Escolar Documentos
Profissional Documentos
Cultura Documentos
IE CASA GRANDE
100.00%
100.00%
98.25%
89.74% 94.59%
90.00% 84.42%
79.28% 85.48%
83.18%
80.00% 79.97%
70.66% 73.13%
78.18%
67.22%
64.55% 72.96% 76.24%
70.00%
68.61%
% AVANCE
61.06%
65.13%
60.00% 56.24% 59.17%
52.70% 57.32% 63.38%
49.07% 54.76%
50.00% 46.38%
44.61%
43.33% 49.98%
41.49%
38.66%
46.82% 48.07%
40.00% 33.32% 42.83%
27.90% 40.56%
25.37% 36.73%
30.00% 20.85%
31.00%
14.83% 16.49% 26.27%
20.00% 13.87%14.55% 22.10%
12.56%13.16%
0.02%0.13% 10.21%
2.60% 5.07% 15.66%17.74%
10.00% 0.35% 13.61% 14.15%
0.00% 0.24% 1.01% 1.80% 2.55%2.68%4.20% 10.56% 12.85%
6.64% 8.71%
0.00% 0.10% 0.57% 1.14% 2.40% 11.92%
3.40%3.92%4.87% 6.95%
0.00%
INI SEM SEM SEM SEM SEM SEM SEM SEM SEM SEM SEM SEM SEM SEM SEM SEM SEM SEM SEM SEM SEM SEM SEM SEM SEM SEM SEM SEM SEM SEM SEM SEM SEM S01 S02 S03 S04 S05 S06 S07
CIO 01 02 03 04 05 06 07 08 09 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33
MONTOS TOTAL (Sin/ IGV) PORCENTAJES MONTOS TOTAL (Sin/ IGV) PORCENTAJES
SEMANA PARCIAL ACUMUL. PARCIAL ACUMUL. MES PARCIAL ACUMUL. PARCIAL ACUMUL.
S/. S/. % % S/. S/. % %
INICIO 0.00 0.00 0.00% 0.00% INICIO 0.00 0.00 0.00% 0.00%
SEM 01 2,259.52 2,259.52 0.02% 0.02% SEM 01 9,354.80 9,354.80 0.10% 0.10%
SEM 02 9,550.75 11,810.27 0.10% 0.13% SEM 02 12,653.59 22,008.39 0.14% 0.24%
SEM 03 20,405.64 32,215.91 0.22% 0.35% SEM 03 30,852.67 52,861.06 0.33% 0.57%
SEM 04 61,170.58 93,386.49 0.66% 1.01% SEM 04 53,130.54 105,991.60 0.57% 1.14%
SEM 05 73,695.46 167,081.95 0.79% 1.80% SEM 05 117,050.21 223,041.81 1.26% 2.40%
SEM 06 74,190.12 241,272.07 0.80% 2.60% SEM 06 13,262.85 236,304.65 0.14% 2.55%
SEM 07 74,190.11 315,462.18 0.80% 3.40% SEM 07 12,387.25 248,691.90 0.13% 2.68%
SEM 08 48,883.98 364,346.16 0.53% 3.92% SEM 08 141,311.63 390,003.53 1.52% 4.20%
SEM 09 87,427.12 451,773.28 0.94% 4.87% SEM 09 80,541.13 470,544.66 0.87% 5.07%
SEM 10 164,950.23 616,723.51 1.78% 6.64% SEM 10 174,915.67 645,460.33 1.88% 6.95%
SEM 11 331,542.62 948,266.13 3.57% 10.21% SEM 11 162,799.65 808,259.98 1.75% 8.71%
SEM 12 218,314.95 1,166,581.08 2.35% 12.56% SEM 12 172,249.83 980,509.81 1.86% 10.56%
SEM 13 55,667.58 1,222,248.66 0.60% 13.16% SEM 13 126,108.65 1,106,618.47 1.36% 11.92%
SEM 14 65,759.51 1,288,008.17 0.71% 13.87% SEM 14 86,181.19 1,192,799.66 0.93% 12.85%
SEM 15 63,305.22 1,351,313.39 0.68% 14.55% SEM 15 70,697.28 1,263,496.94 0.76% 13.61%
SEM 16 25,307.32 1,376,620.71 0.27% 14.83% SEM 16 50,382.98 1,313,879.91 0.54% 14.15%
SEM 17 154,471.56 1,531,092.27 1.66% 16.49% SEM 17 140,520.88 1,454,400.79 1.51% 15.66%
SEM 18 404,456.58 1,935,548.85 4.36% 20.85% SEM 18 193,122.56 1,647,523.35 2.08% 17.74%
SEM 19 420,022.09 2,355,570.94 4.52% 25.37% SEM 19 404,086.99 2,051,610.34 4.35% 22.10%
SEM 20 234,973.48 2,590,544.42 2.53% 27.90% SEM 20 387,041.16 2,438,651.50 4.17% 26.27%
SEM 21 502,802.10 3,093,346.52 5.42% 33.32% SEM 21 439,926.68 2,878,578.19 4.74% 31.00%
SEM 22 495,947.35 3,589,293.87 5.34% 38.66% SEM 22 531,532.72 3,410,110.91 5.72% 36.73%
SEM 23 263,011.77 3,852,305.64 2.83% 41.49% SEM 23 356,073.57 3,766,184.48 3.84% 40.56%
SEM 24 170,912.40 4,023,218.04 1.84% 43.33% SEM 24 210,250.34 3,976,434.82 2.26% 42.83%
SEM 25 118,420.90 4,141,638.94 1.28% 44.61% SEM 25 370,152.19 4,346,587.01 3.99% 46.82%
SEM 26 164,847.32 4,306,486.26 1.78% 46.38% SEM 26 116,794.69 4,463,381.70 1.26% 48.07%
SEM 27 249,210.16 4,555,696.42 2.68% 49.07% SEM 27 177,067.80 4,640,449.50 1.91% 49.98%
SEM 28 337,095.93 4,892,792.35 3.63% 52.70% SEM 28 444,081.20 5,084,530.70 4.78% 54.76%
SEM 29 328,581.10 5,221,373.45 3.54% 56.24% SEM 29 236,974.10 5,321,504.80 2.55% 57.32%
SEM 30 272,222.79 5,493,596.24 2.93% 59.17% SEM 30 347,943.10 5,669,447.90 3.75% 61.06%
SEM 31 390,982.37 5,884,578.61 4.21% 63.38% SEM 31 324,056.14 5,993,504.03 3.49% 64.55%
SEM 32 162,328.50 6,046,907.11 1.75% 65.13% SEM 32 247,265.65 6,240,769.69 2.66% 67.22%
SEM 33 322,745.63 6,369,652.74 3.48% 68.61% SEM 33 320,001.82 6,560,771.51 3.45% 70.66%
S01 419,676.45 6,789,329.19 4.52% 73.13% S01 213,512.16 6,774,283.67 2.30% 72.96%
S02 571,233.24 7,360,562.43 6.15% 79.28% S02 304,293.51 7,078,577.18 3.28% 76.24%
S03 477,823.29 7,838,385.72 5.15% 84.42% S03 179,641.61 7,258,218.78 1.93% 78.18%
S04 493,716.51 8,332,102.23 5.32% 89.74% S04 166,360.62 7,424,579.41 1.79% 79.97%
S05 450,079.20 8,782,181.43 4.85% 94.59% S05 298,050.20 7,722,629.61 3.21% 83.18%
S06 340,015.94 9,122,197.37 3.66% 98.25% S06 213,868.84 7,936,498.44 2.30% 85.48%
