Documentos de Académico
Documentos de Profesional
Documentos de Cultura
o 10 10 18 18 24
� A � D �
, , ,
(10) (8) (6)
2 12 12 20 20 26
o o o 12 12 26 26 30
-
V'
� B � e F
INICIO
- ,
(12)
,
(14)
,
(4)
o o o 12 12 26 26 30
o 14 14 22 30 V 36 36 36
....
,
G �
,
H ...., 1 �
, FIN
(14) (8) (6)
8 22 22 30 30 36 36 36
RUTA CONVENCIONAL
RUTA CRÍTICA
13‐mar
20‐mar
27‐mar
16‐ene
23‐ene
30‐ene
14‐nov
21‐nov
28‐nov
15‐ago
22‐ago
29‐ago
13‐feb
20‐feb
27‐feb
10‐oct
17‐oct
24‐oct
12‐set
19‐set
26‐set
Nombre de
12‐dic
19‐dic
26‐dic
6‐mar
2‐ene
9‐ene
1‐nov
7‐nov
11‐jul
18‐jul
25‐jul
1‐ago
8‐ago
3‐abr
6‐feb
3‐oct
5‐set
5‐dic
4‐jul
Duración Costo
tarea
INICIO 0 sem. ₡0
A 10 sem. ₡100,000.00 ₡40,000 ₡40,000 ₡20,000
B 12 sem. ₡132,000.00 ₡44,000 ₡44,000 ₡44,000
C 14 sem. ₡56,000.00 ₡16,000 ₡16,000 ₡16,000 ₡8,000
D 8 sem. ₡136,000.00 ₡34,000 ₡68,000 ₡34,000
E 6 sem. ₡66,000.00 ₡22,000 ₡44,000
F 4 sem. ₡92,000.00 ₡46,000 ₡46,000
G 14 sem. ₡70,000.00 ₡20,000 ₡20,000 ₡20,000 ₡10,000
H 8 sem. ₡112,000.00 ₡28,000 ₡56,000 ₡28,000
I 6 sem. ₡12,000.00 ₡4,000 ₡8,000
FIN 0 sem. ₡0
Total Costo ₡776,000.000
Gastos por Periodo del Contratista ₡104,000 ₡104,000 ₡118,000 ₡122,000 ₡128,000 ₡88,000 ₡54,000 ₡50,000 ₡8,000
Gastos Acumulados del Contratista ₡104,000 ₡208,000 ₡326,000 ₡448,000 ₡576,000 ₡664,000 ₡718,000 ₡768,000 ₡776,000
Factor Indirecto (contrato/ gastos) 1.15 1.15 1.15 1.15 1.15 1.15 1.15 1.15 1.15 1.15
Ingreso Bruto por Avance 0 ₡119,600 ₡119,600 ₡135,700 ₡140,300 ₡147,200 ₡101,200 ₡62,100 ₡57,500 ₡9,200
Retención 5% ₡5,980 ₡5,980 ₡6,785 ₡7,015 ₡7,360 ₡5,060 ₡3,105 ₡2,875 ₡460
Ingreso Neto por Avance ₡113,620 ₡113,620 ₡128,915 ₡133,285 ₡139,840 ₡96,140 ₡58,995 ₡54,625 ₡8,740
Fecha de Pago 16/8/2016 13/9/2016 11/10/2016 8/11/2016 6/12/2016 3/1/2017 31/1/2017 28/2/2017 28/3/2017
Superavit o déficit de caja ₡104,000 ‐₡9,620 ₡4,380 ‐₡6,915 ‐₡5,285 ‐₡51,840 ‐₡42,140 ‐₡8,995 ‐₡46,625 ‐₡8,740
Acumulado ₡104,000 ₡94,380 ₡98,760 ₡91,845 ₡86,560 ₡34,720 ‐₡7,420 ‐₡16,415 ‐₡63,040 ‐₡71,780
Calendario de Pagos
Fecha de Ingreso
Retención Ingreso Neto
Pago Bruto
16‐Ago ₡119,600.00 ₡5,980.00 ₡113,620.00
13‐Sept ₡119,600.00 ₡5,980.00 ₡113,620.00
11‐Oct ₡135,700.00 ₡6,785.00 ₡128,915.00
8‐Nov ₡140,300.00 ₡7,015.00 ₡133,285.00
6‐Dic ₡147,200.00 ₡7,360.00 ₡139,840.00
3‐Ene ₡101,200.00 ₡5,060.00 ₡96,140.00
31‐Ene ₡62,100.00 ₡3,105.00 ₡58,995.00
28‐Feb ₡57,500.00 ₡2,875.00 ₡54,625.00
28‐Mar ₡9,200.00 ₡460.00 ₡8,740.00
Totales ₡892,400.00 ₡44,620.00 ₡847,780.00
Fecha de devolución y
monto de retención
Fecha Monto
12‐May $ 44,620.00