You are on page 1of 1

RESUMEN DE VALORIZACIONES DE AVANCE DE OBRA

PROGRAMADO EJECUTADO SALDO ATRASO

DESCRIP. VAL. PROG. % % VALORIZAC % % MONTO % 80 % VAL.


ACUM
CALEN. VIG MES ACUM EJECUTADO MES ACUM
.PROG.
CTTO C/IGV S/ 23,100,280.49 100.00% S/ 23,100,280.49 100.00% S/ 23,100,280.49 100.00%
Oct-20 S/ 967,034.84 4.19% 4.19% S/ 967,034.84 4.19% 4.19% S/ 22,133,245.65 95.81% 3.35%
Nov-20 S/ 2,170,232.92 9.39% 13.58% S/ 2,170,232.92 9.39% 13.58% S/ 19,963,012.73 86.42% 10.86%
Dic-20 S/ 792,779.08 3.43% 17.01% S/ 792,779.08 3.43% 17.01% S/ 19,170,233.65 82.99% 13.61%
Ene-21 S/ - 0.00% 17.01% S/ - 0.00% 17.01% S/ 19,170,233.65 82.99% 13.61%
Feb-21 S/ - 0.00% 17.01% S/ - 0.00% 17.01% S/ 19,170,233.65 82.99% 13.61%
Mar-21 S/ - 0.00% 17.01% S/ - 0.00% 17.01% S/ 19,170,233.65 82.99% 13.61%
Abr-21 S/ - 0.00% 17.01% S/ - 0.00% 17.01% S/ 19,170,233.65 82.99% 13.61%
May-21 S/ - 0.00% 17.01% S/ - 0.00% 17.01% S/ 19,170,233.65 82.99% 13.61%
Jun-21 S/ 7,231,703.42 31.31% 48.32% S/ 7,231,703.47 31.31% 48.32% S/ 11,938,530.17 51.68% 38.65%
Jul-21 S/ 3,292,063.90 14.25% 62.57% S/ 3,292,063.90 14.25% 62.57% S/ 8,646,466.27 37.43% 50.06%
Set-21 S/ 720,980.01 3.12% 65.69% S/ 720,980.01 3.12% 65.69% S/ 7,925,486.26 34.31% 52.55%
Oct-21 S/ 1,470,272.68 6.36% 72.06% S/ 1,470,272.68 6.36% 72.06% S/ 6,455,213.58 27.94% 57.64%
Nov-21 S/ 2,409,402.21 10.43% 82.49% S/ 2,409,402.21 10.43% 82.49% S/ 4,045,811.37 17.51% 65.99%
Dic-21 S/ 1,822,778.24 7.89% 90.38% S/ 1,822,778.24 7.89% 90.38% S/ 2,223,033.13 9.62% 72.30%
Feb-22 S/ 232,555.08 1.01% 91.38% S/ 1,011,156.80 4.38% 94.75% S/ 1,211,876.33 5.25% 73.11%
Mar-22 S/ 1,006,332.98 4.36% 95.74% S/ - 0.00% 94.75% S/ 1,211,876.33 5.25% 76.59%
Abr-22
May-22
TOTAL S/ 22,116,135.36 95.74% S/ 21,888,404.16 94.75%

You might also like