S07 162,328.50 9,284,525.87 1.75% 100.00% S07
TOTAL 9,284,525.87 100.00% TOTAL 7,936,498.44 85.48%
Item Descripción Und. Metrado Precio S/ Parcial S/
S1 S2
01 OBRAS PROVISIONALES
01.01 OBRAS PROVISIONALES Y TRABAJOS PRELIMINARES
01.01.01 OBRAS PROVISIONALES, TRABAJOS PRELIMINARES
01.01.01.01 ALMACEN MES 5.50 3,500.00 19,250.00 144.19
01.01.01.02 VESTIDORES MES 5.50 1,500.00 8,250.00 61.80
01.01.01.03 OFICINAS MES 5.50 3,000.00 16,500.00 120.44 421.53
01.01.01.04 COMEDOR PARA PERSONAL DE OBRA MES 5.50 3,500.00 19,250.00 144.19
01.01.01.05 SERVICIOS HIGIENICOS PROVISIONALES MES 5.50 3,000.00 16,500.00 123.60
01.01.01.06 LIMPIEZA DE OBRA M2 5,790.01 1.73 10,016.72 75.03
01.01.01.07 MOVILIZACION Y DESMOVILIZACION DE EQUIPOS Y HERRAMVIAJE 1.00 4,500.00 4,500.00 33.58
01.01.01.08 CARTEL DE OBRA UND 1.00 2,062.87 2,062.87
01.01.01.09 TRAZO, REPLANTEO Y CONTROL DE NIVELES M2 5,790.01 2.13 12,332.72 92.38 323.33
01.01.01.10 PRUEBAS DE CALIDAD
01.01.01.10.1 ENSAYOS DE ROTURA DE PROBETAS UND 1.00 15.00 15.00
01.01.01.10.2 ENSAYOS DE PROCTOR MODIFICADO UND 1.00 150.00 150.00 42.86
01.01.01.10.3 ENSAYOS DE DENSIDAD DE CAMPO (CONO DE ARENA) UND 1.00 50.00 50.00
01.01.01.10.4 DISEÑO DE MEZCLA UND 1.00 350.00 350.00 100.00
01.01.01.10.5 ENSAYOS DE GRANULOMETRIA PARA RELLENOS UND 1.00 80.00 80.00 22.86
01.01.01.10.6 ENSAYOS DE PORCENTAJE DE HUMEDAD UND 1.00 30.00 30.00 8.57
01.01.01.10.7 ENSAYOS CBR UND 1.00 450.00 450.00 128.57
01.01.01.10.8 PARTICULAS DE CARA FRACTURADA UND 1.00 120.00 120.00 34.29
01.01.01.10.9 PARTICULAS DE CON DOS CARAS FRACTURADAS UND 1.00 120.00 120.00 34.29
01.01.01.10.10 ABRASION LOS ANGELES UND 1.00 200.00 200.00 57.14
01.01.01.10.11 SALES SOLUBLES UND 1.00 330.00 330.00 94.29
01.01.01.10.12 PERDIDA CON SULFATO DE SODIO UND 1.00 475.00 475.00 135.71
01.01.01.10.13 PERDIDA CON SULFATO DE MAGNESIO UND 1.00 475.00 475.00 135.71
01.01.01.10.14 INDICE PLASTICO UND 1.00 70.00 70.00 20.00
01.01.01.10.15 EQUIVALENTE DE ARENA UND 1.00 100.00 100.00 28.57
01.01.01.10.16 INIDIDE DE DURABILIDAD UND 1.00 50.00 50.00 14.29
01.01.01.10.17 LIMITE PLASTICO UND 1.00 50.00 50.00 14.29
01.01.01.10.18 LIMITE LIQUIDO UND 1.00 50.00 50.00 14.29
01.01.01.10.19 INDICE DE PLASTICIDAD UND 1.00 50.00 50.00 14.29
01.01.01.10.20 LIMITE DE CONSISTENCIA UND 1.00 410.00 410.00 117.14
01.01.01.10.21 RELACION DE DENSIDAD - HUMEDAD UND 1.00 150.00 150.00 42.86
01.02 SEGURIDAD
01.02.01 SEGURIDAD, SALUD Y MEDIO AMBIENTE
01.02.01.01 EQUIPOS DE PROTECCIÓN COLECTIVA MES 5.50 30,960.32 170,281.76 1,242.93 4,350.26
01.02.01.02 SEÑALIZACION TEMPORAL DE SEGURIDAD GLB 1.00 16,750.00 16,750.00 122.26 427.92
01.02.01.03 PLAN DE SEGURIDAD, SALUD Y MEDIO AMBIENTE MES 5.50 16,975.91 93,367.51 681.51 2,385.30
01.03 TRANSPORTE VERTICAL
01.03.01 TRANSPORTE VERTICAL Y HORIZONTAL
01.03.01.01 TRNASPORTE VERTICAL CON GRUA MES 5.50 30,912.00 170,016.00
01.03.01.02 MONTAJE DE GRUA UND 1.00 17,544.00 17,544.00
01.03.01.03 DESMONTAJE DE GRUA UND 1.00 7,072.00 7,072.00
01.03.01.04 TRASLADO Y ACARREO HORIZONTAL MES 5.50 30,912.00 170,016.00
05 403 - AULAS
05.01 CONSTRUCCIÓN Y SUPERVISIÓN
05.01.01 SUB ESTRUCTURA
05.01.01.01 CIMENTACIONES NORMALES
05.01.01.01.01 MOVIMIENTO DE TIERRAS
05.01.01.01.01.01 EXCAV.MASIVA C/EQUIPO m3 1,033.66 8.62 8,910.15
05.01.01.01.01.02 REFINE, NIVEL Y COMPACTACIÓN DE TERRENO N M2 181.33 32.87 5,960.32
05.01.01.01.01.03 RELLENO COMPACTADO C/EQ. MAT/PRÉSTAMO AFIR m3 33.34 100.13 3,338.33
05.01.01.01.01.04 RELLENO COMPACTADO C/EQ. MAT/PRÉSTAMO HOR m3 100.03 124.11 12,414.72
05.01.01.01.01.05 RELLENO COMPACTADO C/EQ. MAT/PRÉSTAMO OVE m3 166.72 166.78 27,805.56
05.01.01.01.01.06 RELLENO COMPACTADO C/EQUIPO MAT/PROPIO m3 154.22 29.99 4,625.06
05.01.01.01.01.08 ELIMINACION MATERIAL EXCEDENTE C/MAQUINA. m3 1,343.76 80.71 108,454.87
05.01.01.01.01.09 Suministro e Instalacion de geomembrana HDPE m2 260.00 62.08 16,140.80
05.01.01.01.01.10 CONTROL DE NAPA FREATICA glb 1.00 2,795.38 2,795.38
Presupuesto IRI EN LOCAL EDUCATIVO CON CÓDIGO DE LOCAL 257528 (IE Casa Grande)
05 403 - AULAS
05.01 CONSTRUCCIÓN Y SUPERVISIÓN
05.01.01 SUB ESTRUCTURA
05.01.01.01 CIMENTACIONES NORMALES
05.01.01.01.03 CONCRETO ARMADO
05.01.01.01.04.02 PASES PARA TUBERIAS
05.01.01.01.03.04 COLOCACION DE PASES PARA TUBERIAS ENTER und 1.00
05.01.01.01.03.04 COLOCACION DE PASES PARA TUBERIAS ENTER und 1.00
05.01.01.02 CONSTRUCCION DEL PISO MAS BAJO
05.01.01.02.01 LOSA CONTRATERRENO
