Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Obra
2 Ubicacin
Area Geografica
3 Metas
:
:
:
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
Entidad Contratante
Contratista
Supervisor
Residente
Financiamiento
Licitacin Publica
Modalidad
Presupuesto base, con IGV y Fecha
Presupuesto base, sin IGV y Fecha
Factor de Relacin (FR)
Monto del contrato, con IGV
Monto del contrato, sin IGV
Plazo de ejecucin, en d. n.
Plazo de ejecucin segn Bases Lic., en d.c.
Prrrogas, das calendario
Adicionales de obra con IGV
Adicionales de obra sin IGV
Deductivo de obra con IGV
Deductivo de obra sin IGV
Fecha de Firma de Contrato de obra
Reconocimiento de mora Firma Contrato
Comp.Gastos incump. entrega terreno
Intereses por Mora, con IGV
Intereses por Mora, sin IGV
Mayor Gastos Gral. prorroga plazo, c/IGV
Mayor Gastos Gral. prorroga plazo, s/IGV
Adelanto directo con IGV y fecha de pago
Adelanto directo sin IGV y fecha de pago
Adelantos para materiales, con IGV
Adelantos para materiales, sin IGV
Entrega de terreno
Inicio oficial de plazo
Trmino original programado de obra
Trmino vigente programado de obra
Trmino Real de obra
Constatacin Fsica
Levantamiento de Observaciones
Acta de Recepcin de Obra
Avance Real Acumulado
Avance Programado Acumulado
Situacin de la obra respecto del avance
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
10-Jan-14
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
24-Jan-14
25-Jan-14
23-Sep-14
00/00/00
00/00/00
00/00/00
00/00/00
9.000%
6.000%
OBRA ADELANTADA
31 DE ENERO 2014
0.00%
0.00%
0.00%
0.00%
ASUNTO
400,220.35
0.00
0.00
0.00
___________
400,220.35
B.-
9.00%
6.00%
REAJUSTES.
Estructuras ________________________________
Arquitectura_______________________________
Instalaciones Sanitarias_______________________
Instalaciones Elctricas._______________________
REAJUSTES (R) =
C.-
D.-
AMORTIZACIN DE ADELANTOS.
(D1) Amortizacin del adelanto directo = 0.20 * V
(D2) Amortizacin del adelanto para materiales
AMORTIZACIN DE ADELANTOS (D) =
E.-
F.-
G.-
H.-
Previa a la cancelacin de la presente valorizacin, el contratista debe presentar los documentos que
acrediten el pago de sus tributos al ESSALUD, SENCICO, CONAFOVICER, SUNAT
Atentamente
43,223.80
0.00
0.00
0.00
___________
43,223.80
443,444.15
0.00
0.00
___________
0.00
443,444.15
0.00
443,444.15
79,819.95
___________
523,264.10
523,264.10
ESTRUCTURAS: FORMULA 01
VALORIZACION DE OBR
OBRA
PARTIDA
: L.P. N 013-2013-GRLL-GRAB
COAM CONTRATISTAS SAC
DESCRIPCIN
01
OBRAS PROVISIONALES
01.01
01.03
02
OBRAS PRELIMINARES
02.01
01.02
02.02
02.03
02.04
02.05
02.06
02.07
02.08
02.09
02.10
02.11
02.12
02.13
02.14
02.15
02.16
02.17
02.18
02.19
02.20
02.21
02.22
02.23
02.24
02.25
02.26
02.27
02.28
02.29
02.30
02.31
03
03.01
03.01.01
03.01.04
04
MOVIMIENTO DE TIERRAS
04.01
