Formato Valorizaciones Chimbote[1]

of 30 /30
RESUMEN PERIODO 2014 SEMANAS PARCIAL ACUMULADO SEMANA 1 S/. 46,473.61 S/. 46,473.61 SEMANA 2 S/. 60,321.13 S/. 106,794.74 SEMANA 3 S/. 117,899.06 S/. 224,693.80 SEMANA 4 S/. 161,738.14 S/. 386,431.94 SEMANA 5 S/. 166,446.66 S/. 552,878.60 SEMANA 6 S/. 155,484.09 S/. 708,362.69 SEMANA 7 S/. 202,857.82 S/. 911,220.51 SEMANA 8 S/. 78,613.46 S/. 989,833.97 SEMANA 9 S/. 86,559.50 S/. 1,076,393.46 SEMANA 10 S/. 58,630.62 S/. 1,135,024.08 SEMANA 11 S/. 38,773.45 S/. 1,173,797.53 SEMANA 12 S/. 33,520.13 S/. 1,207,317.66 SEMANA 13 S/. 31,204.26 S/. 1,238,521.92 SEMANA 14 S/. 15,259.57 S/. 1,253,781.49 SEMANA 15 S/. 8,803.34 S/. 1,262,584.83 SEMANA 16 S/. 1,473.07 S/. 1,264,057.90 SEMANA 17 S/. 117.48 S/. 1,264,175.38 SE

Embed Size (px)

description

gg

Transcript of Formato Valorizaciones Chimbote[1]

  • RESUMEN PERIODO 2014

    SEMANAS PARCIAL ACUMULADOSEMANA 1 S/. 46,473.61 S/. 46,473.61SEMANA 2 S/. 60,321.13 S/. 106,794.74SEMANA 3 S/. 117,899.06 S/. 224,693.80SEMANA 4 S/. 161,738.14 S/. 386,431.94SEMANA 5 S/. 166,446.66 S/. 552,878.60SEMANA 6 S/. 155,484.09 S/. 708,362.69SEMANA 7 S/. 202,857.82 S/. 911,220.51SEMANA 8 S/. 78,613.46 S/. 989,833.97SEMANA 9 S/. 86,559.50 S/. 1,076,393.46SEMANA 10 S/. 58,630.62 S/. 1,135,024.08SEMANA 11 S/. 38,773.45 S/. 1,173,797.53SEMANA 12 S/. 33,520.13 S/. 1,207,317.66SEMANA 13 S/. 31,204.26 S/. 1,238,521.92SEMANA 14 S/. 15,259.57 S/. 1,253,781.49SEMANA 15 S/. 8,803.34 S/. 1,262,584.83SEMANA 16 S/. 1,473.07 S/. 1,264,057.90SEMANA 17 S/. 117.48 S/. 1,264,175.38

