VALORIZACIÓN DE OBRA DEL MES ENERO

EXPEDIENTE TECNICO IOARR: "CREACIÓN DE LOS SERVICIOS OPERATIVOS O MISIONALES INSTITUCIONALES EN LA ACADEMIA MUNICIPAL DE PREPARACIÓN PRE UNIVERSITARIA Y REFORZAMIENTO DEL DISTRITO DE SICAYA DE LA
OBRA
PROVINCIA DE HUANCAYO DEL DEPARTAMENTO DE JUNÍN” – 2da etapa
PLIEGO : MUNICIPALIDAD DISTRITAL DE SICAYA
MONTO S/. 150,000.00 INCIO 23/01/2024 : 23 DE ENERO DE 2024
RESPONSABLE TECNICO: Waldo Felix Baltazar Navarro TERMINO 21/01/2025 : 21 DE ENERO DE 2025
INSPECTOR : Lic. Nancy S. Brocos Romani

ANTERIOR ACTUAL ACUMULADO SALDO

ITEM ACTIVIDADES UND TALLER P. U P. PARCIAL
TALLER VALORIZACION % TALLER VALORIZACION % TALLER VALORIZACION % TALLER VALORIZACION %
TALLERES DE LA ACADEMIA PREUNIVERSITARIA EN 19
01 150,000.00 0.00 0.00% 12,960.00 8.64% 12,960.00 8.64% 137,040.00 91.36%
MATERIAS
01.01 TALLERES 141,600.00 0.00 0.00% 12,960.00 9.15% 12,960.00 9.15% 128,640.00 90.85%
01.01.01 RESPONSABLE TECNICO TALLER 12.00 3,000.00 36,000.00 0.00 0.00% 1.00 3,000.00 8.33% 1.00 3,000.00 8.33% 11.00 33,000.00 91.67%
01.01.02 FACILITADOR ACADEMICO TALLER 12.00 2,200.00 26,400.00 0.00 0.00% 1.00 2,200.00 8.33% 1.00 2,200.00 8.33% 11.00 24,200.00 91.67%
01.01.03 LIMPIEZAY PORTERIA TALLER 2.00 200.00 400.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 2.00 400.00 100.00%
01.01.04 TUTORA TALLER 10.00 800.00 8,000.00 0.00% 1.00 800.00 10.00% 1.00 800.00 10.00% 9.00 7,200.00 90.00%
01.01.05 TALLERDERAZONAMIENTO MATEMATICO TALLER 10.00 480.00 4,800.00 0.00% 1.00 480.00 10.00% 1.00 480.00 10.00% 9.00 4,320.00 90.00%
01.01.06 TALLERDEARITMETICA TALLER 10.00 480.00 4,800.00 0.00% 1.00 480.00 10.00% 1.00 480.00 10.00% 9.00 4,320.00 90.00%
01.01.07 TALLERDEALGEBRA TALLER 10.00 480.00 4,800.00 0.00% 1.00 480.00 10.00% 1.00 480.00 10.00% 9.00 4,320.00 90.00%
01.01.08 TALLERDEGEOMETRIA TALLER 10.00 240.00 2,400.00 0.00% 1.00 240.00 10.00% 1.00 240.00 10.00% 9.00 2,160.00 90.00%
01.01.09 TALLERDETRIGONOMETRIA TALLER 10.00 240.00 2,400.00 0.00% 1.00 240.00 10.00% 1.00 240.00 10.00% 9.00 2,160.00 90.00%
01.01.10 TALLERDEFISICA TALLER 10.00 360.00 3,600.00 0.00% 1.00 360.00 10.00% 1.00 360.00 10.00% 9.00 3,240.00 90.00%
01.01.11 TALLERDEQUIMICA TALLER 10.00 360.00 3,600.00 0.00% 1.00 360.00 10.00% 1.00 360.00 10.00% 9.00 3,240.00 90.00%
01.01.12 TALLERDECOMUNICACION TALLER 10.00 480.00 4,800.00 0.00% 1.00 480.00 10.00% 1.00 480.00 10.00% 9.00 4,320.00 90.00%
01.01.13 TALLERDERAZONAMIENTO VERBAL TALLER 10.00 480.00 4,800.00 0.00% 1.00 480.00 10.00% 1.00 480.00 10.00% 9.00 4,320.00 90.00%
