Академический Документы
Профессиональный Документы
Культура Документы
CONSTRUCCIONES SAC
21
S/.
S/.
18,095.00
770.00
S/.
435,781.50
S/.
S/.
S/.
396,165.00
118,849.50
277,315.50
Mes 1
FLUJOGRAMA
INGRESOS
DESEMBOLSO
Mes 2
Mes 3
S/.
S/.
118,849.50
79,233.00
S/.
79,233.00
S/.
118,849.50
79,233.00
S/.
198,082.50
LIBERACION DE GARANTIA,
Devolucin de la Retencin (30%)
S/.
TOTAL INGRESOS
S/.
118,849.50
EGRESOS
MANO DE OBRA
S/.
47,539.80
S/.
31,693.20
S/.
79,233.00
GASTOS GENERALES
S/.
4,753.98
S/.
3,169.32
S/.
7,923.30
MATERIALES Y AGREGADOS DE
CONSTRUCCION
S/.
53,482.28
S/.
35,654.85
S/.
89,137.13
S/.
6,536.72
S/.
GASTOS DE SUPERVISION
TOTAL EGRESOS
S/.
S/.
112,312.78
S/.
S/.
1,439.00
71,956.37
S/.
S/.
1,439.00
177,732.43
S/.
6,536.72
S/.
7,276.63
S/.
20,350.08
SALDO FINAL
S/.
S/.
###
S/.
S/.
50
18,565.00
790.00
FLUJOGRAMA
Mes 1
Mes 2
1er Desembolso
(30%)
Sin Informe de
Supervisin
2do Desembolso
(20%)
Con Informe de
Supervisin
INGRESOS
DESEMBOLSO
S/.
S/.
290,325.00
S/.
193,550.00
###
290,325.00
S/.
193,550.00
EGRESOS
MANO DE OBRA
S/.
116,130.00
S/.
77,420.00
GASTOS GENERALES
S/.
11,613.00
S/.
7,742.00
MATERIALES Y AGREGADOS DE
CONSTRUCCION
S/.
130,646.25
S/.
87,097.50
S/.
15,967.88
S/.
GASTOS DE SUPERVISION
S/.
TOTAL EGRESOS
S/.
S/.
SALDO FINAL
S/.
3,150.00
274,357.13
S/.
175,409.50
15,967.88
S/.
18,140.50
CCIONES SAC
S/.
1,064,525.00
S/.
967,750.00
S/.
290,325.00
S/.
677,425.00
Mes 3
3er Desembolso
(20%)
Con Informe de
Supervisin
S/.
193,550.00
S/.
290,325.00
S/.
483,875.00
S/.
193,550.00
S/.
19,355.00
S/.
217,743.75
S/.
S/.
3,150.00
S/.
433,798.75
S/.
50,076.25
Jan-16
Feb-16
Mar-16
409,174.50
272,783.00
681,957.50
409,174.50
272,783.00
681,957.50
138,916.00
7,040.00
6,250.00
2,220.00
576.00
85,916.00
7,657.42
6,250.00
2,220.00
576.00
238,916.00
7,767.65
6,250.00
2,220.00
576.00
1,250.00
3,446.00
159,698.00
249,476.50
0.00
249,476.50
1,250.00
2,829.00
106,698.42
166,084.58
249,476.50
415,561.08
1,250.00
2,829.00
259,808.65
422,148.85
415,561.08
837,709.93
SAC
MESES
)
Total
1,363,915.00
1,363,915.00
463,748.00
22,465.07
18,750.00
6,660.00
1,728.00
0.00
3,750.00
9,104.00
526,205.07
837,709.93
837,709.93
1,675,419.86
Aug-16
Sep-16
Oct-16
290,325.00
193,550.00
483,875.00
290,325.00
193,550.00
483,875.00
130,646.25
7,041.30
116,130.00
2,382.00
926.00
87,097.50
3,657.42
77,420.00
2,382.00
926.00
217,743.75
13,767.65
193,550.00
2,382.00
926.00
1,850.00
15,967.88
274,943.43
15,381.58
0.00
15,381.58
3,850.00
4,850.00
175,332.92
18,217.08
15,381.58
33,598.66
433,219.40
50,655.60
33,598.66
84,254.26
Total
967,750.00
967,750.00
435,487.50
24,466.37
387,100.00
7,146.00
2,778.00
0.00
10,550.00
15,967.88
883,495.75
84,254.26
0.00
84,254.26
Apr-16
May-16
290,325.00
193,550.00
290,325.00
193,550.00
130,646.25
7,041.30
116,130.00
2,382.00
926.00
87,097.50
7,657.42
77,420.00
2,382.00
926.00
3,850.00
22,504.60
283,480.15
6,844.85
0.00
6,844.85
3,850.00
179,332.92
14,217.08
6,844.85
21,061.94
ONES SAC
A TRES MESES
s Soles)
Jun-16
Total
483,875.00
967,750.00
483,875.00
967,750.00
217,743.75
7,767.65
193,550.00
2,382.00
926.00
435,487.50
22,466.37
387,100.00
7,146.00
2,778.00
0.00
11,550.00
22,504.60
889,032.47
78,717.53
0.00
78,717.53
3,850.00
426,219.40
57,655.60
21,061.94
78,717.53