Documente Academic
Documente Profesional
Documente Cultură
Obra: "MEJORAMIENTO DEL SERVICIO EDUCATIVO, CULTURAL Y RECREACIONAL EN LA CAPITAL DE LA REGION PUN
- PUNO - PUNO"
Informado al: 31 de ag
A.1 RESIDENTE DE OBRA ING° RAFAEL CALISAYA COLORADO
Ultimo Asiento del Cuaderno (a la fecha informada): Nro. 434
Puno
1,089,239.28
5,003,980.00
0.00
16.00
61.00 83.34
5.00
82.00
De FECHA
12/1/2016
1/3/2018
1/8/2018
11/3/2017
11/3/2017
8/25/2019
SALDO
Financiero
28,541,472.86
28,502,853.35
28,394,474.23
28,279,539.22
27,904,440.61
27,821,023.83
27,723,089.74
27,239,904.27
27,020,259.74
25,853,191.83
25,536,486.58
25,090,854.90
24,841,822.99
24,841,822.99
Proyecto
ATRASADO
TOTAL MODIF.
0
0.00%
ADO ACTUAL DEL PROCESO
es bajo responsabilidad.
ucion por la entidad, sim embargo son
AVANCE DEL CALENDARIO PROGRAMADO Vs. EJECUTADO
Aug-18
OBRA :MEJORAMIENTO DEL SERVICIO DEPORTIVO, CULTURAL Y RECREACIONAL EN LA CAPITAL DE LA REGION PUNO
UBICACIÓN : SALCEDO-PUNO-PUNO-PUNO
ENTIDAD : GOBIERNO REGIONAL DE PUNO
RESIDENTE : ING. RAFAEL CALISAYA COLORADO
SUPERVISIÓN : ING. WILBERT F CONTRERAS QUISPE
PRESUPUESTO COSTO TOTAL S/ 28,741,472.18
PRESUPUESTO COSTO DIRECTO S/ 24,069,692.14
PLAZO DE EJECUCION 660 DIAS CALENDARIO
FECHA DE INICIO Friday, November 03, 2017
FECHA TERMINO Sunday, August 25, 2019
DIAS DE SUSPENSION DE CONT. 00 DIAS CALENDARIOS
FECHA DE TERMINO VIGENTE Sunday, August 25, 2019
AVANCE DE OBRA
N° PROGRAMADO EXPEDIENTE TECNICO PROGRAMADO ACTUALIZADO EJECUTADO FISICO EJECUTADO FINANCIERO SITUACIÓN
INFORME PERIODO ACUMULADO PERIODO ACUMULADO PERIODO ACUMULADO PERIODO ACUMULADO DE LA
(S/.) (S/.) % (S/.) (S/.) % (S/.) (S/.) % (S/.) (S/.) % OBRA
3-Nov-17 0 0 0 0 0 0
Año 2013 - 0.00% - 0.00% - 0.00% 199,999.32 199,999.32 0.83% AL DIA
Año 2015 - 0.00% - 0.00% - 0.00% 38,619.51 238,618.83 0.99% AL DIA
Año 2016 - 0.00% - 0.00% - 0.00% 108,379.12 346,997.95 1.44% AL DIA
3-Nov-17 102,153.02 102,153.02 0.42% 93,569.98 93,569.98 0.39% 93,569.98 93,569.98 0.39% 114,935.01 461,932.96 1.61% ADELANTADO
3-Dec-17 126,243.22 228,396.24 0.95% 158,638.05 252,208.03 1.05% 158,638.05 252,208.03 1.05% 375,098.61 837,031.57 2.91% NORMAL
