Professional Documents
Culture Documents
10/9/2014
VALO
OCTUBRE
NOV
DIC
OCTUBRE
Presupuesto
COMPONENTES
2014
Acumulado
Anterior
Actual
914,696.33
0.00
93,935.78
10.27%
Sistema de Alcantarillado
1,132,248.22
292,586.36
25.84%
Planta de Tratamiento
572,209.43
73,514.95
12.85%
Letrinas
141,168.41
0.00
0.00%
Impacto Ambiental
Costo Directo
Gastos General
8.65%
Utilidades
7.35%
A. Sub Total
54,834.81
0.00
0.00
0.00%
2,815,157.20
0.00
460,037.09
16.34%
243,511.10
0.00
39,793.21
206,914.05
0.00
33,812.73
3,265,582.35
0.00
533,643.03
Amortizaciones A.D.
-211,864.41
Amortizaciones A.M.
0.00
B. Amortizaciones
Total
-211,864.41
A+B
IGV
18.00%
Total
Redondeo por error
Total Final
Factor de Relac
Valor Final
1.00000
3,265,582.35
0.00
321,778.62
587,804.82
0.00
57,920.15
3,853,387.17
0.00
379,698.77
0.01
0.00
0.00
3,853,387.18
0.00
379,698.77
1.00000
1.00000
1.00000
3,853,387.18
0.00
379,698.77
SUPERVISION DE OBRA
Monto de Consultoria
Clausula Septima del contrato
avance fisico
Pago Correspondiente al avance
Fiel cumplimiento
Plazo de Ejecucin
###
S/. 96,000.00
16.34%
S/. 15,686.40 Nuevos Soles
10.00%
S/. 12,000.00
180 dias calendarios
80.00%
1era mitad
monto a retener
por fiel cumplimiento
Neto a cobrar del contratista
SIN IGV
S/. 533,643.02
AD
S/. 493,300.02
NO LE PAGARON NADA
S/. 639,327.21
diciembre
enero
febrero
marzo
12/31/2014
Acumulado
Actual
Acum
Saldo
93,935.78
10.27%
820,760.55
292,586.36
5.65%
839,661.86
73,514.95
4.98%
498,694.48
0.00
141,168.41
0.00
13.29%
54,834.81
460,037.09
16.34%
2,355,120.11
39,793.21
203,717.89
33,812.73
17,621.60
533,643.03
2,576,459.60
533,643.03
2,576,459.60
96,055.75
463,762.73
629,698.78
3,040,222.33
0.00
0.00
629,698.78
3,040,222.33
1.00000
1.00000
629,698.78
3,040,222.33
Nuevos Soles
Clausula Decima del Contrato
dias calendarios
5
31
28
31
95
INICIO
10/9/2014
VALO
OCTUBRE
NOV
DIC
OCTUBRE
Presupuesto
COMPONENTES
2014
Acumulado
Anterior
%
Actual
914,696.33
93,935.78
82,045.01
8.97%
Sistema de Alcantarillado
1,132,248.22
292,586.36
291,142.89
25.71%
Planta de Tratamiento
572,209.43
73,514.95
43,604.94
7.62%
Letrinas
141,168.41
0.00
0.00%
Impacto Ambiental
Costo Directo
Gastos General
8.65%
Utilidades
7.35%
54,834.81
0.00
8,465.80
15.44%
2,815,157.20
460,037.09
425,258.64
15.11%
243,511.10
39,793.21
36,784.87
206,914.05
33,812.73
31,256.51
3,265,582.35
533,643.03
493,300.02
Amortizaciones A.D.
-211,864.41
0.00
Amortizaciones A.M.
