Professional Documents
Culture Documents
“AMPLIACIÓN Y MEJORAMIENTO DEL SISTEMA DE AGUA POTABLE E INSTALACIÓN DEL SISTEMA DE ALCANTARILLADO Y LETRINAS EN LA LOCALIDAD DE HUARAPA, DISTRITO DE C
MONTO DE PRESUPUESTO: S/. 6´074,045.28 LOCALIDAD: SAN JUAN DE NUPE MODALIDAD : CONTRATO A PRECIOS UNITARIOS FECHA DE PRESUPUESTO: MARZO 20
01.05.01.09.01 SUM. E INST. TUBERIA PVC SAP C-10 2" - REBOCE Y LIMPIA 91.60
01.05.01.09.02 SUM. E INST. TUBERIA PVC SAP C-10 1" - INGRESO 34.08
01.05.01.09.03 SUM. E INST. TUBERIA PVC SAP C-10 1" - SALIDA 34.08
01.01.09.07.01 Accesorios Varios para Cámara Rompe Presión D=1 1/2" 2,692.80
01.04.03.06.01.01 SUM. E INST. TUB ALCANT. PVC-UF ISO 4435¢ 200mm-S25 669.40
01.04.07.06.01 TUBERIA PVC ALCANT. U.F. ISO 4435, S-25 200MM 100.41
4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM
A DE EJECUCION VALORIZADO DE OBRA
HUARAPA, DISTRITO DE CHURUBAMBA- HUÁNUCO- HUÁNUCO”
E PRESUPUESTO: MARZO 2019 PLAZO DE EJECUCION : 240 DIAS CALENDARIOS (8 meses)
4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM
50.00% 50.00%
58.86 58.86
20.00% 80.00%
246.42 985.67
100.00%
6,290.83
100.00%
1,689.82
100.00%
1,638.78
100.00%
173.12
100.00%
240.00
100.00%
20.00
100.00%
543.44
100.00%
8.34
100.00%
5,228.50
100.00%
97.67
100.00%
1,200.00
100.00%
350.00
100.00%
1,459.28
100.00%
650.00
A DE EJECUCION VALORIZADO DE OBRA
HUARAPA, DISTRITO DE CHURUBAMBA- HUÁNUCO- HUÁNUCO”
E PRESUPUESTO: MARZO 2019 PLAZO DE EJECUCION : 240 DIAS CALENDARIOS (8 meses)
4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM
100.00%
83.00
100.00%
28.60
100.00%
205.20
50.00% 50.00%
21.81 21.81
100.00%
32.76
100.00%
456.40
100.00%
271.26
50.00% 50.00%
164.61 164.61
50.00% 50.00%
63.48 63.48
50.00% 50.00%
72.92 72.92
50.00% 50.00%
56.19 56.19
50.00% 50.00%
60.40 60.40
50.00% 50.00%
101.56 101.56
50.00% 50.00%
17.36 17.36
50.00% 50.00%
5.66 5.66
100.00%
91.60
50.00% 50.00%
17.04 17.04
50.00% 50.00%
17.04 17.04
50.00% 50.00%
165.80 165.80
50.00% 50.00%
286.95 286.95
100.00%
124.37
100.00%
358.69
100.00%
3,589.84
50.00% 50.00%
3,668.98 3,668.98
50.00% 50.00%
460.91 460.91
50.00% 50.00%
2,022.88 2,022.88
50.00% 50.00%
A DE EJECUCION VALORIZADO DE OBRA
HUARAPA, DISTRITO DE CHURUBAMBA- HUÁNUCO- HUÁNUCO”
E PRESUPUESTO: MARZO 2019 PLAZO DE EJECUCION : 240 DIAS CALENDARIOS (8 meses)
4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM
1,101.24 1,101.24
50.00% 50.00%
739.53 739.53
50.00% 50.00%
172.25 172.25
50.00% 50.00%
1,184.74 1,184.74
50.00% 50.00%
237.71 237.71
50.00% 50.00%
329.93 329.93
50.00% 50.00%
525.00 525.00
50.00% 50.00%
840.00 840.00
50.00% 50.00%
708.21 708.21
100.00%
359.30
100.00%
885.31
100.00%
7,824.01
50.00% 50.00%
5,254.34 5,254.34
50.00% 50.00%
820.86 820.86
50.00% 50.00%
3,832.21 3,832.21
50.00% 50.00%
1,966.54 1,966.54
50.00% 50.00%
1,104.34 1,104.34
50.00% 50.00%
311.17 311.17
50.00% 50.00%
1,954.96 1,954.96
50.00% 50.00%
380.48 380.48
50.00% 50.00%
417.91 417.91
50.00% 50.00%
700.00 700.00
50.00% 50.00%
1,120.00 1,120.00
50.00% 50.00%
378.66 378.66
100.00%
262.56
100.00%
473.22
100.00%
4,372.24
50.00% 50.00%
3,034.83 3,034.83
50.00% 50.00%
500.42 500.42
50.00% 50.00%
2,164.28 2,164.28
50.00% 50.00%
1,106.18 1,106.18
50.00% 50.00%
549.83 549.83
50.00% 50.00%
185.90 185.90
50.00% 50.00%
1,183.18 1,183.18
50.00% 50.00%
312.32 312.32
A DE EJECUCION VALORIZADO DE OBRA
HUARAPA, DISTRITO DE CHURUBAMBA- HUÁNUCO- HUÁNUCO”
E PRESUPUESTO: MARZO 2019 PLAZO DE EJECUCION : 240 DIAS CALENDARIOS (8 meses)
4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM
50.00% 50.00%
505.89 505.89
50.00% 50.00%
350.00 350.00
50.00% 50.00%
560.00 560.00
50.00% 50.00%
2,227.54 2,227.54
50.00% 50.00%
39.54 39.54
50.00% 50.00%
525.42 525.42
100.00%
2,656.25
100.00%
43,664.89