3-Jan-18 548,240.92 776,637.16 3.23% 31,005.71 283,213.74 1.18% 31,005.70 283,213.73 1.18% 83,416.78 920,448.35 3.20% NORMAL
2-Feb-18 438,188.91 1,214,826.07 5.05% 115,965.80 399,179.54 1.66% 87,632.30 370,846.03 1.54% 97,934.09 1,018,382.44 3.54% NORMAL
5-Mar-18 305,325.37 1,520,151.44 6.32% 464,995.07 864,174.62 3.59% 32,912.46 403,758.49 1.68% 483,185.47 1,501,567.91 5.22% ATRASADO
5-Apr-18 283,560.32 1,803,711.76 7.49% 791,734.54 1,655,909.15 6.88% 135,694.98 539,453.47 2.24% 219,644.53 1,721,212.44 5.99% ATRASADO
5-May-18 509,955.73 2,313,667.49 9.61% 830,609.86 2,486,519.02 10.33% 167,448.67 706,902.14 2.94% 1,167,067.91 2,888,280.35 10.05% ATRASADO
5-Jun-18 835,615.74 3,149,283.23 13.08% 873,967.93 3,360,486.94 13.96% 992,188.97 1,699,091.11 7.06% 316,705.25 3,204,985.60 11.15% ATRASADO
5-Jul-18 845,326.13 3,994,609.36 16.60% 814,392.46 4,174,879.41 17.34% 356,178.18 2,055,269.29 8.54% 445,631.68 3,650,617.28 12.70% ATRASADO
5-Aug-18 1,296,543.47 5,291,152.83 21.98% 1,223,908.73 5,398,788.14 22.43% 183,852.96 2,239,122.25 9.30% 249,031.91 3,899,649.19 13.57% ATRASADO
5-Sep-18 1,196,900.95 6,488,053.78 26.96% 1,446,475.99 6,845,264.12 28.44%
3-Oct-18 1,355,072.32 7,843,126.10 32.59% 1,140,263.11 7,985,527.24 33.18%
3-Nov-18 1,623,028.20 9,466,154.29 39.33% 1,306,297.22 9,291,824.45 38.60%
3-Dec-18 2,333,128.75 11,799,283.04 49.02% 1,308,981.91 10,600,806.36 44.04%
3-Jan-19 1,820,170.03 13,619,453.07 56.58% 1,917,426.53 12,518,232.89 52.01%
2-Feb-19 1,729,081.96 15,348,535.03 63.77% 2,099,270.18 14,617,503.08 60.73%
2-Mar-19 1,894,423.66 17,242,958.69 71.64% 1,828,274.03 16,445,777.10 68.33%
2-Apr-19 2,374,422.24 19,617,380.93 81.50% 1,593,226.23 18,039,003.33 74.94%
2-May-19 1,401,094.22 21,018,475.15 87.32% 1,531,689.50 19,570,692.83 81.31%
2-Jun-19 1,347,081.09 22,365,556.24 92.92% 1,410,091.92 20,980,784.75 87.17%
2-Jul-19 872,564.07 23,238,120.31 96.55% 1,858,469.99 22,839,254.74 94.89%
25-Aug-19 831,571.83 24,069,692.14 100.00% 1,230,437.41 24,069,692.14 100.00%
24,069,692.14 24,069,692.14 2,239,122.25 3,899,649.19
120.00% GRAFICO CURVA "S"
100.00%
