Calculo de Adelanto de Materiales

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