01.01.14 TALLERDEBIOLOGIA TALLER 10.00 480.00 4,800.00 0.00% 1.00 480.00 10.00% 1.00 480.00 10.00% 9.00 4,320.00 90.00%
01.01.15 TALLERDEECOLOGIA TALLER 10.00 480.00 4,800.00 0.00% 1.00 480.00 10.00% 1.00 480.00 10.00% 9.00 4,320.00 90.00%
01.01.16 TALLERDEINGLES TALLER 10.00 480.00 4,800.00 0.00% 1.00 480.00 10.00% 1.00 480.00 10.00% 9.00 4,320.00 90.00%
01.01.17 TALLERDEHISTORIA DEL PERU YUNIVERSAL TALLER 10.00 240.00 2,400.00 0.00% 1.00 240.00 10.00% 1.00 240.00 10.00% 9.00 2,160.00 90.00%
01.01.18 TALLERDEGEOGRAFIA TALLER 10.00 240.00 2,400.00 0.00% 1.00 240.00 10.00% 1.00 240.00 10.00% 9.00 2,160.00 90.00%
01.01.19 TALLERDEFILOSOFIA Y LOGICA TALLER 10.00 240.00 2,400.00 1.00 240.00 10.00% 1.00 240.00 10.00% 9.00 2,160.00 90.00%
01.01.20 TALLERDEPSICOLOGIA TALLER 10.00 240.00 2,400.00 0.00% 1.00 240.00 10.00% 1.00 240.00 10.00% 9.00 2,160.00 90.00%
01.01.21 TALLERDECIVICA TALLER 10.00 240.00 2,400.00 0.00% 1.00 240.00 10.00% 1.00 240.00 10.00% 9.00 2,160.00 90.00%
01.01.22 TALLERDEESTADISTICA Y PROBABILIDADES TALLER 10.00 480.00 4,800.00 0.00% 1.00 480.00 10.00% 1.00 480.00 10.00% 9.00 4,320.00 90.00%
01.01.23 TALLERDEECONOMIA TALLER 10.00 240.00 2,400.00 0.00% 1.00 240.00 10.00% 1.00 240.00 10.00% 9.00 2,160.00 90.00%
01.01.24 TALLERDEREPASO TALLER 2.00 600.00 1,200.00 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 2.00 1,200.00 100.00%
01.02 BOLETINES Y CUESTIONARIOS 8,400.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 8,400.00 100.00%
01.01.01 RESPONSABLE TECNICO TALLER 2.00 3,840.00 7,680.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 2.00 7,680.00 100.00%
01.01.02 FACILITADOR ACADEMICO TALLER 5.00 40.00 200.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 5.00 200.00 100.00%
01.01.03 LIMPIEZAY PORTERIA TALLER 10.00 25.00 250.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 10.00 250.00 100.00%
01.01.04 TUTORA TALLER 4.00 50.00 200.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 4.00 200.00 100.00%
01.01.05 TALLERDERAZONAMIENTO MATEMATICO TALLER 10.00 6.00 60.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 10.00 60.00 100.00%
01.01.06 TALLERDEARITMETICA TALLER 20.00 0.50 10.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 20.00 10.00 100.00%

COSTO DIRECTO 150,000.00 0.00 12,960.00 12,960.00 137,040.00

GASTOS GENERALES (0%) 0.00 0.00 0.00 0.00 0.00
COSTO DIRECTO 150,000.00 0.00 12,960.00 12,960.00 137,040.00
PORCENTAJE DE AVANCE 0.00% 8.64% 8.64% 91.36%