100.00%
94.89%
87.17%
80.00% 81.31%
74.94%
Porcentaje de Ejecucion
68.33%
60.00%
60.73%
52.01%
44.04%
40.00%
38.60%
33.18%
28.44%
20.00% 22.43%
12.70%
17.34%
13.57%
10.05% 11.15%
13.96%
Meses Ejecutados
A B C =B-C D
COSTO DIRECTO 24,069,692.14 322,494.85 322,494.85 0.00 4,761,000.00
2.6.2.3.99.3. PERSONAL 3,086,229.69 73,955.85 73,955.85 0.00 1,483,000.00
2.6.2.3.99.4. BIENES 9,910,761.13 136,019.00 136,019.00 0.00 2,984,965.00
2.6.2.3.99.5. SERVICIOS 11,072,701.32 112,520.00 112,520.00 0.00 293,035.00
2.6.2.3.99.6. OTROS 0.00 0.00 0.00 0.00 0.00
GASTOS GENERALES 2,973,657.52 152,108.38 152,108.38 0.00 45,980.00
2.6.2.3.99.3. PERSONAL 2,324,463.33 68,535.53 68,535.53 0.00 0.00
2.6.2.3.99.4. BIENES 354,079.50 50,404.30 50,404.30 0.00 7,000.00
2.6.2.3.99.5. SERVICIOS 230,914.69 27,300.00 27,300.00 0.00 3,980.00
2.6.3.1.1.1. OTROS 64,200.00 5,868.55 5,868.55 0.00 35,000.00
GASTOS DE SUPERVISION 1,301,005.02 19,410.39 19,410.39 0.00 197,000.00
2.6.8.1.4.1. PERSONAL 1,095,816.67 19,410.39 19,410.39 0.00 182,600.00
2.6.8.1.99.4. BIENES 54,688.35 0.00 0.00 0.00 9,900.00
2.6.8.1.4.3. SERVICIOS 108,000.00 0.00 0.00 0.00 4,500.00
2.6.3.2.3.1. OTROS 42,500.00 0.00 0.00 0.00 0.00
GASTOS DE EXP. TECNICO 298,522.50 346,997.95 346,997.95 0.00 0.00
2.6.8.1.3.1. PERSONAL 288,172.50 346,997.95 346,997.95 0.00 0.00
2.6.8.1.3.1. BIENES 10,350.00 0.00 0.00 0.00 0.00
2.6.8.1.3.1. SERVICIOS 0.00 0.00 0.00 0.00 0.00
2.6.8.1.3.1. OTROS 0.00 0.00 0.00 0.00 0.00
GASTOS DE LIQUIDACION 55,825.00 0.00 0.00 0.00 0.00
2.6.8.1.4.1. PERSONAL 40,000.00 0.00 0.00 0.00 0.00
2.6.8.1.4.2. BIENES 12,825.00 0.00 0.00 0.00 0.00
2.6.8.1.4.3. SERVICIOS 3,000.00 0.00 0.00 0.00 0.00
2.6.8.1.4.4. OTROS 0.00 0.00 0.00 0.00 0.00
GASTOS DE SEGUIMIENTO Y 42,770.00 0.00 0.00 0.00 0.00
MONITOREO
2.6.8.1.4.1. PERSONAL 38,150.00 0.00 0.00 0.00 0.00
2.6.8.1.4.2. BIENES 4,620.00 0.00 0.00 0.00 0.00
2.6.8.1.4.3. SERVICIOS 0.00 0.00 0.00 0.00 0.00
2.6.8.1.4.4. OTROS 0.00 0.00 0.00 0.00 0.00
TOTAL GASTOS
PRESUPUESTO TOTAL GASTOS SALDO DE
ESPECIFICA DE GASTOS ASIGNACION DEVENGADO
EXP. TECNICO AÑOS ANTER. ASIGNACION 2018
2018 2018
A B C D E=C-D.
