Cuadro Obras Adelantada-Atrasada

7
OBRA PERMANENTEMENTE ADELANTADA Fecha K - 1 (1) (2) (3) (1) x (3) (2) x (3) 1 Dec-12 22,000.00 35,000.00 0.003 66.00 105.00 22,000.00 35,000.00 66.00 105.00 2 Jan-13 47,000.00 65,000.00 0.017 799.00 1,105.00 69,000.00 100,000.00 865.00 1,210.00 3 Feb-13 31,000.00 0.013 403.00 100,000.00 1,268.00 OBRA ATRASADA Fecha K - 1 (1) (2) (3) (1) x (3) (2) x (3) 1 Dec-12 22,000.00 16,500.00 0.003 66.00 49.50 22,000.00 16,500.00 66.00 49.50 2 Jan-13 47,000.00 46,000.00 0.017 799.00 782.00 69,000.00 62,500.00 865.00 831.50 3 Feb-13 31,000.00 25,000.00 0.013 403.00 325.00 100,000.00 87,500.00 1,268.00 1,156.50 4 Mar-13 12,500.00 0.013 162.50 100,000.00 1,319.00 Valoriz . N° Avance Program. Avance Ejecutado Reajuste Program Reajuste Ejecut. Valoriz . N° Avance Program. Avance Ejecutado Reajuste Program Reajuste Ejecut.

description

supervision

Transcript of Cuadro Obras Adelantada-Atrasada

COMPARACIONOBRA PERMANENTEMENTE ADELANTADAValoriz. NFechaAvance Program.Avance EjecutadoK - 1Reajuste ProgramReajuste Ejecut.Reajuste Reconoc.ValorizacionREAJUSTES RECONOCIDOSValoriz. NClculoReaj. Del mes reconocido(1)(2)(3)(1) x (3)(2) x (3)(4)(2) + (4) Ejecutado Programado1Dec-1222,000.0035,000.000.00366.00105.00105.0035,105.0001/Dic.12105.00>66.00105.0022,000.0035,000.0066.00105.00105.0035,105.002Jan-1347,000.0065,000.000.017799.001,105.001,105.0066,105.0002/Ene.131,210.00>865.001,105.0069,000.00100,000.00865.001,210.001,210.00101,210.003Feb-1331,000.000.013403.0003/Feb.131,210.00