    SEM A NA 1 SEM A NA 2 SEM A NA 3 SEM A NA 4 SEM A NA 5

    S/.46,473.61

    S/.106,794.74

    S/.224,693.80

    S/.386,431.94

    S/.552,878.60

    S/.46,473.61 S/.60,321.13

    S/.117,899.06

    S/.161,738.14 S/.166,446.66

    RESUMEN PERIODO 2014

    ACUMULADO PARCIAL

  • SEM A NA 1 SEM A NA 2 SEM A NA 3 SEM A NA 4 SEM A NA 5

    S/.46,473.61

    S/.106,794.74

    S/.224,693.80

    S/.386,431.94

    S/.552,878.60

    S/.46,473.61 S/.60,321.13

    S/.117,899.06

    S/.161,738.14 S/.166,446.66

    RESUMEN PERIODO 2014

    ACUMULADO PARCIAL

  • SEM A NA 1 SEM A NA 2 SEM A NA 3 SEM A NA 4 SEM A NA 5

    S/.46,473.61

    S/.106,794.74

    S/.224,693.80

    S/.386,431.94

    S/.552,878.60

    S/.46,473.61 S/.60,321.13

    S/.117,899.06

    S/.161,738.14 S/.166,446.66

    RESUMEN PERIODO 2014

    ACUMULADO PARCIAL

  • SEM A NA 1 SEM A NA 2 SEM A NA 3 SEM A NA 4 SEM A NA 5

    S/.46,473.61

    S/.106,794.74

    S/.224,693.80

    S/.386,431.94

    S/.552,878.60

    S/.46,473.61 S/.60,321.13

    S/.117,899.06

    S/.161,738.14 S/.166,446.66

    RESUMEN PERIODO 2014

    ACUMULADO PARCIAL

  • SEM A NA 1 SEM A NA 2 SEM A NA 3 SEM A NA 4 SEM A NA 5

    S/.46,473.61

    S/.106,794.74

    S/.224,693.80

    S/.386,431.94

    S/.552,878.60

    S/.46,473.61 S/.60,321.13

    S/.117,899.06

    S/.161,738.14 S/.166,446.66

    RESUMEN PERIODO 2014

    ACUMULADO PARCIAL

  • SEM A NA 1 SEM A NA 2 SEM A NA 3 SEM A NA 4 SEM A NA 5

    S/.46,473.61

    S/.106,794.74

    S/.224,693.80

    S/.386,431.94

    S/.552,878.60

    S/.46,473.61 S/.60,321.13

    S/.117,899.06

    S/.161,738.14 S/.166,446.66

    RESUMEN PERIODO 2014

    ACUMULADO PARCIAL

  • Nombre de tarea

    CONSTRUCCION DEL PROYECTO OBRAS PROVISIONALES, TRABAJOS PRELIMINARES Y SEGURIDAD Y SALUD

    OBRAS PROVISIONALES

    OBRAS PRELIMINARES

    ESTRUCTURAS

    MOVIMIENTO DE TIERRAS

    EXCAVACIONES

    RELLENO Y COMPACTADO C/EQUIPO,MATERIAL PROPIO

    NIVELACION INTERIOR Y APISONADO

    ELIMINACION DE MATERIAL EXCEDENTE

    OBRAS DE CONCRETO SIMPLE

    OBRAS DE CONCRETO ARMADO

    ZAPATAS

    VIGAS DE CIMENTACION

    SOBRECIMIENTOS ARMADO

    COLUMNAS

    COLUMNETAS

    VIGAS

    VIGAS DE CONFINAMIENTO

    LOSAS ALIGERADAS

    LOSAS MACIZAS

    LAVADERO DE CONCRETO

    RAMPA

    CANAL DE CONCRETO

    DINTELES

    ARQUITECTURA

    MUROS Y TABIQUES

    REVOQUES Y ENLUCIDOS

    ZOCALOS Y CONTRAZOCALOS

    PISOS Y PAVIMENTOS

    CARPINTERIA DE MADERA

    CARPINTERIA DE ALUMINIO Y ACCESORIOS

    CERRAJERIA

    CERRADURAS Y ACCESORIOS

    BISAGRAS

    PINTURA

    VARIOS

    FALSO CIELORASO Y COBERTURA DE TEATINA

    INSTALACIONES SANITARIAS

  • APARATOS SANITARIOS Y ACCESORIOS

    SISTEMA DE AGUA FRIA

    SALIDAS DE AGUA FRIA EN TUBERIA DE COBRE

    REDES DE DISTRIBUCION DE AGUA FRIA EN TUBERIA DE COBRE

    TUBERIAS COLGADAS

    TUBERIAS EMPOTRADAS EN PARED(VERTICALES)

    ACCESORIOS DE REDES (AGUA FRIA)

    CODOS DE COBRE

    TEE DE COBRE

    REDUCCION DE COBRE

    LLAVES Y VALVULAS

    VARIOS

    EMPALMES, LIMPIEZA Y DESINFECCION

    SISTEMA DE AGUA BLANDA

    SALIDAS DE AGUA BLANDA EN TUBERIA DE COBRE

    REDES DE DISTRIBUCION DE AGUA BLANDA EN TUBERIA DE COBRE

    TUBERIAS COLGADAS

    TUBERIAS EMPOTRADAS EN PARED(VERTICALES)

