CALCULO DE MONTOS MAXIMOS A OTORGAR ADELANTO PARA MATERIALES OBRA: ENTIDAD: UBICACION: CONTRATISTA: VALOR REFERENCIAL: MONTO CONTRATADO: FACTOR DE RELACION: PLAZO DE EJECUCION: MONTO DE ADELANTO PARA MATERIALES:
IU MATERIAL FORMULA POLINOMICA 01 ESTRUCTURAS 3
S/. S/. S/.
979,703.30 881,732.98 0.900000 180 DIAS CALENDARIOS
S/.
352,693.23
COEF.
% INCID.
PRESUP. CONTRATADO
MONTO MAXIMO
MONTO SOLICITADO
MONTO A OTORGAR
ACERO DE CONSTRUCCION CORRUGADO
0.144
100.00%
391,229.66
56,337.07
88,454.89
88,454.89
21
CEMENTO PORTLAND TIPO I
0.115
100.00%
391,229.66
44,991.41
43,232.21
43,232.21
44
MADERA TRCIADA PARA CARP.
0.103
100.00%
391,229.66
40,296.65
37,595.36
37,595.36
5
AGREGADO GRUESO
0.076
100.00%
391,229.66
29,733.45
17,215.38
17,215.38
17
BLOQUE Y LADRILLO
0.073
68.493%
391,229.66
19,561.44
17,482.50
17,482.50
39
INDICE GENERAL DE PRECIOS AL CONSUMIDOR
0.237
100.00%
391,229.66
92,721.43 283,641.45
9,924.80 213,905.14
9,924.80 213,905.14
FORMULA POLINOMICA 02 ARQUITECTURA 17
BLOQUE Y LADRILLO
0.119
100.00%
255,367.62
30,388.75
27,579.61
27,579.61
44
MADERA TRCIADA PARA CARP.
0.105
100.00%
255,367.62
26,813.60
28,440.00
28,440.00
21
CEMENTO PORTLAND TIPO I INDICE GENERAL DE PRECIOS AL CONSUMIDOR
0.067
100.00%
255,367.62
17,109.63
17,165.26
17,165.26
0.24
98.75%
255,367.62
60,522.13 134,834.10 418,475.55
11,802.56 84,987.43 298,892.57
11,802.56 84,987.43 298,892.57
39
TOTALES
MONTO DEL CONTRATO
881,732.97
40.00% 493,801.15
19,955.61 335.32 585.58
4.2 5.04 5.04
2,170.29
19.92
5,760.00 8,154.62
3.2 2.35
147.93 86.01
72.03 76.27
9,712.50
1.8
12,406.00
0.8
45,966.01
0.60
158.00
180.00
861.71
19.92
421.52
28.00
11,802.56 298,892.57 53,800.66 352,693.23
total materiales IGV (18%) total general
ESTRUCTURAS ARQUITECTURA
83,813.56 1,690.01 2,951.32 88,454.89 43,232.18 43,232.21 18,432.00 19,163.36 37,595.36 10,655.40 6,559.98 17,215.38 17,482.50 17,482.50 9,924.80 9,924.80 27,579.61 27,579.61 28,440.00 28,440.00 17,165.26 17,165.26 11,802.56
CON IGV 512,945.55 334,815.32
SIN IGV 434,699.62 283,741.80
391,229.66 255,367.62
I.SANITARIAS I.ESPECIALES IMPACTO AMBIENTAL
37,048.19 78,863.97 16,030.28 979,703.31 881,732.98
31,396.77 66,833.87 13,584.98 830,257.04
28,257.09 60,150.49 12,226.48 747,231.34 747,231.34
IGV
SUB TOTAL
15,921.88
104,376.77
7,781.80
51,014.01
6,767.16
44,362.52
3,098.77
20,314.15
3,146.85
20,629.35
1,786.46 38,502.92
11,711.26 252,408.06
4,964.33
32,543.94
5,119.20
33,559.20
3,089.75
20,255.01
2,124.46 15,297.74 53,800.66
13,927.02 100,285.17 352,693.23
352,693.19
