Académique Documents
Professionnel Documents
Culture Documents
und Presupuesto
Presupuesto 0401033 ACTUAL. ESTUDIO DEFINITIVO CARRETRA EL REPOSO - SARAMERIZA TRAMO: EL REPOSO - DURAN - PVD
Subpresupuesto 001 ESTUDIO DEFINITIVO DE LA CARRETERA EL REPOSO - SARAMIRIZA, SECTOR: REPOSO - DURÁN - ACTUALIZADO DIC
Cliente PROVIAS DESCENTRALIZADO Costo al 31/03/2007
Lugar AMAZONAS - BAGUA - BAGUA
SON : CIENTO CINCUENTIUN MILLONES QUINIENTOS NOVENTICINCO MIL SEISCIENTOS NOVENTIUNO Y 47/100 NUEVOS SOLES
2,884,227.64
1,881,894.21
120,925.55
358,289.13
1,926,777.16
358,289.13
5,250,177.76
4,192,230.24
961,291.82
1,581,174.30
547,931.83
79,923.22
442,714.61
18,133,565.13
7,834,512.54
6,315,752.19
4,026,704.37
816,868.35
816,868.35
2,380,227.52
5,424,956.20
159,551.72
8,811,277.08
647,824.07
4,570,432.83
6,403,104.47
732,216.04
49,242.95
315,923.77
380,690.74
9,897,101.45
10,264,823.07
2,500,947.61
1,470,742.79
320,973.46
762.73
16,704.67
37,018.05
21,088.07
9,599.90
13,561.97
139,613.34
161,908.52
74,814.70
2,108.69
4,321,569.33
309.08
1,480,451.04
915,329.75
521,371.62
288,218.64
2,631,937.28
516,857.22
70,259.88
2,383,547.92
364,595.72
393,435.03
204,008.21
126,450.53
1,237,860.79
803,685.01
396,758.12
7,141.95
6,029.92
2,302.67
1,274.09
2,770,141.81
1,711,091.68
996,419.93
1,101,693.30
98,683.53
3,963.16
206,426.82
195,376.62
193,045.79
91,402.81
6,011.37
2,594,618.24
122,877.56
248,716.86
17,504.02
3,466,219.49
2,015.39
481,970.91
322,293.86
254,999.71
139,236.68
4,867,683.37
939,763.84
279,145.93
3,268,845.31
1,525,845.06
683,769.00
161,903.39
105,625.13
271,726.57
336,932.38
5,317.57
151,444.98
205,100.67
139,043.03
873,746.94
397,441.10
407,008.39
271,480.13
213,858.70
9,182.43
261,747.54
95,095.25
154,757.84
64,890.26
71,542.50
2,845.57
134,971.48
130,621.30
39,915.92
21,108.20
9,012.22
260,089.81
91,614.17
193,466.50
38,124.09
63,462.17
4,840,232.59
0.00
0.00
169,719.55
130,699.65
673,951.85
629,935.48
681,438.65
681,947.52
613,754.28
508,703.54
0.00
0.00
13,802.26
173,279.08
136,031.29
12,978.05
12,978.05
1,148,472.80
1,461,433.07
146,688.94
4,232,038.80
230,995.64
734,327.48
1,058,564.33
1,933,701.61
1,527,631.16
542,760.95
120,686.20
62,765.82
71,770.34
8,428.90
3,705,448.08
1,027,197.10
1,121,199.37
865,566.22
957,074.17
1,537,730.52
3,996,309.13
31,086.56
142,319.35
46,789.69
56,205.44
45,040.63
218,770.97
113,053.41
1,210,696.05
3,960,163.35
11,730.65
105,324.80
13,344,803.76
28,974.17
3,115,638.58
1,970,757.00
10,830,436.74
3,893,472.88
2,853,998.08
1,125,304.16
1,125,148.95
589,173.58
1,387,538.71
15,779.36
2,853,998.08
38,632.07
4,512,611.64
74,333.35
118,933.36
223,000.05
719,966.07
9,544.40
7,635.52
512,577.57
402,158.91
2,085,270.38
883,640.82
1,671,690.38
152770849 105,119,159.03
S10 Página
Presupuesto
Presupuesto 0401033 ACTUAL. ESTUDIO DEFINITIVO CARRETRA EL REPOSO - SARAMERIZA TRAMO: EL REPOSO - DURAN - PVD
Subpresupuesto 001 ESTUDIO DEFINITIVO DE LA CARRETERA EL REPOSO - SARAMIRIZA, SECTOR: REPOSO - DURÁN - ACTUALIZADO DIC
Cliente PROVIAS DESCENTRALIZADO Costo al
Lugar AMAZONAS - BAGUA - BAGUA
Costo Directo
Gastos Generales 14.93%
Utilidad 10%
Sub Total
Impuesto General de Ventas
Presupuesto Total
SON : CIENTO CINCUENTIUN MILLONES QUINIENTOS NOVENTICINCO MIL SEISCIENTOS NOVENTIUNO Y 47/100 NUEVOS SOLES
1
ADO DIC
31/03/2007
Parcial S/.