100.00%
42,310.13
50.00% 0.50
22,848.69 22,848.69
50.00% 50.00%
7,236.84 7,236.84
50.00% 50.00%
4,936.86 4,936.86
50.00% 50.00%
2,648.15 2,648.15
50.00% 50.00%
878.17 878.17
50.00% 50.00%
321.11 321.11
50.00% 50.00%
1,346.40 1,346.40
50.00% 50.00%
12,165.73 12,165.73
50.00% 50.00%
6,258.00 6,258.00
A DE EJECUCION VALORIZADO DE OBRA
HUARAPA, DISTRITO DE CHURUBAMBA- HUÁNUCO- HUÁNUCO”
E PRESUPUESTO: MARZO 2019 PLAZO DE EJECUCION : 240 DIAS CALENDARIOS (8 meses)
4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM
50.00% 50.00%
146.74 146.74
100.00%
220.05
50.00% 50.00%
525.65 525.65
50.00% 50.00%
829.64 829.64
100.00%
126.97
50.00% 50.00%
34.57 34.57
50.00% 50.00%
36.39 36.39
50.00% 50.00%
131.89 131.89
50.00% 50.00%
43.74 43.74
50.00% 50.00%
28.37 28.37
50.00% 50.00%
212.50 212.50
50.00% 50.00%
436.20 436.20
50.00% 50.00%
274.80 274.80
50.00% 50.00%
17.34 17.34
100.00%
26.01
50.00% 50.00%
48.51 48.51
50.00% 50.00%
95.86 95.86
100.00%
9.93
50.00% 50.00%
4.00 4.00
50.00% 50.00%
4.12 4.12
50.00% 50.00%
15.35 15.35
50.00% 50.00%
8.57 8.57
50.00% 50.00%
4.12 4.12
50.00% 50.00%
103.02 103.02
50.00% 50.00%
252.25 252.25
50.00% 50.00%
69.35 69.35
100.00%
104.04
50.00% 50.00%
195.89 195.89
50.00% 50.00%
383.45 383.45
100.00%
49.66
50.00% 50.00%
15.98 15.98
50.00% 50.00%
16.49 16.49
50.00% 50.00%
61.37 61.37
A DE EJECUCION VALORIZADO DE OBRA
HUARAPA, DISTRITO DE CHURUBAMBA- HUÁNUCO- HUÁNUCO”
E PRESUPUESTO: MARZO 2019 PLAZO DE EJECUCION : 240 DIAS CALENDARIOS (8 meses)
4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM
50.00% 50.00%
34.29 34.29
50.00% 50.00%
16.57 16.57
50.00% 50.00%
412.06 412.06
50.00% 50.00%
516.20 516.20
50.00% 50.00%
17.34 17.34
100.00%
26.01
50.00% 50.00%
48.51 48.51
50.00% 50.00%
95.86 95.86
100.00%
9.93
50.00% 50.00%
4.00 4.00
50.00% 50.00%
4.12 4.12
50.00% 50.00%
15.35 15.35
50.00% 50.00%
8.57 8.57
50.00% 50.00%
4.12 4.12
A DE EJECUCION VALORIZADO DE OBRA
HUARAPA, DISTRITO DE CHURUBAMBA- HUÁNUCO- HUÁNUCO”
E PRESUPUESTO: MARZO 2019 PLAZO DE EJECUCION : 240 DIAS CALENDARIOS (8 meses)
4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM
50.00% 50.00%
103.02 103.02
50.00% 50.00%
147.30 147.30
50.00% 50.00%
23,314.18 23,314.18
50.00% 50.00%
527.02 527.02
100.00%
790.70
50.00% 50.00%
2,779.67 2,779.67
50.00% 50.00%
2,948.86 2,948.86
100.00%
754.86
50.00% 50.00%
2,970.55 2,970.55
50.00% 50.00%
1,707.90 1,707.90
50.00% 50.00%
1,985.04 1,985.04
100.00%
5,169.14
50.00% 50.00%
1,261.25 1,261.25
50.00% 50.00%
3,196.00 3,196.00
50.00% 50.00%
1,806.70 1,806.70
50.00% 50.00%
589.20 589.20
50.00% 50.00%
147.32 147.32
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00
50.00%
61.03 0.00
100.00%
7.06
100.00%
1,033.49
4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM
50.00% 50.00%
17,807.57 17,807.57
50.00% 50.00%
78,718.34 78,718.34
50.00% 50.00%
90,384.40 90,384.40
50.00% 50.00%
10,229.09 10,229.09
50.00% 50.00%
19,964.46 19,964.46
50.00% 50.00%
9,186.38 9,186.38
50.00% 50.00%
10,418.59 10,418.59
100.00%
66,589.62
100.00%
16,360.31
100.00%
808.84
50.00% 50.00%
992.97 992.97
50.00% 50.00%
336.96 336.96
50.00% 50.00%
458.79 458.79
4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM
25.00% 25.00% 25.00% 25.00%
24,021.55 24,021.55 24,021.55 24,021.55
50.00% 50.00%
7,123.91 7,123.91
50.00%
16,763.52
50.00%
1,613.52
100.00%
1,671.36
100.00%
3,702.72
100.00%
8,723.10
100.00%
979.20
50.00% 50.00%
681.60 681.60
100.00%
49.92
100.00%
67.97
100.00%
5,141.46
50.00% 50.00%
2,834.74 2,834.74
100.00%
3,382.56
100.00%
19,778.88
100.00%
A DE EJECUCION VALORIZADO DE OBRA
HUARAPA, DISTRITO DE CHURUBAMBA- HUÁNUCO- HUÁNUCO”
E PRESUPUESTO: MARZO 2019 PLAZO DE EJECUCION : 240 DIAS CALENDARIOS (8 meses)
4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM
79.87
100.00%
108.75
50.00% 50.00%
665.70 665.70
100.00%
998.78
100.00%
7,408.62
50.00% 50.00%
3,067.55 3,067.55
100.00%
3,608.06
100.00%
19,778.88
100.00%
220.90
100.00%
300.76
50.00% 50.00%
12,151.24 12,151.24
100.00%
18,230.93
50.00% 50.00%
6,248.80 6,248.80
50.00% 50.00%
4,258.62 4,258.62
50.00% 50.00%
966.36 966.36
50.00% 50.00%
6,921.10 6,921.10
50.00% 50.00%
3,169.57 3,169.57
50.00% 50.00%
3,281.24 3,281.24
50.00% 50.00%
881.71 881.71
100.00%
5,760.00
100.00%
21,941.19
100.00%
187.20
50.00% 50.00%
127.44 127.44
50.00% 50.00%
4,680.72 4,680.72
100.00%
3,745.44
50.00% 50.00%
2,386.44 2,386.44
50.00% 50.00%
3.51 3.51
50.00% 50.00%
4.78 4.78
4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM
50.00% 50.00%
180.10 180.10
50.00%
486.35
50.00%
150.00
50.00%
142.49
100.00%
69.64
100.00%
65.25
100.00%
153.72
100.00%
40.80
50.00% 50.00%
28.40 28.40
100.00%
0.52
100.00%
0.71
100.00%
52.24
50.00% 50.00%
29.67 29.67
100.00%
35.24
100.00%
206.03
100.00%
0.83
100.00%
1.13
50.00% 50.00%
6.94 6.94
100.00%
10.40
A DE EJECUCION VALORIZADO DE OBRA
HUARAPA, DISTRITO DE CHURUBAMBA- HUÁNUCO- HUÁNUCO”
E PRESUPUESTO: MARZO 2019 PLAZO DE EJECUCION : 240 DIAS CALENDARIOS (8 meses)
4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM
100.00%
78.91
50.00% 50.00%
31.96 31.96
100.00%
37.58
100.00%
206.03
100.00%
2.30
100.00%
3.13
50.00% 50.00%
126.56 126.56
100.00%
189.87
50.00% 50.00%
64.99 64.99
50.00% 50.00%
44.61 44.61
50.00% 50.00%
9.33 9.33
50.00% 50.00%
72.18 72.18
50.00% 50.00%
33.58 33.58
50.00% 50.00%
34.24 34.24
50.00% 50.00%
9.19 9.19
100.00%
60.00
100.00%
228.66
100.00%
1.95
50.00% 50.00%
1.33 1.33
50.00% 50.00%
57.21 57.21
100.00%
39.02
50.00% 50.00%
24.86 24.86
50.00% 50.00%
18,871.32 18,871.32
25.00% 50.00% 25.00%
68,188.18 136,376.36 68,188.18
25.00% 25.00% 25.00% 25.00%
4,855.53 4,855.53 4,855.53 4,855.53
100.00%
5,600.38
50.00% 50.00%
10,725.85 10,725.85
50.00% 50.00%
5,376.53 5,376.53
50.00% 50.00%
46,452.94 46,452.94
25.00% 50.00% 25.00%
1,567.04 3,134.08 1,567.04
100.00%
7,885.33
100.00%
189.69
100.00%
9,327.20
50.00% 50.00%
3,483.56 3,483.56
100.00%
A DE EJECUCION VALORIZADO DE OBRA
HUARAPA, DISTRITO DE CHURUBAMBA- HUÁNUCO- HUÁNUCO”
E PRESUPUESTO: MARZO 2019 PLAZO DE EJECUCION : 240 DIAS CALENDARIOS (8 meses)
4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM
745.90
100.00%
940.71
50.00% 50.00%
473.51 473.51
25.00% 50.00% 25.00%
52.28 104.56 52.28
50.00% 50.00%
1,627.91 1,627.91
100.00%
377.24
100.00%
69.60
50.00% 50.00%
23,675.33 23,675.33
50.00% 50.00%
36,136.03 36,136.03
100.00%
8,098.56
100.00%
5,146.08
100.00%
1,305.00
100.00%
16,443.00
50.00% 50.00%
2,995.65 2,995.65
100.00%
1,485.00
A DE EJECUCION VALORIZADO DE OBRA
HUARAPA, DISTRITO DE CHURUBAMBA- HUÁNUCO- HUÁNUCO”
E PRESUPUESTO: MARZO 2019 PLAZO DE EJECUCION : 240 DIAS CALENDARIOS (8 meses)
4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM
100.00%
4.55
100.00%
6.23
100.00%
199.80
100.00%
49.72
100.00%
7.90
100.00%
149.82
100.00%
11.51
100.00%
350.72
100.00%
2,195.06
100.00%
2,278.41
100.00%
306.39
100.00%
17.17
100.00%
1,409.40
100.00%
223.56
100.00%
360.00
100.00%
100.00
100.00%
150.00
100.00%
9.05
100.00%
12.39
50.00% 50.00%
90.58 90.58
100.00%
71.97
100.00%
12.53
100.00%
181.03
100.00%
24.42
100.00%
1,405.43
50.00% 50.00%
1,078.15 1,078.15
100.00%
913.69
100.00%
16.25
100.00%
846.42
100.00%
590.69
100.00%
350.00
100.00%
150.00
100.00%
51.05
100.00%
69.90
50.00% 50.00%
5,391.72 5,391.72
100.00%
101.40
100.00%
1,892.11
100.00%
6,790.43
100.00%
1,371.18
100.00%
146.07
A DE EJECUCION VALORIZADO DE OBRA
HUARAPA, DISTRITO DE CHURUBAMBA- HUÁNUCO- HUÁNUCO”
E PRESUPUESTO: MARZO 2019 PLAZO DE EJECUCION : 240 DIAS CALENDARIOS (8 meses)
4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM
100.00%
26,624.77
100.00%
23,219.55
100.00%
75.08
100.00%
102.22
50.00% 50.00%
1,794.06 1,794.06
50.00% 50.00%
52.30 52.30
100.00%
999.56
100.00%
2,005.37
100.00%
2,491.15
100.00%
6,674.57
100.00%
10,731.27
100.00%
7,718.32
100.00%
5,767.19
100.00%
1,955.29
100.00%
1,268.92
100.00%
6,116.56
100.00%
774.69
100.00%
334.70
100.00%
129.98
100.00%
141.84
100.00%
147.69
100.00%
340.00
50.00% 50.00%
1,450.08 1,450.08
50.00% 50.00%
2,041.51 2,041.51
100.00%
42.39
100.00%
57.72
50.00% 50.00%
2,426.18 2,426.18
100.00%
1,841.92
100.00%
67.92
100.00%
A DE EJECUCION VALORIZADO DE OBRA
HUARAPA, DISTRITO DE CHURUBAMBA- HUÁNUCO- HUÁNUCO”
E PRESUPUESTO: MARZO 2019 PLAZO DE EJECUCION : 240 DIAS CALENDARIOS (8 meses)
4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM
2,375.49
100.00%
101.88
100.00%
10,255.20
100.00%
6,259.48
100.00%
9,900.51
100.00%
5,551.86
100.00%
435.45
100.00%
1,810.84
100.00%
698.03
100.00%
3,000.00
100.00%
1,875.28
100.00%
315.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
100.00%
11.96
100.00%
16.28
100.00%
5,843.10
100.00%
110.80
100.00%
66.24
100.00%
4,307.26
100.00%
32.10
100.00%
2,721.48
100.00%
2,414.78
100.00%
802.40
100.00%
18.58
100.00%
1,118.12
100.00%
724.76
100.00%
100.41
A DE EJECUCION VALORIZADO DE OBRA
HUARAPA, DISTRITO DE CHURUBAMBA- HUÁNUCO- HUÁNUCO”
E PRESUPUESTO: MARZO 2019 PLAZO DE EJECUCION : 240 DIAS CALENDARIOS (8 meses)
4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM
100.00%
284.75
50.00% 50.00%
145.60 145.60
100.00%
396.48
50.00% 50.00%
235.12 235.12
100.00%
146.18
100.00%
170.11
100.00%
1,676.99
30.00% 70.00%
156.54 365.25
100.00%
813.72
30.00% 70.00%
278.45 649.73
100.00%
16,524.52
100.00%
7,814.12
100.00%
5,795.98
100.00%
3,677.64
100.00%
11,857.44
100.00%
220.00
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
20.31 20.31 20.31 20.31 20.31 20.31 20.31 20.31 20.31 20.31 20.31 20.31 20.31 20.31 20.31 20.31 20.31 20.31 20.31
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
109.38 109.38 109.38 109.38 109.38 109.38 109.38 109.38 109.38 109.38 109.38 109.38 109.38 109.38 109.38 109.38 109.38 109.38 109.38
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
15.63 15.63 15.63 15.63 15.63 15.63 15.63 15.63 15.63 15.63 15.63 15.63 15.63 15.63 15.63 15.63 15.63 15.63 15.63
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
1.72 1.72 1.72 1.72 1.72 1.72 1.72 1.72 1.72 1.72 1.72 1.72 1.72 1.72 1.72 1.72 1.72 1.72 1.72
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
118.35 118.35 118.35 118.35 118.35 118.35 118.35 118.35 118.35 118.35 118.35 118.35 118.35 118.35 118.35 118.35 118.35 118.35 118.35
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
37.15 37.15 37.15 37.15 37.15 37.15 37.15 37.15 37.15 37.15 37.15 37.15 37.15 37.15 37.15 37.15 37.15 37.15 37.15
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
28.13 28.13 28.13 28.13 28.13 28.13 28.13 28.13 28.13 28.13 28.13 28.13 28.13 28.13 28.13 28.13 28.13 28.13 28.13
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
9.38 9.38 9.38 9.38 9.38 9.38 9.38 9.38 9.38 9.38 9.38 9.38 9.38 9.38 9.38 9.38 9.38 9.38 9.38
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
30.00 30.00 30.00 30.00 30.00 30.00 30.00 30.00 30.00 30.00 30.00 30.00 30.00 30.00 30.00 30.00 30.00 30.00 30.00
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
80.00 80.00 80.00 80.00 80.00 80.00 80.00 80.00 80.00 80.00 80.00 80.00 80.00 80.00 80.00 80.00 80.00 80.00 80.00
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
46.88 46.88 46.88 46.88 46.88 46.88 46.88 46.88 46.88 46.88 46.88 46.88 46.88 46.88 46.88 46.88 46.88 46.88 46.88
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
