Академический Документы
Профессиональный Документы
Культура Документы
Obra “MEJORAMIENTO Y AMPLIACIÓN DE LOS SISTEMAS DE AGUA POTABLE Y ALCANTARILLADO DEL CENTRO POBLADO PEI, SANTA ROSA Y SAN AGUSTIN; DEL DISTRITO DE HERMILIO VALDIZAN”
COSTO DIRECTO 3,832,700.11 351,470.20 339,874.05 367,096.36 307,424.32 454,131.50 422,949.40 254,988.58 482,700.21
GASTOS GENERALES 10% 383,270.01 35,147.02 33,987.40 36,709.64 30,742.43 45,413.15 42,294.94 25,498.86 48,270.02
UTILIDAD 8% 306,616.01 28,117.62 27,189.92 29,367.71 24,593.95 36,330.52 33,835.95 20,399.09 38,616.02
SUB TOTAL PRESUPUESTO 4,522,586.13 414,734.84 401,051.39 433,173.70 362,760.70 535,875.17 499,080.30 300,886.51 569,586.24
PRESUPUESTO REFERENCIAL DE OBRA 4,522,586.13 414,734.84 401,051.39 433,173.70 362,760.70 535,875.17 499,080.30 300,886.51 569,586.24
PORCENTAJE DE INCIDENCIA PARCIAL (%) 9.17% 8.87% 9.58% 8.02% 11.85% 11.04% 6.65% 12.59%
PORCENTAJE DE INCIDENCIA ACUMULADO (%) 9.17% 18.04% 27.62% 35.64% 47.49% 58.52% 65.17% 77.77%
NOGRAMA DE AVANCE VALORIZADO DE OBRA
AGUA POTABLE Y ALCANTARILLADO DEL CENTRO POBLADO PEI, SANTA ROSA Y SAN AGUSTIN; DEL DISTRITO DE HERMILIO VALDIZAN”
DURACION : 60 DIAS
MES 9 MES 10 resumen
5108.33
673.34
0.00
5077.17 30463.01
158700.71
15200.00
2547.60
5525.00
0.00
0.00
0.00
15.12
17.69
0.00
190.42
19.54
73.94
68.05
0.00
1128.45
1290.33
0.00
2039.68
6230.74
772.40
0.00
4632.89
661.79
0.00
109.11
26.01
0.00
72.03
65.00
65.00
11.02
202.12
890.90
575.65
185.65
185.42
44.73
0.00
0.00
35.80
41.87
0.00
120.09
61.91
0.00
938.96
749.44
2303.10
1665.27
0.00
1539.99
616.50
0.00
0.00
0.00
3136.69
3086.91
0.00
62086.63
4082.68
8364.52
17525.66
7648.35
0.00
31118.00
0.00
48.10
44.00
26.00
57.20
10.40
513.04
0.00
3983.10
0.00
0.00
8.06
9.43
0.00
484.83
194.75
9.94
23.76
0.00
20.48
110.71
259.31
0.00
52.06
0.00
100.00
0.00
33.92
26.00
26.00
540.00
53.80
33.92
74.60
73.00
33.92
951.00
286.60
154.88
374.40
0.00
0.00
12.10
14.15
0.00
474.73
254.39
29.37
0.00
96.23
2286.65
1602.79
0.00
217.17
180.84
443.51
0.00
709.78
138.09
0.00
327.33
693.99
0.00
1095.00
405.00
450.00
40.68
320.85
162.72
907.95
561.60
0.00
0.00
0.00
53.76
62.88
0.00
272.51
170.51
0.00
0.00
1891.60
0.00
28357.44
0.00
0.00
6.25
7.31
0.00
166.85
19.25
43.14
21.62
0.00
399.94
0.00
6534.67
6689.13
4314.08
0.00
1321.89
981.58
0.00
168.93
306.10
0.00
231.79
97.46
388.42
167.34
0.00
195.20
64.40
474.56
474.58
322.04
47.46
127.12
194.92
4657.95
1056.00
372.39
285.00
105.00
115.00
270.00
950.72
185.42
329.12
417.48
0.00
0.00
4.30
5.03
0.00
143.65
13.25
55.02
6.42
0.00
204.48
0.00
1114.85
1722.00
552.92
0.00
223.65
233.86
0.00
254.24
241.85
203.10
185.42
465.00
29.82
0.00
105.36
153.60
0.00
0.00
6.72
7.86
0.00
23.19
11.87