05.01.01.02.01.04 JUNTAS DE DILATACIÓN DE 1" ML 124.11
05.01.01.02.01.05 CURADO DE CONCRETO M2 279.60
05.01.01.02.01.06 FALSO PISO CONCRETO 175 KG/CM2 M2 219.80
05.01.02 SUPERESTRUCTURAS
05.01.02.01 ESTRUCTURAS
05.01.02.01.01 NIVEL 1
05.01.02.01.01.01 SOBRECIMIENTO
05.01.02.01.01.01 ACERO DE REFUERZO Fy=4200 kg/cm2 kg 929.78
05.01.02.01.01.01 ENCOFRADO Y DESENCOFRADO EN SOBRECIMI M2 136.00
05.01.02.01.01.01 CONCRETO F'C=280 KG/CM2 PREMEZCLADO MS m3 9.09
05.01.02.01.01.01 CURADO DE CONCRETO M2 136.00
05.01.02.01.01.02 COLUMNAS
05.01.02.01.01.02 ACERO DE REFUERZO Fy=4200 kg/cm2 kg 1,592.60
05.01.02.01.01.02 ENCOFRADO Y DESENCOFRADO EN COLUMNAS. M2 140.80
05.01.02.01.01.02 CONCRETO 280 kg/cm2 PREMEZCLADO TIPO 1 E m3 17.76
05.01.02.01.01.02 CURADO DE CONCRETO M2 140.80
05.01.02.01.01.03 PLACAS
05.01.02.01.01.03 ACERO DE REFUERZO Fy=4200 kg/cm2 kg 5,550.30
05.01.02.01.01.03 ENCOFRADO Y DESENCOFRADO EN PLACAS. M2 366.96
05.01.02.01.01.03 CONCRETO 280 kg/cm2 PREMEZCLADO TIPO 1 E m3 45.38
05.01.02.01.01.03 CURADO DE CONCRETO M2 366.96
05.01.02.01.02 NIVEL 2
05.01.02.01.02.01 COLUMNAS
05.01.02.01.02.01 ACERO DE REFUERZO Fy=4200 kg/cm2 kg 1,419.40
05.01.02.01.02.01 ENCOFRADO Y DESENCOFRADO EN COLUMNAS. M2 117.92
05.01.02.01.02.01 CONCRETO 280 kg/cm2 PREMEZCLADO TIPO 1 E m3 13.68
05.01.02.01.02.01 CURADO DE CONCRETO M2 117.92
05.01.02.01.02.02 PLACAS
05.01.02.01.02.02 ACERO DE REFUERZO Fy=4200 kg/cm2 kg 4,918.50
05.01.02.01.02.02 ENCOFRADO Y DESENCOFRADO EN PLACAS. M2 307.33
05.01.02.01.02.02 CONCRETO 280 kg/cm2 PREMEZCLADO TIPO 1 E m3 34.95
05.01.02.01.02.02 CURADO DE CONCRETO M2 307.33
05.01.02.01.03 NIVEL 3
05.01.02.01.03.01 COLUMNAS
05.01.02.01.03.01 ACERO DE REFUERZO Fy=4200 kg/cm2 kg 1,392.34
05.01.02.01.03.01 ENCOFRADO Y DESENCOFRADO EN COLUMNAS. M2 112.11
05.01.02.01.03.01 CONCRETO 280 kg/cm2 PREMEZCLADO TIPO 1 E m3 13.68
05.01.02.01.03.01 CURADO DE CONCRETO M2 112.11
05.01.02.01.03.02 PLACAS
05.01.02.01.03.02 ACERO DE REFUERZO Fy=4200 kg/cm2 kg 4,842.27
05.01.02.01.03.02 ENCOFRADO Y DESENCOFRADO EN PLACAS. M2 294.44
05.01.02.01.03.02 CONCRETO 280 kg/cm2 PREMEZCLADO TIPO 1 E m3 34.95
05.01.02.01.03.02 CURADO DE CONCRETO M2 294.44
05.01.02.02 PISOS SUPERIORES
05.01.02.02.01 NIVEL 1
05.01.02.02.01.01 VIGAS
05.01.02.02.01.01 ACERO DE REFUERZO Fy=4200 kg/cm2 kg 2,359.44
05.01.02.02.01.01 ENCOFRADO Y DESENCOFRADO EN VIGAS. M2 141.14
05.01.02.02.01.01 CONCRETO 280 kg/cm2 PREMEZCLADO TIPO 1 en M3 17.59
05.01.02.02.01.01 CURADO DE CONCRETO M2 141.14
05.01.02.02.01.02 LOSA ALIGERADA
05.01.02.02.01.02 ENCOFRADO Y DESENCOFRADO EN LOSA ALIGE M2 202.00
05.01.02.02.01.02 LADRILLO TECHO 15x30x30 EN LOSA ALIGERADA. und 1,687.00
05.01.02.02.01.02 ACERO DE REFUERZO Fy=4200 kg/cm2 kg 2,359.44
05.01.02.02.01.02 CONCRETO 280 kg/cm2 PREMEZCLADO TIPO 1 en M3 21.77
05.01.02.02.01.02 CURADO DE CONCRETO M2 202.00
05.01.02.02.02 NIVEL 2
05.01.02.02.02.01 VIGAS
05.01.02.02.02.01 ACERO DE REFUERZO Fy=4200 kg/cm2 kg 2,359.44
05.01.02.02.02.01 ENCOFRADO Y DESENCOFRADO EN VIGAS. M2 141.14
05.01.02.02.02.01 CONCRETO 280 kg/cm2 PREMEZCLADO TIPO 1 en M3 17.20
05.01.02.02.02.01 CURADO DE CONCRETO M2 141.14
05.01.02.02.02.02 LOSA ALIGERADA
05.01.02.02.02.02 ENCOFRADO Y DESENCOFRADO EN LOSA ALIGE M2 203.00
05.01.02.02.02.02 LADRILLO TECHO 15x30x30 EN LOSA ALIGERADA. und 1,692.00
05.01.02.02.02.02 ACERO DE REFUERZO Fy=4200 kg/cm2 kg 2,359.44
05.01.02.02.02.02 CONCRETO 280 kg/cm2 PREMEZCLADO TIPO 1 en M3 21.84
05.01.02.02.02.02 CURADO DE CONCRETO M2 203.00
05.01.02.02.03 NIVEL 3
05.01.02.02.03.01 VIGAS
05.01.02.02.03.01 ACERO DE REFUERZO Fy=4200 kg/cm2 kg 2,359.44
05.01.02.02.03.01 ENCOFRADO Y DESENCOFRADO EN VIGAS. M2 141.14
05.01.02.02.03.01 CONCRETO 280 kg/cm2 PREMEZCLADO TIPO 1 en M3 13.65
05.01.02.02.03.01 CURADO DE CONCRETO M2 141.14
05.01.02.02.03.02 LOSA ALIGERADA
05.01.02.02.03.02 ENCOFRADO Y DESENCOFRADO EN LOSA ALIGE M2 217.01
05.01.02.02.03.02 LADRILLO TECHO 15x30x30 EN LOSA ALIGERADA. und 1,809.00
05.01.02.02.03.02 ACERO DE REFUERZO Fy=4200 kg/cm2 kg 2,359.44
05.01.02.02.03.02 CONCRETO 280 kg/cm2 PREMEZCLADO TIPO 1 en M3 18.99
05.01.02.02.03.02 CURADO DE CONCRETO M2 217.01
05.01.02.04 ESCALERAS Y RAMPAS
05.01.02.04.01 ESTRUCTURA ESCALERAS
05.01.02.04.01.01 ESCALERAS - CONCRETO 280 kg/cm2 M3 21.04
05.01.02.04.01.02 ESCALERAS- ENCOFRADO Y DESENCOFRADO M2 88.53
05.01.02.04.01.03 ACERO DE REFUERZO Fy=4200 kg/cm2 kg 1,170.83
05.01.02.04.01.04 CURADO DE CONCRETO M2 88.53
3,500.00 19,250.00
1,500.00 8,250.00
