Академический Документы
Профессиональный Документы
Культура Документы
VALORIZACION
PARCIALES DEL
CALENDARIO
EFECTIVO
MATERIALES
TOTAL
ESTUDIO
PRESUPUESTO
(1)
(2)
(1 + 2)
(3)
PARCIAL 3-(1+2)
14,165.71
0.00
14,165.71
30
7,082.85
0.00
7,082.85
60
7,082.86
0.00
7,082.86
PARCIAL
0.00
0.00
0.00
IGV. (18%)
PRESUPUESTO
(INCL IGV)
14,165.71
2,549.82
16,715.53
70,828.56
63,745.71
11,474.23
75,219.94
70,828.56
63,745.70
11,474.23
75,219.93
141,657.12
141,657.12
25,498.28
167,155.40
VALORIZACION
PARCIALES DE
CALENDARIO
EFECTIVO
MATERIALES
TOTAL
LA OBRA
PRESUPUESTO
(1)
(2)
(1 + 2)
(3)
PARCIAL 3-(1+2)
308,724.89
308,724.89
617,449.77
90
71,368.52
71,368.52
142,737.04
120
108,620.11
108,620.11
150
128,736.26
0.00
PARCIAL
IGV. (18%)
PRESUPUESTO
(INCL IGV)
617,449.77
111,140.96
728,590.73
713,685.18
570,948.14
102,770.67
673,718.81
217,240.22
1,086,201.11
868,960.89
156,412.96
1,025,373.85
128,736.26
257,472.52
1,287,362.58
1,029,890.06
185,380.21
1,215,270.27
0.00
0.00
3,087,248.87
3,087,248.87
555,704.80
3,642,953.67
VALORIZACION
TOTAL DESEMBOLSOS
PARCIALES DEL
CALENDARIO
EFECTIVO
MATERIALES
TOTAL
PRESUPUESTO
PRESUPUESTO
(1)
(2)
(1 + 2)
(3)
PARCIAL 3-(1+2)
14,165.71
0.00
14,165.71
30
7,082.85
0.00
7,082.85
60
7,082.86
0.00
7,082.86
308,724.89
308,724.89
617,449.77
90
71,368.52
71,368.52
142,737.04
120
108,620.11
108,620.11
150
128,736.26
180
TOTALES
IGV. (18%)
PRESUPUESTO
(INCL IGV)
14,165.71
2,549.83
16,715.54
85,341.80
78,258.95
14,086.61
92,345.56
85,341.80
78,258.94
14,086.61
92,345.55
617,449.77
111,140.96
728,590.73
766,127.92
623,390.88
112,210.36
735,601.24
217,240.22
1,100,714.35
883,474.13
159,025.34
1,042,499.47
128,736.26
257,472.52
1,301,875.82
1,044,403.30
187,992.59
1,232,395.89
0.00
0.00
0.00
14,513.24
14,513.24
2,612.39
17,125.63
0.00
0.00
0.00
3,353,914.93
3,353,914.93
603,704.69
3,957,619.62
S/. 141,657.12
#############
S/. 14,165.71
S/. 308,724.89
S/. 308,724.89
3,957,619.62