INDICE DE A N E X O S
A.1. MONTO DE LA INVERSION AUTORIZADA
1. Cuadro del Monto Vigente de Inversin
2. Clculo del Reintegro Autorizado
3. Clculo de los Coeficientes de Reajustes
4. Calendario Programado de Avance de Obra, Adecuado a la Fecha de Inicio
5. Clculo del Reintegro que No Corresponden por el Adelanto en Efectivo
6. Clculo de las Deducciones de Reajuste que No Corresponde por los Adelantos para
Materiales
7. Clculo de la Multa
ANTECEDENTES
B.1 ACTA DE ENTREGA DE TERRENO
B.2 DESIGNACION DE COMISION DE RECEPCION
B.3 ANOTACIONES DEL CUADERNO DE OBRA SOBRE FIJACION Y
ACEPTACION DE FECHA DE CONCLUSION DE OBRA
B.4 ACTA DE RECEPCION DE OBRA
B.5 DECLARATORIA DE FABRICA DE OBRA VALORIZADA
(NO PRESENTO)
(NO PRESENTO)
(NO PRESENTO)
(NO PRESENTO)
(NO PRESENTO)
B. ANTECEDENTES
Provincia
Distrito
Area Geografica
3 Contratista
4 Financiamiento
5 Contrato N
6 Modalidad
7 Presupuesto basey Fecha, Con IGV
8 Presupuesto basey Fecha, Sin IGV
9 Contrato N y fecha
10 Monto del contrato con IGV
11 Monto del contrato sin IGV
12 Plazo de ejecucin, en d. c. (Con ampliaciones)
13 Plazo de ejecucin segn exp. tcnico, en d.c.
14 Ampliaciones de Plazo
N 01
N 02
N 03
N 04
N 05
15 Adicionales de obra, con IGV
N 01
N 02
N 03
16 Adicionales de obra, sin IGV
N 01
N 02
N 03
17 Deductivos de obra, con IGV
N 01
18 Deductivos de obra, sin IGV
N 01
19 Mayores Gastos Generales, con IGV
N 01
20 Mayores Gastos Generales, sin IGV
N 01
21 Monto de la inversin, con IGV
22 Monto de la inversin, sin IGV
23 Solicitud del Adelanto en Efectivo
24 Adelanto en efectivo sin IGV y fecha pago
25 Entrega del terreno
26 Inicio oficial del plazo
27 Adelantos para materiales, sin IGV y fecha
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
TESORO PUBLICO
A PRECIOS UNITARIOS
S/. 7,339,799.82 JUN.2013
S/. 6,220,169.34 JUN.2013
18-Dec-13
S/. 7,046,207.83
F.R.
S/. 5,971,362.57
291
240
51
0 Resolucin Directoral N 843-20140 Resolucin Directoral N 844-201411 Resolucin Directoral N 967-201427 Resolucin Directoral N 1195-2014
13 Resolucin Directoral N 1287-2014
S/. 55,344.50 Resolucin Ministerial N 618-2014S/. 107,518.39 Resolucin Ministerial N 700-2014S/. 88,086.72 Resolucin Ministerial N 772-2014S/. 46,902.12
S/. 91,117.28
S/. 74,649.76
S/. 0.00
S/. 0.00
:
S/. 0.00
:
:
:
:
:
:
S/. 0.00
S/. 7,689,569.08
S/. 6,516,583.97
1,194,272.52
15-Jan-14
2-Jan-14 Acta de Recepcin
1-Apr-14 Adenda N 01
N 01
28 Trmino original programado de obra
29 Trmino vigente programado de obra
30 Trmino real de obra
31 Acta de constatacin fsica
32 Acta de recepcin de obra
33 Multa por retraso en entrega de Obra (C/IGV)
S/. 0.00
:
:
:
:
:
:
26-Nov-14
16-Jan-15
3-Feb-15
12-Mar-15
12-May-15
Acta de Observaciones
Acta de Recepcin
(18 das calendario)
CUTIVO DE LA OBRA
0.96000
CALC U LO
Obra
Frmula Polinmica
Contratista
Sub Contratista
Ubicacin : Departamento
Provincia
Distrito
Fecha de Presup. Base:
Area Geogrfica:
Financiamiento
Monto del Sub Contrato con IGV
IND
ELEMENTO
47
21
43
30
49
DLAR
MAQUINARIA Y EQUIPO IMPORTADO
39
DE
ELEMENTO
47
AGREGADO GRUSO
21
49
May-14
Jun-14
Jul-14
Aug-14
Sep-14
Oct-14
Nov-14
Dec-14
Jan-15
Feb-15
Jun-13
BASE
INDICE
INDICE
INDICE
INDICE
INDICE
INDICE
INDICE
INDICE
INDICE
INDICE
INDICE
471.44
0.170
498.10
0.180
498.10
0.180
523.70
0.189
523.70
0.189
523.70
0.189
523.70
0.189
523.70
0.189
523.70
0.189
523.70
0.189
523.15
0.189
523.15
0.189
72.800%
410.96
0.125
410.96
0.126
410.96
0.126
410.96
0.126
410.96
0.126
410.96
0.126
410.96
0.126
410.96
0.126
410.96
0.125
410.96
0.125
410.96
0.125
410.96
0.125
27.200%
856.32
100.000%
463.77
0.072
474.67
0.074
473.03
0.073
451.86
0.070
459.19
0.071
468.10
0.073
481.01
0.075
491.87
0.076
495.36
0.077
501.62
0.078
509.07
0.079
517.67
0.080
100.000%
372.66
0.125
381.51
0.128
385.05
0.129
387.37
0.130
386.98
0.130
390.72
0.131
396.99
0.133
403.12
0.135
404.73
0.136
407.64
0.137
411.34
0.138
419.35
0.141
EQ
100.000%
243.07
0.241
249.28
0.247
248.06
0.246
248.68
0.247
248.34
0.246
250.83
0.249
255.29
0.253
259.41
0.257
261.11
0.259
264.41
0.262
268.53
0.266
275.86
0.274
GG
100.000%
387.61
0.267
393.46
0.271
400.34
0.276
400.98
0.276
402.72
0.277
402.37
0.277
403.02
0.278
404.55
0.279
403.94
0.278
404.87
0.279
405.56
0.279
406.79
0.280
CALC U LO
IND
Jan-14
Contrato N 269-2013-MTC/21
100.000%
J
CM
Obra
Frmula Polinmica
Contratista
Sub Contratista
Ubicacin : Departamento
Provincia
Distrito
Fecha de Presup. Base:
Area Geogrfica:
Financiamiento
Monto del Sub Contrato con IGV
K - F O R M U LA D E R EAJ U S T E
DE
876.09
872.59
869.72
871.41
869.81
869.84
860.50
863.84
865.70
867.07
1.000
K=
1.026
K=
1.030
K=
1.038
K=
1.039
K=
1.045
K=
1.054
K=
1.062
K=
1.064
K=
1.070
K=
1.076
K=
1.089
1.000
K=
1.026
K=
1.030
K=
1.038
K=
1.039
K=
1.045
K=
1.054
K=
1.062
K=
1.064
K=
1.070
K=
1.077
K=
1.090
K - F O R M U LA D E R EAJ U S T E
869.80
Jan-14
Contrato N 269-2013-MTC/21
May-14
Jun-14
Jul-14
Aug-14
Sep-14
Oct-14
Nov-14
Dec-14
Jan-15
Feb-15
Jun-13
BASE
INDICE
INDICE
INDICE
INDICE
INDICE
INDICE
INDICE
INDICE
INDICE
INDICE
INDICE
100.000%
471.44
0.194
498.10
0.205
498.10
0.205
523.70
0.216
523.70
0.216
523.70
0.216
523.70
0.216
523.70
0.216
523.70
0.216
523.70
0.216
523.15
0.215
523.15
0.215
AG
C
100.000%
607.71
0.239
643.65
0.253
647.90
0.255
642.26
0.253
647.89
0.255
652.16
0.256
654.09
0.257
654.09
0.257
654.23
0.257
657.61
0.259
655.76
0.258
662.71
0.261
100.000%
410.96
0.263
410.96
0.263
410.96
0.263
410.96
0.263
410.96
0.263
410.96
0.263
410.96
0.263
410.96
0.263
410.96
0.263
410.96
0.263
410.96
0.263
410.96
0.263
EQ
100.000%
243.07
0.069
249.28
0.071
248.06
0.070
248.68
0.071
248.34
0.070
250.83
0.071
255.29
0.072
259.41
0.074
261.11
0.074
264.41
0.075
268.53
0.076
275.86
0.078
39
GGU
100.000%
387.61
CALC U LO
Obra
Frmula Polinmica
Contratista
Sub Contratista
Ubicacin : Departamento
Provincia
Distrito
Fecha de Presup. Base:
Area Geogrfica:
Financiamiento
Monto del Sub Contrato con IGV
IND
47
ELEMENTO
49
39
DE
SIM.