3,000.00 16,500.00 0.033 0.033 0.033 0.20
3,500.00 19,250.00 0.033 0.033 0.033 0.03
3,000.00 16,500.00 0.033 0.033 0.033 0.03
1.73 10,016.72 0.10 0.10 0.10 0.10
4,500.00 4,500.00 0.04 0.04 0.04 0.04
2,062.87 2,062.87
2.13 12,332.72 357.09 509.64 483.05 257.00
15.00 15.00
150.00 150.00 0.85
50.00 50.00
350.00 350.00
80.00 80.00 0.50 0.50
30.00 30.00 0.50 0.50
450.00 450.00 0.50 0.50
120.00 120.00 0.50 0.50
120.00 120.00 0.50 0.50
200.00 200.00 0.50 0.50
330.00 330.00 0.50 0.50
475.00 475.00 0.50 0.50
475.00 475.00 0.50 0.50
70.00 70.00 0.50 0.50
100.00 100.00 0.50 0.50
50.00 50.00 0.50 0.50
50.00 50.00 0.50 0.50
50.00 50.00 0.50 0.50
50.00 50.00 0.50 0.50
410.00 410.00 0.50 0.50
150.00 150.00 0.50 0.50
30,912.00 170,016.00
17,544.00 17,544.00
7,072.00 7,072.00
30,912.00 170,016.00 0.229 0.229 0.229
121.12 121.12
121.12 121.12
18.68 2,318.37
4.81 1,344.88
44.60 9,803.08
6.30 5,857.61
51.87 7,054.32
481.46 4,376.47
4.81 654.16
6.30 10,033.38
66.15 9,313.92
489.44 8,692.45
4.81 677.25
6.30 34,966.89
59.55 21,852.47
489.44 22,210.79
4.81 1,765.08
6.30 8,942.22
66.15 7,800.41
489.44 6,695.54
4.81 567.20
6.30 30,986.55
59.55 18,301.50
489.44 17,105.93
4.81 1,478.26
6.30 8,771.74
66.15 7,416.08
489.44 6,695.54
4.81 539.25
6.30 30,506.30
59.55 17,533.90
489.44 17,105.93
4.81 1,416.26
6.30 14,864.47
66.15 9,336.41
461.12 8,111.10
4.81 678.88
56.42 11,396.84
3.95 6,663.65
6.30 14,864.47
461.12 10,038.58
4.81 971.62
6.30 14,864.47
66.15 9,336.41
461.12 7,931.26
4.81 678.88
56.42 11,453.26
3.95 6,683.40
6.30 14,864.47
461.12 10,070.86
4.81 976.43
6.30 14,864.47
66.15 9,336.41
461.12 6,294.29
4.81 678.88
56.42 12,243.70
3.95 7,145.55
6.30 14,864.47
461.12 8,756.67
4.81 1,043.82
480.00 10,099.20
92.54 8,192.57
6.30 7,376.23
4.81 425.83
8.62 12,893.88 100.00
100.13 4,831.27
124.11 17,966.16
166.78 40,237.34
29.99 9,282.50
32.87 8,879.17
80.71 156,944.63 100.00
62.08 20,804.87
2,795.38 2,795.38 0.25
-
-
47.76 47.76
-
476.68 226,013.06
-
-
6.30 138,577.89
76.39 13,977.84
467.85 109,752.93
4.81 880.13
-
6.30 21,053.21
58.55 5,513.65
467.85 6,526.51
4.81 452.96
-
121.12 121.12
121.12 121.12
-
-
18.68 3,573.30
4.81 1,862.43
44.60 13,656.52
-
-
-
-
6.30 8,865.99
51.87 10,737.09
481.46 6,615.26
4.81 995.67
-
6.30 24,832.77
66.15 37,416.42
489.44 17,384.91
4.81 2,720.68
-
6.30 17,820.43
59.55 17,770.32
489.44 19,930.00
4.81 1,435.35
-
-
6.30 19,895.53
66.15 28,133.60
489.44 15,608.24
4.81 2,045.69
-
6.30 17,564.27
59.55 15,983.82
489.44 17,923.29
4.81 1,291.05
-
-
6.30 14,032.05
66.15 19,182.84
489.44 8,912.70
4.81 1,394.85
-
6.30 24,573.47
59.55 30,241.87
489.44 15,608.24
4.81 2,442.71
-
-
-
6.30 18,024.49
66.15 11,098.65
461.12 10,674.93
4.81 807.02
-
56.42 18,505.76
3.95 10,854.60
6.30 15,484.27
461.12 16,351.32
4.81 1,577.68
-
-
6.30 18,024.49
66.15 11,098.65
461.12 10,674.93
4.81 807.02
-
56.42 18,505.76
3.95 10,854.60
6.30 15,484.27
461.12 16,351.32
4.81 1,577.68
-
-
6.30 12,336.85
66.15 7,596.67
461.12 14,612.89
4.81 552.38
-
56.42 9,309.30
3.95 5,451.00
6.30 7,772.69
461.12 8,207.94
4.81 793.65
8.62 10,219.44
100.13 4,239.50
124.11 15,764.45
166.78 35,308.99
29.99 7,307.06
32.87 6,904.01
80.71 124,391.87
62.08 19,082.77
2,795.38 2,795.38
-
-
47.76 47.76
-
476.68 143,618.92
-
-
6.30 89,066.63
76.39 10,900.85
467.85 100,667.28
4.81 686.39
-
6.30 13,511.55
58.55 2,446.22
467.85 2,994.24
4.81 200.96
-
121.12 121.12
121.12 121.12
-
-
18.68 3,098.26
4.81 188.22
44.60 6,810.42
-
-
-
-
6.30 3,811.44
51.87 4,668.30
481.46 2,850.24
4.81 432.90
-
6.30 7,772.37
66.15 8,609.42
489.44 8,692.45
4.81 626.02
-
6.30 17,753.72
59.55 16,543.59
489.44 9,965.00
4.81 1,336.27
-
-
-
6.30 8,694.19
66.15 5,614.15
461.12 5,533.44
4.81 408.22
-
56.42 9,252.88
3.95 5,443.10
6.30 10,582.99
461.12 8,212.55
4.81 788.84
-
-
6.30 93,519.97
76.39 11,445.51
467.85 105,701.35
4.81 1,936.65
-
6.30 8,622.68
58.55 5,942.24
467.85 7,602.56
4.81 488.17
-
121.12 121.12
121.12 121.12
-
-
18.68 1,434.44
4.81 1,070.51
44.60 7,702.42
-
-
-
-
6.30 5,922.63
51.87 7,365.54
481.46 4,424.62
4.81 683.02
-
6.30 5,172.80
66.15 5,729.91
489.44 5,785.18
4.81 416.64
-
6.30 31,075.57
59.55 32,828.72
489.44 20,825.67
4.81 2,651.66
-
-
6.30 4,243.11
66.15 4,419.48
489.44 4,463.69
4.81 321.36
-
6.30 24,260.67
59.55 24,054.03
489.44 15,260.74
4.81 1,942.90
-
-
6.30 4,243.11
66.15 4,419.48
489.44 4,463.69
4.81 321.36
-
6.30 24,260.67
59.55 24,054.03
489.44 15,260.74
4.81 1,942.90
-
-
6.30 5,825.11
66.15 5,888.01
489.44 5,941.80