    ACCESORIOS

    LLAVES Y VALVULAS

    EMPALMES, LIMPIEZA Y DESINFECCION

    SISTEMA DE AGUA CALIENTE

    SALIDAS DE AGUA CALIENTE EN TUBERIAS DE COBRE

    REDES DE DISTRIBUCION DE AGUA CALIENTE EN TUBERIA DE COBRE

    TUBERIAS COLGADAS

    TUBERIAS EMPOTRADAS EN PARED(VERTICALES)

    ACCESORIOS

    CODOS DE COBRE

    TEE DE COBRE

    REDUCCION DE COBRE

    LLAVES Y VALVULAS

    EMPALMES, LIMPIEZA Y DESINFECCION

    SISTEMA DE AGUA CONTRA INCENDIO

    REDES DE ALIMENTACION DE ROCIADORES

    TUBERIAS COLGADAS

    TUBERIAS ADOSADAS

    VARIOS

    VALVULAS Y ROCIADORES

    PURGA Y PRUEBA DE ROCIADORES

    GABINETE CONTRA INCENDIOS

    PRUEBA HIDRAULICA DE RED ACI

    EMPALMES, LIMPIEZA Y DESINFECCION

    SISTEMA DE DESAGUE Y VENTILACION

  • SALIDAS DE DESAGUE Y VENTILACION

    RED DE DESAGUE EMPOTRADA

    RED DE DESAGUE ENTERRADA

    RED DE VENTILACION

    ADITAMENTOS VARIOS (INSTALACIONES SANITARIAS)

    ACCESORIOS DE DESAGUE

    EMPALMES, LIMPIEZA Y DESINFECCION

    DRENAJE PLUVIAL

    EVACUACION PLUVIAL

    INSTALACIONES ELECTRICAS

    SALIDA DE INSTALACIONES

    CANALIZACIONES Y/O TUBERIAS DE PVC

    TUBERIA METALICAS

    ACCESORIOS

    CONDUCTORES Y/O CABLES

    CAJAS DE PASE Y BRAQUETES

    DISPOSITIVO DE MANIOBRA Y PROTECCION

    ARTEFACTOS DE ALUMBRADO

    TABLEROS

    TOMACORRIENTE

    PUESTA EN TIERRA

    SALIDAS DE OXIGENO

    BUZON ELECTRICO PROYECTADO Y DUCTO

    INSTALACIONES MECANICAS

    RED DE OXIGENO

    RED DE VACIO

    CENTRAL DE VACIOS

    VARIOS

    INSTALACIONES DE COMUNICACIONES

    SISTEMA DE VOZ Y DATA

    SALIDAS

    CANALIZACIONES

    CAJAS

    SISTEMA DE LLAMADA DE ENFERMERAS

    SALIDAS

    CANALIZACIONES

    SISTEMA DE PARLANTE Y PEROFONEO

    SALIDAS

    CANALIZACIONES

    SISTEMA DE T.V.

    SALIDAS

    CANALIZACIONES

    CAJAS

    SISTEMA DE ALARMAS CONTRA INCENDIO

    SALIDAS

  • CANALIZACIONES

    VARIOS

  • Duracin Costo NOVIEMBRE DICIEMBRE94 das S/. 1,264,237.53 SEMANA1 SEMANA2

    4 das S/. 25,147.504 das S/. 9,154.05 S/. 9,154.054 das S/. 15,993.45 S/. 15,933.4578 das S/. 397,270.79