0.00
0.00
-211,864.41
0.00
3,265,582.35
321,778.62
493,300.02
587,804.82
57,920.15
88,794.00
3,853,387.17
379,698.77
582,094.02
0.01
0.00
0.00
3,853,387.18
379,698.77
582,094.02
1.00000
1.00000
1.00000
3,853,387.18
379,698.77
582,094.02
A. Sub Total
B. Amortizaciones
Total
A+B
IGV
18.00%
Total
Redondeo por error
Total Final
Factor de Relac
Valor Final
1.00000
SUPERVISION DE OBRA
Monto de Consultoria
Clausula Septima del contrato
avance fisico
Pago Correspondiente al avance
###
80.00%
S/. 96,000.00
15.11%
S/. 14,505.60 Nuevos Soles
Fiel cumplimiento
Plazo de Ejecucin
1era mitad
monto a retener
por fiel cumplimiento
Neto a cobrar del contratista
10.00%
S/. 12,000.00
180 dias calendarios
3.00 meses (tres primeros pagos)
-S/. 4,000.00 Del primer pago
S/. 10,505.60
SIN IGV
S/. 533,643.02
AD
S/. 493,300.02
NO LE PAGARON NADA
S/. 639,327.21
diciembre
enero
febrero
marzo
12/31/2014
Acumulado
Actual
Acum
Saldo
175,980.79
19.24%
738,715.54
583,729.25
5.65%
548,518.97
117,119.89
4.98%
455,089.54
0.00
141,168.41
8,465.80
13.29%
46,369.01
885,295.73
31.45%
1,929,861.47
76,578.08
166,933.02
65,069.24
14,439.71
1,026,943.05
2,111,234.20
1,026,943.05
2,111,234.20
184,849.75
380,022.16
1,211,792.80
2,491,256.36
0.00
0.00
1,211,792.80
2,491,256.36
1.00000
1.00000
1,211,792.80
2,491,256.36
Nuevos Soles
5
31
28
31
95
INICIO
10/9/2014
VALO
OCTUBRE
NOV
DIC
OCTUBRE
Presupuesto
COMPONENTES
2014
Acumulado
Anterior
%
Actual
914,696.33
175,980.79
293,437.23
32.08%
Sistema de Alcantarillado
1,132,248.22
583,729.25
137,015.69
12.10%
Planta de Tratamiento
572,209.43
117,119.89
107,474.92
18.78%
Letrinas
141,168.41
0.00
0.00%
Impacto Ambiental
Costo Directo
Gastos General
8.65%
Utilidades
7.35%
54,834.81
8,465.80
13,216.30
24.10%
2,815,157.20
885,295.73
551,144.14
19.58%
243,511.10
76,578.08
47,673.97
206,914.05
65,069.24
40,509.09
3,265,582.35
1,026,943.05
639,327.20
Amortizaciones A.D.
-211,864.41
0.00
Amortizaciones A.M.
0.00
0.00
-211,864.41
0.00
3,265,582.35
815,078.64
639,327.20
587,804.82
146,714.16
115,078.90
3,853,387.17
961,792.80
754,406.10
0.01
0.00
0.00
3,853,387.18
961,792.80
754,406.10
1.00000
1.00000
1.00000
3,853,387.18
961,792.80
754,406.10
A. Sub Total
B. Amortizaciones
Total
A+B
IGV
18.00%
Total
Redondeo por error
Total Final
Factor de Relac
Valor Final
1.00000
SUPERVISION DE OBRA
Monto de Consultoria
Clausula Septima del contrato
avance fisico
Pago Correspondiente al avance
###
80.00%
S/. 96,000.00
19.58%
S/. 18,796.80 Nuevos Soles
Fiel cumplimiento
Plazo de Ejecucin
1era mitad
monto a retener
por fiel cumplimiento
Neto a cobrar del contratista
10.00%
S/. 12,000.00
180 dias calendarios
3.00 meses (tres primeros pagos)
-S/. 4,000.00 ultima retencin
S/. 14,796.80
SIN IGV
S/. 533,643.02
AD
S/. 493,300.02
NO LE PAGARON NADA
S/. 639,327.21
diciembre
enero
febrero
marzo
12/31/2014
Acumulado
Actual
Acum
Saldo
469,418.02
51.32%
445,278.31
720,744.94
5.65%
411,503.28
224,594.81
4.98%
347,614.62
0.00
141,168.41
21,682.10
13.29%
33,152.71
1,436,439.87
51.03%
1,378,717.33
124,252.05
175980.79
583729.25
117119.89
0
8465.8
119,259.05
105,578.33
10,315.91
1,666,270.25
1,508,292.29
1,666,270.25
1,508,292.29
299,928.65
271,492.61
1,966,198.90
1,779,784.90
0.00
0.00
1,966,198.90
1,779,784.90
1.00000
1.00000
1,966,198.90
1,779,784.90
Nuevos Soles
5
31
28
31
95
639327.2
115078.9
754406.10
0.00
0.00
0.00
0.00
0.00
S/. 30,162.52
S/. 5,429.25
S/. 35,591.77
INICIO
10/9/2014
VALO
OCTUBRE
NOV
DIC
OCTUBRE
Presupuesto
COMPONENTES
2014
Acumulado
Anterior
Actual
914,696.33
469,418.02
60,439.68
6.61%
Sistema de Alcantarillado
1,132,248.22
720,744.94
247,391.81
21.85%
Planta de Tratamiento
572,209.43
224,594.81
25,124.28
4.39%
Letrinas
141,168.41
228.48
0.16%
54,834.81
21,682.10
4,794.56
8.74%
2,815,157.20
1,436,439.87
337,978.81
12.01%
243,511.10
124,252.05
29,235.17
Impacto Ambiental
Costo Directo
Gastos Generales
8.65%
Utilidades
7.35%
206,914.05
105,578.33
24,841.44
3,265,582.35
1,666,270.25
392,055.42
Amortizaciones A.D.
