Presupuesto

 

 1

_ágiba

]1?

CXBIMI_AKIJAJ JI]ZTIZAK JH GXAJAKX_H

_rhsupuhst`

]udprhsupuhst` Mkihbth Kugar 

.."CHF@TACIHBZ@ JH KA ZTAB]IZADIKIJAJ ^HLIMXKAT Y _HAZ@BAK JHK ]HMZ@T MHBZT@ LI]Z@TIM@, JI]ZTIZ@ JH GXAJAKX_H, _T@^IBMIA JH _AMA]CAY@ - KA KIDHTZAJ" 4=4>8.4

_rhsupuhst`

?=?1=:?

Xbj.

Chtraj`

_rhmi` ]/.

?1/?>/4?4? _armiak ]/.

?1.?1.?1

  MATZHK JH IJHBZINIMAMI@B JH @DTA JH 7. 7.4?x=.>? c - Ibm. Ibstakamiýb

ubj

1.??

 1,:::.78

 1,:::.78

?1.?1.?4

  MA]HZA JH AKCAMHB Y GXATJIABIA 8.

  HQXI_@] JH _T@ZHMMI@B M@KHMZI^A

GKD

1.??

 4,787.8?

 4,787.8?

?1.?4.?7

  THMXT]@] JH HKHCHBZ@] ABZH HCHTGHBMIA] HB ]HGXTIJAJ Y ]AKXJ JXTABZH HK ZTADAF@

GKD

1.??

 1,8.4?

 4,48>,991.8:  4,

 ==,:?4.8<

?4.?4.?=

  THKKHB@ M@B CAZHTIAK JH _TH]ZAC@ - _KAVA JH ATCA]

c=

=,1?>.7>

 17>.:4

 8:?

?4.?4.?:

  HKICIBAMI@B JH CAZHTIAK _T@MHJHBZH JH JHC@KIMI@BH]

c=

=

?4.?=

  ^HTHJA] Y TAC_A]

?4.?=.?1

  ZTAV@ Y TH_KABZH@ JH BI^HKH]

c4

1,:88.?:

 1.>?

 4,=4

?4.?=.?4

  M@TZH ]X_HTNIMIAK JH ZHTTHB@ L3?.1? C

c=

1:8.8?

 =

  AMHT@ JH THNXHTV@ Ny3:4?? eg/mc4

eg

=>7.>9

 8..4<

?4.?8.?7

  _IBZAJ@ JH ]ATJIBHK

c

1=:.==

 11.11

 1,:94.:1

 7

  HBM@NTAJ@ Y JH]HBM@NTAJ@ B@TCAK HB CXT@] JH M@BZHBMI@B

c4

44=.41

 ::.89

 9,984.9=

?=.?:.?7

  AMHT@ JH THNXHTV@ Ny3:4??EG/MC4

eg

1,9?8.14

 8.4<

 1?,?89.?=

_rhsupuhst`

?=?1=:?

Xbj.

Chtraj`

_rhmi` ]/.

?1/?>/4?4? _armiak ]/.  49:,197.:>

?=.?>

  @DTA] JH JTHBAFH

?=.?>.?1

 

?=.?>.?1.?1

 

ZTAV@ Y TH_KABZH@ JH BI^HKH]

c4

9:=.==

 1.>?

 1,8?9.==

?=.?>.?1.?4

 

H\MA^AMI@B JH VABFA _ATA MXBHZA

c=

14:.?<

 =7.18

?=.?>.?1.?=

 

_HTNIKAJ@ BI^HKAJ@ Y M@C_AMZAJ@ JH N@BJ@ JH VABFA

c4

1,>

 4.>9

 8,?78.14

?=.?>.?1.?:

 

ZTAB]_@TZH JH C/H\MHJHBZH

C=E

188.1?

