Documentos de Académico
Documentos de Profesional
Documentos de Cultura
2.-Canal San Pedro Palo Caido
2.-Canal San Pedro Palo Caido
Cod. 1 2 3 4 5 6 Cod. 1
01 957.83 957.83 957.83 957.83 957.83 957.83 02 532.40
03 512.37 512.37 512.37 512.37 512.37 512.37 04 547.19
05 453.63 216.64 425.85 605.75 (*) 619.23 06 944.94
07 685.35 685.35 685.35 685.35 685.35 685.35 08 904.70
09 251.38 251.38 251.38 251.38 251.38 251.38 10 414.88
11 236.99 236.99 236.99 236.99 236.99 236.99 12 319.93
13 1461.65 1461.65 1461.65 1461.65 1461.65 1461.65 14 283.57
17 622.77 671.19 697.96 858.99 795.04 865.97 16 354.83
19 783.88 783.88 783.88 783.88 783.88 783.88 18 350.24
21 476.04 423.68 449.56 438.28 449.56 410.96 20 1778.04
23 439.25 439.25 439.25 439.25 439.25 439.25 22 367.30
27 465.25 465.25 465.25 465.25 465.25 465.25 24 243.50
31 378.15 378.15 378.15 378.15 378.15 378.15 26 377.26
33 859.31 859.31 859.31 859.31 859.31 859.31 28 577.58
37 305.61 305.61 305.61 305.61 305.61 305.61 30 481.37
39 448.81 448.81 448.81 448.81 448.81 448.81 32 470.47
41 419.01 419.01 419.01 419.01 419.01 419.01 34 503.52
43 725.34 678.97 914.43 650.56 1119.03 894.58 38 425.64
45 323.28 323.28 323.28 323.28 323.28 323.28 40 383.17
47 582.52 582.52 582.52 582.52 582.52 582.52 42 285.36
49 299.69 299.69 299.69 299.69 299.69 299.69 44 383.09
51 348.95 348.95 348.95 348.95 348.95 348.95 46 483.51
53 805.35 805.35 805.35 805.35 805.35 805.35 48 369.08
55 500.55 500.55 500.55 500.55 500.55 500.55 50 647.15
57 390.41 390.41 390.41 390.41 390.41 390.41 52 309.94
59 243.79 243.79 243.79 243.79 243.79 243.79 54 406.60
61 266.57 266.57 266.57 266.57 266.57 266.57 56 540.38
65 254.51 254.51 254.51 254.51 254.51 254.51 60 295.99
69 389.45 327.82 428.87 488.52 269.39 451.51 62 468.68
71 650.77 650.77 650.77 650.77 650.77 650.77 64 348.21
73 551.96 551.96 551.96 551.96 551.96 551.96 66 736.16
77 331.03 331.03 331.03 331.03 331.03 331.03 68 288.64
70 218.25
72 434.41
78 489.56
80 107.54
(*) Sin Producción.
Nota: El cuadro incluye los índices unificados de código: 30, 34, 39, 47, 49 y 53 que fueron aprobados mediante
Resolución Jefatural N° 226-2018-INEI.
