CALCULO DEL COEFICIENTE DE REAJUSTE

𝐽𝑟 (0.012𝑀𝑟+0.085𝐶𝑟) (0.009𝐴𝐹𝑟+0.024𝐴𝐺𝑟+0.018𝐻𝑟) 𝐴𝐶𝑟 (0.013𝐷𝑟+0.050𝑀𝐷𝑟) 𝐺𝐺𝐼𝑈𝑟 𝐿𝑟

K= 0.466 + 0.097(0.012𝑀𝑜+0.085 𝑀𝑜) + 0.051(0.009𝐴𝐹𝑜+0.024𝐴𝐺𝑜+0.018𝐻𝑜) + 0.100𝐴𝐶𝑜 + 0.063(0.013𝑀𝑜+0.050𝑀𝐷𝑜) + 0.145𝐺𝐺𝐼𝑈𝑜 + 0.078𝐿𝑜
𝐽𝑜

INDICE COEFICIENTE PORCENTAJE

Ir=15/09/2015 Io= 18/06/2014 Ir/Io k
SIMBOLO UNIFICADO INCIDENCIA %
I.U (1) (2) (3) (4)=(3)x(2) (5) (6)=(5)x(2) (7)=(4)/(6) (1)x(7)
J 47 0.466 100.00 544.59 544.59 498.10 498.10 1.0933 0.5095
M 49 0.012 12.37 290.40 35.92 248.06 30.69
C 21 0.085 87.63 367.31 321.87 339.42 297.43
357.80 328.12 1.0904 0.106
AF 4 0.009 17.65 899.56 158.77 789.18 139.29
AG 5 0.024 47.06 219.12 103.12 218.32 102.74
H 37 0.018 35.29 296.63 104.68 293.22 103.48
366.57 345.51 1.0610 0.054
AC 3 0.100 100.00 462.12 462.12 473.03 473.03 0.9769 0.098
D 30 0.013 20.64 490.46 101.23 385.05 79.47
MD 43 0.050 79.36 364.85 289.54 364.25 289.07
390.78 368.54 1.0603 0.067
GGIU 39 0.145 100.00 418.64 418.64 400.34 400.34 1.0457 0.1516
L 17 0.078 100.00 269.36 269.36 268.22 268.22 1.0043 0.0783
1.0638
 CALCULO DEL COEFICIENTE DE REAJUSTE

INDICE COEFICIENTE PORCENTAJE

Ir=15/09/2015 Io= 18/06/2014 Ir/Io k
SIMBOLO UNIFICADO INCIDENCIA %
I.U (1) (2) (3) (4)=(3)x(2) (5) (6)=(5)x(2) (7)=(4)/(6) (1)x(7)
 COEFICIENTE DE INCIDENCIA