04.12
05
05.01
03.01.02
03.01.03
04.02
04.03
04.04
04.05
04.06
04.07
04.08
04.09
04.10
04.11
05.02
05.03
05.04
06
06.01
06.01.01
06.01.02
06.02
VIGA DE CIMENTACION
06.02.01
06.02.03
06.03
SOBRECIMIENTO ARMADO
06.03.01
06.03.03
06.04
COLUMNAS
06.04.01
06.04.03
06.05
PLACAS
06.05.01
06.02.02
06.03.02
06.04.02
06.05.02
06.05.03
06.06
VIGAS
06.06.01
06.06.03
06.07
LOSA ALIGERADA
06.07.01
06.07.04
06.08
LOSA MACIZA
06.08.01
06.08.03
06.09
ESCALERAS
06.09.01
06.09.03
06.10
COLUMNETAS
06.10.01
06.06.02
06.07.02
06.07.03
06.08.02
06.09.02
06.10.02
06.10.03
06.11
06.11.01
VIGA DE AMARRE
CONCRETO EN VIGA DE AMARRE F'c= 210 KG/CM2
06.11.03
06.12
PARASOLES
06.12.01
06.12.03
06.13
CISTERNA
06.13.01
06.13.03
06.14
TANQUE ELEVADO
06.14.01
06.11.02
06.12.02
06.13.02
06.14.02
06.14.03
06.15
SARDINEL DE JARDINERA
06.15.01
06.15.03
07
ESTRUCTURAS METALICAS
06.15.02
07.01
07.02
COBERTURA METALICA
07.02.01
07.02.06
T-01
T-02
T-03
T-04
T-05
CERRAMIENTO DE BORDE
08
08.01
07.02.02
07.02.03
07.02.04
07.02.05
08.02
08.03
RESIDENTE
ING. VICKO I. VOJVODICH TOCON
CIP N 78667
ORIZACION DE OBRA N
01
P.UNIT. S/.
:
:
VALORIZACION ANTERIOR
PRESUP. S/.
METRADO
VALOR S/.
VALORIZACION ACT
METRADO
m2
u
m
30.00
1.00
72.70
102.43
1,733.07
15.05
3,072.90
1,733.07
1,094.14
0.00
0.00
0.00
0.00
0.00
0.00
30.00
0.80
72.70
m2
m2
m2
m2
m2
u
m2
m2
m2
m
m3
m3
m2
m2
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2
m2
m2
m2
m2
108.37
29.04
38.10
364.63
54.65
22.00
35.90
887.64
189.34
4.69
377.58
65.52
752.01
1,193.28
71.77
59.80
115.77
4.00
0.33
19.97
6.39
24.28
4.19
6.21
968.54
1,280.95
1,733.52
46.66
152.42
8.16
12.24
9.80
4.08
3.06
20.39
2.66
5.75
6.12
1.23
106.27
28.61
19.08
11.44
132.84
99.03
118.84
74.27
81.13
96.26
64.17
109.15
118.84
132.84
20.44
10.22
19.80
19.80
1.43
884.30
355.45
373.38
1,487.69
167.23
448.58
95.49
5,103.93
1,158.76
5.77
40,125.43
1,874.53
14,348.35
13,651.12
9,533.93
5,921.99
13,758.11
297.08
26.77
1,922.31
410.05
2,650.16
497.94
824.94
19,796.96
13,091.31
34,323.70
923.87
217.96
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
108.37
29.04
38.10
364.63
54.65
22.00
35.90
887.64
189.34
4.69
377.58
65.52
752.01
1,193.28
71.77
59.80
115.77
4.00
0.33
19.97
6.39
24.28
4.19
6.21
968.54
1,280.95
1,733.52
46.66
152.42
m2
glb
2,267.40
1.00
1.67
1,585.92
3,786.56
1,585.92
0.00
0.00
0.00
0.00
2,267.40
0.50
u
glb
glb
glb
1.00
1.00
1.00
1.00
10,000.00
10,000.00
5,000.00
8,000.00
10,000.00
10,000.00
5,000.00
8,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.50
0.50
0.50
0.09
m3
m3
m3
m3
m3
m3
m3
m3
m2
m2
m3
m3
1,860.69
2.35
37.60
570.90
275.12
5.20
858.14
733.81
600.00
1,920.77
2,367.14
5,845.56
32.70
32.70
32.70
32.70
32.70
32.70
24.21
49.21
8.75
8.75
11.44
22.23
60,844.56
76.85
1,229.52
18,668.43
8,996.42
170.04
20,775.57
36,110.79
5,250.00
