Documente Academic
Documente Profesional
Documente Cultură
OBRA:
UBICACIN:
VAL N
DEL
7/7/2014
AL
8/6/2014
CON IGV
MONTO DEL CONTRATO VIGENTE
ITEM
SIN IGV
174,806.11
CONCEPTOS
VALORIZACION
ACTUAL
148,140.77
S/. 174,806.11
S/. 148,140.77
VALORIZACION
ACUMULADA
ANTERIOR
VALORIZACION
ACUMULADA
ACTUAL
1.0
DE LAS VALORIZACIONES
1.1
31,290.96
27,886.40
59,177.36
1.2
0.00
0.00
0.00
A.
31,290.96
27,886.40
59,177.36
2.0
AMORTIZACIONES (1)
2.1
ADELANTO DIRECTO
0.00
0.00
0.00
2.2
ADELANTO DE MATERIALES
0.00
0.00
0.00
B.
TOTAL AMORTIZACIONES
0.00
0.00
0.00
3.0
DEDUCCIONES
3.1
0.00
0.00
0.00
3.2
0.00
0.00
0.00
C.
TOTAL DEDUCCIONES
0.00
0.00
0.00
4.0
5,632.37
5,019.55
10,651.92
5.0
36,923.33
32,905.95
69,829.28
31,290.96
27,886.40
59,177.36
5,632.37
5,019.55
10,651.92
6.0
02
DEL
CONSTRUCCION DE DOS AULAS EN LA I.E. DEL CASERIO SAN MIGUEL
DE TINYASH
- INDEPENDENCIA - HUARAZ
Plazo de Ejecucin:
90
Fecha de Inicio:
6/23/2014
Fecha de termino:
9/20/2014
A V A N C E S
ANTERIOR
ACTUAL
Metrado
Valorizado
Metrado
Valorizado
%
Metrado
CONTRATISTA
COSTO DEL PROYECTO (SIN IGV):
Ubicacin:
Part.
PRESUPUESTO
DESCRIPCION
Und
01
01.01
01.02
02
02.01
02.02
03
03.01
03.02
03.03
04
04.01
04.02
04.03
04.04
05
05.01
05.02
05.03
05.04
05.05
06
06.01
06.01.01
06.01.02
06.02
06.02.01
06.02.02
06.02.03
06.03
06.03.01
06.03.02
06.03.03
06.04
06.04.01
06.04.02
06.04.03
06.05
06.05.01
06.05.02
06.05.03
06.06
06.06.01
06.06.02
06.06.03
07
07.01
07.02
07.03
CONSTRUCCIONES PROVICIONALES
ALQUILER DE ALMACEN DE OBRA
CARTEL DE OBRA DE 2.4m x 3.6m Inc Transp y coloc.
TRABAJOS PRELIMINARES
LIMPIEZA DE TERRENO MANUAL
TRAZO Y REPLANTEO EN EDIFICACIONES
SEGURIDAD Y SALUD
EQUIPOS DE PROTECCION INDIVIDUAL
CAPACITACION DE SEGURIDAD Y SALUD
SEALIZACION TEMPORAL DE SEGURIDAD
MOVIMIENTO DE TIERRAS
EXCAVACION PARA CIMIENTOS Y ZAPATAS
RELLENO CON MATERIAL PROPIO MANUAL
ELIMINACION DE MATERIAL EXCEDENTE Dprom=30m
NIVELACION INTERIOR Y APISONADO MANUAL
CONCRETO SIMPLE
SOLADO PARA ZAPATA E=2" Mezcla 1:12 C:H
CONCRETO PARA CIMIENTO CORRIDO 1:10+30%PG
CONCRETO PARA SOBRECIMIENTOS 1:8 + 25%P M
ENCOFRADO Y DESENCOFRADO DE SOBRECIMIENTO
CONCRETO EN FALSO PISO 4" Mezcla 1:8 C:H
CONCRETO ARMADO
ZAPATAS
CONCRETO F'C=210 Kg/cm2 PARA ZAPATAS
ACERO DE REFUERZO F'y=4200 Kg/cm2
VIGA DE CIMENTACION
ENCOFRADO Y DESENCOFRADO DE VIGAS DE CIMENTACION
ACERO DE REFUERZO F'y=4200 Kg/cm2
CONCRETO F'C=210Kg/cm2 EN VIGAS DE CIMENTACION
COLUMNAS
ENCOFRADO Y DESENCOFRADO DE COLUMNAS
ACERO DE REFUERZO F'y=4200 Kg/cm2
CONCRETO F'C=210 Kg/cm2 PARA COLUMNAS
VIGAS Y DINTELES
ENCOFRADO Y DESENCOFRADO DE VIGAS
ACERO DE REFUERZO F'y=4200 Kg/cm2
CONCRETO F'C=210 Kg/cm2 PARA VIGAS
COLUMNETAS EN MUROS DE ALBAILERIA
ENCOFRADO Y DESENCOFRADO DE COLUMNETAS
ACERO DE REFUERZO F'y=4200 Kg/cm2
CONCRETO F'C=175 Kg/cm2 PARA COLUMNETAS
VIGAS DE REMATE DE PARAPETO Y ALFEIZER
ENCOFRADO Y DESENCOFRADO DE VIGA REMATE
ACERO DE REFUERZO F'y=4200 Kg/cm2
CONCRETO F'C=175 Kg/cm2 PARA VIGA REMATE
MUROS Y TABIQUES DE ALBAILERIA
MURO DE LADRILLO K.K. 18 huecos DE SOGA 1:5 x 1.5cm
MURO DE LADRILLO K.K. 18 huecos DE CABEZA 1:5 x 1.5cm
ACERO DE REFUERZO HORIZONTAL EN MUROS
Metrado
P.U.
P.P.