Mano de Maquinaria Agregado Agregado Herramienta Cemento Acero G.G Bloque y

N Dólar(30) Madera(43)
Obra (47) y Equipo(49) Fino(4) Grueso(5) Manual(37) Tipo (21) Corrugado(3) Utilidad(39) Ladrillo(17)
1 120x3.29 = 394.80 120x0 = 0.00 120x0 = 0.00 120x0 = 0.00 120x0.10 = 12.00 120x0 = 0.00 120x(0.42+1.02) = 172.80 120x4.95 = 594.00 0.00 120x3.5 = 420.00 120x0.00 = 0.00
2 120x7.00 = 840.00 120x0 = 0.00 120x0 = 0.00 120x0 = 0.00 120x0.21 = 25.20 120x0 = 0.00 120x0 = 0.00 120x0.00 = 0.00 0.00 120x0 = 0.00 120x0.00 = 0.00
3 120x0.72 = 86.40 120x(0.80+0.48)=1.28 120x0 = 0.00 120x0 = 0.00 120x0.04 = 4.80 120x0.34 = 40.80 120x0 = 0.00 120x(0.04+0.14)=21.60 0.00 120x0.14 = 16.80 120x0.00 = 0.00
4 5.82x77.87 = 453.20 5.82x0 = 0.00 5.82x0 = 0.00 5.82x0 = 0.00 5.82x2.34 = 13.62 5.82x0 = 0.00 5.82x0 = 0.00 5.82x0.00 = 0.00 0.00 5.82x0.00 = 0.00 5.82x0.00 = 0.00
5 1.32x77.87 = 102.79 1.32x0 = 0.00 1.32x0 = 0.00 1.32x0 = 0.00 1.32x2.34 = 3.09 1.32x0 = 0.00 1.32x0 = 0.00 1.32x0.00 = 0.00 0.00 1.32x0.00 = 0.00 1.32x0.00 = 0.00
6 0.05x77.87 = 3.89 0.05x0 = 0.00 0.05x0 = 0.00 0.05x0 = 0.00 0.05x2.34 = 0.12 0.05x0 = 0.00 0.05x0 = 0.00 0.05x0.00 = 0.00 0.00 0.05x0.00 = 0.00 0.05x0.00 = 0.00
7 0.18x77.87 = 14.02 0.18x0 = 0.00 0.18x0 = 0.00 0.18x0 = 0.00 0.18x2.34 = 0.42 0.18x0 = 0.00 0.18x0 = 0.00 0.18x0.00 = 0.00 0.00 0.18x0.00 = 0.00 0.18x0.00 = 0.00
8 2.50x44.79 = 111.98 2.5x6 = 15.00 2.5x0 = 0.00 2.5x37.08 = 92.70 2.5x1.34 = 3.35 2.5x0 = 0.00 2.5x0 =0.00 2.5x0.50 = 1.25 0.00 2.5x0.00 = 0.00 2.5x0.00 = 0.00
9 3.80x44.79 = 170.20 3.8x6 = 22.80 3.8x0 = 0.00 3.8x37.08 = 140.90 3.8x1.34 =5.09 3.8x0 = 0.00 3.8x0 = 0.00 3.8x0.50 = 1.90 0.00 3.8x0.00 = 0.00 3.8x0.00 = 0.00
10 41.48x1.64 = 68.03 41.48x(22.40+5.40)=1153.14 41.48x0 = 0.00 41.48x0 = 0.00 41.48x0.05 = 2.07 41.48x0 = 0.00 41.48x0 = 0.00 41.48x0.00 = 0.00 0.00 41.48x0.00 = 0.00 41.48x0.00 = 0.00
11 25.54x73.30 = 1872.08 25.54x11.19 = 285.79 25.54x0 = 0.00 25.54x(53.54+21.75)=1922.91 25.54x2.20 = 56.19 25.54x55.57 = 1419.26 25.54x0 = 0.00 25.54x0.92 = 23.50 0.00 25.54x0.00 = 0.00 25.54x0.00 = 0.00
12 0.09x133.25 = 11.99 0.09x20.34 = 1.83 0.09x0 = 0.00 0.09x(37.17+22.25)=5.35 0.09x4.63 = 0.42 0.09x71.06 = 6.40 0.09x0 = 0.00 0.09x0.92 = 0.08 0.00 0.09x0.00 = 0.00 0.09x0.00 = 0.00
13 109.44x11.32 = 1238.86 109.44x2.03 = 222.16 109.44x0 = 0.00 109.44x3.13 = 342.55 109.44x0.34 = 37.21 109.44x9.21 = 1007.94 109.44x0 = 0.00 109.44x0.09 = 9.85 0.00 109.44x0.68 = 74.42 109.44x0.00 = 0.00
14 1.44x14.83= 21.36 1.44x1.53 = 2.20 1.44x0 = 0.00 1.44x3.23 = 4.65 1.44x0.44 = 0.63 1.44x6.58 = 9.48 1.44x0 = 0.00 1.44x0.09 = 0.13 0.00 1.44x0.24 = 0.35 1.44x0.00 = 0.00
