VALOR UNITARIO CON IVA

CON A.I.U (SI/NO)

ADMINISTRACION
IMPREVISTOS
UTILIDAD
IVA
VALOR UNITARIO SIN IVA

$ 5,290,000.00
S

3.00%
2.00%
3.00%
16.00%
4,876,474.92625369

VALOR UNITARIO CON IVA

CON A.I.U (SI/NO)
ADMINISTRACION
IMPREVISTOS
UTILIDAD
IVA
VALOR UNITARIO SIN IVA

$ 178,800.00
S

5.00%
4.00%
3.00%
16.00%
158,961.59317211

INSUMO

CANTIDADES A CONTRATAR

VL SIN AIU
634,782.61000000
400,000.00000000
652,173.91000000
0.00000000
0.00000000

INSUMO
INSUMO 1
INSUMO 2
INSUMO 3
INSUMO 4
INSUMO 5

CANTIDADES A CONTRATAR
16
32
4
0
0

ADMON
5%
31,739.13050000
20,000.00000000
32,608.69550000
0.00000000
0.00000000

25,565,217.40000000 1,278,260.87000000
VL SIN AIU
ADMON
10,156,521.76000000 507,826.08800000
12,800,000.00000000 640,000.00000000
2,608,695.64000000 130,434.78200000
0.00000000
0.00000000
0.00000000
0.00000000

IMP
5%
31,739.13050000
20,000.00000000
32,608.69550000
0.00000000
0.00000000

UTIL
5%
31,739.13050000
20,000.00000000
32,608.69550000
0.00000000
0.00000000

IVA/U
16%
5,078.26088000
3,200.00000000
5,217.39128000
0.00000000
0.00000000

TOTAL
735,078.26
463,200.00
755,217.39
0.00
0.00

1,278,260.87000000 1,278,260.87000000 204,521.73920000 29,604,521.74920000

IMP
UTIL
IVA/U
TOTAL
507,826.08800000 507,826.08800000 81,252.17408000
11,761,252.20
640,000.00000000 640,000.00000000 102,400.00000000
14,822,400.00
130,434.78200000 130,434.78200000 20,869.56512000
3,020,869.55
0.00000000
0.00000000
0.00000000
0.00
0.00000000
0.00000000
0.00000000
0.00