Valorizaciones Mensuales: Descripcion

Descargar como pdf o txt
Descargar como pdf o txt
Está en la página 1de 1

CALCULO DE DEDUCION DE ADELANTOS

"CREACION DEL SERVICIO DE TRANSITABILIDAD DE PISTA Y VEREDAS EN EL CENTRO POBLADO VALLE DE JUNIPALCA DEL
OBRA: DISTRITO DE SAN FRANCISCO DE ASIS DE YARUSYACAN - PROVINCIA DE PASCO - DEPARTAMENTO DE PASCO", CON CUI
N° 2507621
CONTRATISTA CONSORCIO JUNIPALCA II
SUPERVISOR DE OBRA Ing. JHON CARLOS DIAZ APELO
RESIDENTE DE OBRA : ING JUAN JOSE SATURNO CUENCA

VALORIZACIONES MENSUALES
MONTO DEL PRESUPUESTO Nº 01 Nº 02 Nº 03 Nº 04 TOTALES S/.

DESCRIPCION 15/03/2024 1/04/2024 1/05/2024 1/06/2024


CONTRACTUAL 31/03/2024 30/04/2024 31/05/2024 12/06/2024
.
COSTO DIRECTO S/. 831,744.17 S/. 54,072.49
PORCENTANJE DE AVANCE 100.00% 6.50% 0.00% 0.00% 0.00% 6.50%
GASTOS GENERALES 3.500001% S/. 37,428.49 S/. 2,433.26 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,433.26
UTILIDADES 3.500001% S/. 29,111.05 S/. 1,892.54 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,892.54
SUB TOTAL S/. 898,283.71 S/. 58,398.29 S/. 0.00 S/. 0.00 S/. 0.00 S/. 58,398.29
I. G . V. 18% S/. 161,691.07 S/. 10,511.69 S/. 0.00 S/. 0.00 S/. 0.00 S/. 10,511.69
SUB TOTAL S/. 1,059,974.78 S/. 68,909.98 S/. 0.00 S/. 0.00 S/. 0.00 S/. 68,909.98
FACTOR DE RELACIÓN 1 1 1 1 1
VALORIZACION BRUTA DE OBRA (VB) S/. 1,059,974.78 S/. 68,909.98 S/. 0.00 S/. 0.00 S/. 0.00 S/. 68,909.98
AMORTIZACION POR ADELANTO DIRECTO (10%) S/. -6,891.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 6,891.00
AMORTIZACION POR ADELANTO DE MATERAILES (20%) S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
REAJUSTE K MES S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
REINTEGRO K MES SIGUIENTE DE VAL. S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
RETENCION DE FIEL CUMPLIMIENTO 5% de 10% S/. 105,997.48 S/. -52,998.74 S/. 0.00 S/. 0.00 S/. 0.00 S/. 52,998.74
TOTAL NETO A PAGAR AL CONTRATISTA S/. 9,020.24 S/. 0.00 S/. 0.00 S/. 0.00 S/. 9,020.24

También podría gustarte

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy