• Author / Uploaded
• Ghiroyasu

Citation preview

21/02/2012

ESTADO DE AVANCE DE OBRA Obra:

TOTAL PRESUPUESTO Monto S/. 2,262,090.23

VAL.

FECHA

Nº 01 Nº 02 Nº 03 Nº 04 Nº 05 Nº 06 Nº 07 Nº 08 Nº 09 Nº 10 Nº 11 Nº 12 Nº 13 Nº 14

DIAS

PROGRAMADO VALORIZACION

15 30 45 60 75 90 105 120 135 150 165 180 195 210

11,934.76 49,262.48 132,168.78 238,706.18 303,872.82 392,687.16 464,159.72 461,983.78 207,314.55

TOTALES:

VAL. ACUMUL.

EJECUTADO % ACUM.

11,934.76 61,197.24 193,366.02 432,072.19 735,945.01 1,128,632.17 1,592,791.90 2,054,775.68 2,262,090.23

0.53% 2.71% 8.55% 19.10% 32.53% 49.89% 70.41% 90.84% 100.00%

S/. 2,262,090.23

100.00%

VALORIZACION

VAL. ACUMUL.

0.00 49,481.71 106,505.62 218,342.44 245,306.00 317,291.10 212,177.42 163,235.46 128,344.50 152,006.00 165,656.00 156,811.00 120,665.00 85,635.00

% ACUM.

0.00 49,481.71 155,987.33 374,329.77 619,635.77 936,926.87 1,149,104.29 1,312,339.76 1,440,684.26 1,592,690.26 1,758,346.26 1,915,157.26 2,035,822.26 2,121,457.26

0.00% 2.19% 6.90% 16.55% 27.39% 41.42% 50.80% 58.01% 63.69% 70.41% 77.73% 84.66% 90.00% 93.78%

S/. 2,121,457.26

93.78%

200

250

CPTP vs. CRTR 2,500,000.00

2,000,000.00

1,500,000.00

1,000,000.00

500,000.00

0.00 0

50

100 CPTP

150 CRTR