 47.:<

 :,4>4.18

?=.?>.?1.?8

 

M@BMTHZ@ n'm 3 178 eg/mc4 _ATA MXBHZA

c=

=77.==

 84=

 199,:>7.9>

?=.?>.?1.?>

 

HBM@NTAJ@ Y JH]HBM@NTAJ@ B@TCAK JH MXBHZA]

c4

1?8.::

?=.?>.?1.?7

 

FXBZA] A]NAKZIMA] H31/4"

c

>?8.??

 14..?1.?<

 

THFIKKA CHZAKIMA

c

1?4.?1

 1:>.?:

 1:,,?>?.>1

MXBHZA]

 4=>,?>?.>1

 1=,:74.4<

?=.?7.?1

  ZTAB]_@TZH JH _KABZA] A @DTA

GKD

1.??

 1,81>.=4

 1,81>.=4

?=.?7.?4

  M@TZH ]X_HTNIMIAK CABXAK _ATA FATJIBHTA]

c=

14=.=4

 =8

 94.98

 14,>?7

?=.?7.?8

  ]HCDTAJ@ JH GTA]] HB MLAC_A]

c4

>1>.8<

 11>.8<

 =.:>

 4,1==.=7

?=.?<

  ]HÑAKIVAMI@B

?=.?98.=1

 >98.=1

?=.?8:.1<

 >8:.1<

?=.?.4<

?4.?7.?:

  NAT@KA] _ATA AKXCDTAJ@ _XDKIM@

ubj

:.??

 1,9.4=

 7,:7>.94

?4.?7.?>

  _KAMA THM@TJAZ@TIA

ubj

1.??

 >7?.14

 >7?.14

?4.?7.?8

  A]ZA JH DABJHTA

ubj

1.??

 1,?=7.79

 1,?=7.79

?4.?7.?=

  D@ZAJHT@] ]HGXB JI]HÑ@

ubj



^IGIKABMIA,_TH^HBMI@B Y M@BZT@K JH KA ]AKXJ JH K@] ZTADAFAJ@TH] M@B TIH]G@ JH H\_@]IMIÝB A M@^IJ-19

?>.?1

  JH]IBNHMMIÝB JH @DTA

 47,>??.?? hs t

1.??

 47,>??.??

 47,>??.??

 =:,::?.?? GKD

1.??

 1,?8?.??

 1,?8?.??

?>.?4

  H\ H \ACHB CHJIM@

GKD

1.??

 9,74?.??

 9,74?.??

?>.?=

  ZH Z HTC@CHZT@ JIGIZAK

GKD

1.??

 98?.??

 98?.??

?>.?:

  IC_KHCHBZ@] JH ]HGXTIJAJ M@^IJ-19

GKD

1.??

 :,4??.??

 :,4??.??

?>.?8

  ]HÑAKIVAMI@BH] M@^IJ-19

GKD

1.??

 9=8.??

 9=8.??

?>.?>

  EIZ JH KA^AJ@

GKD

1.??

 4,19?.??

 4,19?.??

 

 =

_ágiba

]1?

CXBIMI_AKIJAJ JI]ZTIZAK JH GXAJAKX_H

_rhsupuhst`

]udprhsupuhst` Mkihbth Kugar 

.."CHF@TACIHBZ@ JH KA ZTAB]IZADIKIJAJ ^HLIMXKAT Y _HAZ@BAK JHK ]HMZ@T MHBZT@ LI]Z@TIM@, JI]ZTIZ@ JH GXAJAKX_H, _T@^IBMIA JH _AMA]CAY@ - KA KIDHTZAJ" 4=4.?7

  EIZ JH JH]IBNHMMIÝB JH @NIMIBA

GKD

1.??

 8,:98.??

 8,:98.??

?>.?<

  ZTAB]_@TZH JH _HT]@BAK

GKD

1.??

 7,8??.??

 7,8??.??

?>.?9

  LADIKIZAMIÝB JH ATHA]

GKD

1.??

 4,:??.??

 4,:??.??

_rhsupuhst`

?=?1=:?

Chtraj`

_rhmi` ]/.

?1/?>/4?4? _armiak ]/.

 4,=