Beruflich Dokumente
Kultur Dokumente
GERENCIA DE INFRAESTRUCTURA
ZONAL ECHARATE
DPTO
CUSCO
PROV
LA CONVENCION
DIST
ECHARATE
LOC.
ECHARATE
UNIDAD EJECUT
COORDINACIN ZONAL
MODALIDAD
PERFIL
CODIGO SNIP
EXPEDIENTE TECNICO
215254
MONTO
RES. APROB.
3,001,700.00
RES. APROB./MODIFIC.
MONTO
FECHA
3,494,946.49
VARIACIN VIABILIDAD
MONTO
FECHA
FECHA
25.63%
CADENA FUNCIONAL
SEC. FUNC.
FUNCION
PROGRAMA
PRODUCTO PROYECTO
ACT. Ai OBRA
GRUPO FUNCIONAL
META
18
40
2025112
4000079
2152817
00001
0223
FINALIDAD
17786
INFORMACION DE AGENTES
N
AGENTE
CARGO
ESPECIALIDAD
Proyectista/Consultor
Ing. Civil
Ing. Civil
Inspector/Supervisor
Residente
COLEGIATURA
RESOLUCIN
Ing. Civil
Ing. Civil
PLAZO EJECUCION
12/11/12
FECHA DE INICIO:
FECHA DE REINICIO:
5/11/2013
TIEMPO DE EJECUCION
METAS
CONCEPTO
A. Costo directo
3,029,278.74
1,286,519.92
B. Gastos generales
228,759.30
292,482.43
C. Gastos de supervision
123,714.07
82,962.26
AV AN C E
PROGRAMADO
MES
VALORIZADO
Nov-12
Dec-12
Jan-13
Feb-13
Mar-13
Apr-13
May-13
Jun-13
Jul-13
Aug-13
Sep-13
Oct-13
Nov-13
Dec-13
Feb-14
Mar-14
Apr-14
TOTAL
PROGRAMADO EJECUTADO
%acum
7,259.78
22,142.34
0.00
0.00
0.00
71,637.51
143,985.11
81,062.02
83,786.18
164,396.31
153,543.02
52,323.54
240,272.75
144,453.48
117,241.08
851,666.98
890,850.30
0.24%
0.73%
0.00%
0.00%
0.00%
2.36%
4.75%
2.68%
2.77%
5.43%
5.07%
1.73%
7.93%
4.77%
3.87%
28.11%
29.41%
3,029,278.74
0.19
VALORIZADO
0.24%
0.97%
0.97%
0.97%
0.97%
3.34%
8.09%
10.76%
13.53%
18.96%
24.03%
25.75%
33.68%
38.45%
42.32%
70.44%
100.00%
72,304.72
18,765.82
1,734,269.33
F ISICO
MAYORES METRADOS
94,428.56
3,494,946.49
TOTAL S/.
VALORIZADO
PARTIDAS NUEVAS
VALORIZADO
TOTAL EJECUTADO
%
7,259.78
22,142.34
0.00
0.00
0.00
71,637.51
143,985.11
81,062.02
83,786.18
164,396.31
153,543.02
52,323.54
244,931.10
144,453.48
22,489.29
50,947.15
0.24%
0.73%
0.00%
0.00%
0.00%
2.36%
4.75%
2.68%
2.77%
5.43%
5.07%
1.73%
8.09%
4.77%
0.74%
1.68%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4,658.35
13,652.71
1,562.47
21,840.50
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.15%
0.45%
0.05%
0.72%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,169,520.39
41.03%
18,311.06
4.96%
VALORIZADO
%acum
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
7,259.78
22,142.34
0.00
0.00
0.00
71,637.51
143,985.11
81,062.02
83,786.18
164,396.31
153,543.02
52,323.54
249,589.45
158,106.19
24,051.77
72,787.65
0.24%
0.73%
0.00%
0.00%
0.00%
2.36%
4.75%
2.68%
2.77%
5.43%
5.07%
1.73%
8.24%
5.22%
0.79%
2.40%
0.24%
0.97%
0.97%
0.97%
0.97%
3.34%
8.09%
10.76%
13.53%
18.96%
24.03%
25.75%
33.99%
39.21%
40.01%
42.41%
0.00
1,187,831.45
42.41%
42.41%
80.00%
70.44%
80.00%
70.00%
70
70.00%
60.00%
60.00%
50.00%
39.21%
38.45%
40.00%
42.41%