-211,864.41
0.00
Amortizaciones A.M.
0.00
0.00
-211,864.41
0.00
3,265,582.35
1,454,405.84
392,055.42
587,804.82
261,793.05
70,569.98
3,853,387.17
1,716,198.89
462,625.40
0.01
0.00
0.00
3,853,387.18
1,716,198.89
462,625.40
1.00000
1.00000
1.00000
3,853,387.18
1,716,198.89
462,625.40
A. Sub Total
B. Amortizaciones
Total
A+B
IGV
18.00%
Total
Redondeo por error
Total Final
Factor de Relacion
1.00000
Valor Final
SUPERVISION DE OBRA
Descripcin
Presupuesto
Acumulado
ACTAUL
Anterior
Monto de Consultoria
Clausula Septima
del contrato
80.00%
Acumulado
Actual
S/. 120,000.00
S/. 120,000.00
S/. 120,000.00
S/. 96,000.00
S/. 96,000.00
S/. 96,000.00
avance fisico
100.00%
51.03%
12.01%
S/. 48,988.80
S/. 11,529.60
S/. 12,000.00
S/. 0.00
S/. 12,000.00
S/. 84,000.00
S/. 36,988.80
S/. 11,529.60
S/. 48,518.40
S/. 11,529.60
S/. 60,518.40
S/. 96,000.00
Fiel cumplimiento
S/. 12,000.00
Plazo de Ejecucin
1era mitad
10.00%
pago x
compatibilidad
5.00%
S/. 6,000.00
S/. 6,000.00
pago a la
recepcion
7.50%
S/. 9,000.00
S/. 0.00
7.50%
S/. 9,000.00
S/. 0.00
S/. 120,000.00
S/. 54,988.80
S/. 60,518.40
180
monto a retener
-S/. 12,000.00
por fiel
cumplimiento
Neto a cobrar del contratista
pago a la aprob
liquid
63.04%
SIN IGV
S/. 533,643.02
AD
S/. 493,300.02
NO LE PAGARON NADA
S/. 639,327.21
diciembre
enero
febrero
marzo
12/31/2014
Acumulado
Actual
Acum
Saldo
529,857.70
57.93%
384,838.63
968,136.75
5.65%
164,111.47
249,719.09
4.98%
322,490.34
228.48
140,939.93
26,476.66
13.29%
28,358.15
1,774,418.68
63.03%
1,040,738.52
153,487.22
90,023.88
130,419.77
76,494.28
2,058,325.67
1,207,256.68
2,058,325.67
1,207,256.68
370,498.62
217,306.20
2,428,824.29
1,424,562.88
0.00
0.00
2,428,824.29
1,424,562.88
1.00000
1.00000
2,428,824.29
1,424,562.88
Acumulado
Actual
5
31
28
31
95
Saldo
469,418.02
720,744.94
224,594.81
0.00
21,682.10
1,436,439.87
124,252.05
105,578.33
1,666,270.25
1,666,270.25
299,928.65
1,966,198.90
0.00
1,966,198.90
1
1966198.9
0.00
0.00
0.00
0.00
0.00
63.04%
36.96%
S/. 60,518.40
S/. 35,481.60
S/. 12,000.00
S/. 24,000.00
S/. 48,518.40
S/. 35,481.60
S/. 60,518.40
S/. 59,481.60
S/. 30,162.52
S/. 5,429.25
S/. 35,591.77
INICIO
10/9/2014
VALO
OCTUBRE
NOV
DIC
OCTUBRE
Presupuesto
COMPONENTES
2014
Acumulado
Anterior
%
Actual
914,696.33
529,857.70
204,984.66
22.41%
Sistema de Alcantarillado
1,132,248.22
968,136.75
101,198.29
8.94%
Planta de Tratamiento
572,209.43
249,719.09
165,177.90
28.87%
Letrinas
141,168.41
228.48
0.00
0.00%
Impacto Ambiental
Costo Directo
54,834.81
26,476.66
8,476.36
15.46%
2,815,157.20
1,774,418.68
479,837.21
17.04%
Gastos Generales
8.65%
243,511.10
153,487.22
41,505.92
Utilidades
7.35%
206,914.05
130,419.77
35,268.03
3,265,582.35
A. Sub Total
2,058,325.67
556,611.16
Amortizaciones A.D.