16,806.74
27,080.08
129,946.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
473.43
3,978.42
m2
m3
m2
m
638.82
139.92
1,147.12
200.18
17.27
135.43
23.73
132.96
11,032.42
18,949.37
27,221.16
26,615.93
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
m3
kg
357.39
12,022.36
273.80
3.61
97,853.38
43,400.72
0.00
0.00
0.00
0.00
0.00
3,174.56
m3
m2
kg
92.85
575.76
16,707.40
290.53
50.31
3.61
26,975.71
28,966.49
60,313.71
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
m3
m2
kg
128.40
1,672.21
4,833.03
259.43
35.52
3.61
33,310.81
59,396.90
17,447.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
m3
m2
kg
388.99
3,378.98
57,162.50
317.59
53.10
3.61
123,539.33
179,423.84
206,356.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
18,725.91
m3
130.10
317.59
41,318.46
0.00
0.00
0.00
m2
kg
993.97
16,414.63
53.10
3.61
52,779.81
59,256.81
0.00
0.00
0.00
0.00
0.00
1,700.61
m3
m2
kg
375.44
2,474.17
53,083.37
299.55
52.96
3.61
112,463.05
131,032.04
191,630.97
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
m3
m2
kg
u
302.83
3,460.96
24,684.70
28,831.00
277.48
42.14
3.61
2.44
84,029.27
145,844.85
89,111.77
70,347.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
m3
m2
kg
29.31
130.10
3,105.52
290.53
42.65
3.61
8,515.43
5,548.77
11,210.93
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
m3
m2
kg
32.53
129.82
3,864.25
325.32
45.78
3.61
10,582.66
5,943.16
13,949.94
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
m3
m2
kg
45.66
880.01
10,369.75
317.59
53.10
3.61
14,501.16
46,728.53
37,434.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
m3
m2
kg
15.14
230.62
1,243.72
299.55
52.96
3.61
4,535.19
12,213.64
4,489.83
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
m3
m2
kg
9.30
119.25
424.31
299.55
52.96
3.61
2,785.82
6,315.48
1,531.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
m3
m2
kg
17.09
119.33
807.29
290.53
41.51
3.61
4,965.16
4,953.39
2,914.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
m3
m2
kg
7.45
11.42
323.87
290.53
55.84
3.61
2,164.45
637.69
1,169.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
m3
m2
kg
12.52
77.17
130.11
245.89
38.06
3.61
3,078.54
2,937.09
469.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.60
125.80
1,333.48
0.00
0.00
0.00
u
u
u
u
u
u
1.00
1.00
3.00
2.00
2.00
1.00
787.55
434.27
235.81
148.94
319.63
400.41
787.55
434.27
707.43
297.88
639.26
400.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,994.30
44.75
1,179.15
68.70
39.73
3.49
205,708.41
1,777.92
4,115.23
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
m2
m2
kg
(A)
(B)
2,918,902.24
437,835.34
3,356,737.58
3,021,063.82
0.00
0.00
0.00
0.00
UBICACIN :
6,809,708.42
6,128,737.58
VALORIZACION ACTUAL
VALOR S/.
1.00
F.R. = 0.90000
VALORIZACION ACUMULADA
METRADO
VALOR S/.
METRADO
VALOR S/.