4.81 428.14
-
6.30 37,353.02
59.55 35,806.22
489.44 22,710.02
4.81 2,892.16
-
-
-
6.30 12,250.54
66.15 7,572.19
461.12 7,087.41
4.81 550.60
-
56.42 9,196.46
3.95 5,364.10
6.30 12,986.76
461.12 8,083.43
4.81 784.03
-
-
6.30 12,250.54
66.15 7,572.19
461.12 7,138.14
4.81 550.60
-
56.42 9,196.46
3.95 5,356.20
6.30 12,949.71
461.12 8,060.38
4.81 784.03
-
-
6.30 11,767.64
66.15 7,399.54
461.12 6,926.02
4.81 538.05
-
56.42 9,252.88
3.95 5,395.70
6.30 12,942.34
461.12 8,055.77
4.81 788.84
-
-
-
6.30 20,408.98
66.15 12,495.74
461.12 12,039.84
4.81 908.61
-
73.50 2,756.99
6.30 1,761.98
461.12 3,024.95
4.81 180.42
-
56.42 9,872.37
3.95 5,763.05
6.30 13,686.75
461.12 7,059.75
4.81 841.65
-
23.61 10,671.72
55.93 25,280.36
-
-
480.00 7,022.40
92.54 4,790.80
6.30 85.11
4.81 249.01
8.62 12,135.75
100.13 4,546.90
124.11 16,908.75
166.78 37,870.73
29.99 9,047.08
32.87 11,114.00
80.71 147,717.06
62.08 20,990.49
2,795.38 2,795.38
-
-
47.76 47.76
-
476.68 143,618.92
-
-
6.30 97,973.32
76.39 11,990.17
467.85 111,942.47
4.81 754.98
-
6.30 7,314.17
58.55 5,364.94
467.85 6,549.90
4.81 440.74
-
121.12 121.12
121.12 121.12
-
-
18.68 1,916.57
4.81 931.70
44.60 6,953.14
-
-
-
-
6.30 4,281.61
51.87 4,592.05
481.46 3,196.89
4.81 425.83
-
6.30 7,583.69
66.15 8,942.82
489.44 9,030.17
4.81 650.26
-
6.30 20,018.38
59.55 33,739.84
489.44 13,792.42
4.81 2,725.25
-
-
6.30 6,364.64
66.15 6,629.55
489.44 6,695.54
4.81 482.06
-
6.30 15,122.02
59.55 24,181.47
489.44 9,886.69
4.81 1,953.20
-
-
6.30 6,558.80
66.15 6,630.21
489.44 6,695.54
4.81 482.11
-
6.30 15,557.98
59.55 24,095.72
489.44 9,886.69
4.81 1,946.27
-
-
6.30 8,730.67
66.15 8,825.73
489.44 8,912.70
4.81 641.75
-
6.30 21,445.58
59.55 33,335.49
489.44 13,234.46
4.81 2,692.59
-
-
-
6.30 10,568.19
66.15 6,350.40
461.12 6,072.95
4.81 461.76
-
56.42 10,155.60
3.95 5,917.10
6.30 13,439.66
461.12 8,876.56
4.81 865.80
-
-
6.30 10,094.74
66.15 6,065.96
461.12 5,800.89
4.81 441.08
-
56.42 10,155.60
3.95 5,917.10
6.30 13,502.54
461.12 8,918.06
4.81 865.80
-
-
6.30 9,693.50
66.15 5,824.51
461.12 5,570.33
4.81 423.52
-
56.42 10,155.60
3.95 5,917.10
6.30 13,502.54
461.12 8,918.06
4.81 865.80
-
-
-
6.30 16,995.70
66.15 10,828.09
461.12 10,873.21
4.81 787.35
-
73.50 2,163.84
6.30 1,383.29
461.12 2,374.77
4.81 1,056.13
-
56.42 9,929.92
3.95 5,806.50
6.30 14,513.12
461.12 8,747.45
4.81 846.56
-
23.61 10,671.72
55.93 25,280.36
48.49 13,855.53
100.13 672.87
124.11 2,503.30
166.78 5,607.14
29.99 652.58
32.87 2,209.85
80.71 29,980.54
62.08 4,173.64
2,795.38 2,795.38
-
-
47.76 3,210.90
-
-
6.30 11,671.13
76.39 2,028.15
467.85 18,873.07
4.81 323.38
-
-
-
-
6.30 31,470.77
66.15 20,847.17
489.44 13,488.97
4.81 1,515.87
-
6.30 13,376.35
59.55 22,545.03
489.44 9,216.16
4.81 1,821.02
-
81.92 81.92
97.93 97.93
107.60 107.60
-
-
-
56.42 2,554.70
6.30 11,612.85
461.12 4,265.36
4.81 217.80
-
-
-
6.30 25,641.57
66.15 6,271.68
461.12 5,044.65
4.81 456.04
-
56.42 1,341.10
6.30 2,554.21
461.12 1,434.08
4.81 114.33
S/9,538,472.07 S/9,354.80 S/12,653.59 S/30,852.67 S/53,130.54
S/2,087,971.54 S/2,047.77 S/2,769.87 S/6,753.65 S/11,630.27
S/953,847.21 S/935.48 S/1,265.36 S/3,085.27 S/5,313.05
S/12,580,290.82 S/12,338.05 S/16,688.82 S/40,691.59 S/70,073.86
S/2,264,452.35 S/2,220.85 S/3,003.99 S/7,324.49 S/12,613.29
S/14,844,743.17 S/14,558.90 S/19,692.81 S/48,016.08 S/82,687.15
0.10% 0.13% 0.32% 0.56%
0.10% 0.23% 0.55% 1.11%
AL 17/06/2022 AL 25/06/2022 AL 02/07/2022 AL 09/07/2022 AL 16/07/2022 AL 23/07/2022
0.15
0.20
180.00 765.51
265.50 978.66
0.20
337.00 93.00
455.00 125.50
127.00
171.45
0.10
S/117,050.21 S/13,262.85 S/12,387.25 S/141,311.63 S/80,541.13 S/174,915.67
S/25,622.29 S/2,903.24 S/2,711.57 S/30,933.12 S/17,630.45 S/38,289.04
S/11,705.02 S/1,326.28 S/1,238.72 S/14,131.16 S/8,054.11 S/17,491.57
S/154,377.52 S/17,492.37 S/16,337.54 S/186,375.91 S/106,225.69 S/230,696.28
S/27,787.95 S/3,148.63 S/2,940.76 S/33,547.66 S/19,120.62 S/41,525.33
S/182,165.47 S/20,641.00 S/19,278.30 S/219,923.57 S/125,346.31 S/272,221.61
1.23% 0.14% 0.13% 1.48% 0.84% 1.83%
2.34% 2.48% 2.61% 4.09% 4.93% 6.77%
CRONOGRAMA VALORIZADO DE OBRA - OBRAS PRO
0.10
0.04
0.10 0.10 0.10 0.10 0.10
48.25
144.76
241.26
335.13
0.10 0.10 0.10 0.10 0.10
43.82
131.46
219.10
341.81
0.10 0.10 0.20 0.20
430.00 547.86
45.41
136.24
227.07
559.00 690.72
84.53 253.59
0.25 0.10 0.10 0.10 0.10 0.10
158.74
200.01
0.10
0.10 0.20 0.20
S/162,799.65 S/172,249.83 S/126,108.65 S/86,181.19 S/70,697.28 S/50,382.98