MES DE JULIO DEL 2018
FICAS
00,0)
2 3 4 5 6
532.40 532.40 532.40 532.40 532.40
936.14 1036.46 589.75 365.28 751.32
944.94 944.94 944.94 944.94 944.94
904.70 904.70 904.70 904.70 904.70
414.88 414.88 414.88 414.88 414.88
319.93 319.93 319.93 319.93 319.93
283.57 283.57 283.57 283.57 283.57
354.83 354.83 354.83 354.83 354.83
350.24 350.24 350.24 350.24 350.24
1778.04 1778.04 1778.04 1778.04 1778.04
367.30 367.30 367.30 367.30 367.30
243.50 243.50 243.50 243.50 243.50
377.26 377.26 377.26 377.26 377.26
577.58 577.58 569.16 577.58 577.58
481.37 481.37 481.37 481.37 481.37
470.47 470.47 470.47 470.47 470.47
503.52 503.52 503.52 503.52 503.52
955.92 865.32 570.93 (*) 649.00
442.60 446.07 350.36 272.89 331.41
285.36 285.36 285.36 285.36 285.36
383.09 383.09 383.09 383.09 383.09
483.51 483.51 483.51 483.51 483.51
369.08 369.08 369.08 369.08 369.08
647.15 647.15 647.15 647.15 647.15
309.94 309.94 309.94 309.94 309.94
406.60 406.60 406.60 406.60 406.60
540.38 540.38 540.38 540.38 540.38
295.99 295.99 295.99 295.99 295.99
468.68 468.68 468.68 468.68 468.68
348.21 348.21 348.21 348.21 348.21
736.16 736.16 736.16 736.16 736.16
288.64 288.64 288.64 288.64 288.64
218.25 218.25 218.25 218.25 218.25
434.41 434.41 434.41 434.41 434.41
489.56 489.56 489.56 489.56 489.56
107.54 107.54 107.54 107.54 107.54
Cod. 1 2 3 4 5 6 Cod. 1
01 962.13 962.13 962.13 962.13 962.13 962.13 02 550.39
03 530.00 530.00 530.00 530.00 530.00 530.00 04 563.20
05 450.46 216.13 422.75 601.13 (*) 631.35 06 933.89
07 677.24 677.24 677.24 677.24 677.24 677.24 08 891.97
09 277.63 277.63 277.63 277.63 277.63 277.63 10 421.17
11 253.48 253.48 253.48 253.48 253.48 253.48 12 321.72
13 1792.19 1792.19 1792.19 1792.19 1792.19 1792.19 14 262.90
17 624.74 675.31 711.25 838.16 803.28 882.44 16 354.83
19 781.79 781.79 781.79 781.79 781.79 781.79 18 332.84
21 471.42 423.68 449.56 438.28 449.56 418.57 20 2185.03
23 439.25 439.25 439.25 439.25 439.25 439.25 22 367.30
27 469.07 469.07 469.07 469.07 469.07 469.07 24 239.24
31 381.47 381.47 381.47 381.47 381.47 381.47 26 385.64
33 857.95 857.95 857.95 857.95 857.95 857.95 28 582.33
37 319.98 319.98 319.98 319.98 319.98 319.98 30 486.86
39 456.16 456.16 456.16 456.16 456.16 456.16 32 471.42
41 428.19 428.19 428.19 428.19 428.19 428.19 34 484.12
43 752.12 691.93 934.83 656.36 1145.10 893.85 38 434.19
45 329.79 329.79 329.79 329.79 329.79 329.79 40 397.51
47 600.40 600.40 600.40 600.40 600.40 600.40 42 286.63
49 308.64 308.64 308.64 308.64 308.64 308.64 44 388.56
51 317.79 317.79 317.79 317.79 317.79 317.79 46 449.07
53 829.86 829.86 829.86 829.86 829.86 829.86 48 368.51
55 507.41 507.41 507.41 507.41 507.41 507.41 50 652.47
57 401.39 401.39 401.39 401.39 401.39 401.39 52 317.23
59 212.21 212.21 212.21 212.21 212.21 212.21 54 450.77
61 268.94 268.94 268.94 268.94 268.94 268.94 56 565.19
65 257.55 257.55 257.55 257.55 257.55 257.55 60 295.99
69 389.45 327.82 428.87 488.52 269.39 451.51 62 466.69
71 656.12 656.12 656.12 656.12 656.12 656.12 64 348.21
73 547.96 547.96 547.96 547.96 547.96 547.96 66 716.08
77 336.89 336.89 336.89 336.89 336.89 336.89 68 259.12
70 218.25
72 432.33
78 495.55
80 111.12
(*) Sin Producción.
Nota: El cuadro incluye los índices unificados de código: 30, 34, 39, 47, 49 y 53 que fueron aprobados mediante
Resolución Jefatural N° 104-2019-INEI.