    23 das S/. 40,419.39

    15 das S/. 15,349.63 S/. 2,046.62 6139.852 das S/. 479.23

    2 das S/. 2,645.23

    6 das S/. 21,945.3012 das S/. 26,992.1878 das S/. 329,859.2215 das S/. 36,793.7627 das S/. 28,786.9417 das S/. 15,529.6930 das S/. 92,214.03 12295.231 das S/. 25,419.6720 das S/. 35,382.263 das S/. 1,325.0720 das S/. 35,845.4820 das S/. 19,322.083 das S/. 370.903 das S/. 1,012.5522 das S/. 18,565.3721 das S/. 19,291.42 S/. 5,511.83 5511.8352 das S/. 441,431.8414 das S/. 57,964.58 S/. 8,280.65 24841.9615 das S/. 69,719.6910 das S/. 43,050.677 das S/. 66,757.98 9536.8520 das S/. 91,861.107 das S/. 4,059.8215 das S/. 6,350.1413 das S/. 3,585.255 das S/. 2,764.8920 das S/. 23,564.676 das S/. 2,215.0823 das S/. 75,888.1190 das? S/. 140,950.84

  • 6 das S/. 13,596.8555 das S/. 29,167.3715 das S/. 5,792.4755 das S/. 23,374.9012 das S/. 9,070.015 das S/. 2,088.498 das S/. 2,324.795 das S/. 788.41 S/. 788.415 das S/. 938.52 S/. 938.528 das S/. 597.86 S/. 448.40 S/. 149.477 das S/. 2,029.995 das S/. 6,230.107 das S/. 1,631.5245 das S/. 6,875.191 da S/. 194.8745 das S/. 6,680.328 das S/. 5,733.121 da S/. 123.11 S/. 123.112 das S/. 140.682 das S/. 244.923 das S/. 438.4972 das S/. 30,963.437 das S/. 3,496.7672 das S/. 27,466.6716 das S/. 15,602.484 das S/. 2,505.877 das S/. 2,127.967 das S/. 1,031.69 884.31 147.383 das S/. 657.48 657.485 das S/. 438.79 438.799 das S/. 7,101.383 das S/. 128.9869 das S/. 28,680.8869 das S/. 28,680.8816 das S/. 11,368.681 da S/. 184.38 184.385 das S/. 6,611.849 das S/. 7,136.631 da S/. 27.641 da S/. 1,772.664 das S/. 926.811 da S/. 652.2476 das? S/. 27,261.97

  • 12 das S/. 3,340.916 das S/. 1,684.8757 das S/. 14,413.321 da? S/. 1.007 das S/. 2,014.5025 das S/. 4,453.635 das S/. 1,353.7419 das S/. 4,405.1519 das S/. 4,405.15 1391.1 1391.175 das S/. 82,454.4420 das S/. 14,059.7317 das S/. 7,286.8415 das S/. 15,041.188 das S/. 1,569.5715 das S/. 11,165.5921 das S/. 2,077.5214 das S/. 5,486.5813 das S/. 4,745.962 das S/. 1,509.4818 das S/. 9,846.322 das S/. 1,829.325 das S/. 5,688.363 das S/. 2,147.9914 das S/. 152,906.0610 das S/. 17,654.3110 das S/. 21,275.094 das S/. 106,728.018 das S/. 7,248.6520 das S/. 24,076.0610 das S/. 5,832.513 das S/. 1,084.113 das S/. 4,183.794 das S/. 564.6110 das S/. 4,752.977 das S/. 2,745.792 das S/. 2,007.182 das S/. 2,256.572 das S/. 466.001 da S/. 1,790.573 das S/. 3,592.583 das S/. 1,138.502 das S/. 2,135.841 da S/. 318.247 das S/. 7,641.437 das S/. 2,672.38

  • 3 das S/. 4,541.341 da S/. 427.71SUB-TOTAL S/. 46,473.61 S/. 60,321.13GASTOS GENERALES (8%) 3717.8888 4825.6904UTILIDAD(8%) 3717.8888 4825.6904SUB-TOTAL S/. 53,909.39 S/. 69,972.51I.G.V. (18%) 9703.690 12595.052TOTAL S/. 63,613.08 S/. 82,567.56

