CURVA DE INVERSION

35,000,000.00

30,000,000.00
MONTO EN Bs.

25,000,000.00

20,000,000.00
Row 23

15,000,000.00

10,000,000.00

5,000,000.00

0.00
1 2 3 4 5 6 7 8
TIEMPO EN MESES
 CRONOGRAMA DE TRABAJO E INVERSION
HOJA Nº01

OBRA:CONSOLIDACION DE LA CARRETERA LA ESTACION - SANTA LUCIA DEL CERRO, MUNICIPIO OSPINO, ESTADO PORTUGUESA

ORGANISMO:ALCALDIA DEL MUNICIPIO OSPINO

EMPRESA:
PART.
Nº DESCRIPCCION PRECIO TOTAL MESES INVERSION % INVERSION
1 2 3 4 5 6 7 8 TOTAL ( Bs.) ACUMULADO
1 TRANSPORTE DE MAQUINARIA 7,884.00 7,884.00 7,884.00 7,884.00

2 OBRAS PREPARATIVAS 2,891.82 1,445.91 1,445.91 2,891.82 10,775.82

3 OBRAS DE DRENAJES 2,070,717.92 1,035,358.96 1,035,358.96 2,070,717.92 2,081,493.74

4 MOVIMIENTO DE TIERRA 84,770.00 84,770.00 84,770.00 2,166,263.74

5 SUB BASES Y/O BASES 1,156,573.60 578,286.80 578,286.80 1,156,573.60 3,322,837.34

6 ACONDICIONAMIENTO Y ASFALTADO 20,377,814.93 10,188,907.47 10,188,907.47 20,377,814.93 23,700,652.27

7 VARIACION DE PRECIOS 3,555,097.84 592,516.31 592,516.31 592,516.31 592,516.31 592,516.31 592,516.31 3,555,097.84 27,255,750.11

7 GASTOS E IMPUESTOS 2,844,078.27 474,013.05 474,013.05 474,013.05 474,013.05 474,013.05 474,012.99 2,844,078.27 30,099,828.38

TOTAL 30,099,828.38 30,099,828.38 30,099,828.38

1,075,859.27 2,103,334.23 2,764,945.12 1,644,816.16 11,255,436.83 11,255,436.77

1,075,859.27 3,179,193.50 5,944,138.62 7,588,954.78 18,844,391.61 30,099,828.38