Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
00
Plazo 180 dc
GGU 22%
CD base S/. 1,736,593.50 CD oferta =CD base *92.5%
GGU 22% S/. 382,050.57 CD oferta
CT S/. 2,118,644.07 GG Fijos 1.80%
IGV S/. 381,355.93 GG Variables 16.90%
PB S/. 2,500,000.00 Utilidad 10.00%
Costo Total
IGV 18.00%
Presupuesto Oferta
S/. 250.00
S/. 3,250.00
S/. 699.60
S/. 186.80
S/. 186.80
S/. 150.00
S/. 38.00
S/. 38.00
S/. 100.00
S/. 19,687.50
Comisión
S/. 5,000.00
S/. 8,437.50
S/. 6,250.00
S/. 5,000.00
% Uso
S/. 185,940.00
% Uso
CD S/. 1,731,761.24
GGU 15% S/. 259,764.19
PB S/. 2,350,000.00 CT S/. 1,991,525.42
Plazo 210 IGV 18% S/. 358,474.58
PB S/. 2,350,000.00
Compra de Bases
Preparación de la oferta
Gastos Contractuales
Constancia de No esta Inhabilitado
Constacia de Libre Capacidad
Constancia de Habilidad
Copia Literal de Testimonio de Constitución
Vigencia de Poderes
Gastos Notariales
Gastos Financieros
Monto Vigencia Tasa
Fianza Seriedad de Oferta S/. 117,500.00 30 3%
Fianza Fiel Cumplimiento S/. 235,000.00 270 3%
Fianza Adelantos S/. 705,000.00 150 3%
Seguro CAR S/. 2,350,000.00 210 0.50%
Otros seguros
Otros Gastos
Oficina Central
Cantidad Tiempo % Sueldo
Gerente 1 7 15% S/. 10,000.00
Administrador 1 7 15% S/. 4,000.00
Secretaria 1 7 15% 2,000.00
Contador 1 7 15% 3,000.00
Auxiliar 1 7 15% 1,000.00
Chofer 1 7 15% 2,500.00
Vigilantes 2 7 15% 800.00
Leyes Sociales 45% S/. 25,305.00
Gastos Corrientes 1 7 15% 10,000.00
Resumen
Gastos Generales
Fijos
Variables
Utilidad
S/. 250.00
S/. 2,500.00
S/. 817.60
S/. 198.80
S/. 198.80
S/. 150.00
S/. 35.00
S/. 35.00
S/. 200.00
S/. 21,247.92
Comisión
S/. 293.75
S/. 5,287.50
S/. 8,812.50 Comisión=(Monto∗Vigencia∗tasa)/360
S/. 6,854.17
S/. -
S/. 2,500.00
S/. 281,795.00
Monto
S/. 31,500.00
S/. 45,000.00
S/. 12,000.00
S/. 9,000.00
S/. 28,000.00
S/. 24,500.00
S/. 17,500.00
S/. 8,400.00
S/. 11,200.00
S/. 84,195.00
S/. 10,500.00
S/. 47,192.25
Monto
S/. 10,500.00
S/. 4,200.00
S/. 2,100.00
S/. 3,150.00
S/. 1,050.00
S/. 2,625.00
S/. 1,680.00
S/. 11,387.25
S/. 10,500.00