15.63 15.63 15.63 15.63 15.63 15.63 15.63 15.63 15.63 15.63 15.63 15.63 15.63 15.63 15.63 15.63 15.63 15.63 15.63
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
37.50 37.50 37.50 37.50 37.50 37.50 37.50 37.50 37.50 37.50 37.50 37.50 37.50 37.50 37.50 37.50 37.50 37.50 37.50
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
31.25 31.25 31.25 31.25 31.25 31.25 31.25 31.25 31.25 31.25 31.25 31.25 31.25 31.25 31.25 31.25 31.25 31.25 31.25
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
9.38 9.38 9.38 9.38 9.38 9.38 9.38 9.38 9.38 9.38 9.38 9.38 9.38 9.38 9.38 9.38 9.38 9.38 9.38
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
1,345.25 1,345.25 1,345.25 1,345.25 1,345.25 1,345.25 1,345.25 1,345.25 1,345.25 1,345.25 1,345.25 1,345.25 1,345.25 1,345.25 1,345.25 1,345.25 1,345.25 1,345.25 1,345.25
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
190.63 190.63 190.63 190.63 190.63 190.63 190.63 190.63 190.63 190.63 190.63 190.63 190.63 190.63 190.63 190.63 190.63 190.63 190.63
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
138.75 138.75 138.75 138.75 138.75 138.75 138.75 138.75 138.75 138.75 138.75 138.75 138.75 138.75 138.75 138.75 138.75 138.75 138.75
A DE EJECUCION VALORIZADO DE OBRA
HUARAPA, DISTRITO DE CHURUBAMBA- HUÁNUCO- HUÁNUCO”
E PRESUPUESTO: MARZO 2019 PLAZO DE EJECUCION : 240 DIAS CALENDARIOS (8 meses)
4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM 3 SEM 4 SEM 1 SEM 2 SEM
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
82.25 82.25 82.25 82.25 82.25 82.25 82.25 82.25 82.25 82.25 82.25 82.25 82.25 82.25 82.25 82.25 82.25 82.25 82.25
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
91.36 91.36 91.36 91.36 91.36 91.36 91.36 91.36 91.36 91.36 91.36 91.36 91.36 91.36 91.36 91.36 91.36 91.36 91.36
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
109.38 109.38 109.38 109.38 109.38 109.38 109.38 109.38 109.38 109.38 109.38 109.38 109.38 109.38 109.38 109.38 109.38 109.38 109.38
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
656.25 656.25 656.25 656.25 656.25 656.25 656.25 656.25 656.25 656.25 656.25 656.25 656.25 656.25 656.25 656.25 656.25 656.25 656.25
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
328.13 328.13 328.13 328.13 328.13 328.13 328.13 328.13 328.13 328.13 328.13 328.13 328.13 328.13 328.13 328.13 328.13 328.13 328.13
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
10.47 10.47 10.47 10.47 10.47 10.47 10.47 10.47 10.47 10.47 10.47 10.47 10.47 10.47 10.47 10.47 10.47 10.47 10.47
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
13.25 13.25 13.25 13.25 13.25 13.25 13.25 13.25 13.25 13.25 13.25 13.25 13.25 13.25 13.25 13.25 13.25 13.25 13.25
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
39.38 39.38 39.38 39.38 39.38 39.38 39.38 39.38 39.38 39.38 39.38 39.38 39.38 39.38 39.38 39.38 39.38 39.38 39.38
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
152.81 152.81 152.81 152.81 152.81 152.81 152.81 152.81 152.81 152.81 152.81 152.81 152.81 152.81 152.81 152.81 152.81 152.81 152.81
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
83.16 83.16 83.16 83.16 83.16 83.16 83.16 83.16 83.16 83.16 83.16 83.16 83.16 83.16 83.16 83.16 83.16 83.16 83.16
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
537.50 537.50 537.50 537.50 537.50 537.50 537.50 537.50 537.50 537.50 537.50 537.50 537.50 537.50 537.50 537.50 537.50 537.50 537.50
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
206.25 206.25 206.25 206.25 206.25 206.25 206.25 206.25 206.25 206.25 206.25 206.25 206.25 206.25 206.25 206.25 206.25 206.25 206.25
3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
103.83 103.83 103.83 103.83 103.83 103.83 103.83 103.83 103.83 103.83 103.83 103.83 103.83 103.83 103.83 103.83 103.83 103.83 103.83
#REF!
