Costos y Presupuestos 7

Precios Privados Altern
Descripcin
A
1
1,503,408.65
14,836.43
14,836.43
14,836.43
Costos "sin Proyecto"
0.00
0.00
0.00
0.00
Costos Incrementales
1,503,408.65
14,836.43
14,836.43
14,836.43
Costos "con Proyecto"
Factor de Actualizacin 9%
Flujo Descontado
1.00
0.92
0.84
0.77
1,503,408.65
13,611.40
12,487.53
11,456.45
Precios Sociales Altern

Descripcin
A
0
1,240,296.42
14,800.00
14,800.00
14,800.00
0.00
0.00
0.00
0.00
1,240,296.42
14,800.00
14,800.00
14,800.00
Flujo Descontado
1.00
0.92
0.84
0.77
1,240,296.42
13,577.98
12,456.86
11,428.32
Precios Privados Altern

Descripcin
A
1
1,536,397.52
17,948.95
17,948.95
17,948.95
0.00
0.00
0.00
0.00
1,536,397.52
17,948.95
17,948.95
17,948.95
1.00
0.92
0.84
0.77
1,536,397.52
16,466.93
15,107.27
13,859.88
Flujo Descontado
Precios Sociales Altern

Descripcin
A
1
1,319,942.78
15,463.16
15,463.16
15,463.16
0.00
0.00
0.00
0.00
1,319,942.78
15,463.16
15,463.16
15,463.16
Flujo Descontado
1.00
0.92
0.84
0.77
1,319,942.78
14,186.39
13,015.03
11,940.40
Precios Privados Alternativa 01

AOS
5
14,836.43
14,836.43
14,836.43
14,836.43
14,836.43
14,836.43
10
14,836.43
0.00
0.00
0.00
0.00
0.00
0.00
0.00
14,836.43
14,836.43
14,836.43
14,836.43
14,836.43
14,836.43
14,836.43
0.71
0.65
0.60
0.55
0.50
0.46
0.42
10,510.50
9,642.66
8,846.48
8,116.04
7,445.90
6,831.10
6,267.07
Precios Sociales Alternativa 01

AOS
5
4
14,800.00
14,800.00
10
14,800.00
14,800.00
14,800.00
14,800.00
14,800.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
14,800.00
14,800.00
14,800.00
14,800.00
14,800.00
14,800.00
14,800.00
0.71
0.65
0.60
0.55
0.50
0.46
0.42
10,484.69
9,618.98
8,824.76
8,096.11
7,427.62
6,814.33
6,251.68
Precios Privados Alternativa 02

AOS
5
10
17,948.95
17,948.95
17,948.95
17,948.95
17,948.95
17,948.95
17,948.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
17,948.95
17,948.95
17,948.95
17,948.95
17,948.95
17,948.95
17,948.95
0.71
0.65
0.60
0.55
0.50
0.46
0.42
12,715.49
11,665.59
10,702.37
9,818.69
9,007.97
8,264.20
7,581.83
Precios Sociales Alternativa 02

AOS
5
15,463.16
15,463.16
15,463.16
15,463.16
15,463.16
15,463.16
10
15,463.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
15,463.16
15,463.16
15,463.16
15,463.16
15,463.16
15,463.16
15,463.16
0.71
0.65
0.60
0.55
0.50
0.46
0.42
10,954.49
10,049.99
9,220.18
8,458.88
7,760.44
7,119.67
6,531.81
TOTAL
1,651,772.95
0.00
1,651,772.95
1,598,623.78
TOTAL
1,388,296.42
0.00
1,388,296.42
1,335,277.75
TOTAL
1,715,887.02
0.00
1,715,887.02
1,651,587.73
TOTAL
1,474,574.38
0.00
1,474,574.38
1,419,180.05

Costos y Presupuestos 7

Cargado por

Información del documento

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

Costos y Presupuestos 7

Cargado por

Copyright:

Formatos disponibles

Precios Privados Altern

Costos "sin Proyecto"

Costos "con Proyecto"

Precios Sociales Altern

Costos "sin Proyecto"

Precios Privados Altern

Costos "sin Proyecto"

Costos "con Proyecto"

Precios Sociales Altern

Costos "sin Proyecto"

Costos "con Proyecto"

Precios Privados Alternativa 01

Precios Sociales Alternativa 01

Precios Privados Alternativa 02

Precios Sociales Alternativa 02

También podría gustarte