0.00
0.00
Amortizaciones A.M.
0.00
0.00
0.00
0.00
3,265,582.35
2,058,325.67
556,611.16
587,804.82
370,498.62
100,190.01
3,853,387.17
2,428,824.29
656,801.17
0.01
0.00
0.00
3,853,387.18
2,428,824.29
656,801.17
1.00000
1.00000
1.00000
3,853,387.18
2,428,824.29
656,801.17
B. Amortizaciones
Total
A+B
IGV
18.00%
Total
Redondeo por error
Total Final
Factor de Relacion
1.00000
Valor Final
SUPERVISION DE OBRA
Descripcin
Presupuesto
Acumulado
ACTAUL
Anterior
Monto de Consultoria
Clausula Sptima
del contrato
80.00%
Acumulado
Actual
S/. 120,000.00
S/. 120,000.00
S/. 120,000.00
S/. 96,000.00
S/. 96,000.00
S/. 96,000.00
avance fisico
100.00%
S/. 96,000.00
Fiel cumplimiento
S/. 12,000.00
Plazo de Ejecucin
1era mitad
10.00%
pago a la
recepcion
pago a la aprob
liquid
total a cobrar contratista
17.04%
S/. 60,518.40
S/. 16,358.40
80.07%
S/. 76,876.80
180
3
monto a retener
-S/. 12,000.00
por fiel
cumplimiento
Neto a cobrar del contratista
pago x
compatibilidad
63.03%
S/. 0.00
S/. 84,000.00
S/. 60,518.40
5.00%
S/. 6,000.00
S/. 6,000.00
7.50%
S/. 9,000.00
S/. 0.00
7.50%
S/. 9,000.00
S/. 0.00
S/. 120,000.00
S/. 66,518.40
S/. 0.00
S/. 16,358.40
S/. 76,876.80
S/. 16,358.40
S/. 76,876.80
3,853,387.18
0.001
S/. 3,853.39
1/12/2001
6/30/2015
5282.00
400
120
SIN IGV
S/. 533,643.02
AD
S/. 493,300.02
NO LE PAGARON NADA
S/. 639,327.21
diciembre
enero
febrero
marzo
12/31/2014
Acumulado
Actual
Acum
Saldo
734,842.36
80.34%
179,853.97
1,069,335.04
94.44%
62,913.18
414,896.99
72.51%
157,312.44
228.48
0.16%
140,939.93
34,953.02
63.74%
19,881.79
2,254,255.89
80.08%
560,901.31
194,993.13
48,517.96
165,687.81
41,226.25
2,614,936.83
650,645.52
2,614,936.83
650,645.52
470,688.63
117,116.19
3,085,625.46
767,761.71
0.00
0.00
3,085,625.46
767,761.71
1.00000
1.00000
3,085,625.46
767,761.71
Acumulado
Actual
5
31
28
31
95
Saldo
529,857.70
968,136.75
249,719.09
228.48
26,476.66
1,774,418.68
153,487.22
130,419.77
2,058,325.67
1,666,270.25
299,928.65
1,966,198.90
0.00
1,966,198.90
1
1966198.9
0.00
0.00
0.00
0.00
0.00
80.07%
19.93%
S/. 76,876.80
S/. 19,123.20
S/. 0.00
S/. 12,000.00
S/. 76,876.80
S/. 7,123.20
S/. 76,876.80
S/. 43,123.20
14.471232877
48000
S/. 30,162.52
S/. 5,429.25
S/. 35,591.77
INICIO
10/9/2014
VALO
OCTUBRE
NOV
DIC
OCTUBRE
Presupuesto
COMPONENTES
2014
Acumulado
Anterior
%
Actual
SUBESTRUCTURA
2,867,326.39
2,385,432.66
250,660.70
8.74%
SUPERVESTRUCTURA
1,725,551.53
0.00
0.00
0.00%
590,777.45
0.00
125,875.03
21.31%
62,300.00
18,586.20
1,309.50
2.10%
5,245,955.37
2,404,018.86
377,845.23
7.20%
ELECTRIFICACION Y ACCESOS
IMPACTO AMBIENTAL
Costo Directo
Gastos Generales
6.86999510%
360,396.88
165,155.98
25,957.95
Utilidades
5.97000000%
313,183.54
143,519.93
22,557.36
5,919,535.79
A. Sub Total
2,712,694.77
426,360.54
Amortizaciones A.D.