#REF!
23,743.18
926.68
10,816.50
12,000.00
10,545.61
140.45
59.16
81.29
537.00
346.78
51.65
70.60
67.97
200.79
92.05
108.74
2,363.33
1,090.79
1,066.12
206.42
448.45
164.45
284.00
323.82
173.12
150.70
107.28
96.26
11.02
34.22
17.18
17.04
369.77
369.77
34.56
34.56
5,985.94
130.34
77.04
17.60
35.70
968.73
245.46
311.65
316.26
95.36
4,886.87
1,445.42
974.44
570.13
370.80
1,306.08
220.00
MES 8
SUB TOTAL
3 SEM 4 SEM
66,133.96
3,270.64
1,377.70
1,892.94
55,151.46
10,957.10
12,173.74
2,957.01
12,614.19
15,049.66
1,399.76
6,362.05
6,362.05
117.72
117.72
1,232.09
1,232.09
#REF!
44.41
18.71
25.70
379.43
216.84
162.59
86.48
86.48
17,269.90
6,290.83
4,322.11
6,656.96
3,328.60
1,689.82
1,638.78
433.12
173.12
240.00
20.00
551.78
543.44
8.34
5,326.17
5,228.50
97.67
3,659.28
1,200.00
350.00
1,459.28
650.00
MES 8
SUB TOTAL
3 SEM 4 SEM
316.80
83.00
28.60
205.20
11,173.88
256.90
139.40
52.46
65.04
1,312.14
441.06
467.48
210.84
192.76
9,604.84
3,098.64
1,753.99
1,178.45
741.60
2,612.16
220.00
#REF!
#REF!
2.01
#REF!
43.61
32.76
456.40
456.40
727.44
271.26
329.22
126.96
258.22
145.84
112.38
#REF!
120.80
203.12
203.12
34.71
34.71
11.32
159.76
91.60
34.08
34.08
331.59
331.59
#REF!
#REF!
573.90
124.37
358.69
11,849.61
3,589.84
7,337.95
921.82
6,248.23
4,045.75
2,202.48
MES 8
SUB TOTAL
3 SEM 4 SEM
2,202.48
1,479.05
#REF!
344.49
1,680.00
2,369.48
475.42
659.85
1,050.00
1,680.00
#REF!
#REF!
1,416.41
359.30
885.31
19,974.39
7,824.01
10,508.67
1,641.71
11,597.50
7,664.42
3,933.08
2,208.68
#REF!
622.34
2,240.00
3,909.92
760.95
835.81
1,400.00
2,240.00
#REF!
#REF!
757.32
262.56
473.22
11,442.73
4,372.24
6,069.66
1,000.83
6,540.91
4,328.55
2,212.36
1,099.65
#REF!
371.80
1,120.00
2,366.36
624.63
MES 8
SUB TOTAL
3 SEM 4 SEM
1,011.77
700.00
1,120.00
#REF!
439.91
118.07
321.84
8,241.23
4,455.07
79.07
1,050.84
2,656.25
43,664.89
43,664.89
102,481.18
42,310.13
45,697.38
14,473.67
15,170.01
9,873.71
5,296.30
2,398.54
1,756.33
642.21
2,692.80
2,692.80
24,331.45
12,516.00
#REF!
