41%
0.051
70.59%
GGU
100.00%
Mar-09
Kr
Indice
Kr
Abr-09
Indice
May-09
Kr
Indice
Jun-09
Kr
Indice
Kr
Jul-09
Indice
Ago-09
Kr
Indice
Kr
Sep-09
Indice
Kr
0.403
0.076
0.114
0.125
0.057
0.075
0.050
0.110
1.010
0.000
0.000
0.000
0.000
0.000
0.000
0.000
Ubicacin
Contratista
Entidad
INPE
Julio-09
02
K = 0.397*(MOr / MOo) + 0.148*(Tr / To) + 0.080*(Dr / Do) + 0.079*(Ar / Ao) + 0.056*(Cr / Co) + 0.064*(MMr / MMo) + 0.066*(PVTr / PVTo) + 0.110*(GGUr / GGUo)
DESCRIPCION
COEF.
P.BASE
Nov-09
Simbolo
INC.
INCID.
Jul-09
Indice
MO
100.00%
0.397
397.23
413.41
47
72
100.00%
0.148
334.36
340.04
30
100.00%
0.080
378.60
363.47
10
100.00%
0.079
321.85
321.48
21
100.00%
0.056
323.41
323.41
49
MM
73.44%
0.064
258.62
247.72
43
495.79
499.13
321.62
314.50
286.03
281.98
26.56%
77
56
45.46%
580.43
587.20
65
27.27%
332.24
339.74
432.46
436.47
0.110
347.34
346.35
1.000
K=
39
PVT
GGU
27.27%
100.00%
0.066
Mar-09
Kr
Indice
Kr
Abr-09
Indice
May-09
Kr
Indice
Jun-09
Kr
Indice
Kr
Jul-09
Indice
Ago-09
Kr
Indice
Kr
Sep-09
Indice
Kr
0.413
0.151
0.077
0.079
0.056
0.06
0.07
0.110
1.016
0.000
0.000
0.000
0.000
0.000
0.000
0.000
Ubicacin
Contratista
Entidad
INPE
Julio-09
02
K = 0.106*(MOr / MOo) + 0.384*(CAr / CAo) + 0.212*(AAr / AAo) + 0.068*(Dr / Do) + 0.066*(MPDr / MPDo) + 0.056*(TPr / TPo) + 0.108*(GGUr / GGUo)
DESCRIPCION
MANO DE OBRA INC. LEYES SOCIALES
COEF.
P.BASE
Nov-09
Simbolo
INC.
INCID.
Jul-09
Indice
MO
100.00%
0.106
397.23
413.41
Mar-09
Kr
0.110
19
11
12
CA
25.22%
0.384
74.78%
AA
27.83%
0.212
72.17%
484.14
528.24
560.09
608.76
540.94
588.45
251.94
237.25
282.76
271.54
274.18
262.00
30
GGU
100.00%
0.068
378.60
363.47
31
MDP
16.67%
0.066
367.47
359.80
48
54.55%
338.21
330.19
62
POSTE DE CONCRETO
28.79%
387.77
380.68
357.35
349.66
334.36
340.04
442.10
463.28
386.31
399.46
347.34
346.35
0.42
0.20
0.065
72
57
39
TP
51.79%
0.056
48.21%
GGU
100.00%
0.108
0.07
0.06
0.108
Indice
Kr
Abr-09
Indice
May-09
Kr
Indice
Jun-09
Kr
Indice
Kr
Jul-09
Indice
Ago-09
Kr
Indice
Kr
Sep-09
Indice
Kr
Ubicacin
Contratista
Entidad
INPE
Julio-09
02
1.000
VAL
K=
1.027
K-1
REAJUSTE
0.000
0.000
VAL. REAJUSTADA
ESTRUCTURAS
2,911,626.32
0.009
26,204.64
2,937,830.96
ARQUITECTURA
2,052,694.11
0.010
20,526.94
2,073,221.05
INSTALACIONES SANITARIAS
150,294.86
0.016
2,404.72
152,699.58
INSTALACIONES ELECTRICAS
461,437.08
0.027
12,458.80
473,895.88
5,637,647.47
COSTO DIRECTO
5,576,052.37
61,595.10
390,323.67
4,311.66
394,635.32
UTILIDAD (5%)
278,802.62
3,079.75
281,882.37
SUBTOTAL
6,245,178.65
68,986.51
6,314,165.16
IGV
1,186,583.94
13,107.44
1,199,691.38
82,093.95
7,513,856.54
a
TOTAL
7,431,762.60
0.000
0.000
0.000
0.000
0.000
Oct-09
Indice
Kr
0.000
Oct-09
Indice
Kr
0.000
Oct-09
Indice
Kr
0.000
Oct-09
Indice
Kr
0.000