-340,976.35
-53,592.05
Amortizaciones A.M.
0.00
0.00
-340,976.35
-53,592.05
5,919,535.79
2,371,718.42
372,768.49
1.00000
1.00000
1.00000
5,919,535.79
2,371,718.42
372,768.49
1,065,516.44
426,909.32
67,098.33
6,985,052.23
2,798,627.74
439,866.82
0.00
0.00
0.00
6,985,052.23
2,798,627.74
439,866.82
B. Amortizaciones
Total
A+B
Factor de Relacion
1.00000
Total x FR
IGV
18.00%
Total
Redondeo por error
Total Final
PENALIDADES
(camb de resi
0.00
439,866.82
CONTROL DE AMORTIZACIONES
ADELANTO DIREC
20%
20%
20%
20%
val
val
val
val
01
02
03
04
20%
20%
20%
20%
20%
Descripcin
val
val
val
val
val
Presupuesto
05
06
07
08
09
516,349.34
666,748.64
337,006.19
659,989.58
738,017.76
Acumulado
ACTUAL
Anterior
Monto de
Consultoria
C 580-2014-GRH
S/. 223,521.68
Adenda
x inicio
retardado
S/. 223,521.68
80.00%
S/. 178,817.34
Clausula Sptima
del contrato
avance fisico de O
100.00%
pago a la aprob
liquid
S/. 94,987.76
S/. 12,874.85
S/. 22,352.17
S/. 22,352.17
S/. 0.00
S/. 156,465.17
S/. 72,635.59
S/. 12,874.85
5.00%
S/. 11,176.08
S/. 11,176.08
7.50%
S/. 16,764.13
S/. 0.00
7.50%
S/. 16,764.13
S/. 0.00
10.00%
270
Error de
Redondeo
Total
7.20%
S/. 178,817.34
45.83%
S/. 0.00
S/. 223,521.68
S/. 106,163.84
S/. 12,874.85
#REF!
0.001
#REF!
1/12/2001
6/30/2015
5282.00
5.76%
400
120
SIN IGV
S/. 533,643.02
AD
S/. 493,300.02
NO LE PAGARON NADA
S/. 639,327.21
diciembre
enero
febrero
marzo
12/31/2014
Acumulado
Actual
Acum
Saldo
2,636,093.36
91.94%
231,233.03
0.00
0.00%
1,725,551.53
125,875.03
21.31%
464,902.42
19,895.70
31.94%
42,404.30
2,781,864.09
53.03%
2,464,091.28
191,113.93
169,282.95
166,077.29
147,106.25
3,139,055.31
2,780,480.48
3,139,055.31
2,780,480.48
1.00000
1.00000
3,139,055.31
2,780,480.48
565,029.96
500,486.49
3,704,085.27
3,280,966.97
0.00
0.00
3,704,085.27
3,280,966.97
3,704,085.27
3,280,966.97
272,090.19
1,345.29
200,230.00
107,746.25
5
31
28
31
95
734,842.36
1,069,335.04
414,896.99
228.48
34,953.02
2,254,255.89
360,397.13 6.8699999252948300%
313,183.54 5.9700000840838300%
2,614,936.83
5359351.9878
2,614,936.83
1
470,688.63
3,085,625.46
0.00
3,085,625.46
10,500,709.59
10,499,496.49
0.99988447447388200
103,269.87
133,349.73
67,401.24
131,997.92
147,603.55
1,165,034.04
1,157,950.08
7,083.96
Acumulado
Actual
53.03%
Saldo
46.97%
S/. 107,862.61
0.7621089149
S/. 73,171.20
S/. 22,352.17
S/. 85,510.44
S/. 70,954.73
0
73171.2
S/. 119,038.69
14.471232877
53.26%
S/. 104,482.99
48000
1,650,590.30
-1,069,335.04
-414,896.99
18,357.72
-34,953.02
12
AMORTI AD. DIREC
S/. 57,949.71
S/. 120,607.95
S/. 47,203.96
S/. 57,244.18
S/. 57,970.55
S/. 53,592.05 JULIO
INICIO
10/9/2014
VALO
OCTUBRE
NOV
DIC
OCTUBRE
Presupuesto
COMPONENTES
Acumulado
Anterior
SUBESTRUCTURA
SUPERVESTRUCTURA
ELECTRIFICACION Y ACCESOS
IMPACTO AMBIENTAL
Actual
2,867,326.39
1,725,551.53
590,777.45
62,300.00
2,636,093.36
0.00
125,875.03
19,895.70
203,815.07
0.00
84,332.00
2,694.00
7.11%
0.00%
14.27%
4.32%
5,245,955.37
360,396.88
313,183.54
5,919,535.79
2,781,864.09
191,113.93
166,077.29
3,139,055.31
290,841.07
19,980.77
17,363.21
328,185.05
5.54%
Amortizaciones A.D.