7/7/2014
Dpto.:
Provincia:
Distrito:
ACUMULADO
Valorizado
AL
7/22/2014
Ancash
Huaraz
Independencia
SALDO
%
Metrado
Valorizado
mes
und
3.00
1.00
150.00
560.00
450.00
560.00
0.50
1.00
75.00
560.00
0.50
0.00
75.00
0.00
16.67%
0.00%
1.00
1.00
150.00
560.00
33.33%
100.00%
2.00
0.00
300.00
0.00
66.67%
0.00%
m2
m2
200.00
200.00
1.10
0.85
220.00
170.00
200.00
200.00
220.00
170.00
0.00
0.00
0.00
0.00
0.00%
0.00%
200.00
200.00
220.00
170.00
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
glb
glb
glb
1.00
1.00
1.00
902.50
800.00
390.00
902.50
800.00
390.00
1.00
1.00
1.00
902.50
800.00
390.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
1.00
1.00
1.00
902.50
800.00
390.00
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
m3
m3
m3
m2
37.09
14.87
27.77
37.17
15.74
30.09
10.41
1.18
583.80
447.44
289.09
43.86
34.54
0.00
22.50
0.00
543.66
0.00
234.23
0.00
0.00
0.00
0.00
18.59
0.00
0.00
0.00
21.94
0.00%
0.00%
0.00%
50.01%
34.54
0.00
22.50
18.59
543.66
0.00
234.23
21.94
93.12%
0.00%
81.02%
50.02%
2.55
14.87
5.27
18.58
40.14
447.44
54.86
21.92
6.88%
100.00%
18.98%
49.98%
m2
m3
m3
m2
m2
12.60
19.66
3.13
33.79
157.98
19.68
206.16
254.56
35.87
29.49
247.97
4,053.11
796.77
1,212.05
4,658.83
12.60
19.66
0.00
0.00
0.00
247.97
4053.11
0.00
0.00
0.00
0.00
0.00
3.13
33.79
0.00
0.00
0.00
796.77
1,212.05
0.00
0.00%
0.00%
100.00%
100.00%
0.00%
12.60
19.66
3.13
33.79
0.00
247.97
4,053.11
796.77
1,212.05
0.00
100.00%
100.00%
100.00%
100.00%
0.00%
0.00
0.00
0.00
0.00
157.98
0.00
0.00
0.00
0.00
4,658.83
0.00%
0.00%
0.00%
0.00%
100.00%
m3
kg
7.56
152.46
325.48
5.71
2,460.63
870.55
7.56
152.46
2460.63
870.55
0.00
0.00
0.00
0.00
0.00%
0.00%
7.56
152.46
2,460.63
870.55
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
m2
kg
m3
25.14
459.96
3.14
35.87
5.71
325.48
901.77
2,626.37
1,022.01
5.76
459.96
0.00
206.61
2626.37
0.00
19.38
0.00
3.14
695.16
0.00
1,022.01
77.09%
0.00%
100.00%
25.14
459.96
3.14
901.77
2,626.37
1,022.01
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
m2
kg
m3
68.00
974.54
4.25
44.65
5.71
396.33
3,036.20
5,564.62
1,684.40
0.00
974.54
0.00
0.00
5564.62
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
974.54
0.00
0.00
5,564.62
0.00
0.00%
100.00%
0.00%
68.00
0.00
4.25
3,036.20
0.00
1,684.40
100.00%
0.00%
100.00%
m2
kg
m3
58.28
720.56
5.27
58.03
5.71
351.13
3,381.99
4,114.40
1,850.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
137.41
0.00
0.00
784.61
0.00
0.00%
19.07%
0.00%
0.00
137.41
0.00
0.00
784.61
0.00
0.00%
19.07%
0.00%
58.28
583.15
5.27
3,381.99
3,329.79
1,850.46
100.00%
80.93%
100.00%
m2
kg
m3
22.32
204.81
1.29
50.16
5.71
352.91
1,119.57
1,169.47
455.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
22.32
204.81
1.29
1,119.57
1,169.47
455.25
100.00%
100.00%
100.00%
m2
kg
m3
5.34
29.74
0.41
50.16
5.71
294.47
267.85
169.82
120.73
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
5.34
29.74
0.41
267.85
169.82
120.73
100.00%
100.00%
100.00%
m2
m2
kg
51.77
55.09
170.33
96.37
54.52
5.46
4,989.07
3,003.51
930.00
0.00
0.00
0.00
0.00
0.00
0.00
25.89
27.54
85.16
2,495.02
1,501.48
464.97
50.01%
49.99%
50.00%
25.89
27.54
85.16
2,495.02
1,501.48
464.97
50.01%
49.99%
50.00%
25.88
27.55
85.17
2,494.06
1,502.03
465.03
49.99%
50.01%
50.00%
02
DEL
CONSTRUCCION DE DOS AULAS EN LA I.E. DEL CASERIO SAN MIGUEL
DE TINYASH
- INDEPENDENCIA - HUARAZ
Plazo de Ejecucin:
90
Fecha de Inicio:
6/23/2014
Fecha de termino:
9/20/2014
A V A N C E S
ANTERIOR
ACTUAL
Metrado
Valorizado
Metrado
Valorizado
%
Metrado
CONTRATISTA
COSTO DEL PROYECTO (SIN IGV):
Ubicacin:
Part.
PRESUPUESTO
DESCRIPCION
Und
07.04
08
08.01
08.02
08.03
08.04
08.05
09
09.01
09.02
09.03
10
10.01
10.02
10.03
10.04
11
11.01
11.02
12
12.01
12.02
12.02
12.02
13
13.01
14
14.01
15
15.01
16
16.01
17
17.01
17.02
17.03
18
18.01
18.02
18.03
19
19.01
19.02
20
20.01
20.02
21
21
22
22.01
Metrado
24.949150%
8.00%
P.U.
P.P.
7/7/2014
Dpto.:
Provincia:
Distrito:
ACUMULADO
Valorizado
AL
7/22/2014
Ancash
Huaraz
Independencia
SALDO
%
Metrado
Valorizado
5.96
160.92
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
27.00
160.92
100.00%
12.05
17.08
18.12
17.41
7.75
1,350.81
1,478.27
792.57
804.86
576.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
112.10
86.55
43.74
46.23
74.40
1,350.81
1,478.27
792.57
804.86
576.60
100.00%
100.00%
100.00%
100.00%
100.00%
59.83
64.52
43.08
7,000.11
4,739.64
476.90
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
117.00
73.46
11.07
7,000.11
4,739.64
476.90
100.00%
100.00%
100.00%
14.78
21.67
57.84
3.80
1,551.90
375.76
3,333.90
276.45
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
105.00
17.34
57.64
72.75
1,551.90
375.76
3,333.90
276.45
100.00%
100.00%
100.00%
100.00%
6.68
6.68
335.00
382.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
50.15
57.30
335.00
382.76
100.00%
100.00%
10.82
1,371.68
32.82
36.25
1,804.13
5,486.72
6,514.77
719.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
166.74
4.00
198.50
19.85
1,804.13
5,486.72
6,514.77
719.56
100.00%
100.00%
100.00%
100.00%
428.12
856.24
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
2.00
856.24
100.00%
167.22
4,192.21
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
25.07
4,192.21
100.00%
77.65
155.30
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
2.00
155.30
100.00%
5.50
1,870.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
340.00
1,870.00
100.00%
6.51
6.51
6.84
578.28
1,445.02
1,378.47
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
88.83
221.97
201.53
578.28
1,445.02
1,378.47
100.00%
100.00%
100.00%
63.43
63.62
239.53
1,014.88
254.48
239.53
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
16.00
4.00
1.00
1,014.88
254.48
239.53
100.00%
100.00%
100.00%
21.69
36.06
430.55
144.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
19.85
4.00
430.55
144.24
100.00%
100.00%
71.63
79.60
286.52
955.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
4.00
12.00
286.52
955.20
100.00%
100.00%
200.00
400.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
2.00
400.00
100.00%
3,500.00
3,500.00
0.30
1050.00
0.28
980.00
28.00%
0.58
2,030.00
58.00%
0.42
1,470.00
42.00%
S/.