47
ELEMENTO
0.239
400.34
0.243
400.98
0.243
402.72
0.244
402.37
0.244
403.02
0.244
404.55
0.245
403.94
0.245
404.87
0.245
405.56
0.246
406.79
0.247
1.000
K=
1.031
K=
1.036
K=
1.046
K=
1.048
K=
1.050
K=
1.052
K=
1.055
K=
1.055
K=
1.058
K=
1.058
K=
1.064
1.000
K=
1.031
K=
1.036
K=
1.046
K=
1.048
K=
1.050
K=
1.052
K=
1.055
K=
1.055
K=
1.058
K=
1.058
K=
1.064
K - F O R M U LA D E R EAJ U S T E
Jan-14
Contrato N 269-2013-MTC/21
May-14
Jun-14
Jul-14
Aug-14
Sep-14
Oct-14
Nov-14
Dec-14
Jan-15
Feb-15
Jun-13
BASE
INDICE
INDICE
INDICE
INDICE
INDICE
INDICE
INDICE
INDICE
INDICE
INDICE
INDICE
100.000%
471.44
0.380
498.10
0.401
498.10
0.401
523.70
0.422
523.70
0.422
523.70
0.422
523.70
0.422
523.70
0.422
523.70
0.422
523.70
0.422
523.15
0.422
523.15
0.422
EQ
100.000%
243.07
0.394
249.28
0.404
248.06
0.402
248.68
0.403
248.34
0.403
250.83
0.407
255.29
0.414
259.41
0.420
261.11
0.423
264.41
0.429
268.53
0.435
275.86
0.447
GGU
100.000%
387.61
0.226
393.46
0.229
400.34
0.233
400.98
0.234
402.72
0.235
402.37
0.235
403.02
0.235
404.55
0.236
403.94
0.236
404.87
0.236
405.56
0.236
406.79
0.237
CALC U LO
IND
393.46
Obra
Frmula Polinmica
Contratista
Sub Contratista
Ubicacin : Departamento
Provincia
Distrito
Fecha de Presup. Base:
Area Geogrfica:
Financiamiento
Monto del Sub Contrato con IGV
0.235
DE
1.000
K=
1.034
K=
1.036
K=
1.059
K=
1.060
K=
1.064
K=
1.071
K=
1.078
K=
1.081
K=
1.087
K=
1.093
K=
1.106
1.000
K=
1.034
K=
1.036
K=
1.059
K=
1.060
K=
1.064
K=
1.071
K=
1.078
K=
1.081
K=
1.087
K=
1.093
K=
1.106
K - F O R M U LA D E R EAJ U S T E
SIM.
Jan-14
Contrato N 269-2013-MTC/21
May-14
Jun-14
Jul-14
Aug-14
Sep-14
Oct-14
Nov-14
Dec-14
Jan-15
Feb-15
Jun-13
BASE
INDICE
INDICE
INDICE
INDICE
INDICE
INDICE
INDICE
INDICE
INDICE
INDICE
INDICE
523.70
0.063
523.70
0.063
523.15
0.063
523.15
0.063
100.000%
471.44
0.057
498.10
0.060
498.10
0.060
523.70
0.063
523.70
0.063
523.70
0.063
523.70
0.063
523.70
0.063
49
EQ
100.000%
243.07
0.782
249.28
0.802
248.06
0.798
248.68
0.800
248.34
0.799
250.83
0.807
255.29
0.821
259.41
0.835
261.11
0.840
264.41
0.851
268.53
0.864
275.86
0.887
39
GG
100.000%
387.61
0.161
393.46
0.163
400.34
0.166
400.98
0.167
402.72
0.167
402.37
0.167
403.02
0.167
404.55
0.168
403.94
0.168
404.87
0.168
405.56
0.168
406.79
0.169
1.000
K=
1.025
K=
1.024
K=
1.030
K=
1.029
K=
1.037
K=
1.051
K=
1.066
K=
1.071
K=
1.082
K=
1.095
K=
1.119
1.000
K=
1.025
K=
1.024
K=
1.030
K=
1.029
K=
1.037
K=
1.051
K=
1.066
K=
1.071
K=
1.082
K=
1.095
K=
1.119
Mar-15
INDICE
523.15
0.189
410.96
0.125
864.95
515.52
0.080
422.94
0.142
277.02
0.275
409.90
0.282
K=
1.093
K=
1.093
Frmulas Polinmicas
PUENTE
Total
No.
Valorizacin
Mes
Monto
V
PUENTE
01
02
03
04
05
06
07
08
09
10
11
Apr-14
May-14
Jun-14
Jul-14
Aug-14
Sep-14
Oct-14
Nov-14
Dec-14
Jan-15
Feb-15
308,786.22
548,624.33
118,393.63
402,749.48
357,243.87
698,954.36
676,357.75
610,958.22
1,070,041.33
937,604.86
223,262.81
0
0
0
0
Contrato
Valorizacin Real Bruta
Denominacin
Cd. No.
Mes
Monto S/.
V
04
05
06
07
08
09
10
Jul-14
Aug-14
Sep-14
Oct-14
Nov-14
Dec-14
Jan-15
402,749.48
357,243.87
698,954.36
676,357.75
610,958.22
1,070,041.33
937,604.86
0
0
Adelanto Pagado
Monto
A
Adelanto
Adelanto
Reintegros
Utilizado
que NO corresp.
U = V *C*%
U*(Ir - Ia) / Io
Indice mes
Io
Ir
Coef.
% en
Deflacio-
del Pago
Base
Reajuste
Incid. Mon.
Monom.
nado
Ia
Io
Ir
A*Io / Ia
Err:509
523.70
471.44
523.70
523.70
523.70
523.70
523.15
523.15
Err:509
Err:508
50,641.22
0.170
100.00%
45,587.73
45,587.73
-
Err:509
Adicional N 01
C&C CONSUL EJEC CONTRATISTAS GRLES SRL
Contratista
Sub Contratist JJ MARLON EMS EIRLTDA
Obra:
"CONSTRUCCION DEL PUENTE ANTAJARANI Y ACCESOS"
Contrato N : Contrato N 269-2013-MTC/21
Val.
No.
Fecha
Mes
Valorizacin Valorizacin
Programada
Real
C
SET 2014
46,902.12
TOTAL
D
46,902.12
K-1
Reajuste
Program.
Reajuste
Real
Reintegro
Autorizado
F=C*E
G=D*E
1.055
2,579.62
2,579.62
2,579.62
46,902.12
2,579.62
Adicional N 02
Obra:
"CONSTRUCCION DEL PUENTE ANTAJARANI Y ACCESOS"
Contrato N : Contrato N 269-2013-MTC/21
Contratista: C&C CONSUL EJEC CONTRATISTAS GRLES SRL
Sub Contratis JJ MARLON EMS EIRLTDA
Val.
No.
Fecha
Mes
1
2
Jan-15
Feb-15
Valorizacin Valorizacin
Programada
Real
C
17,252.45
73,864.83
TOTAL
17,252.45
73,864.83
K-1
Reajuste
Program.