0.00
181.36
76.65
230.31
1665.27
0.00
289.20
205.50
0.00
0.00
56.40
65.97
0.00
849.21
33.83
69.32
145.24
495.15
11.98
0.00
228.16
665.34
0.00
147.49
0.00
248.47
972.19
0.00
0.00
45.88
53.66
0.00
1136.52
5.13
633.58
0.00
390.92
1655.60
0.00
0.00
1198.08
845.96
0.00
147.91
157.06
233.98
0.00
673.37
785.12
865.12
0.00
97.69
185.08
0.00
8341.21
0.00
35.48
16.47
283.52
0.00
20.17
81.20
17.62
0.00
0.00
40.60
39.95
0.00
803.57
52.84
108.26
226.83
147.55
0.00
558.69
0.00
45.50
50.88
125.84
0.00
76.04
0.00
0.00
0.00
276.34
271.96
0.00
87.44
557.92
5469.84
359.68
736.92
1557.17
1115.86
0.00
536.14
2978.63
0.00
1.90
9.00
25.00
81.36
28.00
6.00
28.00
162.72
48.00
8.00
8.00
4.00
492.03
0.00
517.60
0.00
0.00
4.84
5.66
0.00
130.80
81.80
14.90
0.00
762.22
1262.44
0.00
1426.50
492.72
94.46
325.44
42.38
1058.61
0.00
0.00
9.72
13.32
0.00
415.50
374.30
9.94
13.54
0.00
22.10
101.09
259.31
0.00
44.73
0.00
113.60
0.00
60.51
54.57
53.40
337.11
65.16
91.77
59.82
61.77
713.25
214.95
0.00
0.00 0.00 0.00
17.97 17.97 53.90
24.70 24.70 74.11
0.00 0.00 0.00
910.83 910.83 2732.50
5811.67 5811.67 17435.00
437.61 437.61 1312.84
28.78 28.78 86.33
58.96 58.96 176.87
249.86 249.86 749.59
44.63 44.63 133.88
0.00 0.00 0.00
120.72 120.72 362.16
0.00 0.00 0.00
41.41 41.41 124.23
0.00 0.00 0.00
79.02 79.02 237.07
1402.08 1402.08 4206.24
0.00
0.00 0.00
0.00 0.00
14.30 42.89
22.07 66.21
0.00 0.00
509.65 1528.95
178.40 535.20
57.60 172.81
0.00 0.00
114.27 342.81
0.00 0.00
10837.66 32512.99
0.00 0.00
1604.93 4814.79
0.00 0.00
0.00 0.00
19.49 58.48
30.10 90.29
0.00 0.00
287.93 863.80
66.66 199.97
831.44 2494.31
55.13 165.40
0.00 0.00
154.47 463.41
26.16 78.49
479.18 1437.54
0.00 0.00
0.00 0.00
5.96 17.88
9.20 27.60
0.00 0.00
64.10 192.29
33.33 99.98
0.00 0.00
102.41 307.23
41.19 123.58
31.98 95.93
591.34 1774.03
163.02 489.06
0.00 0.00
0.00 0.00
4.21 12.62
6.49 19.48
0.00 0.00
68.96 206.88
23.77 71.31
0.00 0.00
423.04 1269.11
415.98 1247.94
586.26 1758.79
0.00 0.00
577.12 1731.36
0.00 0.00
1604.93 4814.79
0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
24.12 24.12 72.35
28.21 28.21 84.63
0.00 0.00 0.00
217.98 217.98 653.93
121.48 121.48 364.43
0.00 0.00 0.00
1384.39 1384.39 4153.18
0.00 0.00 0.00
0.00 0.00 0.00
1279.33 1279.33 3837.98
844.45 844.45 2533.35
572.38 572.38 1717.13
0.00 0.00 0.00
194.62 194.62 583.85
652.76 652.76 1958.29
198.11 198.11 594.34
0.00 0.00 0.00
1486.60 1486.60 4459.79
778.19 778.19 2334.57
304.52 304.52 913.55
0.00 0.00 0.00
2191.84 2191.84 6575.52
439.58 439.58 1318.75
699.73 699.73 2099.18
0.00 0.00 0.00
170.40 170.40 511.21
205.76 205.76 617.29
0.00 0.00 0.00
5385.95 5385.95 16157.85
3706.30 3706.30 11118.90
1077.74 1077.74 3233.23
0.00 0.00 0.00
687.99 687.99 2063.97