MES DE MARZO DEL 2019
FICAS
00,0)
2 3 4 5 6
550.39 550.39 550.39 550.39 550.39
954.70 1057.76 592.06 374.92 765.98
933.89 933.89 933.89 933.89 933.89
891.97 891.97 891.97 891.97 891.97
421.17 421.17 421.17 421.17 421.17
321.72 321.72 321.72 321.72 321.72
262.90 262.90 262.90 262.90 262.90
354.83 354.83 354.83 354.83 354.83
332.84 332.84 332.84 332.84 332.84
2185.03 2185.03 2185.03 2185.03 2185.03
367.30 367.30 367.30 367.30 367.30
239.24 239.24 239.24 239.24 239.24
385.64 385.64 385.64 385.64 385.64
582.33 582.33 572.80 582.33 582.33
486.86 486.86 486.86 486.86 486.86
471.42 471.42 471.42 471.42 471.42
484.12 484.12 484.12 484.12 484.12
966.82 876.92 570.69 (*) 650.05
451.08 450.27 364.58 272.89 331.41
286.63 286.63 286.63 286.63 286.63
388.56 388.56 388.56 388.56 388.56
449.07 449.07 449.07 449.07 449.07
368.51 368.51 368.51 368.51 368.51
652.47 652.47 652.47 652.47 652.47
317.23 317.23 317.23 317.23 317.23
450.77 450.77 450.77 450.77 450.77
565.19 565.19 565.19 565.19 565.19
295.99 295.99 295.99 295.99 295.99
466.69 466.69 466.69 466.69 466.69
348.21 348.21 348.21 348.21 348.21
716.08 716.08 716.08 716.08 716.08
259.12 259.12 259.12 259.12 259.12
218.25 218.25 218.25 218.25 218.25
432.33 432.33 432.33 432.33 432.33
495.55 495.55 495.55 495.55 495.55
111.12 111.12 111.12 111.12 111.12
Cod. 1 2 3 4 5 6 Cod. 1
01 962.13 962.13 962.13 962.13 962.13 962.13 02 550.39
03 529.91 529.91 529.91 529.91 529.91 529.91 04 562.40
05 450.57 216.77 424.81 603.86 (*) 632.12 06 943.96
07 678.73 678.73 678.73 678.73 678.73 678.73 08 898.27
09 277.63 277.63 277.63 277.63 277.63 277.63 10 423.52
11 253.83 253.83 253.83 253.83 253.83 253.83 12 321.72
13 1792.19 1792.19 1792.19 1792.19 1792.19 1792.19 14 262.90
17 622.27 674.48 706.27 847.77 793.17 877.01 16 354.83
19 786.34 786.34 786.34 786.34 786.34 786.34 18 338.34
21 471.42 423.68 449.56 438.28 449.56 420.47 20 2185.03
23 439.25 439.25 439.25 439.25 439.25 439.25 22 367.30
27 469.07 469.07 469.07 469.07 469.07 469.07 24 238.51
31 381.47 381.47 381.47 381.47 381.47 381.47 26 385.64
33 857.95 857.95 857.95 857.95 857.95 857.95 28 582.33
37 319.98 319.98 319.98 319.98 319.98 319.98 30 489.59
39 457.08 457.08 457.08 457.08 457.08 457.08 32 471.42
41 434.54 434.54 434.54 434.54 434.54 434.54 34 505.25
43 757.99 693.10 933.84 657.17 1152.62 897.58 38 436.16
45 330.00 330.00 330.00 330.00 330.00 330.00 40 397.51
47 600.40 600.40 600.40 600.40 600.40 600.40 42 286.63
49 309.08 309.08 309.08 309.08 309.08 309.08 44 389.70
51 299.42 299.42 299.42 299.42 299.42 299.42 46 454.92
53 825.22 825.22 825.22 825.22 825.22 825.22 48 369.76
55 507.41 507.41 507.41 507.41 507.41 507.41 50 652.47
57 388.19 388.19 388.19 388.19 388.19 388.19 52 317.23
59 212.21 212.21 212.21 212.21 212.21 212.21 54 449.85
61 259.54 259.54 259.54 259.54 259.54 259.54 56 540.10
65 258.23 258.23 258.23 258.23 258.23 258.23 60 295.99
69 389.45 327.82 428.87 488.52 269.39 451.51 62 468.11
71 656.12 656.12 656.12 656.12 656.12 656.12 64 348.21
73 547.96 547.96 547.96 547.96 547.96 547.96 66 716.08
77 337.26 337.26 337.26 337.26 337.26 337.26 68 258.32
70 218.25
72 432.33
78 495.55
80 111.25
(*) Sin Producción.
Nota: El cuadro incluye los índices unificados de código: 30, 34, 39, 47, 49 y 53 que fueron aprobados mediante
Resolución Jefatural N° 137-2019-INEI.