Reajuste
Real
Reintegro
Autorizado
F=C*E
G=D*E
1.106
1.106
1,828.76
7,829.67
1,828.76
7,829.67
1,828.76
7,829.67
91,117.28
9,658.43
Adicional N 03
"CONSTRUCCION DEL PUENTE ANTAJARANI Y ACCESOS"
Contrato N 269-2013-MTC/21
C&C CONSUL EJEC CONTRATISTAS GRLES SRL
Sub Contratis JJ MARLON EMS EIRLTDA
Obra:
Contrato N :
Contratista:
Val.
No.
Fecha
Mes
Dec-14
Jan-15
Feb-15
Valorizacin Valorizacin
Programada
Real
C
0.00
74,649.96
0.00
TOTAL
D
57,225.56
0.00
17,424.40
74,649.96
K-1
Reajuste
Program.
Reajuste
Real
Reintegro
Autorizado
F=C*E
G=D*E
1.095
1.119
1.119
0.00
8,883.35
0.00
5,436.43
0.00
2,073.50
8,883.35
7,509.93
5,436.43
0.00
2,073.50
7,509.93
Contrato Principal
Obra
Ubicacin
Contratista
Financiamiento
Contrato
Monto Contrato
Val.
No.
A
PUENTE
TESORO PUBLICO
7,046,207.83 CON IGV
5,971,362.57 SIN IGV
Fecha
B
Valorizacin
Programada
C
5,971,362.57
Valorizacin
Real
D
5,952,976.86
K-1
E
Reajustes
Programado
F=C*E
Real
G=D*E
Reajuste
Program.
Acumulado
Reajuste
Real
Acumulado
Reintegro
Autorizado
H
Contrato Principal
Obra
Ubicacin
Contratista
Financiamiento
Contrato
Monto Contrato
Val.
No.
A
TESORO PUBLICO
7,046,207.83 CON IGV
5,971,362.57 SIN IGV
Fecha
B
PUENTE
01
02
03
04
05
06
07
08
09
10
11
TOTAL
Apr-14
May-14
Jun-14
Jul-14
Aug-14
Sep-14
Oct-14
Nov-14
Dec-14
Jan-15
Feb-15
Valorizacin
Programada
C
Valorizacin
Real
D
5,971,362.57
5,952,976.86
308,786.22
548,624.32
118,393.63
402,749.41
357,243.86
698,954.36
676,357.74
1,001,453.35
1,358,732.62
481,681.35
18,385.71
308,786.22
548,624.33
118,393.63
402,749.48
357,243.87
698,954.36
676,357.75
610,958.22
1,070,041.33
937,604.86
223,262.81
5,971,362.57
K-1
E
1.030
1.038
1.039
1.045
1.054
1.062
1.064
1.070
1.076
1.089
1.093
Reajustes
Programado
F=C*E
Real
G=D*E
Reajuste
Program.
Acumulado
Reajuste
Real
Acumulado
Reintegro
Autorizado
H
9,263.59
20,847.72
4,617.35
18,123.72
19,291.17
43,335.17
43,286.90
70,101.73
103,263.68
42,869.64
1,709.87
9,263.59
20,847.72
4,617.35
18,123.73
19,291.17
43,335.17
43,286.90
42,767.08
81,323.14
83,446.83
20,763.44
9,263.59
30,111.31
34,728.66
52,852.39
72,143.55
115,478.72
158,765.62
228,867.35
332,131.03
375,000.67
376,710.54
9,263.59
30,111.31
34,728.66
52,852.39
72,143.56
115,478.73
158,765.62
201,532.70
282,855.84
366,302.67
387,066.11
9,263.59
20,847.72
4,617.35
18,123.72
19,291.17
43,335.17
43,286.90
70,101.73
103,263.68
42,869.64
1,709.87
5,952,976.86
376,710.54
Total de Reintegro del Contrato Principal
387,066.11
376,710.54
387,066.11
376,710.54
L REINTEGRO AUTORIZADO
del mes posterior a la valorizacin)
Reintegro
Autorizado
L =H-I-J
L REINTEGRO AUTORIZADO
del mes posterior a la valorizacin)
240.77
1,283.33
300.02
1,491.66
1,949.87
4,904.94
5,010.06
5,240.19
10,429.25
11,514.45
3,156.03
45,520.58
Reintegro
Autorizado
L =H-I-J
9,022.82
19,564.39
4,317.33
16,632.06
17,341.30
38,430.23
38,276.84
64,861.55
92,834.43
31,355.19
-1,446.16
331,189.97
CLCULO DE LA MULTA
Obra
Ubicacin
Contratista
Financiamiento
Contrato
Contrato Con IGV
Contrato Sin IGV
I
0
0
0
TESORO PUBLICO
0
7,046,207.83
5,971,362.57
Ampliaciones de plazo
7,689,569.08
1-Apr-14
240
26-Nov-14
TOTAL
N 01
N 02
N 03
N 04
N 05
51
0 Resolucin Directoral N 843-2014-M
0 Resolucin Directoral N 844-2014-M
11 Resolucin Directoral N 967-2014-M
27 Resolucin Directoral N 1195-2014-M
13 Resolucin Directoral N 1287-2014-M
291
16-Jan-15
3-Feb-15
18 dias calendarios
0 dias calendarios
12-Mar-15
34 dias calendarios
15-Apr-15
15-Apr-15
12-May-15
18 dias calendarios
768,956.91
S/. 17,616.42
14 Multa Total
S/. 317,095.63
Multa a Considerar = S/. 317,095.63
LCULO DE LA MULTA
VALO R I ZAC I O N E S
Obra
Contratista
Financiamiento
Contrato N
0
TESORO PUBLICO
0
PAGADAS
R I ZAC I O N E S
PAGADAS
: S/. 565,554.51
ENTIDAD CONTRATANTE
SUPERVISION
: CONSORCIO RMG
CONTRATO DE
SUPERVISION N
: 101-2013-MTC/21
LIQUIDACION
: 30 DIAS CALENDARIOS
LIQUIDACIN DE OBRA
VALORIZACIN
N
MES
DIC-2012
MAY. 2015
INDICE DE PRECIOS
VALORIZACIN
BRUTA
Ir
BASE
FACTOR DE
REAJUSTE
REAJUSTES
FONDO DE
GARANTA
DEDUCCIONES
VALORIZACIN
NETA
I.G.V
TOTAL
MES DE PAGO
109.860989
32,310.75
32,310.75
118.095348
1.075
2,423.32
2,423.32
34,734.07
34,734.07
6252.13
6,252.13
40,986.20
40,986.20
ANEXO
RESUMEN DE LIQUIDACIN DE OBRA
(EXPRESADOS EN NUEVOS SOLES)
Obra
Financiamiento
Contratista
Contrato con IGV.
Entidad Contratante
Contratro N
I
:
:
:
:
:
:
7,046,207.83
AUTORIZADO Y PAGADO
1.1.0 AUTORIZADO
1.1.1 Contrato Principal
Deductivo cierre contrato
1.1.2 Adicionales
Adicional N 01
Adicional N 02
Adicional N 03
1.1.3 Reajustes Netos
Contrato Principal
Adicional N 01
Adicional N 02
Adicional N 03
5,971,362.57
-18,385.71
5,952,976.86
212,669.16
46,902.12
91,117.28
74,649.76
350,937.95
331,189.97
2,579.62
9,658.43
7,509.93
6,516,583.97
1,172,985.11
7,689,569.08
II
5,729,713.98
121,380.12
269,745.33
6,120,839.43
1,101,751.09
7,222,590.52
395,744.54
71,234.02
466,978.56
2.1.0
2.1.1
2.1.2
2.2.0
2.2.1
2.2.2
III
IV
CONCEDIDOS
Efectivo
1,194,272.52
Materiales
0.00
AMORTIZADOS
Efectivo
1,145,942.79
Materiales
0.00
SALDO A CARGO DEL CONTRATISTA
- En efectivo
- I.G.V.