-394,568.44
-41,251.73
Amortizaciones A.M.
0.00
0.00
-394,568.44
-41,251.73
5,919,535.79
2,744,486.87
286,933.32
1.00000
1.00000
1.00000
5,919,535.79
2,744,486.87
286,933.32
Costo Directo
Gastos Generales
Utilidades
A. Sub Total
6.86999510%
5.97000000%
B. Amortizaciones
Total A+B
Factor de Relacion
1.00000
Total x FR
IGV
18.00%
Total
Redondeo por error
Total Final
PENALIDADES
2014
1,065,516.44
494,007.64
51,648.00
6,985,052.23
3,238,494.51
338,581.32
0.00
0.00
0.00
6,985,052.23
3,238,494.51
338,581.32
-1,397.01
335,787.30
CONTROL DE AMORTIZACIONES
ADELANTO DIRECTO
20%
20%
20%
20%
20%
20%
20%
val
val
val
val
val
val
val
01
02
03
04
05
06
07
20%
20%
Descripcin
val 08
val 09
Presupuesto
###
###
Acumulado
ACTUAL
Anterior
Monto de Consultoria
C 580-2014-GRH
S/. 223,521.68
80.00%
Plazo de Ejecucin
S/. 178,817.34
100.00%
10.00%
53.03%
5.54%
S/. 178,817.34
S/. 94,987.76
S/. 9,906.48
S/. 22,352.17
S/. 22,352.17
S/. 0.00
S/. 9,906.48
270
5.00%
S/. 156,465.17
S/. 11,176.08
S/. 72,635.59
S/. 11,176.08
pago a la recepcion
7.50%
S/. 16,764.13
S/. 0.00
7.50%
S/. 16,764.13
S/. 0.00
Error de Redondeo
Total
S/. 0.00
S/. 223,521.68
S/. 106,163.84
S/. 9,906.48
4.43%
PENALIDADES
1/12/2001
6/30/2015
5282.00
400
120
SIN IGV
###
AD
###
NO LE PAGARON NADA
###
diciembre
enero
febrero
marzo
12/31/2014
Acumulado
Actual
Acum
5
31
28
31
95
Saldo
2,839,908.43
0.00
210,207.03
22,589.70
99.04%
0.00%
35.58%
36.26%
27,417.96
1,725,551.53
380,570.42
39,710.30
3,072,705.16
211,094.69
183,440.50
3,467,240.35
58.57%
2,173,250.21
149,302.18
129,743.04
2,452,295.43
2,636,093.36
0.00
125,875.03
19,895.70
360,397.13
313,183.54
4125286.0785
2,781,864.09
-435,820.17
3,467,240.35
2,452,295.43
2,614,936.83
1.00000
1.00000
3,467,240.35
2,452,295.43
624,103.26
441,413.18
470,688.63
4,091,343.61
2,893,708.61
3,085,625.46
0.00
0.00
0.00
4,091,343.61
2,893,708.61
3,085,625.46
4,091,343.61
2,893,708.61
10,500,709.59
10,499,496.49
0.99988447447388200
###
1,345.29
###
###
###
###
67,401.24
###
###
###
###
7,083.96
Acumulado
Actual
58.57%
Saldo
41.43%
0.7621089149
S/. 73,171.20
S/. 104,894.24
S/. 22,352.17
S/. 82,542.07
S/. 116,070.32
14.471233
48000
S/. 73,923.10
51.93%
S/. 107,451.36
0
73171.2
12
0.00
0.00
0.00
0.00
340976.35
53592.05
JULIO
INICIO
10/9/2014
VALO
OCTUBRE
NOV
DIC
OCTUBRE
Presupuesto
Componentes
Acumulado
Anterior
SUBESTRUCTURA
SUPERVESTRUCTURA
ELECTRIFICACION Y ACCESOS
IMPACTO AMBIENTAL
Actual
2,867,326.39
1,725,551.53
590,777.45
62,300.00
2,839,908.43
0.00
210,207.03
22,589.70
19,806.85
536,529.69
122,185.40
1,137.00
0.69%
31.09%
20.68%
1.83%
5,245,955.37
360,396.88
313,183.54
5,919,535.79
3,072,705.16
211,094.69
183,440.50
3,467,240.35
679,658.94
46,692.54
40,575.64
766,927.12
12.96%
Amortizaciones A.D.