S/35,636.84 S/37,705.49 S/27,605.18 S/18,865.06 S/15,475.63 S/11,028.83
S/16,279.97 S/17,224.98 S/12,610.87 S/8,618.12 S/7,069.73 S/5,038.30
S/214,716.46 S/227,180.30 S/166,324.70 S/113,664.37 S/93,242.64 S/66,450.11
S/38,648.96 S/40,892.45 S/29,938.45 S/20,459.59 S/16,783.68 S/11,961.02
S/253,365.42 S/268,072.75 S/196,263.15 S/134,123.96 S/110,026.32 S/78,411.13
1.71% 1.81% 1.32% 0.90% 0.74% 0.53%
8.47% 10.28% 11.60% 12.51% 13.25% 13.77%
RIZADO DE OBRA - OBRAS PROVISIONALES
1.00
1.00
1.00
1,592.60
3,885.21
0.01 0.04
500.00 685.55
127.02
211.71
650.00 891.22
0.20 0.80
14,844.44
149.83
225.93
402.63
1,368.68
101.49
16.25
101.49
821.08
4,932.63
0.10 0.05 0.05
1.00
275.66
17,630.32 574.16
81.40 67.48
239.27
148.88
2,695.72 823.72
16.32 43.92
10.05
60.24
0.10 0.10 0.05
1.00
179.14 122.15
7,220.00 8,331.32
56.96 100.00
239.27
156.96
500.00 660.98
45.00 46.63
14.00
91.63
1,203.76
3,177.52
20.17
33.62
1.00
1.00
929.78
65.00 61.00 10.00
8.09 1.00
126.00 10.00
140.80
17.76
140.80
1,665.09
366.96
45.38
366.96
709.70
2,459.25
235.94
1.00
14,800.00
90.00
135.00
170.00
622.00
30.00
3.00
20.00
1.00
1.00
325.00 378.00
20.70 103.50
6.87
103.50
3,941.71
282.82
17.76
282.82
2,828.64
149.21
20.36
149.21
42.34
307.39
1.00
1.00
940.10
142.00
9.19
142.00
0.00
821.08
86.62 86.62
11.82 11.82
86.62 86.62
0.00
4,932.63
551.28 551.28
42.55 42.55
551.28 551.28
673.51
3,850.90
0.00
0.00
673.51
0.00
3,850.90
0.00
0.00
924.62
89.01
12.14
89.01
0.00
5,929.05
601.28
46.40
601.28
444.00 1,500.53
114.47
163.00
1,358.00
1.00
1.00
2.00
95.95 41.60
95.95 41.60
1,699.19
167.07
6,909.01
314.07
1,149.61
5,195.97
3,352.38
199.90
15.00 12.56
85.00 114.90
137.55 170.45
2,576.00
1,900.97
15.00 18.23
85.00 223.00
1.00
1.00
679.62
70.82 17.71
5.31 1.33
70.82 17.71
135.19
18.45
135.19
566.58
28.18
566.58
1,010.26
2,400.00 0.32
1,677.49
96.00
180.00
700.00 798.00
2,133.28
6.72
67.13
67.23
1,852.56
26.55
40.34
67.23
2,000.00 2,995.36
2,123.23
147.00
18.83
147.00
1.00
0.10
0.20 0.20 0.35 0.35
0.10
0.20 0.20 0.27
0.20 0.20 0.17
100.00 889.60 900.00
1.00
400.00 583.22 900.00
709.70
2,459.25
2,123.50
141.14
17.59
141.14
202.00
1,687.00
2,359.44
21.77
202.00
4.00
20.00
300.00
20.00
309.52
270.13
90.00 102.94
7,196.49
92.98
99.59
12.98
1,051.00 1,668.78
25.80 38.37
2.87 8.08
35.80 38.37
704.30
1,461.00 400.00
80.00
12.50
80.00
88.00 40.00
748.00 300.00
1,560.00
17.50
128.00
243.65
210.04
1.00
105.00 196.29
7,050.00 7,087.56
142.70
215.17
142.70
2,144.69
41.78
6.40
41.78
1,233.71
2,818.05
76.79
222.56
172.70
66.81
7.00 2.12
66.81
300.00 103.93
20.00 4.00
300.00
15.37
114.47
2,061.39
17.53
163.00
1,944.53
114.47
12.38
91.58
163.00
1,356.00
1,000.00 700.00
13.98
130.40
10.00 4.63
25.00 26.77
13.51
25.00 26.77
1,000.00
80.00
20.50 2.30
150.31 16.76
80.00 89.12
40.00 9.85
394.00 89.19
1,149.60
60.00 161.35
8.00 22.20
60.00 161.35
2,100.00 3,095.96
60.00 200.00 200.00
8.00 16.00 16.00
60.00 200.00 200.00
3,233.72
49.16 75.00 72.48
20.00 7.11
120.00 76.64
150.00 161.00
2,598.00
800.00 884.23
25.00 4.00 4.23
150.00 161.00
1,500.00
98.76
20.90
98.76
170.00
1,445.00
2,000.00
16.07
170.00
10.97
38.82
535.13
38.82
301.67
338.12
102.60
193.70
155.90
100.22
13.68
100.22
406.07
20.20
406.07
1,041.08
80.18
10.94
80.18
2,469.52
404.63
20.20
404.63
13.17
96.00
19.25
180.00
1,602.34
91.70
12.58
91.70
180.00
1,498.00
2,143.26
19.34
180.00
1.00
1.00
16.81
200.00
3.30
16.81
810.00
810.00
124.11
279.60
219.80
117.92
13.68
117.92
157.00 150.33
11.00 5.27 18.68
157.00 150.33
1,392.34
84.08
10.26
84.08
4,842.27
220.83
26.21
220.83
1,887.55
112.91
13.76
112.91
0.00
162.40
1,353.60
1,887.55
17.47
162.40
7.10
38.97
600.00 270.83
38.97
95.65 47.82 47.82
193.60 96.80 96.80
153.10 76.55 76.55
42.00 40.80
3.00 3.87
62.00 41.50
282.81
17.76
282.81
149.20
20.36
149.20
1,579.01
212.65
15.95
212.65
1,393.99
134.21
18.31
134.21
1,113.66
1,950.28
1,000.03
87.78
32.00 168.00
400.00 1,300.00
897.82
0.35
32.00
1,430.52
83.89
11.58
83.89
164.00
1,374.00
1,228.91
17.73
164.00
1.00
1.00
165.86
39.13
152.70
604.99
90.00
5.92
90.00
130.15
17.76
130.15
222.25 55.56
16.29 4.07
222.25 55.56
1,380.03
84.87
164.00
1,378.00
821.08
86.62
11.82
86.62
0.00
4,932.63
551.28
42.55
551.28
7.18
103.93
46.00 20.81
6.00 3.12
46.00 20.81
282.00 41.93
22.00 3.18
282.00 41.93
3.10
22.89
300.00 55.51
3.50
32.60
1,867.88
88.00
10.00 1.40
131.00 24.00
1,093.00 200.00
1,643.00 100.00
11.00
100.00
3,239.52
151.12
279.68
139.98
1,167.20
1,738.00
144.59
341.81
1,976.05
90.25
266.77
34.98
266.77
2,846.54 711.63