1,194,272.52
1,145,942.79
48,329.73
8,699.35
317,095.63
274,344.57
42,751.06
40,986.20
0.00
40,986.20
RESUMEN DE SALDOS
(EXPRESADOS EN NUEVOS SOLES)
Item
I
II
III
IV
Concepto
AUTORIZADO Y PAGADO
ADELANTOS
MULTA ATRASO DE OBRA
COSTO SUPERVISION
TOTAL
A cargo del
Contratista
Efectivo
IGV
48,329.73
36,229.71
34,734.07
119,293.51
8,699.35
6,521.35
6,252.13
21,472.83
347,414.81
62,534.67
409,949.48
83,737.26
A favor del
Contratista
Efectivo
395,744.54
395,744.54
ANEXO
E LIQUIDACIN DE OBRA
A favor del
Contratista
IGV
71,234.02
71,234.02
326,212.22
263,677.55
VALORIZACIONES DE OBRA
Obra
Err:509
PRESUPUESTO CONTRATADO
270
INSPECTRO
DESCRIPCION PARTIDA
UND
METRADO
P.UNIT.
PARCIAL
METRADO
1.00
OBRAS PRELIMINARES
1.01
MOVILIZACIN Y DESMOVILIZACIN
1.02
1.03
1.04
PLATAFORMA DE FABRICACIN
1.05
572,600.59
GLB
M2
GLB
211,715.24
1.00
280,020.74
280,020.74
0.30
84,006.22
30.00%
600.00
126.72
76,032.00
600.00
76,032.00
100.00%
1.00
36,180.08
36,180.08
0.30
10,854.02
30.00%
M2
500.00
32.54
16,270.00
500.00
16,270.00
100.00%
TON
47.55
506.33
24,075.99
0.00
1.06
GLB
1.00
5,937.78
5,937.78
0.00
1.07
110.00
201.56
22,171.60
110.00
1.08
110.00
767.42
84,416.20
0.00
1.09
110.00
214.62
23,608.20
0.00
1.10
M3
1,200.00
3.24
3,888.00
735.00
2.00
PUENTE PROVISIONAL
2.01
M3
129.60
23.44
3,037.82
0.00
0.00%
2.02
UND
8.00
18,902.49
151,219.92
0.00
0.00%
2.03
M3
16.41
311.58
5,113.03
0.00
0.00%
2.04
M3
96.06
375.94
36,112.80
0.00
0.00%
2.05
M2
603.96
59.15
35,724.23
0.00
0.00%
2.06
KG
9,471.45
4.59
43,473.96
0.00
0.00%
2.07
TON
47.55
1,150.11
54,687.73
0.00
0.00%
2.08
62.00
416.18
25,803.16
0.00
0.00%
2.09
BARANDAS METLICAS
63.20
689.34
43,566.29
0.00
0.00%
2.10
M3
112.47
146.33
16,457.74
0.00
0.00%
2.11
M3K
146.21
5.68
830.47
0.00
0.00%
3.00
PILOTAJE
3.01
M3.
1116.00
23.44
26,159.04
960.00
3.02
GLB
1.00
135,021.21
135,021.21
0.00
3.03
EXCAVACIN DE PILOTES
M3.
711.57
970.51
690,585.80
0.00
3.04
ACERO DE REFUERZO
KG
34003.23
5.68
193,138.35
15,353.67
3.05
M3.
711.57
514.86
366,358.93
0.00
0.00%
3.06
CORTE DE CABEZALES
UND
36.00
207.64
7,475.04
0.00
0.00%
3.07
M3
711.57
5.68
4,041.72
0.00
0.00%
416,027.15
22,171.60
2,381.40
0.00%
0.00%
100.00%
0.00%
0.00%
61.25%
1,422,780.09
109,711.25
22,502.40
87,208.85
86.02%
0.00%
0.00%
45.15%
4.00
OBRA FALSA
4.01
M2.
523.49
59.15
1,195,508.42
30,964.43
0.00
13,014.77
-
0.00%
4.02
M2.
216.06
90.73
19,603.12
0.00
0.00%
4.03
M2.
3,573.48
68.38
244,354.56
190.33
4.04
UND
72.00
105.66
7,607.52
0.00
0.00%
4.05
TON
562.68
1,587.01
892,978.79
0.00
0.00%
5.00
OBRAS DE CONCRETO
5.01
M3.
11.73
216.43
2,538.72
0.00
0.00%
5.02
M3.
469.14
336.33
157,785.86
0.00
0.00%
5.03
M3.
314.42
405.64
127,541.33
0.00
0.00%
5.04
M3.
263.43
404.88
106,657.54
0.00
0.00%
5.05
M3.
234.44
504.38
118,246.85
0.00
0.00%
6.00
ACERO
6.01
KG.
80,897.83
4.59
371,321.04
10,768.33
49,426.63
13.31%
6.02
T-M
245,052.80
2.50
612,632.00
10,186.50
25,466.25
4.16%
7.00
7.01
M2
217.20
13.31
512,770.30
5.33%
983,953.04
74,892.88
340,236.08
2,890.93
13,014.77
0.00
0.00%
7.02
UND
48.00
159.49
7,655.52
0.00
0.00%
7.03
BARANDAS METLICAS
240.00
689.34
165,441.60
0.00
0.00%
7.04
APOYO DE NEOPRENO
DM3
190.16
118.44
22,522.55
0.00
0.00%
7.05
JUNTAS DE DILATACIN
28.80
656.64
18,911.23
0.00
0.00%
7.06
LOSA DE APROXIMACIN
UND
2.00
7,305.46
14,610.92
0.00
0.00%
7.07
360.00
34.18
12,304.80
0.00
0.00%
7.08
GLB
1.00
90,000.00
90,000.00
0.00
0.00%
7.09
UND
1.00
3,702.66
3,702.66
0.00
0.00%
7.10
PLACA TCNICA
UND
1.00
2,195.87
2,195.87
0.00
0.00%
8.00
8.01
8.02
8.03
571,568.53
M3
180.00
23.44
4,219.20
0.00
0.00%
PTO
4.00
500.00
2,000.00
0.00
0.00%
EXCAVACIN DE PILOTES
M3
62.83
970.51
60,977.14
0.00
0.00%
8.04
M3
252.00
74.21
18,700.92
0.00
0.00%
8.05
M3
118.80
37.25
4,425.30
0.00
0.00%
8.06
M3
0.39
146.33
57.07
0.00
0.00%
8.07
M2
242.08
90.73
21,963.92
0.00
0.00%
8.08
M2.
