Obra: Cerco perimetral para colegio

1.- CALCULO DE LOS COEFICIE

02
PARTIDA DESCRIPCIÓN UND. METRADO P.U. PARCIAL S/.
Acero liso

1.00 Excavación de zanjas m3 118.00 18.50 2,183.00

2.00 Cimiento Corrido 1:10 + 30%PM m3 118.00 180.00 21,240.00
3.00 Concreto sobre cimiento 1:8 + 25%PM m3 14.00 260.00 3,640.00
4.00 Encofrado y desencofrado cimiento m2 177.00 38.00 6,726.00 530.00
5.00 Conreto Columnas 175kg/cm2 m3 6.00 450.00 2,700.00
6.00 Encofrado y desencofrado columnas m2 58.00 48.00 2,784.00 208.00
7.00 Acero de Refuerzo columna kg 545.00 4.50 2,452.50 272.00
8.00 Muro KK soga m2 708.00 51.00 36,108.00 141.6
Costo Directo 77,833.50
Gastos Generales + Utilidad 25% 19,458.38
Total 97,291.88 1,151.60
Coeficiente de incidencia por indice 0.012

Coeficiente de Incidencia de la formula

2.- AGRUPACIÓN DE INDICES

Indices de Agregados %
04 Agregado Fino A 0.012 0,012/0.111 10.81
05 Agregado Grueso B 0.039 0.039/0.111 35.14
38 Hormigón H 0.060 0.060/0.111 54.05
0.111 100.00

Indices de Encofrado %
02 Acero Liso L 0.012 0,012/0.118 10.17
03 Acero Corrugado F 0.019 0.019/0.118 16.10
43 Madera M 0.087 0.087/0.118 73.73
0.118 100.00

Indices de Cemento %
21 Cemento Portland C 0.137 0,137/0.157 87.26
48 Equipo Nacional E 0.020 0.020/0.157 12.74
0.157 100.00

3.- FORMULA FINAL

K = 0.211 Jr/Jo + 0.111 ARHr/ARHo + 0.118 LFMr/LFMo + 0.157 CEr/CEo + 0.203 Br/Bo + 0.200 GUr/GUo
SIMBOLO DESCRIPCIÓN % I.U. Coef.
J Mano de Obra 100.00 47 0.211
ARH Agregado Fino A 10.81 04 0.111
Agregado Grueso B 35.14 05
Hormigón H 54.05 38
LFM Acero Liso L 10.17 02 0.118
Acero Corrugado F 16.10 03
Madera M 73.73 43
CE Cemento Portland C 87.26 21 0.157
Equipo Nacional E 12.74 48
B Bloque, ladrillo 100.00 17 0.203
GU Gastos Generales y Utilidad 100.00 39 0.200
1.000
CALCULO DE LOS COEFICIENTES DE INCIDENCIA

03 04 05 17 21 37 38 39 43 47 48
Acero corrugado Agreg.fino Agreg.gruesoBloque, ladrilloCemento Port Herramientas Hormigón Ind.Gral Prec. Madera Mano obra Equipo Nac.

59.00 2,124.00
3,233.00 7,328.00 130.00 5,156.00 4,130.00 1,263.00
441.00 1,176.00 36.00 653.00 1,225.00 109.00
53.00 4,620.00 1,523.00
144.00 556.20 1,195.00 21.00 727.00 36.80
29.00 1,667.00 880.00
1,800.50 380.00
990.00 19,328.00 3,611.00 283.00 2,195.00 9,559.40

19,458.38
1,800.50 1,134.00 3,789.20 19,769.00 13,310.00 611.00 5,809.00 19,458.38 8,482.00 20,548.40 1,408.80
0.019 0.012 0.039 0.203 0.137 0.006 0.060 0.200 0.087 0.211 0.014
(48) 0.020 (04) 0.012 (03) 0.019 (37) 0.006

(05) 0.039 (02) 0.012 (48) 0.020

0.203 0.157 0.111 0.200 0.118 0.211

Bo + 0.200 GUr/GUo
 4.- APLICACIÓN DE LA FORMULA POLINOMICA
Fecha de Presupuesto: Ene.2013
Fecha de Reajuste: Oct.2013
Valorización a Set.2013: 320,000
Area Geografica: 02
(1) (2) Ir (Oct.13) Io (Ene.13) Ir/Io K
SIMBOLO I.U.
Coef. % (3) (4)= (3)*(2) (5) (6)= (5)*(2) (7)= (4)/(6) (1) * (7)
J 47 0.211 100.00 497.55 497.55 471.44 471.44 1.055 0.223
ARH 04 0.111 10.81 754.16 81.53 721.00 77.95
05 35.14 218.23 76.68 216.65 76.12
38 54.05 872.98 471.88 822.46 444.57
630.09 598.64 1.053 0.117
LFM 02 0.118 10.17 475.64 48.37 427.49 43.47
03 16.10 468.45 75.43 422.64 68.05
43 73.73 570.60 420.70 569.40 419.81
544.50 531.34 1.025 0.121
CE 21 0.157 87.26 339.42 296.18 339.42 296.18
48 12.74 336.95 42.92 321.94 41.01
339.11 337.19 1.006 0.158
B 17 0.203 100.00 683.76 683.76 669.47 669.47 1.021 0.207
GU 39 0.200 100.00 392.43 392.43 381.76 381.76 1.028 0.206
K (Oct.2013) 1.031

Cálculo de la Valorización Reajustada

VR = V * K = = 320,000 * 1.031 = 329,920.00
Valorización Set.2013: 320,000.00
Reajuste a Oct.2013 9,920.00
 49
Equipo Imp.