3,072.90
1,386.46
1,094.14
30.00
0.80
72.70
3,072.90
1,386.46
1,094.14
100.00
80.00
100.00
0.00
0.20
0.00
0.00
346.61
0.00
884.30
355.45
373.38
1,487.69
167.23
448.58
95.49
5,103.93
1,158.76
5.77
40,125.43
1,874.53
14,348.35
13,651.12
9,533.93
5,921.99
13,758.11
297.08
26.77
1,922.31
410.05
2,650.16
497.94
824.94
19,796.96
13,091.31
34,323.70
923.87
217.96
108.37
29.04
38.10
364.63
54.65
22.00
35.90
887.64
189.34
4.69
377.58
65.52
752.01
1,193.28
71.77
59.80
115.77
4.00
0.33
19.97
6.39
24.28
4.19
6.21
968.54
1,280.95
1,733.52
46.66
152.42
884.30
355.45
373.38
1,487.69
167.23
448.58
95.49
5,103.93
1,158.76
5.77
40,125.43
1,874.53
14,348.35
13,651.12
9,533.93
5,921.99
13,758.11
297.08
26.77
1,922.31
410.05
2,650.16
497.94
824.94
19,796.96
13,091.31
34,323.70
923.87
217.96
100.00
100.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,786.56
792.96
2,267.40
0.50
3,786.56
792.96
100.00
50.00
0.00
0.50
0.00
5,000.00
5,000.00
2,500.00
720.00
0.50
0.50
0.50
0.09
5,000.00
5,000.00
2,500.00
720.00
50.00
50.00
50.00
9.00
0.50
0.50
0.50
0.91
5,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5,416.04
88,440.28
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
473.43
3,978.42
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5,416.04
88,440.28
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20.00
68.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11,460.16
0.00
3,174.56
0.00
11,460.16
0.00
26.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
67,600.54
0.00
0.00
18,725.91
0.00
0.00
67,600.54
0.00
0.00
32.76
0.00
0.00
0.00
0.00
1,860.69
2.35
37.60
570.90
275.12
5.20
858.14
733.81
600.00
1,920.77
1,893.71
1,867.14
0.00
638.82
139.92
1,147.12
200.18
0.00
0.00
357.39
8,847.80
0.00
92.85
575.76
16,707.40
0.00
128.40
1,672.21
4,833.03
0.00
388.99
3,378.98
38,436.59
0.00
130.10
2,500.00
7,280.00
76.85
1,229.52
18,668.43
8,996.42
20,775.57
36,110.79
16,806.74
21,664.04
41,506.52
11,032.42
27,221.16
26,615.93
31,940.56
26,975.71
60,313.71
33,310.81
123,539.33
138,756.09
41,318.46
0.00
6,139.20
0.00
1,700.61
0.00
6,139.20
0.00
10.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
993.97
14,714.02
0.00
375.44
2,474.17
53,083.37
0.00
302.83
3,460.96
24,684.70
28,831.00
0.00
29.31
130.10
3,105.52
0.00
32.53
129.82
3,864.25
0.00
45.66
880.01
10,369.75
0.00
15.14
230.62
1,243.72
0.00
9.30
119.25
424.31
0.00
17.09
119.33
807.29
0.00
7.45
11.42
323.87
0.00
12.52
77.17
130.11
0.00
53,117.61
112,463.05
131,032.04
191,630.97
84,029.27
145,844.85
89,111.77
8,515.43
5,548.77
11,210.93
10,582.66
5,943.16
13,949.94
14,501.16
46,728.53
37,434.80
12,213.64
4,489.83
2,785.82
6,315.48
4,965.16
4,953.39
2,164.45
637.69
3,078.54
2,937.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
386,686.30
58,002.95
444,689.25
0.00
13.25%
386,686.33
58,002.95
444,689.28
400,220.35
31 DE ENERO 2014
SUPERVISOR
ING. JAVIER N. COLINA POZO
CIP N 76289
0.00
0.00
0.00
0.00
10.60
0.00
1.00
1.00
3.00
2.00
2.00
1.00
0.00
2,994.30
44.75
1,179.15
0.00
1,333.48
707.43
297.88
639.26
205,708.41
1,777.92
4,115.23
1,922,751.30
288,412.70
2,211,164.00
0.00
OR VALORIZAR
%
0.00
20.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
50.00
50.00
91.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
80.00
31.94
100.00
100.00
100.00
73.59
100.00
100.00
100.00
100.00
67.24
100.00
89.64
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
65.87%
CALCULO
Frmula Polinmica
Obra
L.P.N.