S/.
S/.
S/.
S/.
S/.
S/.
111,426.64
27,800.00
8,914.13
148,140.77
1.00
148,140.77
26,665.34
174,806.11
S/.
S/.
S/.
S/.
S/.
S/.
S/.
20,975.24
5,233.14
1,678.02
27,886.40
1.00
27,886.40
5,019.55
32,905.95
S/.
10,049.01
S/.
2,507.14
S/.
803.92
S/. 13,360.07
1.00
S/. 13,360.07
S/.
2,404.81
S/. 15,764.88
9.02%
9.02%
S/.
31,024.25
S/.
7,740.28
S/.
2,481.94
S/. 41,246.47
1.00
S/. 41,246.47
S/.
7,424.36
S/. 48,670.83
27.84%
S/.
S/.
S/.
S/.
27.84%
S/.
S/.
S/.
80,402.39
20,059.72
6,432.19
106,894.30
1.00
106,894.30
19,240.98
126,135.28
72.16%
72.16%
02
DEL
CONSTRUCCION DE DOS AULAS EN LA I.E. DEL CASERIO SAN MIGUEL
DE TINYASH
- INDEPENDENCIA - HUARAZ
Plazo de Ejecucin:
90
Fecha de Inicio:
6/23/2014
Fecha de termino:
9/20/2014
A V A N C E S
ANTERIOR
ACTUAL
Metrado
Valorizado
Metrado
Valorizado
%
Metrado
CONTRATISTA
COSTO DEL PROYECTO (SIN IGV):
Ubicacin:
Part.
PRESUPUESTO
DESCRIPCION
Und
01
01.01
01.02
02
02.01
02.02
03
03.01
03.02
03.03
04
04.01
04.02
04.03
04.04
05
05.01
05.02
05.03
05.04
05.05
06
06.01
06.01.01
06.01.02
06.02
06.02.01
06.02.02
06.02.03
06.03
06.03.01
06.03.02
06.03.03
06.04
06.04.01
06.04.02
06.04.03
06.05
06.05.01
06.05.02
06.05.03
06.06
06.06.01
06.06.02
06.06.03
07
07.01
07.02
07.03
CONSTRUCCIONES PROVICIONALES
ALQUILER DE ALMACEN DE OBRA
CARTEL DE OBRA DE 2.4m x 3.6m Inc Transp y coloc.
TRABAJOS PRELIMINARES
LIMPIEZA DE TERRENO MANUAL
TRAZO Y REPLANTEO EN EDIFICACIONES
SEGURIDAD Y SALUD
EQUIPOS DE PROTECCION INDIVIDUAL
CAPACITACION DE SEGURIDAD Y SALUD
SEALIZACION TEMPORAL DE SEGURIDAD
MOVIMIENTO DE TIERRAS
EXCAVACION PARA CIMIENTOS Y ZAPATAS
RELLENO CON MATERIAL PROPIO MANUAL
ELIMINACION DE MATERIAL EXCEDENTE Dprom=30m
NIVELACION INTERIOR Y APISONADO MANUAL
CONCRETO SIMPLE
SOLADO PARA ZAPATA E=2" Mezcla 1:12 C:H
CONCRETO PARA CIMIENTO CORRIDO 1:10+30%PG
CONCRETO PARA SOBRECIMIENTOS 1:8 + 25%P M
ENCOFRADO Y DESENCOFRADO DE SOBRECIMIENTO
CONCRETO EN FALSO PISO 4" Mezcla 1:8 C:H
CONCRETO ARMADO
ZAPATAS
CONCRETO F'C=210 Kg/cm2 PARA ZAPATAS
ACERO DE REFUERZO F'y=4200 Kg/cm2
VIGA DE CIMENTACION
ENCOFRADO Y DESENCOFRADO DE VIGAS DE CIMENTACION
ACERO DE REFUERZO F'y=4200 Kg/cm2
CONCRETO F'C=210Kg/cm2 EN VIGAS DE CIMENTACION
COLUMNAS
ENCOFRADO Y DESENCOFRADO DE COLUMNAS
ACERO DE REFUERZO F'y=4200 Kg/cm2
CONCRETO F'C=210 Kg/cm2 PARA COLUMNAS
VIGAS Y DINTELES
ENCOFRADO Y DESENCOFRADO DE VIGAS
ACERO DE REFUERZO F'y=4200 Kg/cm2
CONCRETO F'C=210 Kg/cm2 PARA VIGAS
COLUMNETAS EN MUROS DE ALBAILERIA
ENCOFRADO Y DESENCOFRADO DE COLUMNETAS
ACERO DE REFUERZO F'y=4200 Kg/cm2
CONCRETO F'C=175 Kg/cm2 PARA COLUMNETAS
VIGAS DE REMATE DE PARAPETO Y ALFEIZER
ENCOFRADO Y DESENCOFRADO DE VIGA REMATE
ACERO DE REFUERZO F'y=4200 Kg/cm2
CONCRETO F'C=175 Kg/cm2 PARA VIGA REMATE
MUROS Y TABIQUES DE ALBAILERIA
MURO DE LADRILLO K.K. 18 huecos DE SOGA 1:5 x 1.5cm
MURO DE LADRILLO K.K. 18 huecos DE CABEZA 1:5 x 1.5cm
ACERO DE REFUERZO HORIZONTAL EN MUROS
Metrado
P.U.
P.P.
