Documentos de Académico
Documentos de Profesional
Documentos de Cultura
4,007.28
1,512.00 40.00
1,185.60 70.00
2,441.20
1,861.20
2,470.00
2,512.98
3,968.40
3,458.00
2,723.40
1,245.42 15.00
1,460.93 60.00
28,846.41
4326.9612
2884.6408
36,058.01
9%
FÓRMULA POLINÓMICA
MARZ JUNIO
MONOMIO DESCRIPCIÓN SÍMBOLO I.U C.I % Io Ir K
1 MANO DE OBRA INC. BS J 47 0.505 100 633.53 633.53 0.505
2 ACERO DE CONSTRUCCION CORRUGADO AC 3 0.058 100 765.25 765.25 0.058
BLOQUE Y LADRILLO 17 77.4 983.51 983.51
3 BL 0.146 0.146
HERRAMIENTAS MANUALES 37 22.6 349.82 349.82
4 CEMENTO PORTLAND TIPO I CE 21 0.059 100 419.52 419.52 0.059
5 DÓLAR D 29 0.085 100 449.79 449.79 0.085
OBRA:
SUPERVISOR:
CONTRATISTA:
PRESUPUESTO BASE:
PRESUPUESTO CONTRATADO:
D = DEDUCCION Ka=
VRC = V x K - A x V / C (K / Ka - 1)
REINTEGROS
Nº FECHA Vpro Vre K-1 Rprog Rreal Rrecon.
1 JUNIO 34,459.35 27,850.00 0.003 103.38 83.55 83.55
2 JULIO 78,725.26
3 AGOSTO 197,926.88
4 SEPT 111,139.43
CUADRO RESUMEN DE VALORIZACION N° 01
30 June 2021
OBRA:
SUPERVISOR:
CONTRATISTA:
PRESUPUESTO BASE:
PRESUPUESTO CONTRATADO: 422,250.92
VALORIZACION
MONTO CONTRATADO
DESCRIPCIÓN
SIN IGV (S/.) ANTERIOR (S/.)
TOTAL CONTRACTUAL
Avances en porcentaje
DEDUCCIONES (D)
POR ADELANTO EN EFECTIVO
POR ADELANTO PARA MATERIALES
TOTAL DEDUCCIONES
AMORTIZACIONES (A)
AMORTIZACION DEL ADELANTO EN EFECTIVO
AMORTIZACION DEL ADELANTO PARA MATERIALES
VALORIZACION
% DE AVANCE SALDO POR VALORIZAR
ACTUAL (S/.) ACUMULADO (S/.) ACUMULADO (S/.)
83.55 83.55
27,933.55
27,933.55
27,933.55
5,028.04
32,961.59
S/. 32,961.59
RESOLUCIÓN JEFATURAL N° 087-2021-INEI
Cod. 1 2 3 4 5 6 Cod. 1 2
01 1018.59 1018.59 1018.59 1018.59 1018.59 1018.59 02 722.06 722.06
03 765.25 765.25 765.25 765.25 765.25 765.25 04 608.35 1027.35
05 463.14 223.15 445.67 614.38 (*) 646.63 06 1335.33 1335.33
07 913.86 913.86 913.86 913.86 913.86 913.86 08 1137.97 1137.97
09 314.12 314.12 314.12 314.12 314.12 314.12 10 467.62 467.62
11 267.78 267.78 267.78 267.78 267.78 267.78 12 332.37 332.37
13 1973.67 1973.67 1973.67 1973.67 1973.67 1973.67 14 276.10 276.10
17 808.33 1027.99 881.79 949.62 955.26 983.51 16 358.96 358.96
19 1041.78 1041.78 1041.78 1041.78 1041.78 1041.78 18 449.79 449.79
21 471.50 423.68 449.56 452.97 449.56 419.52 20 2454.53 2454.53
23 439.25 439.25 439.25 439.25 439.25 439.25 22 (*) (*)
27 526.40 526.40 526.40 526.40 526.40 526.40 24 255.99 255.99
31 379.83 379.83 379.83 379.83 379.83 379.83 26 392.48 392.48
33 923.79 923.79 923.79 923.79 923.79 923.79 28 653.49 653.49
37 349.82 349.82 349.82 349.82 349.82 349.82 30 568.46 568.46
39 476.54 476.54 476.54 476.54 476.54 476.54 32 495.98 495.98
41 533.21 533.21 533.21 533.21 533.21 533.21 34 550.51 550.51
43 825.58 820.27 1080.59 782.91 1286.11 1166.31 38 468.54 1070.31
45 354.43 354.43 354.43 354.43 354.43 354.43 40 405.05 485.24
47 633.53 633.53 633.53 633.53 633.53 633.53 42 365.76 365.76
49 354.37 354.37 354.37 354.37 354.37 354.37 44 428.84 428.84
51 411.53 411.53 411.53 411.53 411.53 411.53 46 519.81 519.81
53 896.09 896.09 896.09 896.09 896.09 896.09 48 389.47 389.47
55 547.69 547.69 547.69 547.69 547.69 547.69 50 732.13 732.13
57 566.16 566.16 566.16 566.16 566.16 566.16 52 345.04 345.04
59 221.13 221.13 221.13 221.13 221.13 221.13 54 432.85 432.85
61 320.31 320.31 320.31 320.31 320.31 320.31 56 785.96 785.96
65 304.51 304.51 304.51 304.51 304.51 304.51 60 295.99 295.99
69 389.45 327.82 428.87 488.52 269.39 451.51 62 482.35 482.35
71 660.29 660.29 660.29 660.29 660.29 660.29 64 364.45 364.45
73 733.09 733.09 733.09 733.09 733.09 733.09 66 904.51 904.51
77 353.86 353.86 353.86 353.86 353.86 353.86 68 394.35 394.35
70 218.25 218.25
72 539.22 539.22
78 542.54 542.54
80 110.25 110.25
(*) 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° 076-2021-INEI.
MARZO DEL 2021
3 4 5 6
722.06 722.06 722.06 722.06
1140.84 605.93 353.85 797.91
1335.33 1335.33 1335.33 1335.33
1137.97 1137.97 1137.97 1137.97
467.62 467.62 467.62 467.62
332.37 332.37 332.37 332.37
276.10 276.10 276.10 276.10
358.96 358.96 358.96 358.96
449.79 449.79 449.79 449.79
2454.53 2454.53 2454.53 2454.53
(*) (*) (*) (*)
255.99 255.99 255.99 255.99
392.48 392.48 392.48 392.48
653.49 624.53 653.49 653.49
568.46 568.46 568.46 568.46
495.98 495.98 495.98 495.98
550.51 550.51 550.51 550.51
984.23 575.11 (*) 669.41
438.77 360.31 272.89 331.41
365.76 365.76 365.76 365.76
428.84 428.84 428.84 428.84
519.81 519.81 519.81 519.81
389.47 389.47 389.47 389.47
732.13 732.13 732.13 732.13
345.04 345.04 345.04 345.04
432.85 432.85 432.85 432.85
785.96 785.96 785.96 785.96
295.99 295.99 295.99 295.99
482.35 482.35 482.35 482.35
364.45 364.45 364.45 364.45
904.51 904.51 904.51 904.51
394.35 394.35 394.35 394.35
218.25 218.25 218.25 218.25
539.22 539.22 539.22 539.22
542.54 542.54 542.54 542.54
110.25 110.25 110.25 110.25
robados mediante