Documentos de Académico
Documentos de Profesional
Documentos de Cultura
PROYECTO: "MEJORAMIENTO E IMPLEMENTACIÓN DE LA INFRAESTRUCTURA DEL INSTITUTO SUPERIOR TECNOLÓGICO PÚBLICO "JOSÉ CARLOS MARIÁTEGUI" DEL DISTRITO DE SAMEGUA, PROVINCIA DE MARISCAL NIETO,
REGIÓN DE MOQUEGUA"
Presupuesto Costo Directo Presupuesto Costo Indirecto
PLAZO EJECUCIÓN PROG. 450 DC AMP. PLAZO 3189 DC TOTAL PLAZO 3639 DC
EL INFORME DE INCOMPATIBILIDAD DEL EXPEDIENTE TECNICO TIENE UNA DESACTUALIZACION DE PRECIO EL CUAL SE REFORMULO DE ACUERDO A LOS EXPEDIENTES ADICIONALES APROBADOS
FUENTE DE FINANCIAMIENTO
RECURSOS ORDINARIOS S/0.00
COSTO DIRECTO S/5,874.73 S/17,534.74 S/9,335.54 S/25,725.64 S/7,656.70 S/6,844.70 S/68,260.00 S/98,118.10 S/142,520.00 S/33,260.00 S/832,300.02 S/0.00 S/1,247,430.17
(EJECUCION DE OBRA) S/5,874.73 S/17,534.74 S/9,335.54 S/25,725.64 S/7,656.70 S/6,844.70 S/68,260.00 S/98,118.10 S/142,520.00 S/33,260.00 S/832,300.02 S/0.00 S/1,247,430.17
PLANILLAS S/5,874.73 S/17,534.74 S/9,335.54 S/25,725.64 S/7,656.70 S/6,844.70 S/6,000.00 S/6,000.00 S/6,000.00 S/6,000.00 S/6,000.00 S/102,972.05
BIENES S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/35,000.00 S/45,500.00 S/28,000.00 S/0.00 S/0.00 S/0.00 S/108,500.00
SIST. DE VENTILACION PARA CASETA S/13,500.00
FILTRO PARA LIMPIEZADE AGUA PARA S/35,000.00
MATERIALES PARA LA CONSTRUCCION S/25,000.00 S/28,000.00
MATERIALES VARIOS S/7,000.00
SERVICIOS S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/27,260.00 S/46,618.10 S/58,520.00 S/27,260.00 S/27,260.00 S/0.00 S/186,918.10
SERVICIO PARA LA CONSTRUCCION DE MODULOS
PARA DIDACTICOS. S/19,358.10 S/27,760.00
SERVICIO DE CAPACITACION P/DOCENTES DE LA
S/27,260.00 S/27,260.00 S/27,260.00 S/27,260.00 S/27,260.00
CARRERA DE
SERVICIO PROFESIONAL
INSTALACIONES DE PROYECTOR
S/3,500.00
MULTIMEDIA
PROCESOS (Tipos de Procesos) S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/50,000.00 S/0.00 S/799,040.02 S/0.00 S/849,040.02
PROCESO EQUIPO DE LABORATORIO S/50,000.00 S/143,779.23
PROYECTOR MULTIMEDIA S/143,780.23
TRACTOR VIÑATERO S/151,589.00
ADQUISICION DE LIBROS S/359,891.56
SUB TOTAL S/. S/5,874.73 S/17,534.74 S/9,335.54 S/25,725.64 S/7,656.70 S/6,844.70 S/68,260.00 S/98,118.10 S/142,520.00 S/33,260.00 S/832,300.02 S/0.00 AREA DE AREA DE
S/1,247,430.17 12/31/2020 11/19/2020
LIQUIDACIONES LIQUIDACIONES
COSTO INDIRECTO S/14,299.00 S/27,501.00 S/25,510.00 S/5,224.00 S/3,568.00 S/24,134.00 S/40,846.56 S/36,000.00 S/36,000.00 S/34,000.00 S/26,000.00 S/0.00 S/273,082.56
(GESTION DE PROYECTOS) S/8,558.00 S/19,849.00 S/17,553.00 S/3,098.00 S/298.00 S/16,134.00 S/29,846.56 S/25,000.00 S/25,000.00 S/25,000.00 S/20,000.00 S/0.00 S/190,336.56
PLANILLAS S/8,558.00 S/19,849.00 S/17,553.00 S/3,098.00 S/298.00 S/16,134.00 S/29,846.56 S/25,000.00 S/25,000.00 S/25,000.00 S/20,000.00 S/0.00 S/190,336.56
BIENES S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
COMPRAS MENORES A 8 UIT S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
SERVICIOS S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
SERVICIOS MENORES A 8 UIT S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
(SUPERVISION) S/5,741.00 S/7,652.00 S/7,957.00 S/2,126.00 S/3,270.00 S/8,000.00 S/11,000.00 S/11,000.00 S/11,000.00 S/9,000.00 S/6,000.00 S/0.00 S/82,746.00
PLANILLAS 5741 S/7,652.00 S/7,957.00 S/2,126.00 S/3,270.00 S/8,000.00 S/11,000.00 S/11,000.00 S/11,000.00 S/9,000.00 S/6,000.00 S/0.00 S/82,746.00
BIENES S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
COMPRAS MENORES A 8 UIT S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
SERVICIOS S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
SERVICIOS MENORES A 8 UIT S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