15 5.22x89.74 =468.44 5.22x14.85 = 77.52 5.22x15.85 = 82.74 5.22x44.74 = 233.54 5.22x2.69 = 14.04 5.22x177.46 = 926.34 5.22x0 = 0.00 5.22x(0.92+22.18) = 120.58 0.00 5.22x0.00 = 0.00 5.22x0.00 = 0.00
16 10.27x166.40 = 1708.93 10.27x(4.27+22.38)=273.70 10.27x15.85 = 162.78 10.27x44.74 = 459.48 10.27x4.99 = 51.25 10.27x169.18 = 1737.48 10.27x0 = 0.00 10.27x0.92 = 9.45 0.00 10.27x0.00 = 0.00 10.27x0.00 = 0.00
17 12.93x138.66 = 1792.87 12.93x(3.56+9.32)=166.54 12.93x15.85 = 204.94 12.93x44.74 = 578.49 12.93x4.16 = 53.79 12.93x169.36 = 2189.82 12.93x0 = 0.00 12.93x0.92 = 11.90 0.00 12.93x0.00 = 0.00 12.93x0.00 = 0.00
18 14.67x116.33 = 1706.56 14.67x(3.56+9.32)=188.95 14.67x17.29 = 253.64 14.67x44.74 = 656.34 14.67x3.49 = 51.20 14.67x169.18 = 2481.87 14.67x0 = 0.00 14.67x0.92 = 13.50 0.00 14.67x0.00 = 0.00 14.67x0.00 = 0.00
19 4.55x124.44 = 566.20 4.55x(4.27+11.19)=70.34 4.55x15.85 = 72.12 4.55x44.74 = 203.57 4.55x3.73 = 16.97 4.55x169.36 = 770.59 4.55x0 = 0.00 4.55x0.92 = 4.19 0.00 4.55x0.00 = 0.00 4.55x0.00 = 0.00
20 10.37x114.59 = 1188.30 10.37x(3.56+11.19)=152.96 10.37x15.52 = 160.94 10.37x44.74 = 463.95 10.37x3.73 = 38.68 10.37x231.91 = 2404.91 10.37x0 = 0.00 10.37x(0.92+22.18)=239.55 0.00 10.37x0.00 = 0.00 10.37x0.00 = 0.00
21 1.73x62.22 = 107.64 1.73x(3.05+11.19)=24.64 1.73x15.85 = 27.42 1.73x44.74 = 77.40 1.73x1.87 = 3.24 1.73x177.65 = 307.34 1.73x0 = 0.00 1.73x(0.92+22.18)=39.96 0.00 1.73x0.00 = 0.00 1.73x0.00 = 0.00
22 408.67x1.49 = 608.92 408.67x0 = 0.00 408.67x0 = 0.00 408.67x0 = 0.00 408.67x0.04 = 16.35 408.67x0 = 0.00 408.67(0.3+2.9) = 1307.74 408.67x0.00 = 0.00 0.00 408.67x0.00 = 0.00 408.67x0.00 = 0.00
23 1599.09x1.79 = 2862.37 1599.09x0 = 0.00 1599.09x0 = 0.00 1599.09x0 = 0.00 1599.09x0.05 = 79.96 1599.09x0 = 0.00 1599.09x(0.25+2.90)=5037.13 1599.09x0.00 = 0.00 0.00 1599.09x0.00 = 0.00 1599.09x0.00 = 0.00
24 2216.91x1.49 = 3303.20 2216.91x0 = 0.00 2216.91x0 = 0.00 2216.91x0 = 0.00 2216.91x0.04 = 88.68 2216.91x0 = 0.00 2216.91x(0.25+2.90)=6983.27 2216.91x0.00 = 0.00 0.00 2216.91x0.00 = 0.00 2216.91x0.00 = 0.00
25 798.17x47.02 = 37529.95 798.17x0 = 0.00 798.17x0 = 0.00 798.17x0 = 0.00 798.17x1.41 = 1125.42 798.17x0 = 0.00 798.17x(1.02+0.42+2.9)=3464.06 798.17x0.00 = 0.00 0.00 798.17x0.00 = 0.00 798.17x0.00 = 0.00
26 407.15x1.49 = 606.65 407.15x0 = 0.00 407.15x0 = 0.00 407.15x0 = 0.00 407.15x0.04 = 16.29 407.15x0 = 0.00 407.15x(0.25+2.9) = 1282.52 407.15x0.00 = 0.00 0.00 407.15x0.00 = 0.00 407.15x0.00 = 0.00
27 193.35x1.49 = 288.09 193.35x0 = 0.00 193.35x0 = 0.00 193.35x0 = 0.00 193.35x0.04 = 7.73 193.35x0 = 0.00 193.35x(0.25+2.9)=609.05 193.35x0.00 = 0.00 0.00 193.35x0.00 = 0.00 193.35x0.00 = 0.00