42.32%
40.01%
33.99%
33.68%
30.00%
40.00%
25.75%
24.03%
30.00%
18.96%
20.00%
20.00%
13.53%
10.76%
8.09%
10.00%
10.00%
3.34%
0.97%
0.24%0.97%0.97%0.97%
0.00%
Jul-12
Oct-12
Jan-13
May-13
Aug-13
Column D
Nov-13
Mar-14
0.00%
Jul-12
Jun-14
2012
2013
0.00%
0.97%
39.21%
2011
CRONOGRAMA DE EJECUCIN
FSICA (PROG.) 2011 - 2014
39
33.34% 33.99%
31.20%
27.31%
25.75%
24.03%
21.46%
18.96%
16.39%
13.53%
12.04% 10.76%
8.09%
6.78%
6.55%
6.55%
5.84%
3.34%
2.82%
0.97%
0.97%
0.97%
0.97%
0.24%
Oct-12
Jan-13
Column M
AVANCE FSICO
(EJECUTADO) 2011 - 2014
2011
49.62%
45.21%
50.00%
May-13
Aug-13
Column M
Column Q
SALDO
ESP. DE GASTO
59.82%
2.6.2.3.5.4
PERSONAL
502,843.21
887,513.10
2.6.2.3.5.5
BIENES
1,360,504.52
644,652.40
486.00
2.6.2.3.5.6
SERVICIOS
1,487,811.38
1,117,536.40
23,850.00
2.6.2.3.5.7
OTROS
125,021.56
0.00
0.00
3,476,180.67
2,649,701.90
100,673.61
2012
2013
2014
TOTAL
PROGRAMADO
0.00%
0.97%
39.21%
59.82%
100.00%
EJECUTADO
0.00%
0.97%
39.21%
0,79%
42.41%
Denominacion
Programado
Anterior
Actual
76,337.61
0.00
TOTAL
OCURRENCIAS
Durante el mes de marzo se registro precipitaciones pluviales los que generaron un bajo rendimiento de MONC
ACCIONES
SE VIENE EJECUTANDO LA OBRA DE ACUERDO A LAS ESPECIFICACIONES DEL EXPEDIENTE TECNICO
COMPONENTES EJECUTADOS
Construccion de 03alcantarillas de concreto armado del tipo I y tipo II
se realizo la remosion de derrumbes y limpieza de plataforma con cargador frontal y volquete de 15.0m3
SOLUCIONES PROPUESTAS
CONSTRUCCION DE ALC. EN CONCRETO ARMADO.
OBSERVACIONES
Ninguna
No
A0: 2014
MARZO
UNIDAD EJECUTORA
COORDINACIN ZONAL ECHARATE
ADMINISTRACION DIRECTA
PLAZO EJECUCIN
180 DIAS CALENDARIOS
FINALIDAD
DIVISION FUNC
17786
033
11/7/2013
E TERMINO REAL:
Total Ejecutado
SALDO
245,413.12
1,531,933.04
1,497,345.70
42,372.34
334,854.77
-106,095.47
19,292.72
102,254.98
21,459.09
72,304.72
22,123.84
307,078.18
2,041,347.51
18,765.82
1,453,598.98
AVANCE FINANCIERO
AVANCE FINANCIERO EJECUTADO
MONTO
ACUMULADO
98,659.91
105,289.73
24,798.19
0.00
8,081.69
183,920.00
152,126.76
177,285.10
204,462.62
135,810.92
74,681.65
414,849.27
154,383.89
729,240.02
175,403.00
100,673.61
2.82%
3.01%
0.71%
0.00%
0.23%
5.26%
4.35%
5.07%
5.85%
3.89%
2.14%
11.87%
4.42%
20.87%
5.02%
2.88%
2.82%
5.84%
6.55%
6.55%
6.78%
12.04%
16.39%
21.46%
27.31%
31.20%
33.34%
45.21%
49.62%
70.49%
75.51%
78.39%
78.70%
78.70%
2,739,666.36
AVANCE FINANCIERO
78.39%
75.51%
70.49%
49.62%
45.21%
39.21%
42.41%
40.01%
33.34% 33.99%
31.20%
27.31%
25.75%
24.03%
46%
18.96%
13.53%
76%
Aug-13
Nov-13
Mar-14
Column Q
ARZO
Total Ejecutado
Saldo
963,850.71
-446,198.13
645,138.40
715,888.12
1,141,386.40
348,614.98
0.00
126,266.01
0.00
0.00
2,750,375.51
744,570.98
ECNICO
ESO DE EJECUCION
Jun-14