    3.68% 4.77%

  • DICIEMBRE

    SEMANA3 SEMANA4 SEMANA5 SEMANA6

    5052.59 2110.57

    479.23

    2562.57 82.66

    7086.5 14858.88856.81 11106.16 7029.21

    4131.46 5264.28

    15176.89 18442.81 15176.89 15176.894048.7 4048.7 4048.7

    1325.07

    363.17 7.73

    3322.78 4166.66 4166.664535.78 3731.97

    20442.87 4399.122949.4 22949.4 22949.4

    20987.2 21256.2747088.22 10132.91

    13492.1 27558.33 22678.21 22678.21543.73 3479.85 36.25

    1068.68 1361.71

    3461.06 7069.4 5817.53 5817.53346.11 1868.97

  • 11187.07 2407.78

    1906.69 1906.69 1906.69

    S/. 1,226.99 S/. 861.50

    2466.46 1030.3

    587.31 1918.56

  • 817.83 1670.46 852.631386.51 298.36

    0.94 0.061402.96 611.54

    868.46 879.59490.73

    1144.76 478.19

    2768.01 3471 34711634.18

    1349.18

    1772.15 57.175475.056

    8606.48 8716.8210371.61 10504.58

    4360.52

    1084.114183.79

    396.99

    1152.25 1593.54940.87 1066.31

    4661790.57

    1114.78 23.722069.1 66.75318.24

    357.91 1884.98 429.49

  • 4541.34427.71

    S/. 117,899.06 S/. 161,738.14 S/. 166,446.66 S/. 155,484.099431.9248 12939.0512 13315.7328 12438.726889431.9248 12939.0512 13315.7328 12438.72688

    S/. 136,762.91 S/. 187,616.24 S/. 193,078.13 S/. 180,361.5424617.324 33770.924 34754.063 32465.077

    S/. 161,380.23 S/. 221,387.17 S/. 227,832.19 S/. 212,826.629.33% 12.79% 13.17% 12.30%

  • ENERO

    SEMANA7 SEMANA8 SEMANA9 SEMANA10

    12111.28 14717.5 9964.986397.1 6397.1 6397.1 199.91

    5309.7815945.34

    4919.94 4919.94 3433.711437.4 10614.68 10614.687 10614.68

    6833.04 10753.64 10753.64

    5063.28 1845.99

    871.5807.2

    5454.25

    1154.862661.21 103.681399.15

    19178.25 19796.9 19796.9 17116.07

  • 72.41

    S/. 1,369.95 S/. 4,535.01 S/. 3,165.06

    S/. 1,685.62 S/. 344.37S/. 4,750.45 S/. 1,479.65

    S/. 422.45 S/. 1,209.07

    S/. 194.87

    S/. 3,448.83 S/. 2,284.29

    S/. 140.68S/. 244.92S/. 438.49

    792.31

    77.93

    529.95

  • 1469.78 1517.19 1517.198 1517.198

    1068.87 1068.87 567.84863.01

    4217.92 131.812571.83 2571.83 509.01

    4466.24 4466.24 883.94

    1391.84 2190.44 1163.67

    444.45 3282.11 3282.11

    213.31

    331.02398.91

    106728.012888.13

    167.62

  • S/. 202,857.82 S/. 78,613.46 S/. 86,559.50 S/. 58,630.6216228.6256 6289.0768 6924.75976 4690.4494416228.6256 6289.0768 6924.75976 4690.44944

    S/. 235,315.07 S/. 91,191.61 S/. 100,409.02 S/. 68,011.5242356.713 16414.490 18073.623 12242.073

    S/. 277,671.78 S/. 107,606.10 S/. 118,482.64 S/. 80,253.5916.05% 6.22% 6.85% 4.64%

  • FEBRERO

    SEMANA11 SEMANA12 SEMANA13 SEMANA14

    5481.07 4738.84

    2100.82

    7505.154649.38 5796.62 5796.62 3079.46

    1012.55

  • 5850.93 5850.93 3108.31

    3008.22 4093.1651.05

    3419.49 4263.26 3685.94

    1074.42 5537.422230.2 4757.75 148.68

    22.46 5.181440.29 332.37

    188.26 738.55122.3

  • 1517.19 1517.19 1517.19 1517.19

    814.73 6016.47 6016.47944.19 625.38

    179.31 593.58710.32 2351.39

    613.23 896.252837.65

  • S/. 38,773.45 S/. 33,520.13 S/. 31,204.26 S/. 15,259.573101.876 2681.6104 2496.3408 1220.76563101.876 2681.6104 2496.3408 1220.7656