MES DE ABRIL DEL 2019
FICAS
00,0)
2 3 4 5 6
550.39 550.39 550.39 550.39 550.39
955.21 1049.27 592.03 374.92 760.14
943.96 943.96 943.96 943.96 943.96
898.27 898.27 898.27 898.27 898.27
423.52 423.52 423.52 423.52 423.52
321.72 321.72 321.72 321.72 321.72
262.90 262.90 262.90 262.90 262.90
354.83 354.83 354.83 354.83 354.83
338.34 338.34 338.34 338.34 338.34
2185.03 2185.03 2185.03 2185.03 2185.03
367.30 367.30 367.30 367.30 367.30
238.51 238.51 238.51 238.51 238.51
385.64 385.64 385.64 385.64 385.64
582.33 582.33 572.80 582.33 582.33
489.59 489.59 489.59 489.59 489.59
471.42 471.42 471.42 471.42 471.42
505.25 505.25 505.25 505.25 505.25
969.27 872.21 571.53 (*) 645.28
449.21 450.27 356.90 272.89 331.41
286.63 286.63 286.63 286.63 286.63
389.70 389.70 389.70 389.70 389.70
454.92 454.92 454.92 454.92 454.92
369.76 369.76 369.76 369.76 369.76
652.47 652.47 652.47 652.47 652.47
317.23 317.23 317.23 317.23 317.23
449.85 449.85 449.85 449.85 449.85
540.10 540.10 540.10 540.10 540.10
295.99 295.99 295.99 295.99 295.99
468.11 468.11 468.11 468.11 468.11
348.21 348.21 348.21 348.21 348.21
716.08 716.08 716.08 716.08 716.08
258.32 258.32 258.32 258.32 258.32
218.25 218.25 218.25 218.25 218.25
432.33 432.33 432.33 432.33 432.33
495.55 495.55 495.55 495.55 495.55
111.25 111.25 111.25 111.25 111.25
Cod. 1 2 3 4 5 6 Cod. 1
01 965.96 965.96 965.96 965.96 965.96 965.96 02 555.05
03 1/ 534.40 534.40 534.40 534.40 534.40 534.40 04 564.51
05 449.57 217.01 426.25 603.36 (*) 629.64 06 953.85
07 686.78 686.78 686.78 686.78 686.78 686.78 08 908.94
09 279.98 279.98 279.98 279.98 279.98 279.98 10 423.13
11 255.42 255.42 255.42 255.42 255.42 255.42 12 323.47
13 1792.19 1792.19 1792.19 1792.19 1792.19 1792.19 14 262.90
17 623.32 676.19 700.97 847.13 776.21 878.92 16 354.83
19 793.32 793.32 793.32 793.32 793.32 793.32 18 341.06
21 471.42 423.68 449.56 438.28 449.56 418.76 20 2185.03
23 439.25 439.25 439.25 439.25 439.25 439.25 22 367.30
27 473.05 473.05 473.05 473.05 473.05 473.05 24 236.72
31 382.26 382.26 382.26 382.26 382.26 382.26 26 385.64
33 861.97 861.97 861.97 861.97 861.97 861.97 28 587.27
37 318.68 318.68 318.68 318.68 318.68 318.68 30 496.36
39 457.75 457.75 457.75 457.75 457.75 457.75 32 471.42
41 435.15 435.15 435.15 435.15 435.15 435.15 34 515.16
43 760.14 696.94 932.42 654.22 1152.68 902.26 38 436.53
45 330.00 330.00 330.00 330.00 330.00 330.00 40 397.51
47 600.40 600.40 600.40 600.40 600.40 600.40 42 287.76
49 312.35 312.35 312.35 312.35 312.35 312.35 44 389.70
51 298.89 298.89 298.89 298.89 298.89 298.89 46 454.12
53 833.17 833.17 833.17 833.17 833.17 833.17 48 371.16
55 500.03 500.03 500.03 500.03 500.03 500.03 50 657.93
57 385.78 385.78 385.78 385.78 385.78 385.78 52 318.74
59 212.21 212.21 212.21 212.21 212.21 212.21 54 450.05
61 230.60 230.60 230.60 230.60 230.60 230.60 56 533.84
65 259.77 259.77 259.77 259.77 259.77 259.77 60 295.99
69 389.45 327.82 428.87 488.52 269.39 451.51 62 468.94
71 661.69 661.69 661.69 661.69 661.69 661.69 64 348.21
73 551.82 551.82 551.82 551.82 551.82 551.82 66 720.14
77 338.48 338.48 338.48 338.48 338.48 338.48 68 261.17
70 218.25
72 433.94
78 498.06
80 110.45
(*) Sin Producción.