5.71
68.38
390.45
0.00
0.00%
8.09
M3
62.83
404.88
25,438.61
0.00
0.00%
8.10
M3
301.92
311.58
94,072.23
0.00
0.00%
8.11
M3
2.84
375.94
1,067.67
0.00
0.00%
8.12
KG
7,877.71
5.68
44,745.39
0.00
0.00%
8.13
CORTE DE CABEZALES
UND
8.00
207.64
1,661.12
0.00
0.00%
8.14
M3K
196.42
5.68
1,115.67
0.00
0.00%
8.15
TON
180.00
620.53
111,695.40
0.00
0.00%
8.16
UND
112.00
159.49
17,862.88
0.00
0.00%
8.17
PINTURA ANTIBACTERIANA
M2
8,300.00
16.45
136,535.00
0.00
0.00%
8.18
REHABILITACIN DE JUNTAS
100.80
244.45
24,640.56
0.00
0.00%
9.00
ACCESOS
9.01
MOVIMIENTO DE TIERRAS
74.21
148,420.00
0.00
0.00%
389,652.67
09.01.01
M3
2,000.00
09.01.02
M3
12,000.00
5.11
61,320.00
0.00
0.00%
09.01.03
M3
2,671.50
36.43
97,322.75
0.00
0.00%
09.01.04
M3
150.20
146.33
21,978.77
0.00
0.00%
09.01.05
M3
241.62
5.26
1,270.92
0.00
0.00%
09.01.06
TERRAPLENES
M3
3,642.74
16.29
59,340.23
0.00
0.00%
9.02
BASES Y SUBBASES
58,344.27
09.02.01
M3
570.44
38.72
22,087.44
0.00
0.00%
09.02.02
BASE GRANULAR
M3
661.05
50.90
33,647.45
0.00
0.00%
09.02.03
M2
467.63
5.58
2,609.38
0.00
0.00%
9.03
PAVIMENTO ASFALTICO
123,289.79
09.03.01
IMPRIMACIN ASFLTICA
M2
2,734.52
3.42
9,352.06
0.00
0.00%
09.03.02
RIEGO DE LIGA
M2
2,196.22
2.05
4,502.25
0.00
0.00%
09.03.03
M2
4,930.74
21.12
104,137.23
0.00
0.00%
09.03.04
M2
467.63
11.33
5,298.25
0.00
0.00%
9.04
31,509.82
09.04.01
M3
127.00
10.75
1,365.25
0.00
0.00%
09.04.02
M3
76.00
36.43
2,768.68
0.00
0.00%
09.04.03
M3
4.80
216.43
1,038.86
0.00
0.00%
09.04.04
M3
7.00
375.94
2,631.58
0.00
0.00%
09.04.05
KG
1,089.40
4.59
5,000.35
0.00
0.00%
09.04.06
M2
178.00
59.15
10,528.70
0.00
0.00%
09.04.07
M2
8.00
68.38
547.04
0.00
0.00%
09.04.08
24.00
317.89
7,629.36
0.00
0.00%
9.05
TRANSPORTE
160,434.00
09.05.01
M3K
7,621.73
5.68
43,291.43
0.00
0.00%
09.05.02
M3K
43,754.44
0.78
34,128.46
0.00
0.00%
09.05.03
M3K
246.54
5.68
1,400.35
0.00
0.00%
09.05.04
M3K
14,368.62
5.68
81,613.76
0.00
0.00%
9.06
46,193.39
09.06.01
SEALES INFORMATIVAS
UND
2.00
2,665.81
5,331.62
0.00
0.00%
09.06.02
SEALES PREVENTIVAS
UND
2.00
696.28
1,392.56
0.00
0.00%
09.06.03
SEALES REGLAMENTARIAS
UND
2.00
658.17
1,316.34
0.00
0.00%
09.06.04
MARCAS EN EL PAVIMENTO
KM
0.74
4,789.55
3,544.27
0.00
0.00%
09.06.05
135.00
256.36
34,608.60
0.00
0.00%
10.00
DEFENSAS RIBEREAS
10.01
M3
9,277.43
3.77
34,975.91
0.00
0.00%
10.02
GEOTEXTIL NO TEJIDO
M2
5,282.69
8.11
42,842.62
0.00
0.00%
10.03
CAMA DE ARENA
M3
1,740.48
59.85
104,167.73
0.00
0.00%
10.04
M3
3,107.44
37.25
115,752.14
0.00
0.00%
10.05
ENROCADO DE PROTECCIN
M3
8,020.95
57.21
458,878.55
0.00
0.00%
10.06
M3K
6,119.99
5.68
34,761.54
0.00
0.00%
10.07
M3K
8,020.95
7.32
58,713.35
0.00
0.00%
10.08
M3K
387,411.78
1.28
495,887.08
0.00
0.00%
11.00
IMPACTO AMBIENTAL
11.01
11.01.01
11.02
1,345,978.92
1,750.00
UND
7.00
250.00
1,750.00
250.00
1.00
6,059.11
250.00
14.29%
4,345.33
11.02.01
CARTELES MAYORES
UND.
2.00
606.82
1,213.64
2.00
1,213.64
100.00%
11.02.02
CARTELES MENORES
UND.
7.00
275.56
1,928.92
7.00
1,928.92
100.00%
11.02.03
UND.
1.00
903.50
903.50
0.50
451.75
50.00%
11.02.04
ADQUISICIN DE CONTENEDORES
UND.
3.00
40.00
120.00
3.00
120.00
100.00%
11.02.05
UND.
1.50
1,262.03
1,893.05
0.50
631.02
33.33%
11.03
66,880.00
7,582.00
11.03.01
MES
9.00
7,000.00
63,000.00
1.00
11.03.02
PROGRAMA DE MONITOREO
GLB
1.00
3,880.00
3,880.00
0.15
11.04
11.04.01
PROGRAMA DE CONTINGENCIAS
CONTINGENCIAS
7,925.00
GLB.
1.00
7,925.00
7,925.00
7,000.00
11.11%
582.00
15.00%
3,962.50
0.50
87,606.33
3,962.50
50.00%
11.05
11.05.01
HA.
0.24
3,828.12
918.75
0.00
0.00%
11.05.02
REFORESTACIN DME
HA.
2.83
3,828.12
10,833.58
0.00
0.00%
11.05.03
HA.
0.12
5,279.58
633.55
0.00
0.00%
11.05.04
HA.
1.72
2,744.61
4,720.73
0.00
0.00%
11.05.05
M3.
24,650.25
2.86
70,499.72
0.00
0.00%
COSTO DIRECTO
8,341,067.50
425,473.97
1.0000000
8,341,067.50
425,473.97
14.80%
1,234,477.99
62,970.15
3.18%
265,245.95
13,530.07
UTILIDAD
8.02%
668,953.61
34,123.01
10,509,745.05
536,097.20
1,996,851.56
101,858.47
12,506,596.61
637,955.67
FACTOR DE RELACIN
GASTOS GENERALES VARIABLES
5.10%
0.00
S/. 5,971,362.57
S/. 51.00
S/.
METRADO
41,357.21
0.09
0.00
0.09
0.00
23.78
25,201.87
3,256.21
12,040.53
S/.
METRADO
17,257.25
9.00%
0.05
0.00%
0.00
9.00%
0.09
0.00%
0.00
50.01%
14,001.04
5.00%
0.00
0.00%
0.00%
0.00
0.00%
9.00%
0.09
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
3,256.21
0.00%
0.00
0.00%
1.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
110.00
0.00
858.60
93,610.19
0.00
265.00
S/.
3,256.21
5,937.78
84,416.20
9.00%
100.00%
0.00%
100.00%
0.00%
0.00
0.00%
0.00
0.00%
22.08%
0.00
0.00%
0.00
0.00%
42,863.83
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
100.00%
0.00
0.00%
0.00
0.00%
0.00%
0.00
0.00%
0.00
0.00%
16.41
0.00
5,113.03
-
81.90
4,844.39
13.56%
0.00
0.00%
0.00
0.00%
357.59
1,641.34
3.78%
0.00
0.00%
0.00
0.00%
23.78
27,349.62
50.01%
0.00
0.00%
0.00
0.00%
0.00%
0.00
0.00%
0.00
0.00%
8.99%
0.00
0.00%
0.00
0.00%
0.00
5.68
3,915.45
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
3,656.64
13.98%
0.00
0.00%
0.00
0.00%
135,021.21
100.00%
0.00
0.00%
0.00
0.00%
138,677.85
156.00
1.00
117,107.07
0.00
0.00%
78.54
0.00
0.00%
0.00
0.00
0.00%
78.54
0.00
0.00%
0.00
0.00
0.00%
78.54
76,223.86
40,437.10
446.11
464,881.13
11.04%
263.11
255,350.89
36.98%
0.00%
12,776.58
72,570.97
37.57%
11.04%
263.11
135,464.81
36.98%
0.00%
0.00
11.04%
263.11
1,494.46
0.00%
36.98%
13,869.52
52,175.82
51,331.91
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
5.68%
701.22
47,949.42
19.62%
701.24
47,950.79
19.62%
4,226.40
55.56%
32.00
3,381.12
44.44%
0.00%
0.00
202.83
13,869.52
0.00
0.00%
40.00
0.00
0.00%
0.00
12,780.99
59,123.42
0.00%
0.00%
0.00%
46,342.43
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
25.34
12,780.99
0.00%
0.00
10.81%
117.22
0.00%
6,875.17
22.57%
57,024.70
0.00%
0.00
138,288.00
0.00
55,315.20