26.28
MES 8
SUB TOTAL
3 SEM 4 SEM
11.07
15.21
513.52
293.47
220.05
2,710.56
1,051.29
1,659.27
268.88
126.97
69.14
72.77
263.77
263.77
144.20
87.47
56.73
425.00
425.00
872.40
549.60
1,145.24
3.07
1.30
1.77
60.68
34.67
26.01
288.73
97.01
191.72
26.16
9.93
7.99
8.24
30.69
30.69
25.38
17.14
8.24
206.03
206.03
504.50
504.50
3,609.23
12.28
5.20
7.08
242.73
138.69
104.04
1,158.66
391.77
766.89
114.58
49.66
31.95
32.97
122.74
122.74
101.72
MES 8
SUB TOTAL
3 SEM 4 SEM
101.72
68.58
33.14
824.12
824.12
1,032.40
1,032.40
935.34
3.07
1.30
1.77
60.68
34.67
26.01
288.73
97.01
191.72
26.16
9.93
7.99
8.24
30.69
30.69
25.38
17.14
8.24
MES 8
SUB TOTAL
3 SEM 4 SEM
206.03
206.03
294.60
294.60
46,628.36
74.67
31.62
43.05
1,844.73
1,054.03
790.70
11,457.06
5,559.34
5,897.72
10,111.74
754.86
5,941.09
3,415.79
3,970.08
3,970.08
5,169.14
5,169.14
13,706.30
2,522.50
6,392.00
3,613.40
1,178.40
294.64
294.64
3625.17
4.11
4.11
140.95
80.61
60.34
80.94
80.94
1,280.16
754.86
481.59
43.71
496.02
277.57
218.45
206.03
206.03
129.11
122.05
7.06
254.36
144.56
73.20
36.60
1,033.49
1,033.49
934,867.81
16,360.31
22,275.18
120,895.34
218,160.60
MES 8
SUB TOTAL
3 SEM 4 SEM
35,615.13
157,436.68
180,768.79
20,458.17
39,928.92
18,372.75
20,837.17
66,589.62
16,360.31
808.84
64,614.67
1,985.94
1,985.94
33,593.24
6,483.66
5,388.36
2,692.80
3,175.26
11,228.98
3,223.28
1,400.90
27,576.89
27,576.89
1,458.60
1,458.60
1,067,536.37
692,651.20
1,591.49
673.92
917.57
2,421.21
1,383.41
1,037.80
75,729.15
60,939.20
14,789.95
43,127.52
9,671.01
20,705.93
12,750.58
96,086.19
MES 8
SUB TOTAL
3 SEM 4 SEM
96,086.19
32,468.31
13,169.53
19,298.78
129,768.45
10,803.46
51,461.89
49,517.15
17,985.95
76,941.46
25,816.39
25.00%
36,992.72
9,248.18
4,794.24
9,338.11
14,247.82
14,247.82
33,527.04
50.00%
33,527.04
16,763.52
3,227.04
50.00%
3,227.04
1,613.52
183,515.52
22,164.48
39,120.00
18,508.80
2,629.44
9,883.20
8,112.00
24,483.84
9,888.96
19,778.88
100.00%
27,536.64
27,536.64
100.00%
1,409.28
1,409.28
18,359.58
1,671.36
1,671.36
1,920.00
1,920.00
3,702.72
3,702.72
8,723.10
8,723.10
2,342.40
979.20
1,363.20
35,255.36
117.89
49.92
67.97
1,165.09
665.70
499.39
10,810.94
5,141.46
5,669.48
3,382.56
3,382.56
19,778.88
19,778.88
39,449.45
188.62
79.87
MES 8
SUB TOTAL
3 SEM 4 SEM
79.87
108.75
2,330.18
1,331.40
998.78
13,543.71
7,408.62
6,135.09
3,608.06
3,608.06
19,778.88
19,778.88
122,211.01
521.66
220.90
300.76
63,548.23
24,302.47
18,230.93
12,497.59
8,517.24
15,774.90
1,932.71
13,842.19
20,425.03
6,339.14
6,562.47
1,763.42
5,760.00
21,941.19
21,941.19
129,046.32
442.08
187.20
254.88
17,879.76
9,361.44
3,745.44
4,772.88
110,724.48
110,724.48
30,563.45
16.58
7.02
9.56
193.14
112.25
80.89
2,750.00
2,397.94
352.06
2,558.41
593.24
1,172.01
793.16
1,980.05
1,980.05
759.27
256.32
502.95
2,335.13
153.17
MES 8
SUB TOTAL
3 SEM 4 SEM
153.17
1,192.12
635.99
353.85
1,263.67
575.26
25.00%
538.82
134.71
109.87
39.72
360.19
360.19
1,272.69
50.00%
972.69
486.35
50.00%
300.00
150.00
284.98
50.00%
284.98
142.49
11,776.45
173.16
326.00
120.50
27.39
308.85
169.00
255.04
9,888.96
206.03
100.00%
286.84
286.84
100.00%
14.68
14.68
446.21
69.64
69.64
60.00
60.00
65.25
65.25
153.72
153.72
97.60
40.80
56.80
366.21
1.23
0.52
0.71
12.13
6.93
5.20
111.58
52.24
59.34
35.24
35.24
206.03
206.03
412.66
1.96
0.83
1.13
24.27
13.87
10.40
MES 8
SUB TOTAL
3 SEM 4 SEM
142.82
78.91
63.91
37.58
