7/24/2019 Fase de Factibilidad

1/12

CRONOGRAMA

MONTO ENERO

Sem-01 Sem-02 Sem-03 Sem-04

1.0 EVALUACION $ 42,000.001.1 Rea!"a# %&!"a!%'e( $ 14,000.001.2 C%m)a#a# )#e!%( $ 14,000.00

1.3 See!%'a* )#%+ee%#e( $ 14,000.00

2.0 INICIO E OBRA $ 2,000.002.1 F!#ma e %'a&% $ 14,000.002.2 Re!/!# &e##e'% $ ,000.00

2.3 #e(e'&a!%' e a ()e#+!(!%' $ ,000.00

3.0 OBRAS RELIMINARES - ROVISIONALES $ 1,260,000.003.1 N!+ea!%' e &e##e'% $ 20,000.00

3.2 a/!!&a!%' e ae(%( $ 210,000.003.3 C%'(!%' e %!'a( * amae'e( $ 14,000.003.4 Rea!"a# a"% * #e)a'&e% $ 56,000.00

3.5 Ee&a# ea+a!%' * #ee'% $ 00,000.00

4.0 CONSTRUCCION E CASCO $ 2,30,000.004.1 C%'(!%' e !m!e'&%( $ 20,000.004.2 C%'(!%' e m#%( * %m'a( $ 560,000.004.3 Ee&a# !'(&aa!%'e( (a'!&a#!a( * ee!a( $ 560,000.004.4 C%'(!%' e )!(%( $ 420,000.00

4.5 C%'(!%' e +!7a( * &e8%( $ 560,000.00

5.0 ACABAOS $ 1,50,000.005.1 E'8a)e e )!(% * )a#e $ 560,000.005.2 !'&a% e m#%( * &e8%( $ 20,000.005.3 C%%a# )e#&a( * +e'&a'a( $ 490,000.00

5.4 I'(&aa!%' e a)a#a&%( (a'!&a#!%( * ee!%( $ 420,000.00

6.0 ENTRE:A EOBRA $ 420,000.00

6 1 I'()e!%'a# +!+!e'a( %' e !e'&e $ 2 000 00

7/24/2019 Fase de Factibilidad

2/12

"ASE "ACTA#LA

&' Ca(c)(ar e( C* + S* a (os tres eses

&,& En -)e ase estan/ Fa(e; OBRAS RELIMINARES - ROVISIONALES&, % de A1 *(an/ < Fa(e(

C%(&% &%&a

$ 1,330,000.00 = 0.20562056 = 2$ 6,46,000.00

&,2 % de A1 Rea(/ Se a+a'"a a ?a+%# 8a(&a a 4@ ?a(e, (/ )a#&!a 4.34.1 Se aea'&a ' )%#e'&ae e 3 (ema'a( e (ema'a( $115,500

4.2 Se aea'&a ' )%#e'&ae e 2 (ema'a( e (ema'a( $ 154,000 4.3 Se aea'&a ' )%#e'&ae e 2 (ema'a( e (ema'a( $ 154,000

$ 1,53,000.00 = $ 6,46,000.00 $ 6,46,000.00

EV $ 1,330,000.00 0.210265925 = $

$

$

CI $ 1,690,465.3 0.26$ 6,46,000.00

SI $ 1,690,465.3 1.210265925$ 1,330,000.00

EAC $ 1,330,000.00 $ 5,0,99.900.26

ETC $ 5,0,99.90 -

$ 6,46,000.00$ -1,39,200.10

< 423,5001D463,000

7/24/2019 Fase de Factibilidad

3/12

RO

Sem-0 Sem-0

7/24/2019 Fase de Factibilidad

4/12

$ 42,000.002000

1260000$ 1,330,000.00

> $ 423,000.00$ 1,53,000.00

7/24/2019 Fase de Factibilidad

5/12

MARO ABRIL MAO

Sem-09 Sem-10 Sem-11 Sem-12 Sem-13 Sem-14 Sem-15 Sem-16 Sem-1 Sem-1 Se

7/24/2019 Fase de Factibilidad

6/12

7/24/2019 Fase de Factibilidad

7/12

IO

Sem-23 Sem-24

7/24/2019 Fase de Factibilidad

8/12

7/24/2019 Fase de Factibilidad

9/12

GULIO A:OSTO SETIEM

Sem-25 Sem-26 Sem-2 Sem-2 Sem-29 Sem-30 Sem-31 Sem-32 Sem-33 Sem-34 Se

7/24/2019 Fase de Factibilidad

10/12

7/24/2019 Fase de Factibilidad

11/12

BRE NOVIEMBRE ICIEMBRE

Sem-39 Sem-40 Sem-41 Sem-42 Sem-43 Sem-44 Sem-45 Sem-46 Sem-4 Sem-4 Se

7/24/2019 Fase de Factibilidad

12/12