SUB TOTAL S/. S/14,299.00 S/27,501.00 S/25,510.00 S/5,224.00 S/3,568.00 S/24,134.00 S/40,846.56 S/36,000.00 S/36,000.00 S/34,000.00 S/26,000.00 S/0.00
CANON MINERO
NO SE ASIGNO
TOTAL S/. S/0.00 S/45,035.74 S/34,845.54 S/30,949.64 S/11,224.70 S/30,978.70 S/109,106.56 S/134,118.10 S/178,520.00 S/67,260.00 S/858,300.02 S/0.00 S/1,500,339.00
OBSERVACIONES:
15. - CRONOGRAMA DE EJECUCIÓN FÍSICA A NIVEL DEL PIM 2020
NOMBRE DEL PROYECTO : MEJORAMIENTO E IMPLEMENTACION DE INFRAESTRUCTURA DEL INSTITUTO SUPERIOR TECNOLOGICO PUBLICO JOSE CARLOS MARIATEGUI DEL DISTRITO DE SAMEGUA, PROVINCIA MARISCAL NIETO, REGION MOQUEGUA
PROGRAMACION
PROGRAMADO 2020
PROGRAMADO Y ADICIONALES ACUMULADO A DICIEMBRE 2019
N° SNIP UNIDAD ENERO FEBRERO MARZO ABRIL MAYO JUNIO TOTAL %
MEDIDA
S/. % S/. % S/ % S/ % S/ % S/ % S/ % S/ %
COMPONENTES Y METAS
MEJORAMIENTO E IMPLEMENTACION DE
INFRAESTRUCTURA DEL INSTITUTO SUPERIOR
TECNOLOGICO PUBLICO JOSE CARLOS
86159
MARIATEGUI DEL DISTRITO DE SAMEGUA,
PROVINCIA MARISCAL NIETO, REGION
MOQUEGUA
B 1.00 INFRAESTRUCTURA
1.10 Demoliciones, desmontajes y montajes GLB 2,021,265.36 3.50% 1,987,665.16 98.34% - 1,987,665.16 98.34%
1.20 Área de Bienestar Social (Farmacia y Enfermeria) GLB 177,808.27 0.31% 118,625.72 66.72% 118,625.72 66.72%
1.30 Reparación y Reforzamiento GLB 698,997.68 1.21% 673,839.78 96.40% - 673,839.78 96.40%
1.40 Construcción de Pabellón Administrativo GLB 1,123,712.20 1.94% 1,125,034.82 100.12% 1,125,034.82 100.12%
1.50 Construcción de Biblioteca GLB 617,992.26 1.07% 618,557.12 100.09% 618,557.12 100.09%
1.60 Construcción de Auditorio GLB 1,899,362.59 3.28% 1,825,676.41 96.12% 1,825,676.41 96.12%
1.70 Laboratorio de Física, Química y Biología GLB 920,733.50 1.59% 920,733.50 100.00% 920,733.50 100.00%
1.80 Laboratorio de Enologia y Anatomía Pecuaria GLB 672,124.45 1.16% 672,124.45 100.00% 672,124.45 100.00%
1.90 Laboratorio de Mecánica de Suelos y Concreto GLB 475,073.78 0.82% 476,768.34 100.36% 476,768.34 100.36%
1.10 Taller de Electrotecnia Industrial GLB 677,253.33 1.17% 697,616.44 103.01% 697,616.44 103.01%
1.11 Taller de Mecánica de Producción GLB 1,562,302.99 2.70% 1,583,516.40 101.36% 1,583,516.40 101.36%
1.12 Taller de Mecánica Automotríz GLB 1,156,225.96 2.00% 1,172,684.40 101.42% - 1,172,684.40 101.42%
1.13 Servicios higiénicos Subestación y Cisterna GLB 494,006.85 0.85% 508,043.38 102.84% 508,043.38 102.84%
P. NUEVA- 1Servicios higiénicos Subestación y Cisterna GLB 1,917,852.85 3.32% 1,899,349.30 99.04% - 1,899,349.30 99.04%
1.14 Cerco Perimétrico Interior y Exterior GLB 633,322.28 1.10% 681,510.63 107.61% 681,510.63 107.61%
Áreas de Estacionamiento , vías de circulación y Muros
1.15 de Sostenimiento
GLB 851,989.88 1.47% 877,925.93
103.04% - 877,925.93 103.04%
1.16 Plazoleta y Areas Verdes GLB 5,586,059.47 9.66% 6,078,055.50 108.81% 6,078,055.50 108.81%
1.17 Instalaciones Eléctricas Red Primaria GLB 174,712.64 0.30% 174,712.64 100.00% 174,712.64 100.00%
1.18 Instalaciones Eléctricas Red Secundaria GLB 1,692,011.38 2.93% 1,187,125.23 70.16% 1,187,125.23 70.16%
1.19 Instalaciones Sanitarias Global GLB 628,289.40 1.09% 642,737.73 102.30% 642,737.73 102.30%
-
-
C CAPACITACION GLB 240,352.00 0.42% 104,052.00 43.29% 104,052.00 43.29%
D IMPACTO AMBIENTAL GLB 185,045.29 0.32% 185,044.28 100.00% 185,044.28 100.00%
E IMPLEMENTACION Y EQUIPAMIENTO GLB 25,141,065.32 43.48% 14,680,952.63 58.39% 158,597.40 13,367.10 14,852,917.13 59.08%
F MAYOR GASTO FINANCIERO GLB 8,171,085.60 14.13% 8,171,085.60 100.00% 8,171,085.60 100.00%
TOTAL COSTO DIRECTO 57,821,058.91 100.00% 24,328,259.74 42.08% 158,597.40 0.27% - 0.00% 13,367.10 0.02% - 0.00% - 0.00% 47,362,784.05 81.91%
OBSERVACION
- LO PROGRAMADO CORRESPONDE SOLO COSTO DIRECTO