Académique Documents
Professionnel Documents
Culture Documents
A B C D
E F G = B+C+D+E+F H=A-G
5,324.00
3,500.00
10,000.00
3,500.00
3,500.00
10,000.00
65,000.00 65,000.00
135,426.00 135,426.00
25,000.00 25,000.00
25,000.00 25,000.00
15,000.00
55,000.00
85,000.00 85,000.00
1,500.00 4,500.00
7,000.00 7,000.00 49,000.00
285,426.00 0.00 657,404.06
0.00 50,000.00 98,756.08
8,500.00 7,000.00 53,500.00
93,500.00 7,000.00 488,500.00 645,600.00
PROGRAMACIN - EJECUCIN FSICA
EVALUACIN POI
OBRA: MEJORAMIENTO DE LOS SERVICIOS DE EDUCACION PRIMARIA DE LA I.E. N 50217 DE LA PIM 2017: 1,074,543.00 COST. DIRECTO: 3,327,531.70 100.00%
C.C DE UMACHURCO, DISTRITRO DE SAN SALVADOR - CALCA - CUSCO
EJECUCIN PIM AL 30/04/17 : 235,810.10 VAL APROBADOS: 361,785.69 10.87%
META : 0116-2017 SALDO PIM PARA MAYO : 838,732.90 VAL NO APROBADOS: 97,183.68 2.92%
RESIDENTE DE OBRA: ING. ABEL JALISTO CONDORI FIN DE PLAZO DE EJECUCIN 8/10/2017
INSPECTOR DE OBRA: ARQ. JORGE ALARCON PEREZ PRESENTACIN DE EXP. AMPLIACIN
PROG TOTAL EXP. TCN. AVANCE FSICO PROGRAMADO PARA EL PIM 2017 - II
N ACUM AOS ACUM ENE -
TTULO/ PARTIDA TOTAL MAYO JUNIO JULIO AGOSTO TOTAL SALDO DEL PROYECTO DESCRIPCIN DE LA META PARCIAL
ANTERIORES ABR 2017 ACUMULADO
ACUMULADO
2017
S/. S/. S/. S/. S/. S/. S/. PROYECTO VAL %
I COMPONENTE I 3,029,711.10 114,221.54 361,785.69 190,000.00 190,000.00 182,200.00 188,687.00 1,112,672.69 1,226,894.23 1,802,816.87 59.50%
CONCRETO SIMPLE 56,175.51 38,190.31 19,632.30 23,000.00 2,000.00 1,500.00 3,000.00 49,132.30 87,322.61 -31,147.09 -55.45%
CONCRETO ARMADO 933,817.09 55,187.36 204,142.53 55,000.00 60,000.00 70,000.00 75,300.00 464,442.53 519,629.89 414,187.20 44.35%
OBRAS COMPLEMENTARIAS 760,876.32 0.00 0.00 95,000.00 100,000.00 75,000.00 70,000.00 340,000.00 340,000.00 420,876.32 55.31%
OTROS 1,111,031.89 0.00 128,676.70 0.00 5,000.00 0.00 10,000.00 143,676.70 143,676.70 967,355.19 87.07%
II COMPONENTE II 246,218.60 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 246,218.60 100.00%
JULIO.-
MOBILIARIO Y EQUIPAMIENTO 245,539.00 0.00 0.00 0.00 0.00 0.00 0.00 245,539.00 100.00%
SEALETICA 679.60 0.00 0.00 0.00 0.00 0.00 0.00 679.60 100.00%
III COMPONENTE III 51,602.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 51,602.00 100.00%
IMPACTO AMBIENTAL 31,602.00 0.00 0.00 0.00 0.00 0.00 0.00 31,602.00 100.00% AGOSTO.-
TOTAL COSTO DIRECTO ### 114,221.54 361,785.69 190,000.00 190,000.00 182,200.00 188,687.00 1,112,672.69 1,226,894.23 2,100,637.47 63.13%
AVANCE PARCIAL % 100.00% 3.43% 10.87% 5.71% 5.71% 5.48% 5.67% 33.44% 36.87% 63.13%
AVANCE ACUMULADO % 100.00% 3.43% 14.31% 20.02% 25.72% 31.20% 36.87% 36.87% 36.87% 63.13%
GASTOS GENERALES 396,729.52 13,788.23 29,346.16 25,658.00 25,658.00 25,658.00 120,108.39 120,108.39 276,621.13 69.73%
GASTOS DE SUPERVISIN 202,284.27 7,030.34 14,963.01 7,500.00 7,500.00 7,500.00 44,493.34 44,493.34 157,790.93 78.00%
DESCRIPCIN DE LA META ACUMULADA TOTAL A AGOSTO 2017.- ENUMERAR Y/O DESCRIBIR LAS METAS QUE SE ENTREGARN A LA FECHA INDICADA DE TODO EL PROYECTO.