Fecha de Presup. Base:
Area Geogrfica:
Monomio
M
I
AA
ESTRUCTURAS
:
:
:
:
:
Cdigo
IUP
Elemento Representativo
47
39
Ind. Base
Dec-13
%
Inc.
0.304
0.130
0.174
Apr-13
100.00%
Indice
471.44
497.55
471.44
497.55
385.85
427.25
385.85
427.25
11.494%
444.90
246.97
88.506%
436.72
469.58
437.66
443.99
457.84
460.44
457.84
460.44
619.64
634.08
100.00%
21
0.104
100.00%
43
0.101
100.00%
619.64
634.08
MD
30
0.085
9.412%
457.84
358.63
49
90.588%
229.46
672.79
AGREGADO GRUESO
BLOQUE Y LADRILLO
17
BA
COEFICIENTE
DE
REAJUSTE
DE
0.102
K =
250.96
643.22
49.020%
435.57
0.00
50.98%
551.33
378.29
494.58
192.85
0.321
0.144
0.177
0.105
0.103
0.218
0.040
1.108
K = 0.304*(Mr / Mo) + 0.130*(Ir / Io) + 0.174*(AAr / AAo) + 0.104*(Cr / Co) + 0.101*(Mr / Mo) + 0.085*(MDr / MDo) + 0.102*(B
CULO
DE
ERVICIO EDUCATIVO EN LA I.E. N 80865 DANIEL HOYLE DISTRITO Y PROVINCIA DE TRUJILLO - LA LIBERTAD
COAM CONTRATISTAS SAC
Contratista:
Jan-14
Indice
Feb-14
K
Indice
Mar-14
K
Indice
Apr-14
K
Indice
May-14
K
Indice
Jun-14
K
Indice
Cod.
01
03
05
07
09
11
13
17
19
21
23
27
31
33
37
39
41
43
45
47
49
51
53
55
57
59
61
65
69
71
73
77
798.11
436.72
435.57
579.47
276.32
193.71
1697.48
551.33
667.01
457.84
368.10
560.73
364.06
673.25
290.59
385.85
356.04
619.64
314.32
471.44
229.46
293.35
891.45
485.15
383.39
200.88
280.38
241.36
389.45
520.36
416.13
276.56
798.11
436.72
216.28
579.47
276.32
193.71
1697.48
686.41
667.01
339.42
368.10
560.73
364.06
673.25
290.59
385.85
356.04
571.49
314.32
471.44
229.46
293.35
891.45
485.15
383.39
200.88
280.38
241.36
327.82
520.36
416.13
276.56
798.11
436.72
366.76
579.47
276.32
193.71
1697.48
741.76
667.01
354.74
368.10
560.73
364.06
673.25
290.59
385.85
356.04
769.79
314.32
471.44
229.46
293.35
891.45
485.15
383.39
200.88
280.38
241.36
428.87
520.36
416.13
276.56
798.11
436.72
594.48
579.47
276.32
193.71
1697.48
913.51
667.01
428.12
368.10
560.73
364.06
673.25
290.59
385.85
356.04
622.45
314.32
471.44
229.46
293.35
891.45
485.15
383.39
200.88
280.38
241.36
458.11
520.36
416.13
276.56
Apr-13
5
798.11
436.72
(*)
579.47
276.32
193.71
1697.48
553.00
667.01
354.74
368.10
560.73
364.06
673.25
290.59
385.85
356.04
777.26
314.32
471.44
229.46
293.35
891.45
485.15
383.39
200.88
280.38
241.36
269.39
520.36
416.13
276.56
6
798.11
436.72
614.50
579.47
276.32
193.71
1697.48
865.86
667.01
410.96
368.10
560.73
364.06
673.25
290.59
385.85
356.04
853.09
314.32
471.44
229.46
293.35
891.45
485.15
383.39
200.88
280.38
241.36
462.80
520.36
416.13
276.56
Cod.
