Professional Documents
Culture Documents
Revisin:
Pginas:
FECHA DE ENVIO:
CURVA "S"
MARGEN BRUTO
S/. 6,000,000
Opti
m ist
a
S/. 5,000,000
MontoS/.en4,000,000
nuevos soles (S/.)
S/. 3,000,000
C ont
ractu
al
R eal
Proy
ecta
do
Gan
ado
S/. 2,000,000
S/. 1,000,000
S/. 0
% de Margen
Oct-13 Dec-13 Feb-14 Apr-14 Jun-14 Aug-14 Oct-14 Dec-14 Feb-15 Apr-15 Jun-15 Aug-15
Meses
VALORIZACIN Y COBRANZAS
GESTIN DE ADICIONALES
Adic ional es no pres entados
-
4,785,015
4,785,015
COSTOS INDIRECTOS
2000000
Proyec c in
Ac umulado
1500000
644,878
500000
294,727
0
0
Presupuesto Meta
Real
evisin:
ginas:
1 de 1
S/. 6,000,000
S/. 5,456,213.74
Optim ist
a
S/. 4,785,014.67
C ontract
ual
S/. 5,000,000
R eal
Proy ecta
do
S/. 4,000,000
Ganado
Proy ecta
do
Valorizad
o
S/. 3,000,000
S/. 2,000,000
S/. 1,000,000
% de Margen
Meses
S/. 473,442.06
S/. 0.01
S/.
97,108.71
S/. 0
Oct-13
Nov-13
Dec-13
Jan-14
Feb-14
Mar-14
Apr-14
May-14
Jun-14
Jul-14
Aug-14
Sep-14
Meses
4,785,015
Oct-14
Nov-14
Dec-14
Jan-15
Feb-15
Mar-15
Apr-15
May-15
Jun-15
Jul-15
Aug-15
Concepto
Venta
Costo
Margen
% Margen
Pesimista
5,225,016.02
5,456,213.75
-231,197.73
-4.42%
Neutral
5,225,016.02
4,785,014.59
440,001.43
8.42%
Optimista
5,225,016.02
4,785,014.59
440,001.43
8.42%
Fa-nov'13
Fc-nov'13
Nov-14
Dec-14
Jan-15
Feb-15
Mar-15
Apr-15
May-15
Jun-15
Jul-15
Aug-15
Fa
0.21 Fc
1.00
0.88
Curva "S"
Meses
Optimista
Contractual
Real
Oct-13
S/. 0.00
S/. 0.00
Nov-13
S/. 0.01
S/. 473,442.06
Dec-13
S/. 675,094.53
Jan-14
S/. 1,331,058.72
Feb-14
S/. 1,981,014.26
Mar-14
S/. 2,624,794.45
Apr-14
S/. 3,274,749.99
May-14
S/. 4,184,372.10
Jun-14
S/. 4,785,014.60
Jul-14
Aug-14
Sep-14
Oct-14
Nov-14
Dec-14
Jan-15
Feb-15
Mar-15
Apr-15
May-15
Jun-15
Jul-15
Aug-15
Margen Bruto
Meses
Presupuesto MetaAcumulado
Nov-13
8.00%
Dec-13
8.00%
Jan-14
8.00%
Feb-14
8.00%
Mar-14
8.00%
Apr-14
8.00%
Proyectado
0.00%
-4.42%
May-14
8.00%
Jun-14
8.00%
Jul-14
8.00%
Aug-14
8.00%
Sep-14
8.00%
Valorizacin y cobranzas
Valorizacin acumulada a la fecha
Facturado y cobrado
Facturado por cobrar - vencido
Facturado por cobrar - no vencido
Ultima valorizacin presentada no fact.
Saldo de obra por valorizar
4,785,014.6
4,785,014.6
Gestin de adicionales
Contractual
4,785,015
Adicionales ejecutados
Adicionales aprobados
Adicionales no presentados
Costos Indirectos
Presupuesto MetaReal
Acumulado
294,727
Proyeccin
646,349.06
644,878
Cos
Proyecto
Costo Acum.
Obra
(S/.)
Costo Acum.
Contabilidad (S/.)
Desfase Inicial
(S/.)
130,575
44,688
85,887
Mano de Obra
35,745
30,242
5,503
Sub Contratos
77,309
7,495
69,813
254,729
7,495
247,233
84,046
16,263,402
216,661
17,086,778
-132,615
275,822
Direccin
Total
Proyectado
Valorizado
Proyectado
Ganado
S/. 0.00
S/. 0.00
S/. 0.00
S/. 473,442.06
S/. 97,108.71
S/. 97,108.71
S/. 1,210,130.95
S/. 770,397.17
S/. 1,937,547.28
S/. 1,437,435.62
S/. 2,613,977.08
S/. 2,071,537.83
S/. 3,290,406.89
S/. 2,705,640.04
S/. 3,966,836.70
S/. 3,339,742.25
S/. 4,900,829.03
S/. 4,234,417.51
S/. 5,456,213.74
S/. 4,785,014.67
Fa
Fc
7394346
37126.43
8763460
44392.67
-1369114
-7266.24
-0.1851568753
-0.1957160977
Correccin
Contabilidad
(Documentada)
Correcin Cont.
(estimada no
Documentada)
Correccin
Contabilidad
(S/.)
Correcin Cont.
(estimada no
Documentada) %
216
86,285
-182
86,103
-0.14%
5,503
5,503
0.00%
69,813
69,813
0.00%
247,233
247,233
0.00%
132,615
132,831
0
408,835
0
-838,451
0.00%
0
-429,616
Contractual
Real
Proyectado
Ganado
Proyectado Valorizado
S/. 0.00
S/. 473,442.06
S/. 473,442.06
S/. 97,108.71
S/. 97,108.71
S/. 675,094.52
S/. 736,688.89
S/. 673,288.46
S/. 655,964.19
S/. 727,416.33
S/. 667,038.46
S/. 649,955.54
S/. 676,429.81
S/. 634,102.21
S/. 643,780.19
S/. 676,429.81
S/. 634,102.21
S/. 649,955.54
S/. 676,429.81
S/. 634,102.21
S/. 909,622.11
S/. 933,992.34
S/. 894,675.26
S/. 600,642.50
S/. 555,384.71
S/. 550,597.16
9710871
S/. 0.21
Costo Acum.
corregido Obra
(S/.)
Desfase
Final
S/.
Desfase
Final
%
130,791
130,791
0.00%
35,745
35,745
0.00%
77,309
77,309
0.00%
254,729
254,729
0.00%
216,661
715,235
216,661
715,235
0.00%
0.00%