163.22 40.80
22.07
204.02
65.30
487.45
11.42
65.30
140.80 35.20
1,158.40 289.60
3,235.54 808.88
21.26
176.00
10.05 10.00
1.00 1.74
10.05 10.00
1,247.24 138.58
120.08 13.34
16.39 1.82
120.08 13.34
3,404.06
559.79
27.04
559.79
1,384.79 153.86
79.25 8.80
10.87 1.21
79.25 8.80
0.00
162.00 18.00
1,348.20 149.80
1,928.93 214.33
17.41 1.93
162.00 18.00
2,697.73
163.69
22.40
155.51
0.00
167.20
1,396.50
2,188.49
18.02
167.20
63.03
5.51
63.03
16.81
200.00
3.50
16.81
0.00 0.00
0.00 0.00
1.00 0.00
1.00 0.00
0.00 0.00
0.00 0.00
124.11 0.00
279.60 0.00
219.80 0.00
0.00 0.00
0.00 0.00
0.00 0.00
929.78 0.00
136.00 0.00
9.09 0.00
136.00 0.00
0.00 0.00
1,592.60 0.00
140.80 0.00
17.76 0.00
140.80 0.00
0.00 0.00
5,550.30 0.00
366.96 0.00
45.38 0.00
366.96 0.00
0.00 0.00
0.00 0.00
1,419.40 0.00
117.92 0.00
13.68 0.00
117.92 0.00
0.00 0.00
4,918.50 0.00
307.33 0.00
34.95 0.00
307.33 0.00
0.00 0.00
0.00 0.00
1,392.34 0.00
84.08 28.03
10.26 3.42
84.08 28.03
0.00 0.00
4,842.27 0.00
220.83 73.61
26.21 8.74
220.83 73.61
0.00 0.00
0.00 0.00
0.00 0.00
2,359.44 0.00
141.14 0.00
17.59 0.00
141.14 0.00
0.00 0.00
202.00 0.00
1,687.00 0.00
2,359.44 0.00
21.77 0.00
202.00 0.00
0.00 0.00
0.00 0.00
1,887.55 471.89
112.91 28.23
13.76 3.44
112.91 28.23
0.00 0.00
162.40 40.60
1,353.60 338.40
1,887.55 471.89
17.47 4.37
162.40 40.60
0.00 0.00
0.00 0.00
0.00 2,359.44
0.00 141.14
0.00 13.65
0.00 141.14
0.00 0.00
0.00 217.01
0.00 1,809.00
0.00 2,359.44
0.00 18.99
0.00 217.01
0.00 0.00
0.00 0.00
11.10 9.94
58.97 29.56
1,170.83 0.00
58.97 29.56
1,495.81 0.00
48.25 0.00
144.76 0.00
241.26 0.00
309.52 0.00
270.13 0.00
1,944.55 0.00
335.13 0.00
1.00 0.00
0.00 0.00
0.00 0.00
1.00 0.00
0.00 0.00
474.14 0.00
0.00 0.00
0.00 0.00
21,996.49 0.00
182.98 0.00
234.59 0.00
182.98 0.00
0.00 0.00
3,341.78 0.00
94.17 0.00
13.95 0.00
94.17 0.00
0.00 0.00
1.00 0.00
1.00 0.00
0.00 0.00
0.00 0.00
191.29 0.00
387.20 0.00
306.20 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
1,407.30 0.00
207.00 0.00
13.74 0.00
207.00 0.00
0.00 0.00
3,941.71 0.00
565.63 0.00
35.52 0.00
565.63 0.00
0.00 0.00
2,828.64 0.00
298.41 0.00
40.72 0.00
298.41 0.00
0.00 0.00
0.00 0.00
1,579.01 1,579.01
212.65 212.65
15.95 15.94
212.65 212.65
0.00 0.00
1,393.99 1,393.99
134.21 134.20
18.31 18.31
134.21 134.20
0.00 0.00
0.00 0.00
1,113.66 1,113.65
0.00 289.99
0.00 18.21
0.00 289.99
0.00 0.00
1,950.28 1,950.27
0.00 507.84
0.00 31.89
0.00 507.84
0.00 0.00
0.00 0.00
0.00 0.00
2,861.03 0.00
167.78 0.00
12.50 10.65
80.00 87.78
0.00 0.00
328.00 0.00
2,748.00 0.00
2,457.82 0.00
17.85 17.61
160.00 168.00
0.00 0.00
0.00 0.00
1,430.52 1,430.51
83.89 83.89
11.58 11.57
83.89 83.89
0.00 0.00
164.00 164.00
1,374.00 1,374.00
1,228.91 1,228.91
17.73 17.73
164.00 164.00
0.00 0.00
0.00 0.00
0.00 1,958.23
0.00 114.84
0.00 31.69
0.00 114.84
0.00 0.00
0.00 165.00
0.00 1,380.00
0.00 1,233.76
0.00 17.80
0.00 165.00
0.00
0.00
0.00
0.00
0.00
0.00
1,185.55 0.00
42.34 0.00
127.02 0.00
211.71 0.00
243.65 0.00
210.04 0.00
1,541.22 0.00
307.39 0.00
1.00 0.00
0.00 0.00
0.00 0.00
1.00 0.00
0.00 0.00
301.29 0.00
0.00 0.00
0.00 0.00
14,137.56 0.00
142.70 0.00
215.17 0.00
142.70 0.00
0.00 0.00
2,144.69 0.00
41.78 0.00
6.40 0.00
41.78 0.00
0.00 0.00
1.00 0.00
1.00 0.00
0.00 0.00
0.00 0.00
165.86 0.00
39.13 0.00
152.70 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
604.99 0.00
90.00 0.00
5.92 0.00
90.00 0.00
0.00 0.00
1,233.71 0.00
130.15 0.00
17.76 0.00
130.15 0.00
0.00 0.00
2,818.05 0.00
277.81 0.00
20.36 0.00
277.81 0.00
0.00 0.00
0.00 0.00
0.00 0.00
1,380.03 0.00
84.87 0.00
0.00 12.00
0.00 84.87
0.00 0.00
164.00 0.00
1,378.00 0.00
0.00 1,679.84
0.00 17.81
0.00 164.00
0.00
0.00
0.00
0.00
0.00
0.00 0.00
0.00 0.00
14,844.44 0.00
149.83 0.00
225.93 0.00
402.63 0.00
0.00 0.00
1,368.68 0.00
101.49 0.00
16.25 0.00
101.49 0.00
0.00 0.00
1.00 0.00
1.00 0.00
0.00 0.00
0.00 0.00
76.79 0.00
222.56 0.00
172.70 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
940.10 0.00
142.00 0.00
9.19 0.00
142.00 0.00
0.00 0.00
821.08 0.00
86.62 0.00
11.82 0.00
86.62 0.00
0.00 0.00
4,932.63 0.00
551.28 0.00
42.55 0.00
551.28 0.00
0.00 0.00
0.00 0.00
673.51 0.00
66.81 0.00
9.12 0.00
66.81 0.00
0.00 0.00
3,850.90 0.00
403.93 0.00
31.18 0.00
403.93 0.00
0.00 0.00
0.00 0.00
673.51 0.00
66.81 0.00
9.12 0.00
66.81 0.00
0.00 0.00
3,850.90 0.00
323.93 80.00
25.18 6.00
323.93 80.00
0.00 0.00
0.00 0.00
924.62 0.00
89.01 0.00
12.14 0.00
89.01 0.00
0.00 0.00
5,929.05 0.00
601.28 0.00
46.40 0.00
601.28 0.00