7/23/2014
Dpto.:
Provincia:
Distrito:
ACUMULADO
Valorizado
AL
8/6/2014
Ancash
Huaraz
Independencia
SALDO
%
Metrado
Valorizado
mes
und
3.00
1.00
150.00
560.00
450.00
560.00
1.00
1.00
150.00
560.00
0.50
0.00
75.00
0.00
16.67%
0.00%
1.50
1.00
225.00
560.00
50.00%
100.00%
1.50
0.00
225.00
0.00
50.00%
0.00%
m2
m2
200.00
200.00
1.10
0.85
220.00
170.00
200.00
200.00
220.00
170.00
0.00
0.00
0.00
0.00
0.00%
0.00%
200.00
200.00
220.00
170.00
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
glb
glb
glb
1.00
1.00
1.00
902.50
800.00
390.00
902.50
800.00
390.00
1.00
1.00
1.00
902.50
800.00
390.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
1.00
1.00
1.00
902.50
800.00
390.00
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
m3
m3
m3
m2
37.09
14.87
27.77
37.17
15.74
30.09
10.41
1.18
583.80
447.44
289.09
43.86
34.54
0.00
22.50
18.59
543.66
0.00
234.23
21.94
0.00
14.87
3.13
18.58
0.00
447.44
32.58
21.92
0.00%
100.00%
11.27%
49.99%
34.54
14.87
25.63
37.17
543.66
447.44
266.81
43.86
93.12%
100.00%
92.29%
100.00%
2.55
0.00
2.14
0.00
40.14
0.00
22.28
0.00
6.88%
0.00%
7.71%
0.00%
m2
m3
m3
m2
m2
12.60
19.66
3.13
33.79
157.98
19.68
206.16
254.56
35.87
29.49
247.97
4,053.11
796.77
1,212.05
4,658.83
12.60
19.66
3.13
33.79
0.00
247.97
4053.11
796.77
1212.05
0.00
0.00
0.00
0.00
0.00
105.00
0.00
0.00
0.00
0.00
3,096.45
0.00%
0.00%
0.00%
0.00%
66.46%
12.60
19.66
3.13
33.79
105.00
247.97
4,053.11
796.77
1,212.05
3,096.45
100.00%
100.00%
100.00%
100.00%
66.46%
0.00
0.00
0.00
0.00
52.98
0.00
0.00
0.00
0.00
1,562.38
0.00%
0.00%
0.00%
0.00%
33.54%
m3
kg
7.56
152.46
325.48
5.71
2,460.63
870.55
7.56
152.46
2460.63
870.55
0.00
0.00
0.00
0.00
0.00%
0.00%
7.56
152.46
2,460.63
870.55
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
m2
kg
m3
25.14
459.96
3.14
35.87
5.71
325.48
901.77
2,626.37
1,022.01
25.14
459.96
3.14
901.77
2626.37
1022.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
25.14
459.96
3.14
901.77
2,626.37
1,022.01
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
m2
kg
m3
68.00
974.54
4.25
44.65
5.71
396.33
3,036.20
5,564.62
1,684.40
0.00
974.54
0.00
0.00
5564.62
0.00
12.00
0.00
0.75
535.80
0.00
297.25
17.65%
0.00%
17.65%
12.00
974.54
0.75
535.80
5,564.62
297.25
17.65%
100.00%
17.65%
56.00
0.00
3.50
2,500.40
0.00
1,387.16
82.35%
0.00%
82.35%
m2
kg
m3
58.28
720.56
5.27
58.03
5.71
351.13
3,381.99
4,114.40
1,850.46
0.00
137.41
0.00
0.00
784.61
0.00
0.00
137.41
0.00
0.00
784.61
0.00
0.00%
19.07%
0.00%
0.00
274.82
0.00
0.00
1,569.22
0.00
0.00%
38.14%
0.00%
58.28
445.74
5.27
3,381.99
2,545.18
1,850.46
100.00%
61.86%
100.00%
m2
kg
m3
22.32
204.81
1.29
50.16
5.71
352.91
1,119.57
1,169.47
455.25
0.00
0.00
0.00
0.00
0.00
0.00
15.68
185.32
1.02
786.51
1,058.18
359.97
70.25%
90.48%
79.07%
15.68
185.32
1.02
786.51
1,058.18
359.97
70.25%
90.48%
79.07%
6.64
19.49
0.27
333.06
111.29
95.29
29.75%
9.52%
20.93%
m2
kg
m3
5.34
29.74
0.41
50.16
5.71
294.47
267.85
169.82
120.73
0.00
0.00
0.00
0.00
0.00
0.00
0.00
29.74
0.00
0.00
169.82
0.00
0.00%
100.00%
0.00%
0.00
29.74
0.00
0.00
169.82
0.00
0.00%
100.00%
0.00%
5.34
0.00
0.41
267.85
0.00
120.73
100.00%
0.00%
100.00%
m2
m2
kg
51.77
55.09
170.33
96.37
54.52
5.46
4,989.07
3,003.51
930.00
25.89
27.54
85.16
2495.02
1501.48
464.97
25.88
27.55
85.17
2,494.06
1,502.03
465.03
49.99%
50.01%
50.00%
51.77
55.09
170.33
4,989.07
3,003.51
930.00
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
02
DEL
CONSTRUCCION DE DOS AULAS EN LA I.E. DEL CASERIO SAN MIGUEL
DE TINYASH
- INDEPENDENCIA - HUARAZ
Plazo de Ejecucin:
90
Fecha de Inicio:
6/23/2014
Fecha de termino:
9/20/2014
A V A N C E S
ANTERIOR
ACTUAL
Metrado
Valorizado
Metrado
Valorizado
%
Metrado
CONTRATISTA
COSTO DEL PROYECTO (SIN IGV):
Ubicacin:
Part.
PRESUPUESTO
DESCRIPCION
Und
07.04
08
08.01
08.02
08.03
08.04
08.05
09
09.01
09.02
09.03
10
10.01
10.02
10.03
10.04
11
11.01
11.02
12
12.01
12.02
12.02
12.02
13
13.01
14
14.01
15
15.01
16
16.01
17
17.01
17.02
17.03
18
18.01
18.02
18.03
19
19.01
19.02
20
20.01
20.02
21
21
22
22.01
Metrado
24.949150%
8.00%
P.U.
P.P.