02
04
06
08
10
12
14
16
18
20
22
24
26
28
30
32
34
38
40
42
44
46
48
50
52
54
56
60
62
64
66
68
70
72
78
80
444.90
512.73
803.72
780.65
355.92
289.12
269.59
352.48
269.51
2000.50
367.30
274.86
359.75
490.55
352.30
455.86
516.46
424.45
365.06
230.34
346.01
468.23
326.22
603.10
269.96
373.78
492.79
295.99
379.50
248.13
483.91
256.43
218.25
359.18
453.58
105.81
444.90
746.82
803.72
780.65
355.92
289.12
269.59
352.48
269.51
2000.50
367.30
274.86
359.75
490.55
352.30
455.86
516.46
830.96
321.88
230.34
346.01
468.23
326.22
603.10
269.96
373.78
492.79
295.99
379.50
248.13
483.91
256.43
218.25
359.18
453.58
105.81
Nota: El cuadro incluye los ndices unificados de cdigo: 30, 34, 39, 47, 49 y 53 que fueron aprobados mediante Resolu
DIC 2013
Cod.
01
03
05
07
09
11
13
17
19
21
23
27
31
33
37
39
41
43
45
47
49
51
53
55
57
59
61
65
69
71
73
77
839.06
469.58
427.25
599.33
296.32
206.36
1697.48
575.98
672.79
460.44
368.10
601.32
374.22
719.10
297.18
392.22
370.13
634.08
311.78
497.55
246.97
313.73
899.39
477.05
355.07
200.45
243.72
248.91
389.45
552.93
452.97
282.80
839.06
469.58
218.23
599.33
296.32
206.36
1697.48
682.82
672.79
339.42
368.10
601.32
374.22
719.10
297.18
392.22
370.13
570.33
311.78
497.55
246.97
313.73
899.39
477.05
355.07
200.45
243.72
248.91
327.82
552.93
452.97
282.80
839.06
469.58
387.00
599.33
296.32
206.36
1697.48
753.48
672.79
354.74
368.10
601.32
374.22
719.10
297.18
392.22
370.13
779.29
311.78
497.55
246.97
313.73
899.39
477.05
355.07
200.45
243.72
248.91
428.87
552.93
452.97
282.80
839.06
469.58
606.77
599.33
296.32
206.36
1697.48
889.51
672.79
428.12
368.10
601.32
374.22
719.10
297.18
392.22
370.13
623.80
311.78
497.55
246.97
313.73
899.39
477.05
355.07
200.45
243.72
248.91
492.29
552.93
452.97
282.80
839.06
469.58
839.06
469.58
638.51
599.33
296.32
206.36
1697.48
859.07
672.79
410.96
368.10
601.32
374.22
719.10
297.18
392.22
370.13
871.21
311.78
497.55
246.97
313.73
899.39
477.05
355.07
200.45
243.72
248.91
462.80
552.93
452.97
282.80
(*)
599.33
296.32
206.36
1697.48
556.73
672.79
354.74
368.10
601.32
374.22
719.10
297.18
392.22
370.13
853.30
311.78
497.55
246.97
313.73
899.39
477.05
355.07
200.45
243.72
248.91
269.39
552.93
452.97
282.80
Cod.