138,288.00
0.00%
0.00
50.00%
91.88
31,557.03
8.50%
4,203.11
142,561.75
23.27%
0.00
0.00%
0.00
174,118.78
0.00
59,123.42
0.00%
39.19%
19,292.27
46,342.43
19,292.27
-
5.20%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
4,219.20
180.00
4,219.20
45,621.48
100.00%
0.00
0.00%
0.00
0.00
0.00%
2.00
1,000.00
50.00%
2.00
1,000.00
50.00%
0.00
0.00%
15.71
15,246.71
25.00%
47.12
45,730.43
75.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
15.71
25.00%
47.12
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
2,635.68
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
15.71
8.00%
47.12
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
1,393.61
16.79%
1,900.49
0.00
0.00%
0.00
0.00%
0.00
112,309.74
6,360.66
89.23
22,924.88
-
9,483.65
19,077.95
14,970.66
267.64
31,263.06
-
0.00%
0.00%
75.00%
33.46%
0.00%
23.99%
22.90%
0.00%
12,493.66
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
64.81
43.15%
85.38
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
9,483.65
12,493.66
0.00%
56.84%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
15,077.28
0.00
0.00%
0.00
0.00%
127.00
1,365.25
100.00%
0.00
0.00%
0.00
0.00%
50.02
1,822.23
65.82%
0.00
0.00%
0.00
0.00%
0.42
90.90
8.75%
0.00
0.00%
0.00
0.00%
7.00
2,631.58
100.00%
0.00
0.00%
0.00
0.00%
135.16
620.38
12.41%
0.00
0.00%
0.00
0.00%
30.18
1,785.15
16.96%
0.00
0.00%
0.00
0.00%
8.00
547.04
100.00%
0.00
0.00%
0.00
0.00%
19.55
6,214.75
81.46%
721.36
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
127.00
721.36
0.88%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
276,990.24
0.00
0.00%
0.00
0.00%
5,821.03
21,945.28
62.74%
0.00
0.00%
0.00
0.00%
813.00
6,593.43
15.39%
0.00
0.00%
0.00
0.00%
281.60
16,853.76
16.18%
0.00
0.00%
0.00
0.00%
81.68
3,042.58
2.63%
0.00
0.00%
0.00
0.00%
1,008.00
57,667.68
12.57%
0.00
0.00%
0.00
0.00%
5,739.35
32,599.51
93.78%
0.00
0.00%
0.00
0.00%
2,000.00
14,640.00
24.93%
0.00
0.00%
0.00
0.00%
96,600.00
123,648.00
24.93%
250.00
1.00
250.00
250.00
14.29%
1.00
250.00
250.00
14.29%
1.00
250.00
14.29%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
392,306.60
475,137.47
1,093,300.21
392,306.60
475,137.47
1,093,300.21
58,061.38
70,320.35
161,808.43
12,475.35
15,109.37
34,766.95
31,462.99
38,106.03
87,682.68
494,306.32
598,673.22
1,377,558.27
93,918.20
113,747.91
261,736.07
588,224.52
712,421.13
1,639,294.34
4.70%
5.70%
13.11%
S/.
METRADO
15,291.67
S/.
2,894.41
S/.
3,542.41
0.00%
0.00
0.00%
0.00
0.00%
0.06
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
9.00%
0.08
8.00%
0.08
8.00%
0.08
0.00%
0.00
0.00%
0.00
0.00%
0.00
49.99%
0.00
0.00%
0.00
0.00%
0.00
23.77
3,256.21
12,035.46
2,894.41
2,894.41
METRADO
19,695.65
0.00
0.09
S/.
16,801.24
S/.
%
-
6.00%
0.00
0.00%
0.00%
0.00
0.00%
8.00%
0.00
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
2,894.41
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
200.00
16.67%
0.00
0.00%
0.00
0.00%
648.00
-
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
550,327.76
36,261.11
1,661.12
4,152.80
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
350.29
339,959.95
49.23%
19.63
19,051.11
2.76%
0.00
0.00%
0.00
0.00%
0.00
0.00%
4,934.48
28,027.85
14.51%
938.50
5,330.68
2.76%
0.00
0.00%
0.00
0.00%
0.00
0.00%
350.29
180,350.31
49.23%
19.63
10,106.70
2.76%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
8.00
1,661.12
22.22%
8.00
22.22%
20.00
55.56%
0.00
0.00%
49.23%
19.63
111.50
2.76%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
350.29
1,989.65
1,661.12
-
4,152.80
-
15,002.74
0.00
0.00%
0.00
0.00
0.00%
104.00
0.00
0.00%
81.41
0.00
0.00%
0.00
0.00
0.00%
0.00
10,122.29
367,318.52
524,779.08
0.00%
0.00
0.00%
121.72
7,199.74
23.25%
375.84
9,435.92
48.13%
0.00
0.00%
112.06
10,167.20
51.87%
0.00
5,566.82
2.28%
148.03
4.14%
0.00
0.00%
819.58
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
220.51
39.19%
281.35
0.00%
0.00
47,019.74
10,122.29
65,792.81
349,951.58
127,090.48
56,042.88
446,505.26
71.80%
0.00%
22.94%
0.00%
50.00%
102,382.79
0.00
0.00%
4.00
865.72
34.10%
7.73
1,673.00
65.90%
0.00
0.00
0.00%
80.00
26,906.40
17.05%
80.00
26,906.40
17.05%
309.14
103,973.06
65.90%
0.00
0.00
0.00%
47.45
19,247.62
15.09%
91.74
37,213.41
29.18%
56.99
23,117.42
18.13%
118.24
47,962.87
37.61%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
134.41
54,419.92
51.02%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
13.59%
15,804.91
0.00%
0.00
0.00%
83.26
278,440.50
90,758.22
50,465.35
0.00
0.00%
5,538.78
25,423.00
6.85%
8,161.16
37,459.72
10.09%
10,994.63
0.00
0.00%
101,207.00
253,017.50
41.30%
21,319.40
53,298.50
8.70%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00
22,230.94
50,465.35
-
0.00%
0.00%
72,544.54
0.00%
72,544.54
-
19.54%
0.00%
57,179.44
1,108.19
38.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
18.40
2,934.62
38.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
24.00
16,544.16
10.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
190.16
22,522.55 100.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
14.40
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
135.00
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
24,818.98
26,149.86
242,315.63
9,455.62
4,614.30
50.00%
0.00%
37.50%
25,829.79
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
83.33%
42.00
16.67%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
118.80
4,425.30
100.00%
0.00
0.00%
0.00
0.00%
57.07
100.00%
0.00
0.00%
0.00
0.00%
0.00%
0.00
0.00%
0.00
0.00%
100.00%
0.00
0.00%
0.00
0.00%
0.00%
0.00
0.00%
0.00
0.00%
210.00
15,584.10
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
242.08
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
3,116.82
-
0.00%
0.39
100.00%
0.00
0.00%
5.71
0.00
0.00%
0.00
0.00%
0.00
0.00%
301.92
94,072.23
100.00%
0.00
0.00%
0.00
0.00%
0.00%
0.00
