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

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

IGV

SUB TOTAL

ACERO DE CONSTRUCCION CORRUGADO

0.144

100.00%

391,229.66

56,337.07

88,454.89

88,454.89

15,921.88

104,376.77

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

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
INDICE GENERAL DE PRECIOS AL
CONSUMIDOR

0.073

68.493%

391,229.66

19,561.44

17,482.50

17,482.50

3,146.85

20,629.35

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

1,786.46
38,502.92

11,711.26
252,408.06

39

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

INDICE GENERAL DE PRECIOS AL
CONSUMIDOR

0.067

100.00%

255,367.62

17,109.63

17,165.26

17,165.26

3,089.75

20,255.01

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

2,124.46
15,297.74
53,800.66

13,927.02
100,285.17
352,693.23

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
I.SANITARIAS

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
37,048.19

SIN IGV
434,699.62
283,741.80
31,396.77

391,229.66
255,367.62
28,257.09

352,693.19

I.ESPECIALES
IMPACTO AMBIENTAL

78,863.97
16,030.28
979,703.31
881,732.98

66,833.87
13,584.98
830,257.04

60,150.49
12,226.48
747,231.34
747,231.34