7/23/2014
Dpto.:
Provincia:
Distrito:
ACUMULADO
Valorizado
AL
8/6/2014
Ancash
Huaraz
Independencia
SALDO
%
Metrado
Valorizado
5.96
160.92
0.00
0.00
27.00
160.92
100.00%
27.00
160.92
100.00%
0.00
0.00
0.00%
12.05
17.08
18.12
17.41
7.75
1,350.81
1,478.27
792.57
804.86
576.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
112.10
86.55
43.74
46.23
74.40
1,350.81
1,478.27
792.57
804.86
576.60
100.00%
100.00%
100.00%
100.00%
100.00%
59.83
64.52
43.08
7,000.11
4,739.64
476.90
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
117.00
73.46
11.07
7,000.11
4,739.64
476.90
100.00%
100.00%
100.00%
14.78
21.67
57.84
3.80
1,551.90
375.76
3,333.90
276.45
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
105.00
17.34
57.64
72.75
1,551.90
375.76
3,333.90
276.45
100.00%
100.00%
100.00%
100.00%
6.68
6.68
335.00
382.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
50.15
57.30
335.00
382.76
100.00%
100.00%
10.82
1,371.68
32.82
36.25
1,804.13
5,486.72
6,514.77
719.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
166.74
4.00
198.50
19.85
1,804.13
5,486.72
6,514.77
719.56
100.00%
100.00%
100.00%
100.00%
428.12
856.24
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
2.00
856.24
100.00%
167.22
4,192.21
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
25.07
4,192.21
100.00%
77.65
155.30
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
2.00
155.30
100.00%
5.50
1,870.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
340.00
1,870.00
100.00%
6.51
6.51
6.84
578.28
1,445.02
1,378.47
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
88.83
221.97
201.53
578.28
1,445.02
1,378.47
100.00%
100.00%
100.00%
63.43
63.62
239.53
1,014.88
254.48
239.53
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.00
0.00
0.00
254.48
0.00
0.00%
100.00%
0.00%
0.00
4.00
0.00
0.00
254.48
0.00
0.00%
100.00%
0.00%
16.00
0.00
1.00
1,014.88
0.00
239.53
100.00%
0.00%
100.00%
21.69
36.06
430.55
144.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
19.85
4.00
430.55
144.24
100.00%
100.00%
71.63
79.60
286.52
955.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
4.00
12.00
286.52
955.20
100.00%
100.00%
200.00
400.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
2.00
400.00
100.00%
3,500.00
3,500.00
0.58
2030.00
0.27
945.00
27.00%
0.85
2,975.00
85.00%
0.15
525.00
15.00%
S/.
S/.
S/.
S/.
S/.
S/.
S/.
111,426.64
27,800.00
8,914.13
148,140.77
1.00
148,140.77
26,665.34
174,806.11
S/.
S/.
S/.
S/.
S/.
S/.
S/.
31,024.25
7,740.29
2,481.94
41,246.48
1.00
41,246.48
7,424.37
48,670.85
S/.
13,487.03
S/.
3,364.90
S/.
1,078.96
S/. 17,930.89
1.00
S/. 17,930.89
S/.
3,227.56
S/. 21,158.45
12.10%
12.10%
S/.
44,511.28
S/.
11,105.19
S/.
3,560.90
S/. 59,177.37
1.00
S/. 59,177.37
S/.
10,651.93
S/. 69,829.30
39.95%
S/.
S/.
S/.
S/.
39.95%
S/.
S/.
S/.
66,915.36
16,694.81
5,353.23
88,963.40
1.00
88,963.40
16,013.41
104,976.81
60.05%
60.05%
Part.
01
01.01
01.02
02.00
02.01
02.02
03.00
03.01
03.02
03.03
04.00
04.01
04.02
04.03
04.04
05.00
05.01
05.02
05.03
05.04
05.05
06.00
06.01
06.01.01
06.01.02
06.02
06.02.01
06.02.02
06.02.03
06.03
06.03.01
06.03.02
06.03.03
06.04
06.04.01
06.04.02
06.04.03
06.05
06.05.01
06.05.02
06.05.03
06.06
06.06.01
06.06.02
06.06.03
07.00
07.01
07.02
VALORIZACION N:
02
CONTRATISTA:
EVANOR SAC.
S/.
Ubicacin:
148,140.77
METRADO
DESCRIPCION
CONSTRUCCIONES PROVICIONALES
ALQUILER DE ALMACEN DE OBRA
CARTEL DE OBRA DE 2.4m x 3.6m Inc Transp y coloc.
TRABAJOS PRELIMINARES
LIMPIEZA DE TERRENO MANUAL
TRAZO Y REPLANTEO EN EDIFICACIONES
SEGURIDAD Y SALUD
EQUIPOS DE PROTECCION INDIVIDUAL
CAPACITACION DE SEGURIDAD Y SALUD
SEALIZACION TEMPORAL DE SEGURIDAD
MOVIMIENTO DE TIERRAS
EXCAVACION PARA CIMIENTOS Y ZAPATAS
RELLENO CON MATERIAL PROPIO MANUAL
ELIMINACION DE MATERIAL EXCEDENTE Dprom=30m
NIVELACION INTERIOR Y APISONADO MANUAL
CONCRETO SIMPLE
SOLADO PARA ZAPATA E=2" Mezcla 1:12 C:H
CONCRETO PARA CIMIENTO CORRIDO 1:10+30%PG
CONCRETO PARA SOBRECIMIENTOS 1:8 + 25%P M
ENCOFRADO Y DESENCOFRADO DE SOBRECIMIENTO
CONCRETO EN FALSO PISO 4" Mezcla 1:8 C:H
CONCRETO ARMADO
ZAPATAS
CONCRETO F'C=210 Kg/cm2 PARA ZAPATAS
ACERO DE REFUERZO F'y=4200 Kg/cm2
VIGA DE CIMENTACION
ENCOFRADO Y DESENCOFRADO DE VIGAS DE CIMENTACION
ACERO DE REFUERZO F'y=4200 Kg/cm2
CONCRETO F'C=210Kg/cm2 EN VIGAS DE CIMENTACION
COLUMNAS
ENCOFRADO Y DESENCOFRADO DE COLUMNAS
ACERO DE REFUERZO F'y=4200 Kg/cm2
CONCRETO F'C=210 Kg/cm2 PARA COLUMNAS
VIGAS Y DINTELES
ENCOFRADO Y DESENCOFRADO DE VIGAS
ACERO DE REFUERZO F'y=4200 Kg/cm2
CONCRETO F'C=210 Kg/cm2 PARA VIGAS
COLUMNETAS EN MUROS DE ALBAILERIA
ENCOFRADO Y DESENCOFRADO DE COLUMNETAS
ACERO DE REFUERZO F'y=4200 Kg/cm2
CONCRETO F'C=175 Kg/cm2 PARA COLUMNETAS
VIGAS DE REMATE DE PARAPETO Y ALFEIZER
ENCOFRADO Y DESENCOFRADO DE VIGA REMATE
ACERO DE REFUERZO F'y=4200 Kg/cm2
CONCRETO F'C=175 Kg/cm2 PARA VIGA REMATE
MUROS Y TABIQUES DE ALBAILERIA
MURO DE LADRILLO K.K. 18 huecos DE SOGA 1:5 x 1.5cm
MURO DE LADRILLO K.K. 18 huecos DE CABEZA 1:5 x 1.5cm
Und
1Q
2Q
Metrado
mes
und
0.50
0.00
0.50
0.00
1.00
0.00
m2
m2
0.00
0.00
0.00
0.00
0.00
0.00
glb
glb
glb
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
m3
m3
m3
m2
0.00
0.00
0.00
18.59
0.00
14.87
3.13
18.58
0.00
14.87
3.13
37.17
m2
m3
m3
m2
m2
0.00
0.00
3.13
33.79
0.00
0.00
0.00
0.00
0.00
105.00
0.00
0.00
3.13
33.79
105.00
m3
kg
0.00
0.00
0.00
0.00
0.00
0.00
m2
kg
m3
19.38
0.00
3.14
0.00
0.00
0.00
19.38
0.00
3.14
m2
kg
m3
0.00
0.00
0.00
12.00
0.00
0.75
12.00
0.00
0.75
m2
kg
m3
0.00
137.41
0.00
0.00
137.41
0.00
0.00
274.82
0.00
m2
kg
m3
0.00
0.00
0.00
15.68
185.32
1.02
15.68
185.32
1.02
m2
kg
m3
0.00
0.00
0.00
0.00
29.74
0.00
0.00
29.74
0.00
m2
m2
25.89
27.54
25.88
27.55
51.77
55.09
Part.