2,884,227.64
1,265,847.84 1,881,894.21
81,340.04 120,925.55
241,001.60 358,289.13
1,296,038.16 1,926,777.16
5,250,177.76
2,819,885.18 4,192,230.24
646,608.70 961,291.82
1,063,569.92 1,581,174.30
368,563.93 547,931.83
53,760.00 79,923.22
297,790.03 442,714.61
18,133,565.13
5,269,850.30 7,834,512.54
4,248,262.85 6,315,752.19
2,708,544.93 4,026,704.37
549,462.89 816,868.35
1,601,049.54 2,380,227.52
3,649,072.86 5,424,956.20
107,321.76 159,551.72
8,811,277.08
435,756.00 647,824.07
3,074,281.48 4,570,432.83
4,307,019.98 6,403,104.47
492,521.89 732,216.04
33,123.05 49,242.95
212,504.73 315,923.77
256,069.95 380,690.74
9,897,101.45
9,576,127.99
6,904,587.96 10,264,823.07
1,682,251.38 2,500,947.61
989,288.65 1,470,742.79
320,973.46
513.05 762.73
11,236.32 16,704.67
24,900.03 37,018.05
14,184.80 21,088.07
6,457.33 9,599.90
9,122.40 13,561.97
93,910.30 139,613.34
108,907.05 161,908.52
50,323.78 74,814.70
1,418.40 2,108.69
4,321,569.33
207.90 309.08
995,818.86 1,480,451.04
615,692.52 915,329.75
350,698.32 521,371.62
193,869.00 288,218.64
1,770,361.00 2,631,937.28
347,661.73 516,857.22
47,260.00 70,259.88
2,383,547.92
245,243.70 364,595.72
264,642.34 393,435.03
137,225.22 204,008.21
85,056.39 126,450.53
832,641.60 1,237,860.79
540,595.18 803,685.01
266,877.60 396,758.12
4,804.00 7,141.95
4,056.00 6,029.92
1,548.88 2,302.67
857.01 1,274.09
2,770,141.81
1,150,958.27 1,711,091.68
670,237.47 996,419.93
741,049.14 1,101,693.30
66,379.04 98,683.53
2,665.80 3,963.16
138,852.09 206,426.82
195,376.62
129,851.40 193,045.79
61,481.70 91,402.81
4,043.52 6,011.37
2,594,618.24
82,653.05 122,877.56
167,298.30 248,716.86
11,774.00 17,504.02
2,331,537.25 3,466,219.49
1,355.64 2,015.39
481,970.91
216,789.54 322,293.86
171,524.43 254,999.71
93,656.94 139,236.68
4,867,683.37
632,128.00 939,763.84
187,766.28 279,145.93
2,198,774.38 3,268,845.31
1,026,352.95 1,525,845.06
459,934.20 683,769.00
108,903.60 161,903.39
71,048.28 105,625.13
182,775.68 271,726.57
336,932.38
3,576.84 5,317.57
101,868.80 151,444.98
137,960.06 205,100.67
93,526.68 139,043.03
873,746.94
267,337.00 397,441.10
273,772.40 407,008.39
182,609.91 271,480.13
143,851.11 213,858.70
6,176.52 9,182.43
261,747.54
63,965.40 95,095.25
104,097.18 154,757.84
43,648.15 64,890.26
48,122.75 71,542.50
1,914.06 2,845.57
134,971.48
87,861.84 130,621.30
26,849.27 39,915.92
14,198.34 21,108.20
6,062.03 9,012.22
260,089.81
61,623.87 91,614.17
130,134.39 193,466.50
25,644.00 38,124.09
42,687.55 63,462.17
4,840,232.59
0.00
0.00 0.00
114,161.11
114,161.11 169,719.55
87,914.54
87,914.54 130,699.65
453,330.74
453,330.74 673,951.85
423,723.32
423,723.32 629,935.48
458,366.70
458,366.70 681,438.65
458,708.99
458,708.99 681,947.52
412,839.11
412,839.11 613,754.28
342,177.19
342,177.19 508,703.54
0.00
0.00 0.00
9,284.03
9,284.03 13,802.26
116,555.41
116,555.41 173,279.08
91,500.85
91,500.85 136,031.29
8,729.63
8,729.63 12,978.05
8,729.63
8,729.63 12,978.05
772,515.16
772,515.16 1,148,472.80
983,026.51
983,026.51 1,461,433.07
98,669.67
98,669.67 146,688.94
4,232,038.80
155,378.20 230,995.64
493,942.14 734,327.48
712,038.63 1,058,564.33
1,300,695.86 1,933,701.61
1,027,554.36 1,527,631.16
365,085.76 542,760.95
81,179.04 120,686.20
42,219.15 62,765.82
48,276.00 71,770.34
5,669.66 8,428.90
3,705,448.08
690,939.60 1,027,197.10
754,169.81 1,121,199.37
582,219.30 865,566.22
643,771.72 957,074.17
1,034,347.65 1,537,730.52
3,996,309.13
20,910.24 31,086.56
95,730.48 142,319.35
31,472.88 46,789.69
37,806.34 56,205.44
30,296.38 45,040.63
147,155.33 218,770.97
76,044.88 113,053.41
814,369.36 1,210,696.05
2,663,786.41 3,960,163.35
7,890.57 11,730.65
70,846.26 105,324.80
13,344,803.76
19,489.35 28,974.17
2,095,720.55 3,115,638.58
1,325,621.00 1,970,757.00
7,285,045.50 10,830,436.74
2,618,927.36 3,893,472.88
2,853,998.08
2,853,998.08
756,930.88 1,125,304.16
756,826.48 1,125,148.95
396,305.01 589,173.58
933,321.79 1,387,538.71
10,613.92 15,779.36
25,985.69
25,985.69 38,632.07
4,512,611.64
130,000.00
50,000.00 74,333.35
80,000.00 118,933.36
150,000.00
150,000.00 223,000.05
2,513,779.38
484,282.00 719,966.07
6,420.00 9,544.40
5,136.00 7,635.52
344,783.04 512,577.57
270,510.42 402,158.91
1,402,647.92 2,085,270.38
1,718,832.26
594,377.10 883,640.82
1,124,455.16 1,671,690.38
101,970,173.18 151595691
15,224,146.87
10,197,017.32
-------------------------
127,391,337.37
24,204,354.10
=================
151,595,691.47