02
04
06
08
10
12
14
16
18
20
22
24
26
28
30
32
34
38
40
42
44
46
48
50
52
54
56
60
62
64
66
68
70
72
478.63
513.64
804.43
792.08
371.14
298.54
269.59
352.48
274.63
2000.50
367.30
246.65
359.50
526.04
378.29
455.19
567.76
422.36
367.06
223.94
345.89
478.07
336.78
646.69
277.33
369.32
452.96
295.99
409.58
305.09
527.45
265.16
218.25
358.63
478.63
754.16
804.43
792.08
371.14
298.54
269.59
352.48
274.63
2000.50
367.30
246.65
359.50
526.04
378.29
455.19
567.76
872.98
344.39
223.94
345.89
478.07
336.78
646.69
277.33
369.32
452.96
295.99
409.58
305.09
527.45
265.16
218.25
358.63
78
80
472.40
106.57
472.40
106.57
444.90
920.49
803.72
780.65
355.92
289.12
269.59
352.48
269.51
2000.50
367.30
274.86
359.75
490.55
352.30
455.86
516.46
795.35
420.32
230.34
346.01
468.23
326.22
603.10
269.96
373.78
492.79
295.99
379.50
248.13
483.91
256.43
218.25
359.18
453.58
105.81
444.90
547.14
803.72
780.65
355.92
289.12
269.59
352.48
269.51
2000.50
367.30
274.86
359.75
476.01
352.30
455.86
516.46
524.40
294.46
230.34
346.01
468.23
326.22
603.10
269.96
373.78
492.79
295.99
379.50
248.13
483.91
256.43
218.25
359.18
453.58
105.81
444.90
280.54
803.72
780.65
355.92
289.12
269.59
352.48
269.51
2000.50
367.30
274.86
359.75
490.55
352.30
455.86
516.46
444.90
732.57
803.72
780.65
355.92
289.12
269.59
352.48
269.51
2000.50
367.30
274.86
359.75
490.55
352.30
455.86
516.46
679.54
331.41
230.34
346.01
468.23
326.22
603.10
269.96
373.78
492.79
295.99
379.50
248.13
483.91
256.43
218.25
359.18
453.58
105.81
(*)
272.89
230.34
346.01
468.23
326.22
603.10
269.96
373.78
492.79
295.99
379.50
248.13
483.91
256.43
218.25
359.18
453.58
105.81
478.63
955.01
804.43
792.08
371.14
298.54
269.59
352.48
274.63
2000.50
367.30
246.65
359.50
526.04
378.29
455.19
567.76
824.44
418.35
223.94
345.89
478.07
336.78
646.69
277.33
369.32
452.96
295.99
409.58
305.09
527.45
265.16
218.25
358.63
478.63
562.01
804.43
792.08
371.14
298.54
269.59
352.48
274.63
2000.50
367.30
246.65
359.50
510.47
378.29
455.19
567.76
540.96
303.78
223.94
345.89
478.07
336.78
646.69
277.33
369.32
452.96
295.99
409.58
305.09
527.45
265.16
218.25
358.63
478.63
288.37
804.43
792.08
371.14
298.54
269.59
352.48
274.63
2000.50
367.30
246.65
359.50
526.04
378.29
455.19
567.76
478.63
757.01
804.43
792.08
371.14
298.54
269.59
352.48
274.63
2000.50
367.30
246.65
359.50
526.04
378.29
455.19
567.76
685.58
331.41
223.94
345.89
478.07
336.78
646.69
277.33
369.32
452.96
295.99
409.58
305.09
527.45
265.16
218.25
358.63
(*)
272.89
223.94
345.89
478.07
336.78
646.69
277.33
369.32
452.96
295.99
409.58
305.09
527.45
265.16
218.25
358.63
472.40
106.57
bados mediante
472.40
106.57
472.40
106.57
472.40
106.57
: MEJORAMIENTO DEL SERVICIO EDUCATIVO EN LA I.E. N 80865 DANIEL HOYLE DISTRITO Y PROVINCIA DE TRUJILLO
-
Val.
No.
Fecha
Estructuras
1
2
3
4
5
6
7
8
9
31-ene-14
28-feb-14
31-mar-14
30-abr-14
31-may-14
30-jun-14
31-jul-14
Aug-14
Sep-14
Valorizacin
Programada
Valorizacin
Real
K-1
Reajuste
Program.
F=C*E
348,760.32
400,220.35
175,134.00
54,995.15
101,131.17
400,220.35
17,500.00
18,590.00
18,590.00
0.108
18,914.47
18,914.47
EINTEGRO AUTORIZADO
ato Principal
Reajuste
Real
G=D*E
43,223.80
43,223.80
Autorizado
Bruto
H
18,914.47
18,914.47
L =H-I-J
Reintegro
Autorizado
Neto
43,223.80
43,223.80
43,223.80
-
43,223.80