Professional Documents
Culture Documents
Cronorama de Obra Chiclayo
Cronorama de Obra Chiclayo
2.00 CONEXIONES DOMICILIARIAS DE AGUA GLB 183,165.61 30.00% 45791.40 45791.40 45791.40 45791.40 45791.40 137374.20 0.00 0.00 183165.60
25.00% 25.00% 25.00% 25.00%
3.00 RED DE ALCANTARILLADO GLB 486151.06 121537.77 121537.77 243075.54 121537.77 121537.77 243075.54 0.00 486151.08
25.00% 25.00% 25.00% 25.00%
4.00 CONEXIONES DOMICILIARIAS DE ALCANTARILLDO GLB 273098.81 27309.88 40964.82 40964.82 109239.52 40964.82 40964.82 40964.82 40964.82 163859.28 273098.80
10.00% 15.00% 15.00% 15.00% 15.00% 15.00% 15.00%
5.00 CAPACITACION EN EDUCACION SANITARIA GLB 5000.00 500.00 500.00 1000.00 1000.00 1000.00 2000.00 1000.00 1000.00 2000.00 0.00 5000.00
10.00% 10.00% 20.00% 20.00% 20.00% 20.00%
COSTO DIRECTO DE OBRA S/. 1,127,765.78 #REF!
9.00 GASTOS GENERALES 67665.95 5413.28 4229.12 4229.12 4229.12 18100.64 4229.12 4229.12 4229.12 4229.12 16916.48 4229.12 4229.12 4229.12 4229.12 16916.48 4229.12 4229.12 4229.12 4229.12 16916.48 68850.08
8.00% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25%
10.00 SUPERVISIÓN 76300.73 6867.07 4768.80 4768.80 4768.80 21173.47 4768.80 4768.80 4768.80 4768.80 19075.20 4768.80 4768.80 4768.80 4768.80 19075.20 4768.80 4768.80 4768.80 4768.80 19075.20 78399.07
9.00% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25%
11.00 MITIGACIÓN AMBIENTAL 11277.66 2819.42 2819.42 2819.42 2819.42 11277.68 11277.68
25.00% 25.00% 25.00% 25.00%
EJECUCIÓN FISICA DE OBRA S/. 1,283,010.12 #REF! 418441.42 390306.74 211128.60 #REF!
#REF! 24.16% 22.53% 12.19%
12.00 EXPEDIENTE TECNICO 75097.00 75097.00
13.00 ESTUDIO DE IMPACTO AMBIENTAL 50000.00 50000.00
10.00 UTILIDAD 78943.60 78943.60
15.00 PLAN DE MONITOREO ARQUEOLOGICO 15788.72 15788.72
16.00 IGV 229387.56 229387.56
COSTO INDIRECTO S/. 449,216.88 449216.88
% VALORIZADO DE COSTO INDIRECTO 25.93%
AVANCE DE OBRA ACUMULADO S/. #REF! #REF! #REF! #REF!
AVANCE DE OBRA ACUMULADO % #REF! #REF! #REF! #REF!
COSTO TOTAL DE OBRA S/. 1,732,227.00 S/. 1,732,227.00