0.00%
2.84
1,067.67
100.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
5,242.03
29,774.73
66.54%
0.00
0.00%
0.00
0.00%
0.00
0.00%
4.00
830.56
50.00%
4.00
830.56
50.00%
0.00
0.00%
0.00
0.00%
46.43%
42.00
238.56
21.38%
0.39
2.22
0.20%
0.00
0.00%
0.00
0.00%
111,695.40
100.00%
0.00
0.00%
0.00
0.00%
0.00%
91.20
518.02
21,963.92
390.45
-
0.00
0.00%
0.00
0.00%
180.00
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
6.38%
0.00
0.00%
0.00
0.00%
0.00
0.00%
1,570.20
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
26.24%
0.00
0.00%
666.67
49,473.58
33.33%
529.90
0.00
8,716.86
-
33,146.49
20,426.11
55,462.30
432.00
32,058.72
21.60%
43.20
3,205.87
2.16%
524.80
212.87
1,087.77
17,220.24
38,945.41
27,804.06
25,829.79
-
18.92%
0.00%
102,354.50
1.77%
3,369.91
28.08%
836.87
4,276.41
6.97%
0.00
0.00%
4,000.00
20,440.00
33.33%
0.00
0.00%
0.00
0.00%
336.00
12,240.48
12.58%
0.00
0.00%
890.50
32,440.92
33.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
120.00
631.20
49.66%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
1,668.07
27,172.86
45.79%
0.00
0.00%
24,760.60
0.00
0.00%
0.00
0.00%
0.00
0.00%
242.45
9,387.66
42.50%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
280.78
14,291.70
42.47%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
193.77
1,081.24
41.44%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
16,432.53
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
25.98
946.45
34.18%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
4.38
947.96
91.25%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
954.24
4,379.96
87.59%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
147.82
8,743.55
83.04%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
4.45
30,783.61
25,176.60
1,414.61
0.00%
0.00%
0.00%
18.54%
0.00
0.00%
0.00
0.00%
0.00
0.00%
2,191.30
12,446.58
28.75%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
15,446.69
12,048.42
35.30%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
5,419.65
37.72%
120.00
0.84%
0.00
0.00%
30,783.61
-
681.60
-
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
69,144.00
92,777.12
55,367.77
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
825.88
0.00
0.00%
0.00
0.00%
576.00
4,671.36
10.90%
179.00
1,451.69
3.39%
0.00
0.00%
0.00
0.00%
0.00
0.00%
256.00
15,321.60
14.71%
128.00
7,660.80
7.35%
0.00
0.00%
0.00
0.00%
0.00
0.00%
81.68
3,042.58
2.63%
0.00
0.00%
272.09
10,135.35
8.76%
0.00
0.00%
252.00
3.14%
565.15
32,332.23
7.05%
252.00
3.14%
828.92
47,422.51
10.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
187,130.28
0.00
14,416.92
23,529.41
14,416.92
3,113.57
8.90%
0.00%
1,000.00
7,320.00
12.47%
1,133.29
8,295.68
14.13%
0.00
0.00%
0.00
0.00%
1,828.92
13,387.69
22.80%
48,300.00
61,824.00
12.47%
54,737.91
70,064.52
14.13%
0.00
0.00%
0.00
0.00%
88,336.84
113,071.16
22.80%
0.00
250.00
0.00%
1.00
250.00
250.00
14.29%
1.00
250.00
14.29%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
7,310.40
7,310.40
8,164.00
0.00
0.00%
0.00
0.00%
1.00
7,000.00
11.11%
1.00
7,000.00
11.11%
1.00
7,000.00
11.11%
0.00
0.00%
0.00
0.00%
0.08
310.40
8.00%
0.08
310.40
8.00%
0.30
1,164.00
30.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
2,377.50
0.00%
0.30
2,377.50
30.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
692,728.90
519,221.59
563,366.56
677,303.87
1,099,174.45
692,728.90
519,221.59
563,366.56
677,303.87
1,099,174.45
102,523.88
76,844.80
83,378.25
100,240.97
162,677.82
22,028.78
16,511.25
17,915.06
21,538.26
34,953.75
55,556.86
41,641.57
45,182.00
54,319.77
88,153.79
872,838.42
654,219.21
709,841.87
853,402.87
1,384,959.81
165,839.30
124,301.65
134,869.96
162,146.55
263,142.36
1,038,677.72
778,520.86
844,711.83
1,015,549.42
1,648,102.17
8.31%
6.22%
6.75%
8.12%
13.18%
S/.
METRADO
122,739.30
0.40
S/.
METRADO
31,748.85
40.00%
0.10
0.00
0.00%
0.00
0.00
0.00%
0.10
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
S/.
METRADO
559,852.18
S/.
12,748.41
1.00
280,020.74
0.00
0.00%
600.00
76,032.00
0.00
0.00
10.00%
1.00
36,180.10
0.00
-0.02
0.00%
500.00
16,270.00
0.00
0.00
0.00%
47.55
24,075.99
0.00
0.00
0.00
0.00%
1.00
5,937.78
0.00
0.00
0.00
0.00%
110.00
22,171.60
0.00
0.00
0.00%
0.00
0.00%
110.00
84,416.20
0.00
0.00
45.45%
0.60
0.55%
50.60
10,859.77
59.40
12,748.43
0.00%
0.00
0.00%
1,200.00
3,888.00
0.00
0.00
3,037.82 100.00%
0.00
0.00%
129.60
3,037.82
0.00
0.00
151,219.92 100.00%
0.00
0.00%
8.00
151,219.92
0.00
0.00
0.00%
0.00
0.00%
16.41
5,113.03
0.00
0.00
96.06
36,112.80 100.00%
0.00
0.00%
96.06
36,112.80
0.00
0.00
0.00
10,731.00
373,163.33
129.60
8.00
0.00
28,002.07
POR VALORIZAR
10.00%
50.00
112,008.30
TOTAL VALORIZADO
3,618.01
128.77
-
416,027.16
0.00
-0.01
522.06
30,879.85
86.44%
0.00
0.00%
603.96
35,724.24
0.00
-0.01
9,113.86
41,832.62
96.22%
0.00
0.00%
9,471.45
43,473.96
0.00
0.00
23.77
27,338.11
49.99%
0.00
0.00%
47.55
54,687.73
0.00
0.00
62.00
25,803.16 100.00%
0.00
0.00%
62.00
25,803.16
0.00
0.00
57.52
39,650.84
91.01%
0.00
0.00%
63.20
43,566.29
0.00
0.00
112.47
16,457.74 100.00%
0.00
0.00%
112.47
16,457.74
0.00
0.00
146.21
830.47 100.00%
0.00
0.00%
146.21
830.47
0.00
0.00
1,422,780.09
0.00
0.00
0.00%
0.00
0.00%
1,116.00
26,159.04
0.00
0.00
0.00
0.00%
0.00
0.00%
1.00
135,021.21
0.00
0.00
0.00
0.00%
0.00
0.00%
711.57
690,585.81
0.00
-0.01
0.00
0.00%
0.00
0.00%
34,003.23
193,138.35
0.00
0.00
0.00
0.00%
0.00
0.00%
711.57
366,358.92
0.00
0.01
0.00
0.00%
0.00
0.00%
36.00
7,475.04
0.00
0.00
0.00
0.00%
0.00
0.00%
711.57
4,041.72
0.00
0.00
147,893.79
25.93
0.00
728.84
0.00
60.82
1,533.76
49,838.08
96,521.95
1,195,508.44
-0.02
4.95%
0.00
0.00%
523.49
30,964.44
0.00
0.00%
0.00
0.00%
216.06
19,603.12
0.00
0.00
20.40%
0.00
0.00%
3,573.48
244,354.57
0.00
-0.01
0.00%
0.00
0.00%
72.00
7,607.52
0.00
0.00
10.81%
0.00
0.00%
562.68
892,978.79
0.00
0.00