-435,820.17
-96,400.10
Amortizaciones A.M.
0.00
0.00
-435,820.17
-96,400.10
5,919,535.79
3,031,420.18
670,527.02
1.00000
1.00000
1.00000
5,919,535.79
3,031,420.18
670,527.02
1,065,516.44
545,655.63
120,694.86
6,985,052.23
3,577,075.81
791,221.88
0.00
0.00
0.00
6,985,052.23
3,577,075.81
791,221.88
Costo Directo
Gastos Generales
Utilidades
A. Sub Total
6.86999510%
5.97000000%
B. Amortizaciones
Total A+B
Factor de Relacion
1.00000
Total x FR
IGV
18.00%
Total
Redondeo por error
Total Final
PENALIDADES
2014
0.00
798,206.93
CONTROL DE AMORTIZACIONES
ADELANTO DIRECTO
20%
20%
20%
20%
20%
20%
20%
val
val
val
val
val
val
val
01
02
03
04
05
06
07
20%
20%
Descripcin
val 08
val 09
Presupuesto
###
###
Acumulado
ACTUAL
Anterior
Monto de Consultoria
C 580-2014-GRH
S/. 223,521.68
80.00%
Plazo de Ejecucin
S/. 178,817.34
100.00%
10.00%
58.57%
12.96%
S/. 178,817.34
S/. 94,987.76
S/. 23,174.73
S/. 22,352.17
S/. 22,352.17
S/. 0.00
S/. 23,174.73
270
5.00%
S/. 156,465.17
S/. 11,176.08
S/. 72,635.59
S/. 11,176.08
pago a la recepcion
7.50%
S/. 16,764.13
S/. 0.00
7.50%
S/. 16,764.13
S/. 0.00
Error de Redondeo
Total
S/. 0.00
S/. 223,521.68
S/. 106,163.84
S/. 23,174.73
10.37%
PENALIDADES
1/12/2001
6/30/2015
5282.00
400
120
SIN IGV
###
AD
###
NO LE PAGARON NADA
###
diciembre
enero
febrero
marzo
12/31/2014
Acumulado
Actual
Acum
5
31
28
31
95
Saldo
2,859,715.28
536,529.69
332,392.43
23,726.70
99.73%
31.09%
56.26%
38.08%
7,611.11
1,189,021.84
258,385.02
38,573.30
3,752,364.10
257,787.23
224,016.14
4,234,167.47
71.53%
1,493,591.27
102,609.65
89,167.40
1,685,368.32
2,839,908.43
0.00
210,207.03
22,589.70
360,397.13
313,183.54
3,072,705.16
21109469.0000000000000000%
18344050.0000000000000000%
3,467,240.35
9640273.8984
3,467,240.35
4,234,167.47
1,685,368.32
1.00000
1.00000
4,234,167.47
1,685,368.32
3467240.35
762,150.14
303,366.30
624,103.26
4,996,317.61
1,988,734.62
4,091,343.61
0.00
0.00
0.00
4,996,317.61
1,988,734.62
4,091,343.61
4,996,317.61
1,988,734.62
10,500,709.59
10,499,496.49
0.99988447447388200
###
1,345.29
###
###
###
###
67,401.24
###
###
###
###
7,083.96
Acumulado
Actual
71.53%
Saldo
28.47%
0.7621089149
S/. 73,171.20
S/. 118,162.49
S/. 22,352.17
S/. 95,810.32
S/. 129,338.57
14.471233
48000
S/. 60,654.85
57.86%
S/. 94,183.11
0
73171.2
6919536.04 2,685,368.74
4,234,167.30
71.53
64.45
12
0.00
0.00
0.00
0.00
340976.35
53592.05
JULIO
AGOSTO
7.08
Descripcin
Valorizado
S/IGV
Pago a Cuenta