COSTO DIRECTO 24,069,692.14 322,494.85 4,761,000.00 2,535,203.56 2,225,796.44
2.6.2.3.99.3. PERSONAL 3,086,229.69 73,955.85 1,483,000.00 647,170.96 835,829.04
2.6.2.3.99.4. BIENES 9,910,761.13 136,019.00 2,984,965.00 1,751,260.10 1,233,704.90
2.6.2.3.99.5. SERVICIOS 11,072,701.32 112,520.00 293,035.00 136,772.50 156,262.50
2.6.2.3.99.6. OTROS 0.00 0.00 0.00 0.00 0.00
GASTOS GENERALES 2,973,657.52 152,108.38 45,980.00 391,286.53 -345306.53
2.6.2.3.99.3. PERSONAL 2,324,463.33 68,535.53 0.00 329,111.22 -329111.22
2.6.2.3.99.4. BIENES 354,079.50 50,404.30 7,000.00 7,000.00 0.00
2.6.2.3.99.5. SERVICIOS 230,914.69 27,300.00 3,980.00 14,490.00 -10510.00
2.6.3.1.1.1. OTROS 64,200.00 5,868.55 35,000.00 40,685.31 -5685.31
GASTOS DE SUPERVISION 1,301,005.02 19,410.39 197,000.00 132,197.52 64,802.48
2.6.8.1.4.1. PERSONAL 1,095,816.67 19,410.39 182,600.00 104,472.08 78,127.92
2.6.8.1.99.4. BIENES 54,688.35 0.00 9,900.00 20,170.95 -10270.95
2.6.8.1.4.3. SERVICIOS 108,000.00 0.00 4,500.00 7,554.49 -3054.49
2.6.3.2.3.1. OTROS 42,500.00 0.00 0.00 0.00 0.00
GASTOS DE EXP. TECNICO 298,522.50 346,997.95 0.00 0.00 0.00
2.6.8.1.3.1. PERSONAL 288,172.50 346,997.95 0.00 0.00 0.00
2.6.8.1.3.1. BIENES 10,350.00 0.00 0.00 0.00 0.00
2.6.8.1.3.1. SERVICIOS 0.00 0.00 0.00 0.00 0.00
2.6.8.1.3.1. OTROS 0.00 0.00 0.00 0.00 0.00
GASTOS DE LIQUIDACION 55,825.00 0.00 0.00 0.00 0.00
2.6.8.1.4.1. PERSONAL 40,000.00 0.00 0.00 0.00 0.00
2.6.8.1.4.2. BIENES 12,825.00 0.00 0.00 0.00 0.00
2.6.8.1.4.3. SERVICIOS 3,000.00 0.00 0.00 0.00 0.00
2.6.8.1.4.4. OTROS 0.00 0.00 0.00 0.00 0.00
GASTOS DE SEGUIMIENTO Y 42,770.00 0.00 0.00 0.00 0.00
MONITOREO
2.6.8.1.4.1. PERSONAL 38,150.00 0.00 0.00 0.00 0.00
2.6.8.1.4.2. BIENES 4,620.00 0.00 0.00 0.00 0.00
2.6.8.1.4.3. SERVICIOS 0.00 0.00 0.00 0.00 0.00
2.6.8.1.4.4. OTROS 0.00 0.00 0.00 0.00 0.00
E =D+E F = (D+E)-F
0.00 4,761,000.00 2,857,648.41 21,212,043.73
0.00 1,483,000.00 721,126.81 2,365,102.88
0.00 2,984,965.00 1,887,279.10 8,023,482.03
0.00 293,035.00 249,242.50 10,823,458.82
0.00 0.00 0.00 0.00
0.00 45,980.00 543,394.92 2,430,262.60
0.00 0.00 397,646.75 1,926,816.58
0.00 7,000.00 57,404.31 296,675.19
0.00 3,980.00 41,790.00 189,124.69
0.00 35,000.00 46,553.86 17,646.14
0.00 197,000.00 151,607.91 1,149,397.11
0.00 182,600.00 123,882.47 971,934.20
0.00 9,900.00 20,170.95 34,517.40
0.00 4,500.00 7,554.49 100,445.51
0.00 0.00 0.00 42,500.00
0.00 0.00 346,997.95 -48475.45
0.00 0.00 346,997.95 -58825.45
0.00 0.00 0.00 10,350.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 55,825.00
0.00 0.00 0.00 40,000.00
0.00 0.00 0.00 12,825.00
0.00 0.00 0.00 3,000.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 42,770.00
0.00 0.00 0.00 38,150.00
0.00 0.00 0.00 4,620.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 38,150.00
0.00 4,620.00
0.00 0.00
0.00 0.00
3,899,699.18 24,841,773.00
13.57% 86.43%
OBRA:
"MEJORAMIENTO DEL SERVICIO DEPORTIVO, CULTURAL Y RECREACIONAL EN LA CAPITAL DE LA RECION PUNO"
ENTIDAD EJECUTORA GIBIERNO REGIONAL PUNO
SUPERVISOR DE OBRA ING. WILBERT F CONTRERAS QUISPE
MODIFICACION ANALITICO N° 01
SALDO FINAL
HABILITADORA HABILITADA