MNEMONICO

CEM
AG-G
AG-F
MENC
FIE
ENAC
MO

GU

AGG+AGF
agg
agf
 Indices

Elemento Importe Item Peso Relativo Ajuste Código Final (r)

Cemento S/ 850,000.00 a 0.215 0.215 21.000 1.052

Agregado g S/ 120,000.00 b 0.030
0.051
Agregado f S/ 80,000.00 c 0.020
Madera encofrdo S/ 450,000.00 d 0.114 0.114
Fierro S/ 650,000.00 e 0.164 0.164
Equipo nacional S/ 250,000.00 f 0.063 0.063
Mano de Obra S/ 900,000.00 g 0.227 0.227
Sub Total S/ 3,300,000.00
Gastos + Utilidad (20%) S/ 660,000.00 h 0.167 0.167
Total S/ 3,960,000.00 1.000 1.000

S/ 200,000.00
60%
40%

0.167 GU r final Jul-21

GU o inicial Jul-20

Indices de precios

1985 - 1993 Ajuste de EEFF por efectos de inflación 1994

CEDULA DE AJUSTE DE EE.FF. POR INFLACIÓN
Mes 334 Factor Ajustado
 Dec-86 1,587,963.00 1.15236 1,829,905.04
Jan-87
Feb-87
Mar-87 1,562.00 1.0198 1,592.93
Apr-87
May-87
Jun-87
Jul-87 890.00 1.00155 891.38
Aug-87
Sep-87 750.00 1.00036 750.27
Oct-87
Nov-87
Dec-87
1,591,165.00 1,833,139.62
Saldo historico Saldo ajustado
PARTIDAS NO MONETARIAS
ndices

Ppto (o) Monomio

1.035 0.21817206

k= 0.21817206
PRESUPUESTO

SIMB DESCRIPCIÓN Costo %

MO Mano de Obra S/ 146,500.00 0.2930 0.2930 1
Tubo S/ 8,997.75 0.0180 0.1550 2
Acero S/ 29,504.25 0.0590
Dólar S/ 38,998.00 0.0780
Pintura S/ 11,502.60 0.0230 0.2280 3
Bloqueta y ladrillo S/ 25,000.20 0.0500
Cemento Tipo I S/ 77,497.20 0.1550
Maquinaria y Equipo Nac. S/ 30,497.80 0.0610 0.1240 4
Madera para encofrado Nac. S/ 31,502.20 0.0630
GGU Indice de precios S/ 100,000.00 0.2000 5
S/ 500,000.00 1.0000

Reajuste
Presupuesto S/ 500,000.00
Factor (k) 4.8761
REajuste 1,938,069.42
 SIMB DESCRIPCIÓN IND. Costo
UNIF
MO Mano de Obra 47 S/ 146,500.00

DAT Promedio S/ 77,500.00

Tubo 65 S/ 8,997.75
Acero 3 S/ 29,504.25
Dólar 30 S/ 38,998.00

CBP Promedio S/ 114,000.00

Pintura 54 S/ 11,502.60
Bloqueta y ladrillo 17 S/ 25,000.20
Cemento Tipo I 21 S/ 77,497.20

MM Promedio S/ 62,000.00
Maquinaria y Equipo Nac. 48 S/ 30,497.80
Madera para encofrado Nac. 43 S/ 31,502.20

GGU Indice de precios 39 S/ 100,000.00

S/ 500,000.00

Area Geográfica 3 Junin

RESOLUCIÓN JEFATURAL N° 140-2021-INEI

ÍNDICES UNIFICADOS DE PRECIOS D

ÁR E AS GE OG
(Base : Julio 1992

Cod. 1 2 3 4 5 6 Co
01 1080.91 1080.91 1080.91 1080.91 1080.91 1080.91 02
03 767.70 767.70 767.70 767.70 767.70 767.70 04
05 465.76 223.86 445.56 612.05 (*) 663.19 06
633.53
07 993.21 993.21 993.21 993.21 993.21 993.21 08
09 379.93 379.93 379.93 379.93 379.93 379.93 10
11 270.23 270.23 270.23 270.23 270.23 270.23 12
13 2048.63 2048.63 2048.63 2048.63 2048.63 2048.63 14
17 810.47 1014.95 877.69 944.15 928.93 978.06 16
19 1144.92 1144.92 1144.92 1144.92 1144.92 1144.92 18
21 473.39 423.68 449.56 452.97 449.56 419.52 20
23 439.25 439.25 439.25 439.25 439.25 439.25 22
27 535.76 535.76 535.76 535.76 535.76 535.76 24
31 383.99 383.99 383.99 383.99 383.99 383.99 26
33 937.76 937.76 937.76 937.76 937.76 937.76 28
13 2048.63 2048.63 2048.63 2048.63 2048.63 2048.63 14
17 810.47 1014.95 877.69 944.15 928.93 978.06 16
19 1144.92 1144.92 1144.92 1144.92 1144.92 1144.92 18
21 473.39 423.68 449.56 452.97 449.56 419.52 20
23 439.25 439.25 439.25 439.25 439.25 439.25 22
27 535.76 535.76 535.76 535.76 535.76 535.76 24
31 383.99 383.99 383.99 383.99 383.99 383.99 26
33 937.76 937.76 937.76 937.76 937.76 937.76 28
37 357.60 357.60 357.60 357.60 357.60 357.60 30
39 477.31 477.31 477.31 477.31 477.31 477.31 32
41 542.69 542.69 542.69 542.69 542.69 542.69 34
43 851.20 853.68 1101.89 793.75 1316.64 1188.93 38
45 358.48 358.48 358.48 358.48 358.48 358.48 40
47 633.53 633.53 633.53 633.53 633.53 633.53 42
49 363.39 363.39 363.39 363.39 363.39 363.39 44
51 386.00 386.00 386.00 386.00 386.00 386.00 46
53 900.06 900.06 900.06 900.06 900.06 900.06 48
55 555.45 555.45 555.45 555.45 555.45 555.45 50
57 620.56 620.56 620.56 620.56 620.56 620.56 52
59 229.66 229.66 229.66 229.66 229.66 229.66 54
61 299.41 299.41 299.41 299.41 299.41 299.41 56
65 298.27 298.27 298.27 298.27 298.27 298.27 60
69 390.93 327.82 428.87 488.52 269.39 451.51 62
71 660.29 660.29 660.29 660.29 660.29 660.29 64
73 793.63 793.63 793.63 793.63 793.63 793.63 66
77 366.65 366.65 366.65 366.65 366.65 366.65 68
70
72
78
80
 INCIDENCIA I. Base I. Fin Ki
Coef. % Jan-21 May-21
0.293 100.00% 633.2 633.53 0.2932