Amortizarcion
AD
IGV
Neto A Cobrar
C/IGV
Monto Contrato
Val N 01-OCT 14
S/. 533,643.03
S/. 0.00
Val N 02-NOV 14
S/. 493,300.02
Val N 03-DIC 14
Totales
-S/. 211,864.41
S/. 57,920.15
S/. 379,698.77
S/. 0.00
S/. 88,794.00
S/. 582,094.02
S/. 639,327.20
S/. 0.00
S/. 115,078.90
S/. 754,406.10
S/. 1,666,270.25
S/. 0.00
S/. 261,793.05
S/. 1,716,198.89
Saldo
Financiero
OBSERVACIONES
S/. 3,853,387.18
S/. 3,223,688.40 PAGO EN TRAMITE
S/. 2,641,594.38 PAGO EN TRAMITE
S/. 1,887,188.28 PAGO EN TRAMITE
S/. 1,887,188.28
-S/. 2,641,594.38
metrado
COMPONENTES
Trabajos preliminares
Demolicin de canal en tramos requeridos
Reposicin de canal afectado
Concreto f'c= 140Kg/Cm2 para reposicin de canal
Concreto f'c= 175Kg/cm2 para tapa de canal repuesto
Encofrado y Desencofrado normal
Acero Fy= 4200 Kg/cm2 grado 60
Costo Directo
Gastos Generales
Utilidades
A. Sub Total
IGV
Presupuesto Total
Descripcin
Presupuesto Contratado
Presupuesto Adicional de Obra
incidencia
Precio
unitario
7.35%
18.00%
Monto
3,853,387.18
11,393.10
0.295665%
63
13.75
6.93
1.58
95.38
215.59
279.89
416.37
40.97
5.15
Presupuesto
866.25
866.25
7,615.51
1,939.64
657.86
3,907.72
1,110.29
8,481.76
550.00
623.41
9,655.17
1,737.93
11,393.10
578008.077
3/24/2015
14
4/7/2015
PRESUPUESTO DEDUCTIVO
ITEM
DESCRIPCION
UND
1 PUENTE CARROZABLE
1.07 VARIOS
01.07.01
APOYOS
01.07.01.01
APARATO DE APOYOS
01.08.00
BARANDAS
01.08.01
BARANDAS METLICAS PARA PUENTES
02.00.00
DEFENSA RIBERAA
02.02.00
MOVIMIENTO DE TIERRAS
02.02.01
EXCAVACION EN SUELO NORMAL SECO
02.02.02
EXCAVACION EN SUELO NORMAL BAJO AGUA
02.02.03
RELLENO CON MATERIAL SELECCIONADO
02.02.04
ELIMINACION DE MATERIAL EXCEDENTE
02.03.00
CONSTRUCCION DE GAVIONES
02.03.01
GAVION TIPO CAJA 10X12 DE 2.40mm 5.0X1.0X1.0 m G+PVC
02.03.02
GAVION TIPO CAJA 10X12 DE 2.40mm 5.0X1.5X1.0 m G+PVC
02.03.03
GAVIONES TIPO COLCHO RENO 10X12 2.40MM G+PVC 5.0X1
02.03.04
INSTALACION DE FILTRO GEOTEXTIL
UND
COSTO
UNITARIO
METRADO
160.72
ML
42.2
212.80
M3
M3
M3
M3
56.08
24.01
0.63
21.74
7.83
36.41
70.07
13.89
M3
M3
M3
M2
140
105
24
60
215.91
201.55
209.62
4.69
COSTO DIRECTO
Gastos Generales
Utilidades
10.00%
5.00%
Sub Total
IGV
Total Presupuesto
18.00%
PRESUPUESTO
DEDUCTIVO
642.88
642.88
8,980.16
8980.16
439.11
874.20
44.14
301.97
30,227.40
21,162.75
5,030.88
281.40
22670.55
15116.25
67,984.89
47,409.84
6,798.49
4,740.98
3,399.24
2,370.49
78,182.62
54,521.31
14,072.87
9,813.84
92,255.49
64,335.15