20.00

20.00
0.000
RESOLUCIÓN JEFATURAL N° 048-2013-INEI

ÍNDICES UNIFICADOS DE PRECIOS DEL MES DE

ÁREAS GEOGRÁFICAS
(Base : Julio 1992 = 100,0)

Cod. 1 2 3 4 5 6
01 780.94 780.94 780.94 780.94 780.94 780.94
03 422.64 422.64 422.64 422.64 422.64 422.64
05 435.13 216.65 361.78 606.94 (*) 616.25
07 577.40 577.40 577.40 577.40 577.40 577.40
09 271.43 271.43 271.43 271.43 271.43 271.43
11 190.82 190.82 190.82 190.82 190.82 190.82
13 1697.48 1697.48 1697.48 1697.48 1697.48 1697.48
17 536.66 669.47 738.27 895.78 552.30 864.44
19 665.94 665.94 665.94 665.94 665.94 665.94
21 452.44 339.42 354.74 428.12 354.74 410.96
23 368.10 368.10 368.10 368.10 368.10 368.10
27 550.80 550.80 550.80 550.80 550.80 550.80
31 359.09 359.09 359.09 359.09 359.09 359.09
33 612.79 612.79 612.79 612.79 612.79 612.79
37 287.49 287.49 287.49 287.49 287.49 287.49
39 381.76 381.76 381.76 381.76 381.76 381.76
41 356.04 356.04 356.04 356.04 356.04 356.04
43 607.79 569.40 772.36 620.17 812.60 842.92
45 313.61 313.61 313.61 313.61 313.61 313.61
47 471.44 471.44 471.44 471.44 471.44 471.44
49 224.22 224.22 224.22 224.22 224.22 224.22
51 281.65 281.65 281.65 281.65 281.65 281.65
53 856.35 856.35 856.35 856.35 856.35 856.35
55 475.51 475.51 475.51 475.51 475.51 475.51
57 376.61 376.61 376.61 376.61 376.61 376.61
59 200.82 200.82 200.82 200.82 200.82 200.82
61 275.41 275.41 275.41 275.41 275.41 275.41
65 239.94 239.94 239.94 239.94 239.94 239.94
69 392.23 327.82 428.87 462.88 269.39 462.80
71 494.33 494.33 494.33 494.33 494.33 494.33
73 399.44 399.44 399.44 399.44 399.44 399.44
77 278.01 278.01 278.01 278.01 278.01 278.01
(*) Sin Producción.

Nota: El cuadro incluye los índices unificados de código: 30, 34, 39, 47, 49 y 53 que fueron aprobados me
E PRECIOS DEL MES DE ENERO DEL 2013
S GEOGRÁFICAS
ase : Julio 1992 = 100,0)

Cod. 1 2 3 4 5 6
02 427.49 427.49 427.49 427.49 427.49 427.49
04 502.65 721.00 915.85 556.46 261.36 748.84
06 800.99 800.99 800.99 800.99 800.99 800.99
08 780.25 780.25 780.25 780.25 780.25 780.25
10 354.24 354.24 354.24 354.24 354.24 354.24
12 285.30 285.30 285.30 285.30 285.30 285.30
14 269.59 269.59 269.59 269.59 269.59 269.59
16 352.48 352.48 352.48 352.48 352.48 352.48
18 267.49 267.49 267.49 267.49 267.49 267.49
20 2000.50 2000.50 2000.50 2000.50 2000.50 2000.50
22 367.30 367.30 367.30 367.30 367.30 367.30
24 273.72 273.72 273.72 273.72 273.72 273.72
26 360.29 360.29 360.29 360.29 360.29 360.29
28 481.86 481.86 481.86 469.58 481.86 481.86
30 341.35 341.35 341.35 341.35 341.35 341.35
32 451.30 451.30 451.30 451.30 451.30 451.30
34 503.96 503.96 503.96 503.96 503.96 503.96
38 415.27 822.46 798.74 537.58 (*) 693.57
40 364.96 321.88 415.93 286.10 272.89 331.41
42 228.38 228.38 228.38 228.38 228.38 228.38
44 347.06 347.06 347.06 347.06 347.06 347.06
46 464.62 464.62 464.62 464.62 464.62 464.62
48 321.94 321.94 321.94 321.94 321.94 321.94
50 592.37 592.37 592.37 592.37 592.37 592.37
52 265.51 265.51 265.51 265.51 265.51 265.51
54 363.77 363.77 363.77 363.77 363.77 363.77
56 484.06 484.06 484.06 484.06 484.06 484.06
60 295.99 295.99 295.99 295.99 295.99 295.99
62 379.15 379.15 379.15 379.15 379.15 379.15
64 251.35 251.35 251.35 251.35 251.35 251.35
66 467.43 467.43 467.43 467.43 467.43 467.43
68 258.87 258.87 258.87 258.87 258.87 258.87
 70 218.25 218.25 218.25 218.25 218.25 218.25
72 350.98 350.98 350.98 350.98 350.98 350.98
78 450.88 450.88 450.88 450.88 450.88 450.88
80 105.66 105.66 105.66 105.66 105.66 105.66

53 que fueron aprobados mediante Resolución Jefatural N° 033-2013-INEI.