Índice modificado según Fe de Erratas Resolución Jefatural N° 179-2019-INEI, publicado el 26 de junio de 2019.
1/
Nota: El cuadro incluye los índices unificados de código: 30, 34, 39, 47, 49 y 53 que fueron aprobados mediante
Resolución Jefatural N° 166-2019-INEI.
MES DE MAYO DEL 2019
FICAS
00,0)
2 3 4 5 6
555.05 555.05 555.05 555.05 555.05
956.58 1050.77 593.13 374.92 756.72
953.85 953.85 953.85 953.85 953.85
908.94 908.94 908.94 908.94 908.94
423.13 423.13 423.13 423.13 423.13
323.47 323.47 323.47 323.47 323.47
262.90 262.90 262.90 262.90 262.90
354.83 354.83 354.83 354.83 354.83
341.06 341.06 341.06 341.06 341.06
2185.03 2185.03 2185.03 2185.03 2185.03
367.30 367.30 367.30 367.30 367.30
236.72 236.72 236.72 236.72 236.72
385.64 385.64 385.64 385.64 385.64
587.27 587.27 576.44 587.27 587.27
496.36 496.36 496.36 496.36 496.36
471.42 471.42 471.42 471.42 471.42
515.16 515.16 515.16 515.16 515.16
969.27 871.84 571.53 (*) 644.15
449.94 450.27 356.90 272.89 331.41
287.76 287.76 287.76 287.76 287.76
389.70 389.70 389.70 389.70 389.70
454.12 454.12 454.12 454.12 454.12
371.16 371.16 371.16 371.16 371.16
657.93 657.93 657.93 657.93 657.93
318.74 318.74 318.74 318.74 318.74
450.05 450.05 450.05 450.05 450.05
533.84 533.84 533.84 533.84 533.84
295.99 295.99 295.99 295.99 295.99
468.94 468.94 468.94 468.94 468.94
348.21 348.21 348.21 348.21 348.21
720.14 720.14 720.14 720.14 720.14
261.17 261.17 261.17 261.17 261.17
218.25 218.25 218.25 218.25 218.25
433.94 433.94 433.94 433.94 433.94
498.06 498.06 498.06 498.06 498.06
110.45 110.45 110.45 110.45 110.45
Fórmula Polinómica
Presupuesto 1301091 MEJORAMIENTO DEL SERVICIO DE AGUA DEL SISTEMA DE RIEGO DEL SUB SECTOR CHALPA CASHAPITE
DISTRITO DE HUARMACA PROVINCIA DE HUANCABAMBA - PIURA
K= 0.317*(Jr / Jo) + 0.413*(Mr / Mo) + 0.137*(Er / Eo) + 0.081*(Dr / Do)+ 0.052*(Vr / Vo)
K = 0.317*(Jr / Jo) + 0.413*(Mr / Mo) + 0.137*(Er / Eo) + 0.081*(Dr / Do)+ 0.052*(Vr / Vo)
M 47 MANO DE OBRA INC. LEYES SOCIALES 0.317 100.000% 582.52 600.40 600.40 600.40 619.76 619.76 619.76 619.99 619.99 619.99 619.99
0 0 0.327 0.327 0.327 0.337 0.337 0.337 0.337 0.337 0.337 0.337
0 0
0 0
72 TUBERIA DE PVC PARA AGUA 0.413 100.000% 434.41 432.33 432.33 433.94 437.89 442.39 441.23 439.82 444.77 448.53 448.53
C
0 0 0.000% 0.411 0.411 0.413 0.416 0.421 0.419 0.418 0.423 0.426 0.426
32 FLETE TERRESTRE 0.137 77.372% 470.47 471.42 471.42 471.42 474.11 474.11 474.17 474.17 474.17 479.33 479.33
