Formato Valorizaciones Chimbote[1]

RESUMEN PERIODO 2014

SEMANAS PARCIAL ACUMULADO

SEMANA 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


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


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


ACCESORIOS

LLAVES Y VALVULAS


SISTEMA DE AGUA CALIENTE

SALIDAS DE AGUA CALIENTE EN TUBERIAS DE COBRE

REDES DE DISTRIBUCION DE AGUA CALIENTE EN TUBERIA DE COBRE

TUBERIAS COLGADAS


ACCESORIOS

CODOS DE COBRE

TEE DE COBRE

REDUCCION DE COBRE

LLAVES Y VALVULAS


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


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


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

Duración Costo NOVIEMBRE DICIEMBRE94 días S/. 1,264,237.53 SEMANA1 SEMANA2

4 días S/. 25,147.50

4 días S/. 9,154.05 S/. 9,154.054 días S/. 15,993.45 S/. 15,933.45

78 días S/. 397,270.79

23 días S/. 40,419.39

15 días S/. 15,349.63 S/. 2,046.62 6139.85

2 días S/. 479.23

2 días S/. 2,645.23

6 días S/. 21,945.30

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

6 días S/. 13,596.8555 días S/. 29,167.3715 días S/. 5,792.47

55 días S/. 23,374.90

12 días S/. 9,070.015 días S/. 2,088.498 días S/. 2,324.795 días S/. 788.41 S/. 788.415 días S/. 938.52 S/. 938.528 días S/. 597.86 S/. 448.40 S/. 149.477 días S/. 2,029.995 días S/. 6,230.107 días S/. 1,631.5245 días S/. 6,875.191 día S/. 194.87

45 días S/. 6,680.32

8 días S/. 5,733.121 día S/. 123.11 S/. 123.112 días S/. 140.682 días S/. 244.923 días S/. 438.49

72 días S/. 30,963.43

7 días S/. 3,496.76

72 días S/. 27,466.67

16 días S/. 15,602.484 días S/. 2,505.877 días S/. 2,127.967 días S/. 1,031.69 884.31 147.383 días S/. 657.48 657.485 días S/. 438.79 438.799 días S/. 7,101.383 días S/. 128.9869 días S/. 28,680.8869 días S/. 28,680.8816 días S/. 11,368.681 día S/. 184.38 184.385 días S/. 6,611.849 días S/. 7,136.631 día S/. 27.641 día S/. 1,772.664 días S/. 926.811 día S/. 652.2476 días? S/. 27,261.97

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

3 días S/. 4,541.341 día S/. 427.71

SUB-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


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


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/. 9,154.05

S/. 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%

Formato Valorizaciones Chimbote[1]

Documents

Transcript of Formato Valorizaciones Chimbote[1]