381.52 381.52 1144.56
0.00 0.00 0.00
0.00 0.00 0.00
549.10 549.10 1647.30
501.54 501.54 1504.61
98.04 98.04 294.12
68.40 68.40 205.20
0.00 0.00 0.00
699.96 699.96 2099.88
604.52 604.52 1813.55
97.53 97.53 292.60
442.26 442.26 1326.77
0.00 0.00 0.00
1168.44 1168.44 3505.31
411.67 411.67 1235.00
95.00 95.00 285.00
0.00
0.00
0.00
5108.33
673.34
0.00
129126.31
62444.53
4054.24 12162.71
2467.60
6630.00
0.00
0.00
0.00
1425.04
1402.42
0.00
28206.77
1854.82
3800.11
7962.13
5442.37
0.00
19362.46
0.00
42.40
10.00
13.00
7.50
135.52
0.00
2397.69
0.00
0.00
12.10
18.04
0.00
474.73
254.39
29.37
0.00
96.23
2283.11
1717.41
0.00
216.83
193.77
445.65
0.00
774.74
0.00
0.00
0.00
53.76
80.16
0.00
317.99
170.51
0.00
0.00
2082.24
0.00
28163.52
0.00
1954.78
0.00
0.00
25.80
38.48
0.00
2585.78
79.49
360.12
586.18
0.00
691.63
0.00
9018.08
4932.76
5776.94
0.00
1780.21
1658.85
0.00
467.81
846.06
0.00
210.41
112.18
383.49
186.54
0.00
240.00
64.40
474.56
474.58
322.04
47.46
127.12
194.92
4657.95
1056.00
372.39
285.00
105.00
115.00
270.00
950.72
185.42
329.12
417.48
0.00
0.00
11.76
17.54
0.00
667.77
36.23
53.14
289.68
0.00
420.99
0.00
2731.65
2876.65
1687.66
0.00
640.83
476.70
0.00
254.24
241.85
203.10
185.42
465.00
29.82
0.00
95.64
176.80
0.00
0.00
56.40
84.10
0.00
849.21
33.83
69.32
145.24
495.15
11.98
0.00
228.16
712.92
0.00
161.26
0.00
225.55
972.19
0.00
0.00
45.88
68.40
0.00
1136.52
5.13
633.58
0.00
390.92
1834.00
0.00
0.00
1286.67
783.52
0.00
147.66
174.60
235.10
0.00
672.23
863.36
869.24
0.00
97.31
183.04
0.00
15613.21
0.00
35.48
16.47
283.52
0.00
20.17
43.40
17.62
67.76
0.00
0.00
304.05
299.22
0.00
6018.27
395.75
810.80
1698.82
1105.05
0.00
4131.23
0.00
4.00
5.20
29.04
0.00
552.97
0.00
0.00
0.00
2620.06
2578.47
0.00
3279.00
17685.00
51860.61
3410.24
6986.83
14763.85
11461.78
0.00
22270.38
6563.28
3155.11
0.00
35.00
50.88
108.76
0.00
1500.00
21.00
3.00
25.24
2.00
2.00
2.00
2.00
2.50
17.50
0.00
5.20
52.84
0.00
81.36
28.00
5.20
10.40
9.00
629.20
0.00
4907.42
0.00
0.00
2.02
3.01
0.00
228.95
117.89
22.36
0.00
1143.68
2029.08
0.00
2139.75
280.11
94.25
65.42
162.72
27.12
42.38
357.84
0.00
0.00
6.72
9.96
0.00
336.69
113.55
104.74
11.28
0.00
100.86
154.54
107.48
0.00
67.10
0.00
102.72
0.00
121.02
109.14
106.80
679.02
130.32
183.54
119.64
348.48
123.54
1426.50
429.90
0.00 0.00 0.00
0.00 0.00 0.00
147.52 147.52 442.56
202.84 202.84 608.52
0.00 0.00 0.00
2732.50 2732.50 8197.50
14737.50 14737.50 44212.50
2395.20 2395.20 7185.59
157.50 157.50 472.51
322.69 322.69 968.07
1367.59 1367.59 4102.76
366.48 366.48 1099.43
0.00 0.00 0.00
656.90 656.90 1970.71
0.00 0.00 0.00
226.65 226.65 679.95
0.00 0.00 0.00
2974.80 2974.80 8924.40
1659.42 1659.42 4978.26
1635.69 1635.69 4907.07
0.00
0.00