FM 48 MAQUINARIA Y EQUIPO NACIONAL 22.628% 369.08 368.51 369.76 371.16 373.56 374.00 373.37 372.14 374.73 382.27 382.27
0 0 0.000% 0.137 0.137 0.137 0.138 0.138 0.138 0.138 0.138 0.140 0.140
29 DÓLAR 0.081 100.000% 481.37 486.86 489.59 496.36 502.90 505.85 503.03 498.37 498.37 538.27 538.27
A
0 0 0.000% 0.082 0.082 0.084 0.085 0.085 0.085 0.084 0.084 0.091 0.091
0 0 0.000%
0 0 0.000%
MD
4 AGREGADO FINO 0.052 100.000% 547.19 563.20 562.40 564.51 568.95 564.30 564.96 567.82 568.23 575.84 575.84
0 0 0.000% 0.054 0.053 0.054 0.054 0.054 0.054 0.054 0.054 0.055 0.055
0 0 0.000%
FACTOR DE REAJUSTE "K" 1.000 1.011 1.010 1.015 1.030 1.035 1.033 1.031 1.036 1.049 1.049
0.011 0.010 0.015 0.030 0.035 0.033 0.031 0.036 0.049 0.049
CALCULO DE LOS REINTEGROS PROGRAMADOS Y REINTEGROS DEFINITIVOS
: "MEJORAMIENTO DEL SERVICIO DE AGUA DEL SISTEMA DE RIEGO DEL SUB SECTOR CHALPA CASHAPITE DISTRITO DE HUARMACA
OBRA
PROVINCIA DE HUANCABAMBA - PIURA"
CONTRATISTA : CONSORCIO HUARMACA
FORMULA N° 01 : K= 0.317*(Jr / Jo) + 0.413*(Mr / Mo) + 0.137*(Er / Eo) + 0.081*(Dr / Do)+ 0.052*(Vr / Vo) SIN I.G.V. :
RESUMEN:
FÓRMULA POLINOMICA N° 01
MONTO CONTRATO CON I.G.V. : S/. 12,237,672.99 MONTO ADELANTO DIRECTO CON I.G.V. : S/. 1,223,767.30
MONTO CONTRATO SIN I.G.V. : S/. 10,370,909.31 MONTO ADELANTO DIRECTO SIN I.G.V. : S/. 1,037,090.93
01 MAR-2019 5,368.04 10,370,909.31 JUL-2018 1,037,090.93 MAR-2019 1.011 536.80 1.011 0.00 0.00 0.00
02 ABR-2019 4,761.70 10,370,909.31 JUL-2018 1,037,090.93 MAR-2019 1.011 476.16 1.010 -0.47 0.00 0.00
03 MAY-2019 0.00 10,370,909.31 JUL-2018 1,037,090.93 MAR-2019 1.011 0.00 1.015 0.00 0.00 0.00
OBRA : "MEJORAMIENTO DEL SERVICIO DE AGUA DEL SISTEMA DE RIEGO DEL SUB SECTOR CHALPA CASHAPITE DISTRITO DE HUARMACA PROVINCIA DE HUANCABAMBA - PIURA"
CONTRATISTA : CONSORCIO HUARMACA
ENTIDAD : PROYECTO ESPECIAL DE IRRIGACIÓN E HIDROENERGÉTICO DEL ALTO PIURA
FÓRMULA POLINOMICA N° 01
MONTO CONTRATO CON I.G.V. : S/. 12,237,672.99 MONTO ADELANTO DE MATERIALES CON I.G.V. : S/. 0.00
MONTO CONTRATO SIN I.G.V. : S/. 10,370,909.31 MONTO ADELANTO DE MATERIALES SIN I.G.V. : S/. 0.00
(1)
VALORIZACION MATERIAL ADELANTO OTORGADO
Ima Imo
COEFIC. PORCENT. MATERIAL UTILIZADO Imr (MES AMORT.= DEDUCCIÓN=
FECHA (MAY-19) (MES (JUL-18) (MES
Nº PERIODO MONTO VALORIZADO DESCRIPCION CODIGO MONTO INCIDEN INCIDEN. (MU) DE REAJUSTE) MU*Ima/Imo A*(Imr-Ima)/Imo
DE ADELANTO) DE PRESU.)
PAGO