Scribd Logo
Upload

Welcome to Scribd!

  • Consider Ac I One

    Uploaded by

    Jasmin Melina Barahona Huerto
    2 views8 pages
    The document is a project approval and cost calculation report. It approves the project with a proposed investment of 1,027,110.83 new soles and calculates an estimated total cost of 1,271,365.55 new soles. This represents an increase of 244,254.72 soles or 31.68% over the proposed investment amount. It provides a breakdown of cost components and percentages of increase or decrease for each component in the estimated cost versus the proposed investment.

    Original Description:

    Original Title

    Consider Ac i One

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document is a project approval and cost calculation report. It approves the project with a proposed investment of 1,027,110.83 new soles and calculates an estimated total cost of 1,271,365.55 new soles. This represents an increase of 244,254.72 soles or 31.68% over the proposed investment amount. It provides a breakdown of cost components and percentages of increase or decrease for each component in the estimated cost versus the proposed investment.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    2 views8 pages

    Consider Ac I One

    Uploaded by

    Jasmin Melina Barahona Huerto
    The document is a project approval and cost calculation report. It approves the project with a proposed investment of 1,027,110.83 new soles and calculates an estimated total cost of 1,271,365.55 new soles. This represents an increase of 244,254.72 soles or 31.68% over the proposed investment amount. It provides a breakdown of cost components and percentages of increase or decrease for each component in the estimated cost versus the proposed investment.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 8

    PIP APROBADO

    PIP CALCULADO

    1,027,110.83
    1,271,365.55
    244,254.72
    1,027,110.83
    1,271,365.55

    Monto de inversin a precios de mercado


    (En nuevos soles)
    Componentes
    EXPEDIENTE TCNICO
    COSTO DIRECTO
    PLAZOLETA
    PILETA
    TRIBUNAS
    VEREDAS DE EMPEDRADO
    SARDINELES
    RAMPAS
    BANCAS DE CONCRETO Y MADERA
    JARDINES
    PATIO
    INSTALACIONES ELECTRICAS
    MUROS DE CONTENCION
    MUROS DE SOSTENIMIENTO
    PLAN DE MANEJO AMBIENTAL
    VEREDAS Y SARDINELES
    ASTA DE BANDERAS
    MOBILIARIO URBANO
    MURO DE CONTENCION
    TRATAMIENTO PAISAJISTA
    IMPACTO AMBIENTAL
    SANEAMIENTO FISICO-LEGAL DEL TERRENO
    SUPERVISIN
    GASTOS GENERALES
    IGV
    UTILIDAD
    COSTO TOTAL DE INVERSIN

    Viable
    10,069.69
    333,875.76
    39,936.78
    15,032.37
    22,259.17
    16,453.38
    12,182.74
    5,645.54
    3,084.05
    31,091.73
    19,120.82
    12,716.00
    79,838.94
    51,479.45
    25,034.79
    0
    0
    0
    0
    0
    0
    0
    13,168.06
    26,710.06
    38,304.00
    26,710.06
    410,533.63

    25,218.08
    11,000.00
    36,218.08

    100 %
    X
    X=

    123.78
    100

    123.78

    rcado

    -23.78

    Incremento
    Modificado
    11,000.00
    324,577.57
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    172,423.51
    10,381.37
    50,503.81
    74,672.93
    6,436.68
    10,159.27
    4,000.00
    25,218.08
    67,000.00
    76,326.36
    32,457.76
    540,579.77

    En soles
    930.31
    -9,298.19
    -39,936.78
    -15,032.37
    -22,259.17
    -16,453.38
    -12,182.74
    -5,645.54
    -3,084.05
    -31,091.73
    -19,120.82
    -12,716.00
    -79,838.94
    -51,479.45
    -25,034.79
    172,423.51
    10,381.37
    50,503.81
    74,672.93
    6,436.68
    10,159.27
    4,000.00
    12,050.02
    40,289.94
    38,022.36
    5,747.70
    130,046.14

    En porcentaje
    9.24%
    -2.78%
    -100.00%
    -100.00%
    -100.00%
    -100.00%
    -100.00%
    -100.00%
    -100.00%
    -100.00%
    -100.00%
    -100.00%
    -100.00%
    -100.00%
    -100.00%
    100.00%
    100.00%
    100.00%
    100.00%
    100.00%
    100.00%
    100.00%
    91.51%
    150.84%
    99.26%
    21.52%
    31.68%
    1072.37

    12,050.02
    930.31
    324,577.57
    67,000.00
    32,457.76
    76,326.36
    4,000.00
    517,342.02

    172,423.51
    10,381.37
    50,503.81
    74,672.93
    6,436.68
    10,159.27
    324,577.57
    67,000.00
    32,457.76
    25,218.08
    4,000.00
    128,675.84

    VALOR POSITIVO

    10,069.69
    333,875.76
    39,936.78
    15,032.37
    22,259.17
    16,453.38
    12,182.74
    5,645.54
    3,084.05
    31,091.73
    19,120.82
    12,716.00
    79,838.94
    51,479.45
    25,034.79
    0.00
    0.00
    0.00
    0.00
    0.00
    0.00
    0.00
    13,168.06
    26,710.06
    38,304.00
    26,710.06
    410,533.63
    12

    89.36

    11000
    324577.57
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    172423.51
    10381.37
    50503.81
    74672.93
    6436.68
    10159.27
    4000
    25218.08
    67000
    76326.36
    32457.76
    540,579.77

    930.31
    -9298.19
    -39936.8
    -15032.4
    -22259.2
    -16453.4
    -12182.7
    -5645.54
    -3084.05
    -31091.7
    -19120.8
    -12716
    -79838.9
    -51479.5
    -25034.8
    172424
    10381.37
    50503.81
    74672.93
    6436.68
    10159.27
    4000
    12050.02
    40289.94
    38022.36
    5747.7
    130046

    x
    x
    x
    x
    x
    x
    x
    x
    x
    x
    x
    x
    x
    x
    x
    x
    x
    x
    x
    x
    x
    x
    x
    x
    x
    x
    x

    100
    100
    100
    100
    100
    100
    100
    100
    100
    100
    100
    100
    100
    100
    100
    100
    100
    100
    100
    100
    100
    100
    100
    100
    100
    100
    100

    109.24
    97.22
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    100
    100
    100
    100
    100
    100
    100
    191.51
    250.84
    199.26
    121.52
    131.68

    410,533.63
    540,579.77

    100
    x
    x

    453,253.41

    131.677
    100 131.6773

    31.68

    9.24
    -2.78
    -100.00
    -100.00
    -100.00
    -100.00
    -100.00
    -100.00
    -100.00
    -100.00
    -100.00
    -100.00
    -100.00
    -100.00
    -100.00
    100.00
    100.00
    100.00
    100.00
    100.00
    100.00
    100.00
    91.51
    150.84
    99.26
    21.52
    31.68

    You might also like