0.155 100.00%
11.61% 297.5 298.27 0.1164
38.07% 166.2 767.7 1.7585
50.32% 587.36 587.46 0.5033

0.228 100.00%
10.09% 430.15 436.72 0.1024
21.93% 870.99 877.69 0.2210
67.98% 448.71 449.56 0.6811

0.124 100.00%
49.19% 392.3 392.42 0.4921
50.81% 1101.8 1101.89 0.5081

0.200 100.00% 477.1 477.31 0.2001

1.000 4.8761 = K

0.05

-INEI

CADOS DE PRECIOS DEL MES DE MAYO DEL 2021

ÁR E AS GE OGR ÁF IC AS
(Base : Julio 1992 = 100,0)

5 6 Cod. 1 2 3 4 5 6
1 1080.91 1080.91 02 795.07 795.07 795.07 795.07 795.07 795.07
0 767.70 767.70 04 615.19 1007.22 1145.84 605.21 353.15 791.93
5 (*) 663.19 06 1483.25 1483.25 1483.25 1483.25 1483.25 1483.25
1 993.21 993.21 08 1243.97 1243.97 1243.97 1243.97 1243.97 1243.97
3 379.93 379.93 10 495.35 495.35 495.35 495.35 495.35 495.35
3 270.23 270.23 12 327.60 327.60 327.60 327.60 327.60 327.60
3 2048.63 2048.63 14 282.93 282.93 282.93 282.93 282.93 282.93
5 928.93 978.06 16 358.96 358.96 358.96 358.96 358.96 358.96
2 1144.92 1144.92 18 486.12 486.12 486.12 486.12 486.12 486.12
7 449.56 419.52 20 2561.96 2561.96 2561.96 2561.96 2561.96 2561.96
5 439.25 439.25 22 (*) (*) (*) (*) (*) (*)
6 535.76 535.76 24 256.57 256.57 256.57 256.57 256.57 256.57
9 383.99 383.99 26 397.77 397.77 397.77 397.77 397.77 397.77
6 937.76 937.76 28 665.12 665.12 665.12 632.85 665.12 665.12
3 2048.63 2048.63 14 282.93 282.93 282.93 282.93 282.93 282.93
5 928.93 978.06 16 358.96 358.96 358.96 358.96 358.96 358.96
2 1144.92 1144.92 18 486.12 486.12 486.12 486.12 486.12 486.12
7 449.56 419.52 20 2561.96 2561.96 2561.96 2561.96 2561.96 2561.96
5 439.25 439.25 22 (*) (*) (*) (*) (*) (*)
6 535.76 535.76 24 256.57 256.57 256.57 256.57 256.57 256.57
9 383.99 383.99 26 397.77 397.77 397.77 397.77 397.77 397.77
6 937.76 937.76 28 665.12 665.12 665.12 632.85 665.12 665.12
0 357.60 357.60 30 587.46 587.46 587.46 587.46 587.46 587.46
1 477.31 477.31 32 495.98 495.98 495.98 495.98 495.98 495.98
9 542.69 542.69 34 572.93 572.93 572.93 572.93 572.93 572.93
5 1316.64 1188.93 38 470.09 1075.74 986.65 575.32 (*) 674.37
8 358.48 358.48 40 405.05 507.02 438.77 360.31 272.89 331.41
3 633.53 633.53 42 369.12 369.12 369.12 369.12 369.12 369.12
9 363.39 363.39 44 430.32 430.32 430.32 430.32 430.32 430.32
0 386.00 386.00 46 532.82 532.82 532.82 532.82 532.82 532.82
6 900.06 900.06 48 392.42 392.42 392.42 392.42 392.42 392.42
5 555.45 555.45 50 745.20 745.20 745.20 745.20 745.20 745.20
6 620.56 620.56 52 354.16 354.16 354.16 354.16 354.16 354.16
6 229.66 229.66 54 436.72 436.72 436.72 436.72 436.72 436.72
1 299.41 299.41 56 865.06 865.06 865.06 865.06 865.06 865.06
7 298.27 298.27 60 310.76 310.76 310.76 310.76 310.76 310.76
2 269.39 451.51 62 491.50 491.50 491.50 491.50 491.50 491.50
9 660.29 660.29 64 364.45 364.45 364.45 364.45 364.45 364.45
3 793.63 793.63 66 969.63 969.63 969.63 969.63 969.63 969.63
5 366.65 366.65 68 430.41 430.41 430.41 430.41 430.41 430.41
70 218.25 218.25 218.25 218.25 218.25 218.25
72 553.99 553.99 553.99 553.99 553.99 553.99
78 555.73 555.73 555.73 555.73 555.73 555.73
80 110.37 110.37 110.37 110.37 110.37 110.37