Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                
Scribd Logo
Cargar

¡Te damos la bienvenida a Scribd!

  • 3 vistas

    Cronograma de Obra Valorizado

    Cargado por

    Karen Liliana Varas Silvestre
    Excel

    Copyright:

    © All Rights Reserved
    Descargue como XLS, PDF, TXT o lea en línea desde Scribd

    Cronograma de Obra Valorizado

    Cargado por

    Karen Liliana Varas Silvestre
    3 vistas1 página
    Excel

    Título original

    Cronograma de obra valorizado

    Derechos de autor

    © © All Rights Reserved

    Formatos disponibles

    XLS, PDF, TXT o lea en línea desde Scribd

    ¿Le pareció útil este documento?

    ¿Este contenido es inapropiado?

    Excel

    Copyright:

    © All Rights Reserved
    Descargue como XLS, PDF, TXT o lea en línea desde Scribd
    Descargar como xls, pdf o txt
    3 vistas1 página

    Cronograma de Obra Valorizado

    Cargado por

    Karen Liliana Varas Silvestre
    Excel

    Copyright:

    © All Rights Reserved
    Descargue como XLS, PDF, TXT o lea en línea desde Scribd
    Descargar como xls, pdf o txt
    de 1

    CRONOGRAMA VALORIZADO DE AVANCE DE OBRA

    OBRA : INSTALACION DE LOS SERVICIOS TURISTICOS DE OBSERVACION E INTERPRETACION DE LA CULTURA LIBERTEÑA EN LA CASA DE LA IDENTIDAD REGIONAL REGION LA LIBERTAD
    (ACONDICIONAMIENTO DE AMBIENTES CON OBRAS MENORES EN LA CASA DE LA IDENTIDAD)
    LA LIBERTAD - TRUJILLO - TRUJILLO
    UBICACIÓN :

    FECHA : ENERO 2013

    1 mes 2do mes 3re mes 4to mes 5to mes 6to mes 7to mes
    DESCRIPCION TOTAL
    1º QUINCENA 2º QUINCENA 1º QUINCENA 2º QUINCENA 1º QUINCENA 2º QUINCENA 1º QUINCENA 2º QUINCENA 1º QUINCENA 2º QUINCENA 1º QUINCENA 2º QUINCENA 1º QUINCENA 2º QUINCENA

    1. - ESTRUCTURA S/. 33,184.55 S/. 33,184.55 S/. 33,184.55 S/. 55,307.58 S/. 77,430.61 S/. 110,615.15 S/. 165,922.73 S/. 165,922.73 S/. 110,615.15 S/. 77,430.61 S/. 66,369.09 S/. 66,369.09 S/. 55,307.58 S/. 55,307.58 S/. 1,106,151.54

    2. - ARQUITECTURA S/. 0.00 S/. 37,646.54 S/. 37,646.54 S/. 47,058.17 S/. 94,116.35 S/. 94,116.35 S/. 112,939.62 S/. 112,939.62 S/. 94,116.35 S/. 94,116.35 S/. 75,293.08 S/. 47,058.17 S/. 47,058.17 S/. 47,058.17 S/. 941,163.46

    3. - INST. SANITARIAS S/. 0.00 S/. 0.00 S/. 1,109.15 S/. 1,386.44 S/. 2,772.87 S/. 2,772.87 S/. 3,327.45 S/. 3,327.45 S/. 2,772.87 S/. 2,772.87 S/. 2,218.30 S/. 1,941.01 S/. 1,663.72 S/. 1,663.72 S/. 27,728.74

    4. -INST. ELECTRICAS S/. 0.00 S/. 0.00 S/. 14,759.54 S/. 19,679.39 S/. 39,358.77 S/. 49,198.47 S/. 73,797.70 S/. 73,797.70 S/. 49,198.47 S/. 39,358.77 S/. 39,358.77 S/. 34,438.93 S/. 29,519.08 S/. 29,519.08 S/. 491,984.66

    COSTO DIRECTO S/. 33,184.55 S/. 70,831.08 S/. 86,699.77 S/. 123,431.57 S/. 213,678.60 S/. 256,702.84 S/. 355,987.49 S/. 355,987.49 S/. 256,702.84 S/. 213,678.60 S/. 183,239.24 S/. 149,807.20 S/. 133,548.55 S/. 133,548.55 S/. 2,567,028.40

    GASTOS GENERALES (13.3694%) S/. 4,436.57 S/. 9,469.69 S/. 11,591.24 S/. 16,502.06 S/. 28,567.55 S/. 34,319.63 S/. 47,593.39 S/. 47,593.39 S/. 34,319.63 S/. 28,567.55 S/. 24,497.99 S/. 20,028.32 S/. 17,854.64 S/. 17,854.64 S/. 343,196.29

    UTILIDADES (5.0000%) S/. 1,659.23 S/. 3,541.55 S/. 4,334.99 S/. 6,171.58 S/. 10,683.93 S/. 12,835.14 S/. 17,799.37 S/. 17,799.37 S/. 12,835.14 S/. 10,683.93 S/. 9,161.96 S/. 7,490.36 S/. 6,677.43 S/. 6,677.43 S/. 128,351.42
    ===========
    SUB TOTAL S/. 39,280.35 S/. 83,842.33 S/. 102,626.00 S/. 146,105.21 S/. 252,930.08 S/. 303,857.61 S/. 421,380.26 S/. 421,380.26 S/. 303,857.61 S/. 252,930.08 S/. 216,899.19 S/. 177,325.89 S/. 158,080.62 S/. 158,080.62 S/. 3,038,576.11

    IGV 18% S/. 7,070.46 S/. 15,091.62 S/. 18,472.68 S/. 26,298.94 S/. 45,527.41 S/. 54,694.37 S/. 75,848.45 S/. 75,848.45 S/. 54,694.37 S/. 45,527.41 S/. 39,041.85 S/. 31,918.66 S/. 28,454.51 S/. 28,454.51 S/. 546,943.70
    ===========

    TOTAL PRESUPUESTADO S/. 46,350.81 S/. 98,933.95 S/. 121,098.68 S/. 172,404.15 S/. 298,457.49 S/. 358,551.98 S/. 497,228.71 S/. 497,228.71 S/. 358,551.98 S/. 298,457.49 S/. 255,941.04 S/. 209,244.55 S/. 186,535.13 S/. 186,535.13 S/. 3,585,519.81

    AVANCE PARCIAL (%) 1.29% 2.76% 3.38% 4.81% 8.32% 10.00% 13.87% 13.87% 10.00% 8.32% 7.14% 5.84% 5.20% 5.20% 100.00%

    AVANCE ACUMULADO (%) 1.29% 4.05% 7.43% 12.24% 20.56% 30.56% 44.43% 58.30% 68.30% 76.62% 83.76% 89.60% 94.80% 100.00%

    También podría gustarte