0.00 0.00
0.00 0.00
0.00 0.00
1,944.53 0.00
114.47 0.00
15.37 0.00
114.47 0.00
0.00 0.00
163.00 0.00
1,358.00 0.00
2,061.39 0.00
17.53 0.00
163.00 0.00
0.00 0.00
0.00 0.00
1,944.53 0.00
114.47 0.00
15.48 0.00
114.47 0.00
0.00 0.00
163.00 0.00
1,356.00 0.00
2,055.51 0.00
17.48 0.00
163.00 0.00
0.00 0.00
0.00 0.00
1,867.88 0.00
88.00 23.86
11.40 3.62
0.00 111.86
0.00 0.00
155.00 9.00
1,293.00 73.00
1,743.00 311.34
11.00 6.47
100.00 64.00
0.00 0.00
0.00 0.00
0.00 0.00
3,239.52 0.00
151.12 37.78
0.00 26.11
0.00 188.90
0.00 0.00
0.00 37.51
279.68 0.00
0.00 6.56
0.00 37.51
0.00 0.00
139.98 35.00
1,167.20 291.80
1,738.00 434.50
0.00 15.31
0.00 174.98
0.00 0.00
0.00 452.00
0.00 452.00
0.00 0.00
0.00 0.00
14.63 0.00
51.77 0.00
13.51 0.00
51.77 0.00
0.00
1,095.51 0.00
43.82 0.00
131.46 0.00
219.10 0.00
144.59 0.00
341.81 0.00
1,424.16 0.00
341.81 0.00
1.00 0.00
0.00 0.00
0.00 0.00
1.00 0.00
0.00 0.00
275.66 0.00
0.00 0.00
0.00 0.00
18,204.48 0.00
148.88 0.00
239.27 0.00
148.88 0.00
0.00 0.00
3,519.44 0.00
60.24 0.00
10.05 0.00
60.24 0.00
0.00 0.00
1.00 0.00
1.00 0.00
0.00 0.00
0.00 0.00
2.00 0.00
3,113.60 0.00
307.80 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
1,699.19 0.00
167.07 0.00
22.80 0.00
167.07 0.00
0.00 0.00
6,909.01 0.00
483.19 0.00
49.85 0.00
483.19 0.00
0.00 0.00
0.00 0.00
2,299.21 0.00
221.35 0.00
30.20 0.00
221.35 0.00
0.00 0.00
10,391.93 0.00
726.77 0.00
74.98 0.00
726.77 0.00
0.00 0.00
0.00 0.00
0.00 0.00
3,352.38 0.00
199.90 0.00
27.56 0.00
199.90 0.00
0.00 0.00
308.00 0.00
2,576.00 0.00
1,900.97 0.00
33.23 0.00
308.00 0.00
0.00 0.00
0.00 0.00
3,233.72 0.00
196.64 0.00
27.11 0.00
196.64 0.00
0.00 0.00
311.00 0.00
2,598.00 0.00
1,684.23 0.00
33.23 0.00
311.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
5,058.17 0.00
302.78 0.00
42.97 0.00
302.78 0.00
0.00 0.00
65.30 0.00
487.45 0.00
11.42 0.00
65.30 0.00
0.00 0.00
346.00 0.00
2,893.00 0.00
6,044.42 0.00
37.33 0.00
346.00 0.00
0.00 0.00
0.00 452.00
0.00 452.00
0.00 0.00
0.00 0.00
10.97 0.00
38.82 0.00
535.13 0.00
38.82 0.00
0.00
1,407.86 0.00
45.41 0.00
136.24 0.00
227.07 0.00
301.67 0.00
338.12 0.00
1,830.22 0.00
338.12 0.00
1.00 0.00
0.00 0.00
0.00 0.00
1.00 0.00
0.00 0.00
301.29 0.00
0.00 0.00
0.00 0.00
15,551.32 0.00
156.96 0.00
239.27 0.00
156.96 0.00
0.00 0.00
1,160.98 0.00
91.63 0.00
14.00 0.00
91.63 0.00
0.00 0.00
1.00 0.00
1.00 0.00
0.00 0.00
0.00 0.00
102.60 0.00
193.70 0.00
155.90 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
679.62 0.00
88.53 0.00
6.64 0.00
88.53 0.00
0.00 0.00
1,203.76 0.00
135.19 0.00
18.45 0.00
135.19 0.00
0.00 0.00
3,177.52 0.00
566.58 0.00
28.18 0.00
566.58 0.00
0.00 0.00
0.00 0.00
1,010.26 0.00
100.22 0.00
13.68 0.00
100.22 0.00
0.00 0.00
2,400.32 0.00
406.07 0.00
20.20 0.00
406.07 0.00
0.00 0.00
0.00 0.00
1,041.08 0.00
100.23 0.00
13.68 0.00
100.23 0.00
0.00 0.00
2,469.52 0.00
404.63 0.00
20.20 0.00
404.63 0.00
0.00 0.00
0.00 0.00
1,385.82 0.00
133.42 0.00
18.21 0.00
133.42 0.00
0.00 0.00
3,404.06 0.00
559.79 0.00
27.04 0.00
559.79 0.00
0.00 0.00
0.00 0.00
0.00 0.00
1,677.49 0.00
96.00 0.00
13.17 0.00
96.00 0.00
0.00 0.00
180.00 0.00
1,498.00 0.00
2,133.28 0.00
19.25 0.00
180.00 0.00
0.00 0.00
0.00 0.00
1,602.34 0.00
91.70 0.00
12.58 0.00
91.70 0.00
0.00 0.00
180.00 0.00
1,498.00 0.00
2,143.26 0.00
19.34 0.00
180.00 0.00
0.00 0.00
0.00 0.00
1,538.65 0.00
88.05 0.00
12.08 0.00
88.05 0.00
0.00 0.00
180.00 0.00
1,498.00 0.00
2,143.26 0.00
19.34 0.00
180.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
2,697.73 0.00
163.69 0.00
22.40 1.18
155.51 8.18
0.00 0.00
0.00 29.44
0.00 219.57
0.00 5.15
0.00 219.57
0.00 0.00
167.20 8.80
1,396.50 73.50
2,188.49 115.18
18.02 0.95
167.20 8.80
0.00 0.00
0.00 452.00
0.00 452.00
0.00
285.74 0.00
6.72 0.00
20.17 0.00
33.62 0.00
0.00 21.76
0.00 67.23
371.46 0.00
67.23 0.00
1.00 0.00
0.00 0.00
0.00 0.00
67.23 0.00
0.00 0.00
0.00 0.00
1,852.56 0.00
26.55 0.00
40.34 0.00
67.23 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
4,995.36 0.00
63.03 252.12
5.51 22.05
63.03 252.12
0.00 0.00
2,123.23 0.00
147.00 231.59
18.83 0.00
147.00 231.59
0.00 0.00
1.00 0.00
1.00 0.00
1.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
33.62 11.66
400.00 1,443.31
6.80 2.45
33.62 11.66
0.00 0.00
0.00 0.00
0.00 0.00
0.00 4,070.09
0.00 94.81
0.00 10.94
0.00 94.81
0.00 0.00
0.00 23.77
0.00 405.43
0.00 3.11
0.00 23.77
S/7,936,609.85
S/1,737,323.90
S/793,660.98
S/10,467,594.73
S/1,884,167.05
S/12,351,761.78
100.00%
100.00%