VALORIZACION N:
02
CONTRATISTA:
EVANOR SAC.
S/.
Ubicacin:
148,140.77
METRADO
DESCRIPCION
Und
07.03
07.04
08.00
08.01
08.02
08.03
08.04
08.05
09.00
09.01
09.02
09.03
10.00
10.01
10.02
10.03
10.04
11.00
11.01
11.02
12.00
12.01
12.02
12.02
12.02
13.00
13.01
14.00
14.01
15.00
15.01
16.00
16.01
17.00
17.01
17.02
17.03
18.00
18.01
18.02
18.03
19.00
19.01
19.02
20.00
20.01
20.02
21.00
21.01
22.00
22.01
1Q
2Q
Metrado
85.16
0.00
85.17
27.00
170.33
27.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.00
0.00
0.00
4.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.28
0.27
0.55
VALORIZACIN N
PORCENTAJE
VALORIZADO
01
18.82%
S/.
27,886.40
S/.
5,019.55
02
21.13%
S/.
31,290.96
S/.
5,632.37
S/.
59,177.36
S/.
10,651.92
TOTAL
VALORIZACION
(SIN IGV)
Notas:
MONTO PAGADO AL
CONTRATISTA
(INC. IGV)
RETENCIN
(INC IGV)
IGV (18%)
S/.
S/.
S/.
32,905.95
S/.
36,923.33
S/.
69,829.28
EJECUTOR:
Id
Nombre
PROYECTO:
LUGAR:
PROGRAMACIN DE OBRA
Duracin Inicio
88
Fin
Quincena 1
lun 23/06/14
sb 20/09/14
CONSTRUCCIONES PROVICIONALES
1 da
lun 23/06/14
mar 24/06/14
1.01
1 da
mar 24/06/14
mar 24/06/14
1.02
1 da
lun 23/06/14
lun 23/06/14
sb 28/06/14
6 das
lun 23/06/14
2.01
4 das
lun 23/06/14
jue 26/06/14
2.02
2 das
vie 27/06/14
sb 28/06/14
TRABAJOS PRELIMINARES
1 da
mar 24/06/14
mar 24/06/14
3.01
1 da
mar 24/06/14
mar 24/06/14
3.02
1 da
mar 24/06/14
mar 24/06/14
3.03
4
SEGURIDAD Y SALUD
1 da
mar 24/06/14
mar 24/06/14
15 das
lun 30/06/14
mi 16/07/14
4.01
7 das
lun 30/06/14
lun 07/07/14
4.02
2 das
mar 08/07/14
mi 09/07/14
4.03
5 das
vie 11/07/14
mi 16/07/14
4.04
1 da
jue 10/07/14
jue 10/07/14
21 das
vie 11/07/14
lun 04/08/14
CONCRETO SIMPLE
5.01
1 da
vie 11/07/14
vie 11/07/14
5.02
1 da
mar 15/07/14
mar 15/07/14
5.03
1 da
sb 19/07/14
sb 19/07/14
5.04
3 das
mi 16/07/14
vie 18/07/14
5.05
2 das
sb 02/08/14
lun 04/08/14
27 das
sb 12/07/14
lun 11/08/14
lun 14/07/14
CONCRETO ARMADO
Quincena 2
Quincena 3
Quincena 4
S/. 450.00
S/. 560.00
S/. 220.00
S/. 170.00
S/. 902.50
S/. 800.00
S/. 390.00
S/. 500.40
S/. 83.40
S/. 447.44
S/. 289.09
S/. 43.86
S/. 247.97
S/. 4,053.11
S/. 796.77
S/. 1,212.05
S/. 2,329.42
6.01
ZAPATAS
2 das
sb 12/07/14
06.01.01
1 da
lun 14/07/14
lun 14/07/14
06.01.02
1 da
sb 12/07/14
sb 12/07/14
6.02
VIGA DE CIMENTACION
8 das
lun 14/07/14
mar 22/07/14
06.02.01
5 das
mi 16/07/14
lun 21/07/14
06.02.02
2 das
lun 14/07/14
mar 15/07/14
06.02.03
1 da
mar 22/07/14
mar 22/07/14
6.03
COLUMNAS
11 das
mi 23/07/14
lun 04/08/14
06.03.01
5 das
lun 28/07/14
vie 01/08/14
S/. 3,036.20
06.03.02
4 das
mi 23/07/14
sb 26/07/14
06.03.03
2 das
sb 02/08/14
lun 04/08/14
S/. 5,564.62
S/. 842.20
6.04
VIGAS Y DINTELES
7 das
mar 05/08/14
lun 11/08/14
06.04.01
3 das
jue 07/08/14
sb 09/08/14
06.04.02
3 das
mar 05/08/14
mi 06/08/14
06.04.03
1 da
lun 11/08/14
lun 11/08/14
6.05
5 das
mar 22/07/14
sb 26/07/14
06.05.01
3 das
mi 23/07/14
vie 25/07/14
06.05.02
1 da
mar 22/07/14
mar 22/07/14
06.05.03
1 da
sb 26/07/14
sb 26/07/14
S/. 2,329.42
S/. 2,460.63
S/. 870.55
S/. 721.42
S/. 2,626.37
S/. 180.35
S/. 1,022.01
S/. 842.20
S/. 3,381.99
S/. 4,114.40
S/. 1,850.46
S/. 1,119.57
S/. 1,169.47
S/. 455.25
Quincena 5
Quincena 6
Quincena 7
EJECUTOR:
Id
Nombre
PROYECTO:
LUGAR:
Duracin Inicio
Fin
Quincena 1
6.06
3 das
06.06.01
1 da
lun 28/07/14