52,237.62
512,770.28
-0.01
0.02
0.00
0.00%
0.00
0.00%
11.73
2,538.72
0.00
0.00
0.00
0.00%
0.00
0.00%
469.14
157,785.86
0.00
0.00
0.00
0.00%
0.00
0.00%
314.42
127,541.32
0.00
0.01
48.98%
0.00
0.00%
263.43
106,657.54
0.00
0.00
0.00%
0.00
0.00%
234.44
118,246.84
0.00
0.01
22.93%
0.00
0.00%
80,897.83
371,321.03
0.00
0.01
0.00%
0.00
0.00%
245,052.80
612,632.00
0.00
0.00
61.67%
0.00
0.00%
217.20
129.02
0.00
52,237.62
85,152.49
18,551.74
0.00
85,152.49
-
187,158.12
133.94
1,782.74
983,953.03
95,898.53
-
0.01
340,236.09
2,890.93
-0.01
0.00
0.00
29.60
4,720.90
61.67%
0.00
0.00%
48.00
7,655.52
0.00
0.00
216.00
148,897.44
90.00%
0.00
0.00%
240.00
165,441.60
0.00
0.00
0.00%
0.00
0.00%
190.16
22,522.55
0.00
0.00
50.00%
0.00
0.00%
28.80
18,911.24
0.00
-0.01
14,610.92 100.00%
0.00
0.00%
2.00
14,610.92
0.00
0.00
0.00
14.40
2.00
225.00
9,455.62
62.50%
0.00
0.00%
360.00
12,304.80
0.00
0.00
0.00
7,690.50
-
0.00%
1.00
90,000.00
100.00%
1.00
90,000.00
0.00
0.00
0.00
0.00%
1.00
3,702.66
100.00%
1.00
3,702.66
0.00
0.00
0.00
0.00%
1.00
2,195.87
100.00%
1.00
2,195.87
0.00
0.00
68,333.23
21,970.62
571,568.53
0.00
0.00%
0.00
0.00%
180.00
4,219.20
0.00
0.00
0.00
0.00%
0.00
0.00%
4.00
2,000.00
0.00
0.00
0.00
0.00%
0.00
0.00%
62.83
60,977.14
0.00
0.00
0.00
0.00%
0.00
0.00%
252.00
18,700.92
0.00
0.00
0.00
0.00%
0.00
0.00%
118.80
4,425.30
0.00
0.00
0.00
0.00%
0.00
0.00%
0.39
57.07
0.00
0.00
0.00
0.00%
0.00
0.00%
242.08
21,963.92
0.00
0.00
0.00
0.00%
0.00
0.00%
5.71
390.45
0.00
0.00
0.00
0.00%
0.00
0.00%
62.83
25,438.61
0.00
0.00
0.00
0.00%
0.00
0.00%
301.92
94,072.23
0.00
0.00
0.00
0.00%
0.00
0.00%
2.84
1,067.67
0.00
0.00
0.00
0.00%
0.00
0.00%
7,877.71
44,745.39
0.00
0.00
0.00
0.00%
0.00
0.00%
8.00
1,661.12
0.00
0.00
0.00
0.00%
0.00
0.00%
196.42
1,115.67
0.00
0.00
0.00
0.00%
0.00
0.00%
180.00
111,695.40
0.00
0.00
17,862.88 100.00%
0.00
0.00%
112.00
17,862.88
0.00
0.00
16.09%
8,300.00
136,535.00
0.00
0.00
0.00%
100.80
24,640.56
0.00
0.00
112.00
1,570.20
100.80
25,829.79
18.92%
24,640.56 100.00%
1,335.60
0.00
133,429.49
21,970.62
-
394,600.26
-4,947.59
400.00
29,684.00
20.00%
0.00
0.00%
2,066.67
153,367.58
(66.67)
-4,947.58
3,580.35
18,295.59
29.84%
0.00
0.00%
12,000.00
61,320.01
0.00
-0.01
1,445.00
52,641.35
54.09%
0.00
0.00%
2,671.50
97,322.75
0.00
0.00
1.46
0.01%
0.00
0.00%
150.20
21,978.77
0.00
0.00
639.72
50.34%
0.00
0.00%
241.62
1,270.92
0.00
0.00
32,167.37
54.21%
0.00
0.00%
3,642.74
59,340.23
0.00
0.00
0.01
121.62
1,974.67
33,583.65
58,344.25
0.02
327.99
12,699.77
57.50%
0.00
0.00%
570.44
22,087.43
0.00
0.01
380.27
19,355.74
57.53%
0.00
0.00%
661.05
33,647.44
0.00
0.01
273.86
1,528.14
58.56%
0.00
0.00%
467.63
2,609.38
0.00
0.00
123,289.79
0.00
0.00%
2,734.52
0.00
0.00%
0.00
0.00%
0.00
0.00%
467.63
123,289.79
9,352.06
100.00%
2,734.52
2,196.22
4,502.25
100.00%
4,930.74
104,137.23
100.00%
5,298.25
9,352.06
0.00
0.00
2,196.22
4,502.25
0.00
0.00
4,930.74
104,137.23
0.00
0.00
100.00%
467.63
5,298.25
0.00
0.00
31,509.81
0.01
0.00
0.00%
0.00
0.00%
127.00
1,365.25
0.00
0.00
0.00
0.00%
0.00
0.00%
76.00
2,768.68
0.00
0.00
0.00
0.00%
0.00
0.00%
4.80
1,038.86
0.00
0.00
0.00
0.00%
0.00
0.00%
7.00
2,631.58
0.00
0.00
0.00
0.00%
0.00
0.00%
1,089.40
5,000.34
0.00
0.01
0.00
0.00%
0.00
0.00%
178.00
10,528.70
0.00
0.00
0.00
0.00%
0.00
0.00%
8.00
547.04
0.00
0.00
0.00
0.00%
0.00
0.00%
24.00
7,629.36
0.00
0.00
103,752.43
160,434.00
5,430.43
30,844.84
71.25%
0.00
0.00%
7,621.73
43,291.42
0.00
0.01
28,307.75
22,080.05
64.70%
0.00
0.00%
43,754.44
34,128.47
0.00
-0.01
1,400.35 100.00%
0.00
0.00%
246.54
1,400.35
0.00
0.00
0.00
0.00%
14,368.62
81,613.76
0.00
0.00
246.54
8,701.97
49,427.19
60.56%
46,193.39
46,193.39
0.00
0.00%
2.00
5,331.62
100.00%
2.00
5,331.62
0.00
0.00
0.00
0.00%
2.00
1,392.56
100.00%
2.00
1,392.56
0.00
0.00
0.00
0.00%
2.00
1,316.34
100.00%
2.00
1,316.34
0.00
0.00
0.00
0.00%
0.74
3,544.27
100.00%
0.74
3,544.27
0.00
0.00
0.00
0.00%
135.00
34,608.60
100.00%
135.00
34,608.60
0.00
0.00
641,040.10
1,345,978.92
-0.00
2,630.52
9,917.06
28.35%
0.00
0.00%
9,277.43
34,975.91
0.00
0.00
3,714.69
30,126.14
70.32%
0.00
0.00%
5,282.69
42,842.62
0.00
0.00
1,074.88
64,331.57
61.76%
0.00
0.00%
1,740.48
104,167.73
0.00
0.00
2,671.99
99,531.63
85.99%
0.00
0.00%
3,107.44
115,752.14
0.00
0.00
5,114.88
292,622.28
63.77%
0.00
0.00%
8,020.95
458,878.54
0.00
0.01
2,162.04
6.22%
0.00
0.00%
6,119.99
34,761.55
0.00
-0.01
2,058.74
15,069.98
25.67%
0.00
0.00%
8,020.95
58,713.35
0.00
0.00
99,437.03
127,279.40
25.67%
0.00
0.00%
387,411.78
495,887.08
0.00
0.00
380.64
0.00
0.00%
0.00
1,713.78
1,500.00
0.00%
6.00
1,500.00
250.00
1.00
250.00
6,059.11
0.00
0.00%
0.00
0.00%
2.00
1,213.64
0.00
0.00
0.00
0.00%
0.00
0.00%
7.00
1,928.92
0.00
0.00
0.50
0.00
1.00
451.75
1,262.03
50.00%
0.00
0.00%
1.00
903.50
0.00
0.00
0.00%
0.00
0.00%
3.00
120.00
0.00
0.00
66.67%
0.00
0.00%
1.50
1,893.05
0.00
0.00
63,000.00
0.00
0.00
3,880.00
0.00
0.00
0.00
0.00
36,513.20
66,880.00
5.00
35,000.00
55.56%
0.00
0.00%
9.00
0.39
1,513.20
39.00%
0.00
0.00%
1.00
1,585.00
0.20
1,585.00
20.00%
0.00
0.00%
0.24
10,833.58 100.00%
0.00
50,803.81
0.00
2.83
0.00
1.72
12,325.00
7,925.00
0.00%
0.12
0.00
50.00%
12,325.25
918.75
633.55
35,250.22
7,925.00
0.00%
1.00
100.00%
0.24
918.75
0.00
0.00
0.00%
2.83
10,833.58
0.00
0.00
100.00%
0.12
633.55
0.00
0.00
0.00%
1.72
4,720.73
0.00
0.00
50.00%
24,650.25
70,499.72
0.00
0.00
36,802.52
4,720.73 100.00%
35,249.50
87,606.33
2,039,099.34
355,903.70
8,333,016.66
8,050.84
2,039,099.34
355,903.70
8,333,016.66
8,050.84
301,786.70
52,673.75
1,233,286.47
1,191.52
64,843.36
11,317.74
264,989.93
256.02
163,535.77
28,543.48
668,307.94
645.68
2,569,265.17
448,438.67
10,499,601.00
10,144.06
488,160.38
85,203.35
1,994,924.19
1,927.37
3,057,425.55
533,642.02
12,494,525.19
12,071.43
24.45%
4.27%
99.90%
0.10%