    S/. 44,977.20 S/. 38,883.35 S/. 36,196.94 S/. 17,701.108095.896 6999.003 6515.449 3186.198

    S/. 53,073.10 S/. 45,882.35 S/. 42,712.39 S/. 20,887.303.07% 2.65% 2.47% 1.21%

  • MARZO TOTALSEMANA15 SEMANA16 SEMANA17

    S/. 9,154.05S/. 15,933.45

    S/. 15,349.63

    S/. 479.23

    S/. 2,645.23

    S/. 21,945.30S/. 26,992.18

    S/. 36,793.76S/. 28,786.95S/. 15,529.69S/. 92,214.02S/. 25,419.69S/. 35,382.27

    S/. 1,325.07S/. 35,845.47S/. 19,322.08

    S/. 370.90S/. 1,012.55

    S/. 18,565.37S/. 19,291.41

    S/. 57,964.58S/. 69,719.70S/. 43,050.67S/. 66,757.98S/. 91,861.10

    S/. 4,059.83

    S/. 3,585.25S/. 2,764.89

    S/. 23,564.67S/. 2,215.08

    S/. 75,888.12

  • S/. 13,594.85

    S/. 5,792.48

    S/. 9,070.02S/. 2,088.49

    S/. 788.41S/. 938.52S/. 597.87

    S/. 2,029.99S/. 6,230.10S/. 1,631.52

    S/. 194.87

    S/. 5,733.12S/. 123.11S/. 140.68S/. 244.92S/. 438.49

    S/. 3,496.76

    S/. 15,602.48S/. 2,505.87

    S/. 1,031.69S/. 657.48S/. 438.79

    S/. 7,101.38S/. 128.98

    S/. 11,368.69S/. 184.38

    S/. 6,611.84S/. 7,136.63

    S/. 27.64S/. 1,772.66

    S/. 926.81S/. 652.25

  • S/. 3,340.92S/. 1,684.87

    1517.19 806.01 S/. 14,413.33S/. 1.00

    S/. 2,014.50S/. 4,453.63S/. 1,353.74

    S/. 4,405.15

    S/. 14,059.74S/. 7,286.85

    2193.19 S/. 15,040.86S/. 1,569.57

    S/. 11,165.60593.58 593.58 117.48 S/. 2,077.53

    2351.39 73.48 S/. 5,486.58S/. 4,745.95S/. 1,509.48S/. 9,846.32S/. 1,829.32S/. 5,688.37

    2147.99 S/. 2,147.99

    S/. 17,654.32S/. 21,275.10

    S/. 106,728.01S/. 7,248.65

    S/. 1,084.11S/. 4,183.79

    S/. 564.61

    S/. 2,745.79S/. 2,007.18

    S/. 466.00S/. 1,790.57

    S/. 1,138.50S/. 2,135.85

    S/. 318.24

    S/. 2,672.38

  • S/. 4,541.34S/. 427.71

    S/. 8,803.34 S/. 1,473.07 S/. 117.48 S/. 1,264,175.38704.2672 117.8456 9.3984704.2672 117.8456 9.3984

    S/. 10,211.87 S/. 1,708.76 S/. 136.281838.137 307.577 24.530

    S/. 12,050.01 S/. 2,016.34 S/. 160.81 S/. 1,730,403.260.70% 0.12% 0.01%

    CURVAS DE VALORIZACIONCRONOGRAMA DE VALORIZACION