lun 28/07/14
06.06.02
1 da
mar 29/07/14
mar 29/07/14
mi 30/07/14
06.06.03
7
lun 28/07/14
1 da
mi 30/07/14
11 das
lun 21/07/14
vie 01/08/14
7.01
9 das
lun 21/07/14
mi 30/07/14
7.02
6 das
lun 21/07/14
sb 26/07/14
7.03
1 da
lun 21/07/14
lun 21/07/14
7.04
2 das
jue 31/07/14
vie 01/08/14
19 das
sb 02/08/14
jue 21/08/14
8.01
7 das
sb 02/08/14
sb 09/08/14
8.02
8 das
sb 02/08/14
lun 11/08/14
8.03
5 das
mar 12/08/14
vie 15/08/14
8.04
4 das
mar 05/08/14
jue 07/08/14
5 das
sb 16/08/14
jue 21/08/14
9 das
sb 23/08/14
mar 02/09/14
8.05
9
CIELORASO
9.01
8 das
sb 23/08/14
lun 01/09/14
9.02
7 das
sb 23/08/14
sb 30/08/14
9.03
10
1 da
mar 02/09/14
mar 02/09/14
11 das
vie 22/08/14
mi 03/09/14
10.01
1 da
vie 22/08/14
vie 22/08/14
10.02
2 das
vie 29/08/14
sb 30/08/14
10.03
2 das
lun 01/09/14
mar 02/09/14
10.04
1 da
mi 03/09/14
mi 03/09/14
6 das
vie 22/08/14
jue 28/08/14
11.01
3 das
vie 22/08/14
lun 25/08/14
11.02
3 das
mar 26/08/14
jue 28/08/14
11
CONTRAZOCALOS
10 das
mar 12/08/14
vie 22/08/14
12.01
2 das
sb 16/08/14
lun 18/08/14
12.02
4 das
mar 12/08/14
vie 15/08/14
12.02
3 das
mar 19/08/14
jue 21/08/14
12.02
1 da
vie 22/08/14
vie 22/08/14
1 da
jue 18/09/14
jue 18/09/14
1 da
jue 18/09/14
jue 18/09/14
7 das
vie 12/09/14
mi 17/09/14
7 das
vie 12/09/14
mi 17/09/14
1 da
vie 19/09/14
vie 19/09/14
12
13
13.01
14
14.01
15
15.01
16
16.01
17
CUBIERTA Y TECHO
CARPINTERIA DE MADERA
PUERTA APANELADA DE MADERA TORNILLO
CARPINTERIA METALICA
VENTANA METALICA incl. instalacion
CERRAJERIA
CERRADURA DE PUERTA 3 GOLPES
VIDRIOS, CRISTALES Y SIMILARES
VIDRIO CATEDRAL INCOLORO SEMIDOBLE
PINTURA
Quincena 2
Quincena 3
Quincena 4
Quincena 5
Quincena 6
Quincena 7
mi 30/07/14
1 da
vie 19/09/14
vie 19/09/14
3 das
jue 18/09/14
vie 19/09/14
3 das
jue 18/09/14
vie 19/09/14
17 das
vie 29/08/14
jue 11/09/14
17.01
PINTURA EN EXTERIORES
5 das
vie 29/08/14
mar 02/09/14
17.02
PINTURA EN INTERIORES
7 das
mi 03/09/14
sb 06/09/14
S/. 267.85
S/. 169.82
S/. 120.73
S/. 4,989.07
S/. 3,003.51
S/. 930.00
S/. 160.92
S/. 192.97
S/. 184.78
S/. 1,157.84
S/. 1,293.48
S/. 792.57
S/. 804.86
S/. 115.32
S/. 461.28
S/. 6,125.09
S/. 4,739.64
S/. 875.01
S/. 476.90
S/. 1,551.90
S/. 375.76
S/. 3,333.90
S/. 276.45
S/. 335.00
S/. 382.76
S/. 902.07
S/. 5,486.72
S/. 902.07
S/. 6,514.77
S/. 719.56
S/. 856.24
S/. 1,676.88
S/. 2,515.33
S/. 155.30
S/. 1,870.00
S/. 289.14
S/. 289.14
S/. 1,445.02
EJECUTOR:
Id
Nombre
PROYECTO:
LUGAR:
17.03
Duracin Inicio
Fin
5 das
lun 08/09/14
Quincena 1
6 das
vie 12/09/14
jue 18/09/14
18.01
4 das
vie 12/09/14
mar 16/09/14
18.02
1 da
mi 17/09/14
mi 17/09/14
jue 18/09/14
18
18.03
19
INSTALACIONES ELECTRICAS
1 da
jue 18/09/14
2 das
mi 03/09/14
jue 04/09/14
19.01
1 da
mi 03/09/14
mi 03/09/14
19.02
1 da
jue 04/09/14
jue 04/09/14
vie 19/09/14
20
19 das
vie 05/09/14
20.01
1 da
vie 19/09/14
vie 19/09/14
20.02
2 das
vie 05/09/14
sb 06/09/14
1 da
sb 20/09/14
sb 20/09/14
1 da
sb 20/09/14
sb 20/09/14
1 da
mar 24/06/14
mar 24/06/14
mar 24/06/14
mar 24/06/14
21
21.01
22
22.01
ARTEFACTOS
OTROS
PIZARRA ACRILICA 1.20mx4.0m
FLETE
FLETE TERRESTRE
1 da
COSTO DIRECTO
Quincena 3
Quincena 4
Quincena 5
Quincena 6
Quincena 7
S/. 1,378.47
S/. 507.44
S/. 507.44
S/. 254.48
S/. 239.53
S/. 430.55
S/. 144.24
S/. 286.52
S/. 955.20
S/. 400.00
S/. 3,500.00
S/.
