7/23/2019 liquidaceion economica ticrapo

1/1

Obra : RECONSTRUCCION DE COMISARIAS PNP VILLA DE ARMA CASTROVIRREYNA - HUANCAVELICA, AFECTADO POR EL SISMO DEL 15 DE AGOSTO DEL AO 2007

Contratista : CONSORCIO HVCA GLOBAL PROJECT PROMMERISA CONSORCIO INC

Supervisor : Ing. GUILLERMO QUISPE TORRES

Residente : Arq. FREDDY ANGEL RUIZ APACCLLA

FORMULA 02 - ARQUITECTURA

K = 0.077*(ACCr/ACCo) +0.063*(BLr/BLo) + 0.079*(Cr/Co) + 0.38*(IGr/IGo) + 0.058*(MTr/MTo) + 0.343*(Mr/Mo)

Cod. Indice Base

N nov-09 Indice K Indice K Indice K Indice K Indice K Indice K Indice K

1 ACC Agregado Fino 4 42.33% 850.22 896.41 0.034 881.04 0.034 873.96 0.034 881.24 0.034 884.87 0.034 887.38 0.034 895.67 0.034

Tuberia de Acero Netro y/o Galvanizado 65 18.51% 339.74 339.04 0.014 334.00 0.014 304.37 0.013 290.30 0.012 290.15 0.012 290.32 0.012 297.41 0.012

Perfil de Acero Liviano 51 9.97% 301.29 342.34 0.009 339.72 0.009 330.10 0.008 330.46 0.008 348.72 0.009 337.43 0.009 351.57 0.009

Acero de Construccin Liso 2 4.90% 459.08 515.98 0.004 512.32 0.004 512.17 0.004 517.91 0.004 520.51 0.004 522.36 0.004 533.49 0.004

Agregado Grueso 5 3.89% 325.87 347.24 0.003 344.65 0.003 345.84 0.003 347.01 0.003 348.60 0.003 348.98 0.003 352.46 0.003

Cerrajeria Nacional 26 3.67% 361.52 348.92 0.003 348.92 0.003 348.92 0.003 348.92 0.003 348.92 0.003 348.92 0.003 348.33 0.003

Plancha de Acero LAC 56 16.74% 587.20 629.09 0.014 624.63 0.014 602.13 0.013 547.79 0.012 550.53 0.012 552.49 0.012 547.00 0.012

2 BL Bloque de Ladrillo 17 0.063 100.00% 644.11 685.76 0.067 680.54 0.067 679.34 0.066 684.73 0.067 683.73 0.067 683.64 0.067 689.39 0.067

3 C C emento Portland Tipo I 21 39.07% 346.98 357.75 0.032 357.75 0.032 357.75 0.032 357.75 0.032 357.75 0.032 357.75 0.032 357.75 0.032

Ceramica Esmaltada y Sin Esmaltar 24 34.20% 268.58 2 69.75 0.027 2 69.92 0.027 269.60 0.027 269.58 0.027 269.53 0.027 269.58 0.027 270.22 0.027

Pintura Latex 54 16.96% 329.73 328.07 0.013 328.19 0.013 327.99 0.013 328.00 0.013 327.83 0.013 327.49 0.013 327.68 0.013

Aparatos Sanitarios con Griferia 10 9.77% 321.48 318.74 0.008 318.37 0.008 318.05 0.008 319.03 0.008 319.65 0.008 319.77 0.008 328.44 0.008

4 IG Indice General de Precios al Consumidor 39 97.56% 346.35 353.67 0.379 354.62 0.380 354.51 0.379 354.01 0.379 354.04 0.379 354.67 0.380 356.05 0.381

Dlar mas Inflacin Mercado USA 30 2.44% 363.47 3 58.48 0.009 3 56.00 0.009 354.97 0.009 355.30 0.009 357.53 0.009 358.95 0.009 356.00 0.009

5 MT Madera Nacional Para Encofrado 43 57.98% 668.44 700.67 0.035 713.89 0.036 733.11 0.037 728.57 0.037 725.14 0.036 736.11 0.037 738.70 0.037

Herramienta Manual 37 18.98% 260.48 274.41 0 .012 275.83 0.012 274.36 0.012 273.97 0.012 273.14 0.012 267.52 0.011 276.17 0.012

Maquinaria y Equipo Nacional 48 8.80% 330.19 333.52 0.005 332.05 0.005 330.41 0.005 330.88 0.005 331.70 0.005 332.35 0.005 331.54 0.005

Madera Terciada Para Carpinteria 44 6.92% 345.82 3 45.91 0.004 3 43.55 0.004 341.91 0.004 343.81 0.004 344.35 0.004 345.55 0.004 347.75 0.004

Asfalto 13 2.71% 1253.01 1265.36 0.002 1265.36 0.002 1265.36 0.002 1265.36 0.002 1265.36 0.002 1265.36 0.002 1265.36 0.002

Maquinaria y Equipo Importado 49 1.32% 247.72 242.31 0.001 240.59 0.001 239.56 0.001 239.47 0.001 240.48 0.001 240.97 0.001 238.94 0.001

Perfil de Aluminio 52 1.97% 305.90 307.48 0 .001 308.74 0.001 239.56 0.001 307.25 0.001 308.03 0.001 308.22 0.001 306.70 0.001

Petroleo Diesel 53 1.31% 615.27 711.30 0 .001 711.30 0.001 710.64 0.001 715.94 0.001 743.76 0.001 744.42 0.001 782.17 0.001

6 M Mano de Obra Inc. Leyes Sociales 47 0.343 1 00.00% 413.41 430.83 0.357 430.83 0.357 430.83 0.357 430.83 0.357 430.83 0.357 430.83 0.357 427.68 0.355

Factor de Reajuste K = 1.00 1.034 1.036 1.032 1.031 1.031 1.032 1.032

ene-11 (r)Mo Simbolo Elemento Representativo Coef. % de Inci.

dic-10 (r)oct-10 (r) nov-10 (r)

0.079

0.380

0.058

ago-10 (r) sep-10 (r)

0.077

jul-10 (r)