Obra: "MEJORAMIENTO DEL SERVICIO DE EDUCACION PRIMARIA I.E.
N° 14643 SANTA ROSA DE LIMA, DISTRITO DE LA MATANZA, PROVINCIA DE MORROPON - PIURA"
CÁLCULO DE "K"
Nov-16 Abr-19
INDICE DESCRIPCION PRECIO PARCIA % COEF. INCIDENCIA % DE GRUPO REAJUSTE BASE K
2 ACERO LISO 314156.2556 0.11951837 0.61330287 0.194876586 550.39 484.88 0.13566597
3 ACERO CORRUGADO 1297921.734 0.4937845 0.805123414 529.91 468.62 0.558365722
4 AGREGADO FINO 118146.4541 0.04494792 0.046122541 0.974532705 562.4 527.62 0.047910831
5 AGREGADO GRUESO 3087.500938 0.00117462 0.025467295 450.57 435.35 0.001215681
17 LADRILLO 11119.6838 0.0042304 0.017680578 0.239268165 622.27 588.14 0.004475891
21 CEMENTO 29299.4709 0.01114676 0.630452336 471.42 462.57 0.011360024
40 BALDOSAS 1570.851708 0.00059762 0.033800854 397.51 378.13 0.000628248
54 PINTURA LATEX 4483.722395 0.0017058 0.096478645 449.85 377.56 0.002032401
- PIEZAS BAÑOS 2170.54 0.00082577 0.076663458 0.010771305 369.76 369.67 0.000825967
37 HERRAMIENTAS MANUALES 68374.78639 0.02601267 0.339309897 319.98 296.04 0.028116248
43 MADERA NACIONAL 122776.3541 0.04670933 0.609277691 757.99 700.57 0.050537717
48 EQUIPO NACIONAL 8189.6432 0.00311569 0.040641107 369.76 369.67 0.003116446
47 MANO DE OBRA 209135.1521 0.07956389 0.079563886 1 600.4 562.24 0.084963996
39 GASTOS GENERALES Y UTILIDADES 438086.4298 0.16666667 0.166666667 1 457.08 434.89 0.175170733
2628518.579 1 1.104385877
FÓRMULA POLINÓMICA
K=0.613 AlF r/Alf o + 0.046 AfAgH r/AfAgH o + 0.017 LCeBaPi r/LCeBaPi o + 0.076 PbEH°M°E° r/PbEH°M°N°o +0.0795 Jr/Jr + 0.167 GGUU r / GGUU o
VALOR DE K
K = 1.04
VALOR REFERENCIAL (PARTIDAS SELECCIONADAS)
1936749.27
VALOR REFERENCIAL A ABRIL 2019 = VR (k)
2138918.54
VALOR DE REAJUSTE = VR (k-1)
202169.2703