7,492.90
S/.
13,852.66
S/.
25,738.74
S/.
23,071.33
S/.
22,396.97
S/.
11,789.20
S/.
7,084.84
S/.
1,869.41
S/.
3,456.12
S/.
6,421.60
S/.
5,756.10
S/.
5,587.85
S/.
2,941.31
S/.
1,767.61
UTILIDAD (8%)
S/.
599.43
S/.
1,108.21
S/.
2,059.10
S/.
1,845.71
S/.
1,791.76
S/.
943.14
S/.
566.78
SUB TOTAL
S/.
9,961.74
S/.
18,416.99
S/.
34,219.44
S/.
30,673.14
S/.
29,776.58
S/.
15,673.65
S/.
9,419.23
IGV
S/.
Quincena 2
jue 11/09/14
18%
1,793.11
S/.
3,315.06
S/.
6,159.50
S/.
5,521.17
S/.
5,359.78
S/.
2,821.26
S/.
1,695.46
VALORIZACION QUINCENAL
S/. 11,754.85
S/.
21,732.05
S/.
40,378.94
S/.
36,194.31
S/.
35,136.36
S/.
18,494.91
S/.
11,114.69
VALORIZACION ACUMULADA
S/. 11,754.85
S/.
33,486.90
S/.
73,865.84
S/. 110,060.15
S/.
145,196.51
S/.
163,691.42
S/.
174,806.11
PORCENTAJE QUINCENAL
6.72%
12.43%
23.10%
20.71%
20.10%
10.58%
6.36%
PORCENTAJE ACUMULADO
6.72%
19.15%
42.25%
62.96%
83.06%
93.64%
100.00%
S/.148,140.77
Inicio:
Plazo:
6/23/2014
Trmino:
90
Departamento:
Ancash
Distrito:
Provincia:
Huaraz
Localidad:
9/20/2014
Independencia
Tinyash
CURVA "S"
Programado vs Ejecutado
GENERAL
100%
90%
80%
70%
60%
50%
40%
30%
% de Avance Acumulado Programado
20%
10%
0%
inicio de obra
Quincena 1
Quincena 2
PERIODO
Quincena 3
Quincena 4
Quincena 5
Quincena 6
Quincena 7
Quincena
inicio
de obra 1
Quincena 2
Quincena 3
Quincena 4
Quincena 5
Quincena 6
Quincena 7
Monto mes
S/. 9,961.74
S/. 18,416.99
S/. 30,673.14
S/. 29,776.58
Monto Acumulados
S/. 9,961.74
S/. 28,378.73
S/. 59,051.87
S/. 88,828.45
S/. 15,673.65
S/. 9,419.23
S/. 148,140.77
S/. 104,502.10
S/. 113,921.33
% de avance Quincena
6.72%
12.43%
23.10%
20.71%
20.10%
10.58%
S/. 262,062.10
6.36%
6.72%
19.15%
42.25%
62.96%
83.06%
93.64%
100.00%
AVANCE PROGRAMADO
Quincena 1
Quincena 2
Quincena 3
Quincena 4
Quincena 5
Quincena 6
Quincena 7
Monto Quincena
AVANCE EJECUTADO
S/. 27,886.40
S/. 13,360.07
S/. 17,930.89
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
Monto Acumulados
S/. 27,886.40
S/. 41,246.47
S/. 59,177.36
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
% de avance Quincena
18.82%
9.02%
12.10%
0.00%
0.00%
0.00%
0.00%
18.82%
27.84%
39.94%
0.00%
0.00%
0.00%
0.00%
148140.77
CONDICIN DE OBRA
Adelantada
Adelantada
Retrasada
UBICACIN
CONTRATISTA
EVANOR SAC.
MODALIDAD
FECHA PRESUPUESTO
A suma alzada
11/21/2013
AREA GEOGRAFICA
ZONA 02
DESCRIPCION
REAJUSTE
ACUMULADO
ACTUAL
0.00
REAJUSTE
ACUMULADO
ANTERIOR
0.00
REAJUSTE
RECONOCIDO DEL
MES
0.00
REAJUSTE
CALCULADO PARA
EL MES
35.86
-35.86
OBRA
UBICACIN
CONTRATISTA
MODALIDAD
FECHA PRESUPUESTO
AREA GEOGRAFICA
1. CONTRATO PRINCIPAL
EJECUTADO
VAL
REAL
REAL
ACUMULADO
PROGRAMADO
PROGRAMADO
PROG.
ACUMULADO
MES
REAJUSTES (V*(K-1))
REAL
REAL
ACUMULADO
PROGRAM
PROG.
ACUMULADO
REAJUSTE
RECONOCIDO
VAL N 01 (Ene)
101,739.79
101,739.79
9,961.74
9,961.74
Jan-14
1.002
203.48
203.48
19.92
19.92
203.48
VAL N 02 (Feb)
17,930.89
119,670.68
18,416.99
28,378.73
Jan-14
1.002
35.86
239.34
36.83
56.75
35.86
VAL N 03 (Mar)
TOTAL
119,670.68
28,378.73
239.34
56.75
239.34
UBICACIN
CONTRATISTA
EVANOR SAC.
MODALIDAD
A suma alzada
FECHA PRESUPUESTO
11/21/2013
AREA GEOGRAFICA
ZONA 02
K = 0.305*(Ir / Io) + 0.257*(Jr / Jo) + 0.137*(Cr / Co) + 0.135*(Ar / Ao) + 0.101*(Mr / Mo) + 0.065*(ACr / ACo)
DESCRIPCION
INDICE
FACTOR
Dec-13
Jan-14
SIMB.
39
0.305
100.00%
391.57
392.22
0.306
393.46
0.306
47
0.257
100.00%
497.55
497.55
0.257
498.10
0.257
21
0.137
100.00%
339.42
339.42
0.137
339.42
0.137
AGREGADO GRUESO
05
0.135
100.00%
218.16
218.23
0.135
218.23
0.135
49
0.101
100.00%
248.12
246.97
0.101
249.28
0.101
AC
02
0.065
100.00%
480.08
478.63
0.065
479.33
0.065
(f)
Nov-13
MONOMIO
IU
FACTOR DE REAJUSTE = K =
IU
K PARCIAL
1.000
IU
K PARCIAL
1.002