Documentos de Académico
Documentos de Profesional
Documentos de Cultura
OBRA:
ENTIDAD:
UBICACION:
CONTRATISTA:
VALOR REFERENCIAL: S/. 979,703.30
MONTO CONTRATADO: S/. 881,732.98
FACTOR DE RELACION: S/. 0.900000
PLAZO DE EJECUCION: 180 DIAS CALENDARIOS
MONTO DE ADELANTO PARA
MATERIALES: S/. 352,693.23
21 CEMENTO PORTLAND TIPO I 0.115 100.00% 391,229.66 44,991.41 43,232.21 43,232.21 7,781.80 51,014.01
44 MADERA TRCIADA PARA CARP. 0.103 100.00% 391,229.66 40,296.65 37,595.36 37,595.36 6,767.16 44,362.52
5 AGREGADO GRUESO 0.076 100.00% 391,229.66 29,733.45 17,215.38 17,215.38 3,098.77 20,314.15
17 BLOQUE Y LADRILLO 0.073 68.493% 391,229.66 19,561.44 17,482.50 17,482.50 3,146.85 20,629.35
INDICE GENERAL DE PRECIOS AL
39 CONSUMIDOR 0.237 100.00% 391,229.66 92,721.43 9,924.80 9,924.80 1,786.46 11,711.26
283,641.45 213,905.14 213,905.14 38,502.92 252,408.06
FORMULA POLINOMICA 02 ARQUITECTURA
17 BLOQUE Y LADRILLO 0.119 100.00% 255,367.62 30,388.75 27,579.61 27,579.61 4,964.33 32,543.94
44 MADERA TRCIADA PARA CARP. 0.105 100.00% 255,367.62 26,813.60 28,440.00 28,440.00 5,119.20 33,559.20
21 CEMENTO PORTLAND TIPO I 0.067 100.00% 255,367.62 17,109.63 17,165.26 17,165.26 3,089.75 20,255.01
INDICE GENERAL DE PRECIOS AL
39 CONSUMIDOR 0.24 98.75% 255,367.62 60,522.13 11,802.56 11,802.56 2,124.46 13,927.02
134,834.10 84,987.43 84,987.43 15,297.74 100,285.17
TOTALES 418,475.55 298,892.57 298,892.57 53,800.66 352,693.23
MONTO DEL
CONTRATO 881,732.97 40.00% 352,693.19
493,801.15
19,955.61 4.2 83,813.56
335.32 5.04 1,690.01
585.58 5.04 2,951.32
88,454.89
2,170.29 19.92 43,232.18
43,232.21
5,760.00 3.2 18,432.00
8,154.62 2.35 19,163.36
37,595.36
147.93 72.03 10,655.40
86.01 76.27 6,559.98
17,215.38
9,712.50 1.8 17,482.50
17,482.50
12,406.00 0.8 9,924.80
9,924.80
45,966.01 0.60 27,579.61
27,579.61
158.00 180.00 28,440.00
28,440.00
861.71 19.92 17,165.26
17,165.26
421.52 28.00 11,802.56
11,802.56
total materiales 298,892.57
IGV (18%) 53,800.66
total general 352,693.23