Documentos de Académico
Documentos de Profesional
Documentos de Cultura
OBRA
PROPIETARIO
ITEM
ACTIVIDAD
N
Dias
MES 1
30 31
MES 2
60 61
MES 3
MES 4
90 91
120
PAVIMENTACION
9,000.00
1,000.00
01
1,000.00
1,000.00
1,000.00
15
OBRAS PRELIMINARES
1,000.00
2,000.00
15
MOVIMIENTO DE TIERRAS
1,000.00
03
4,000.00
1,000.00
02
TOTAL
( S/. )
1,000.00
2,000.00
14
PAVIMENTO
1,000.00
04
2,000.00
2,000.00
3,100.00
160.00
160.00
160.00
248.00
2,160.00
2,160.00
2,160.00
3,348.00
19.00 %
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
41,152.69
#VALUE!
SUB TOTAL
I.G.V. ( Materiales y Equipos )
#VALUE!
#VALUE!
2,000.00
8.00 %
1,000.00
SEALIZACION
( S/. )
#VALUE!
#VALUE!
#VALUE!
#VALUE!
( S/. )
#VALUE!
#VALUE!
#VALUE!
#VALUE!
(%)
#VALUE!
#VALUE!
#VALUE!
#VALUE!
(%)
#VALUE!
#VALUE!
#VALUE!
#VALUE!
FACTOR IGV
#VALUE!
PROPIETARIO
ITEM
ACTIVIDAD
N
Dias
MES 1
30 31
MES 2
MES 3
60 61
MES 4
90 91
PAVIMENTACION
14,326.95
14,326.95
72,297.97
596,791.75
90
MOVIMIENTO DE TIERRAS
596,791.75
85,255.91
1,705,119.23
##
539,568.90
03
14,326.98
45
OBRAS PRELIMINARES
426,279.82
02
TOTAL
( S/. )
2,919,282.50
29,317.09
01
120
539,568.90
1,079,137.80
30
PAVIMENTO
62,727.50
04
62,727.50
18
PINTURA SEALIZACION
122,786.08
2,919,282.50
233,542.60
3,152,825.10
510,696.46
( S/. )
571,746.35
766,916.71
1,444,042.78
880,815.72
3,663,521.56
( S/. )
571,746.35
1,338,663.06
2,782,705.84
3,663,521.56
(%)
15.61
20.93
39.42
24.04
(%)
15.61
36.54
75.96
100.00
8.00 %
SUB TOTAL
I.G.V. ( Materiales y Equipos )
19.00 %
455,596.91
611,118.70
1,150,687.60
701,879.29
36,447.75
48,889.50
92,055.01
56,150.34
492,044.66
660,008.20
1,242,742.61
758,029.63
79,701.68
106,908.51
201,300.18
FACTOR IGV
0.17493903