28 29.99x1.49 = 44.69 29.99x0 = 0.00 29.99x0 = 0.00 29.99x0 = 0.00 29.99x0.04 = 1.20 29.99x0 = 0.00 29.99x(0.25+2.9)=94.47 29.99x0.00 = 0.00 0.00 29.99x0.00 = 0.00 29.99x0.00 = 0.00
29 36.57x26.71 = 976.79 36.57x0 = 0.00 36.57x0 = 0.00 36.57x0 = 0.00 36.57x0.80 = 29.26 36.57x0 = 0.00 36.57x(1.06+1.36)=88.50 36.57x0.00 = 0.00 0.00 36.57x0.00 = 0.00 36.57x0.00 = 0.00
30 156.54x26.71 = 4181.18 156.54x0 = 0.00 156.54x0 = 0.00 156.54x0 = 0.00 156.54x0.80 = 125.23 156.54x0 = 0.00 156.54x(1.27+1.36)=411.70 156.54x0.00 = 0.00 0.00 156.54x0.00 = 0.00 156.54x0.00 = 0.00
31 177.98x20.18 = 3591.64 177.98x0 = 0.00 177.98x0 = 0.00 177.98x0 = 0.00 177.98x0.61 = 108.57 177.98x0 = 0.00 177.98x(0.42+1.02)=256.29 177.98x0.00 = 0.00 0.00 177.98x21.02 = 3741.14 177.98x0.00 = 0.00
32 129.63x44.70 = 5794.46 129.63x0 = 0.00 129.63x1.67 = 216.48 129.63x0 = 0.00 129.63x1.34 = 173.70 129.63x9.59 = 1243.15 129.63x(1.06+0.14)=155.56 129.63x(0.18+2.98)=409.63 0.00 129.63x3.39 = 439.45 129.63x49.26 = 6385.57
33 236.85x30.74 = 7280.77 236.85x0 = 0.00 236.85x0.86 = 203.69 236.85x0 = 0.00 236.85x0.92 = 217.90 236.85x4.34 = 1027.93 236.85x(1.06+0.14)=284.22 236.85x(0.05+2.05)=497.39 0.00 236.85x3.39 = 802.92 236.85x28.01 = 6634.17
34 70.43x30.74 = 2165.02 70.43x0 = 0.00 70.43x0.58 = 40.85 70.43x0 = 0.00 70.43x0.92 = 64.80 70.43x2.81 = 197.91 70.43x0.14 = 9.86 70.43x0.05 = 3.52 0.00 70.43x3.93 = 276.79 70.43x20.29 = 1429.03
35 1044.32x0.83 = 866.79 1044.32x0 = 0.00 1044.32x0 = 0.00 1044.32x0 = 0.00 1044.32x0.02 = 20.89 1044.32x0 = 0.00 1044.32x0 = 0.00 1044.32x0.00 = 0.00 0.00 1044.32x0 = 0.00 1044.32x2.63 = 2746.56
36 632.14x21.37 = 13508.83 632.14x0 = 0.00 632.14x0.58 = 366.64 632.14x0 = 0.00 632.14x0.64 = 404.57 632.14x2.99 = 1890.10 632.14x0.17 = 107.46 632.14x(0.02+0.40)=265.50 0.00 632.14x3.93 = 2484.31 632.14x0.00 = 0.00
37 46.84x33.82 = 1584.13 46.84x0 = 0.00 46.84x0.58 = 27.17 46.84x0 = 0.00 46.84x1.01 = 47.31 46.84x3.18 = 148.95 46.84x0.17 = 7.96 46.84x(0.10+0.24)=15.93 0.00 46.84x3.93 = 184.08 46.84x0.00 = 0.00
38 167.61x33.82 = 5668.57 167.61x0 = 0.00 167.61x0.61 = 102.24 167.61x0 = 0.00 167.61x1.01 = 169.29 167.61x3.74 = 626.86 167.61x0.17 = 28.49 167.61x(0.10+0.24)=56.99 0.00 167.61x14.64 = 2453.81 167.61x0.00 = 0.00
39 9.04x18.41 = 166.43 9.04x0 = 0.00 9.04x0.64 = 5.79 9.04x0 = 0.00 9.04x0.55 = 4.97 9.04x3.21 = 29.02 9.04x0.20 = 1.81 9.04x(0.03+2.22)=20.34 0.00 9.04x1.25 = 11.30 9.04x0.00 = 0.00
103957.02 2658.85 1927.44 5281.83 3995.5 18966.15 22202.89 2900.74 32412.00 11105.37 17295.33
Sub Total 223070.79 223070.79 223070.79 223070.79 223070.79 223070.79 223070.79 223070.79 223070.79 223070.79 223070.79
C.I 0.466 0.012 0.009 0.024 0.018 0.085 0.100 0.013 0.145 0.050 0.078 1.000