37.58
206.03
206.03
1,273.28
5.43
2.30
3.13
662.17
253.11
189.87
129.97
89.22
163.02
18.66
144.36
214.00
67.16
68.47
18.37
60.00
228.66
228.66
2,514.53
4.61
1.95
2.66
203.16
114.42
39.02
49.72
2,306.76
2,306.76
1,132,444.62
535,053.63
3,965.07
3,965.07
466,896.61
37,742.64
272,752.71
19,422.10
5,600.38
21,451.70
10,753.05
92,905.88
6,268.15
56,306.62
29,215.84
27,090.78
7,885.33
7,885.33
22,959.82
189.69
189.69
19,137.07
9,327.20
6,967.12
745.90
MES 8
SUB TOTAL
3 SEM 4 SEM
745.90
940.71
947.02
209.12
3,255.82
3,255.82
377.24
377.24
155,982.54
69.60
69.60
23,045.58
3,769.71
10,406.80
836.92
8,032.15
127,721.28
47,350.66
72,272.06
8,098.56
5,146.08
5,146.08
77,757.30
1,305.00
1,305.00
52,533.00
6,817.50
7,803.00
4,896.00
30,024.00
2,992.50
23,919.30
16,443.00
5,991.30
1,485.00
340691.33
MES 8
SUB TOTAL
3 SEM 4 SEM
7,820.24
10.78
4.55
6.23
407.24
199.80
49.72
7.90
149.82
362.23
11.51
350.72
4,797.03
2,195.06
2,278.41
306.39
17.17
1,632.96
1,409.40
223.56
610.00
360.00
100.00
150.00
6,921.33
21.44
9.05
12.39
446.69
181.16
71.97
12.53
181.03
24.42
24.42
4,491.67
1,405.43
2,156.30
913.69
16.25
1,437.11
846.42
590.69
500.00
350.00
150.00
143,223.84
120.95
51.05
69.90
19,567.37
10,783.43
101.40
1,892.11
6,790.43
1,517.25
1,371.18
146.07
83,881.73
100.00%
182.82
182.82
100.00%
33,854.59
MES 8
SUB TOTAL
3 SEM 4 SEM
33,854.59
33,854.59
26,624.77
23,219.55
29,523.01
100.00%
10,617.08
10,617.08
100.00%
18,905.93
18,905.93
8,613.53
736.36
100.00%
669.40
669.40
100.00%
17.73
17.73
100.00%
49.23
49.23
1,676.25
100.00%
1,366.10
1,366.10
100.00%
310.15
310.15
5,754.55
100.00%
2,908.50
2,908.50
100.00%
2,506.05
2,506.05
100.00%
340.00
340.00
446.37
100.00%
446.37
446.37
58,450.27
177.30
75.08
102.22
6,697.64
3,588.12
104.59
999.56
2,005.37
2,491.15
2,491.15
25,124.16
6,674.57
10,731.27
7,718.32
5,767.19
5,767.19
3,224.21
1,955.29
1,268.92
6,116.56
6,116.56
1,109.39
774.69
334.70
759.51
129.98
141.84
147.69
340.00
6,983.16
2,900.15
4,083.01
49,441.32
100.11
42.39
57.72
9,137.68
4,852.35
1,841.92
67.92
2,375.49
MES 8
SUB TOTAL
3 SEM 4 SEM
2,375.49
101.88
101.88
26,415.19
10,255.20
6,259.48
9,900.51
5,551.86
5,551.86
435.45
435.45
1,810.84
1,810.84
5,888.31
698.03
3,000.00
1,875.28
315.00
4,956.72
14.62
6.19
8.43
2,797.45
1,570.64
44.98
34.27
1,147.56
5.23
5.23
1,503.88
541.32
658.47
299.13
4.96
468.19
238.42
229.77
167.35
167.35
18,573.02
28.24
11.96
16.28
10,327.40
5,843.10
110.80
66.24
4,307.26
32.10
32.10
5,957.24
2,721.48
2,414.78
802.40
18.58
1,842.88
1,118.12
724.76
100.41
100.41
284.75
MES 8
SUB TOTAL
3 SEM 4 SEM
284.75
51,304.59
687.68
291.20
396.48
786.53
470.24
146.18
170.11
3,940.68
1,676.99
521.79
813.72
928.18
45,889.70
16,524.52
7,814.12
5,795.98
3,677.64
11,857.44
220.00
458,163.48
72,012.36
386,151.12
23,701.00
4,650.00
3.13% 3.13%
650.00
20.31 20.31
3.13% 3.13%
3,500.00
109.38 109.38
3.13% 3.13%
500.00
15.63 15.63
3,842.20
3.13% 3.13%
55.00
1.72 1.72
3.13% 3.13%
3,787.20
118.35 118.35
2,988.80
3.13% 3.13%
1,188.80
37.15 37.15
3.13% 3.13%
900.00
28.13 28.13
3.13% 3.13%
300.00
9.38 9.38
3.13% 3.13%
600.00
18.75 18.75
4,320.00
3.13% 3.13%
960.00
30.00 30.00
3.13% 3.13%
800.00
25.00 25.00
3.13% 3.13%
2,560.00
80.00 80.00
4,600.00
3.13% 3.13%
1,500.00
46.88 46.88
3.13% 3.13%
500.00
15.63 15.63
3.13% 3.13%
1,200.00
37.50 37.50
3.13% 3.13%
800.00
25.00 25.00
3.13% 3.13%
600.00
18.75 18.75
3,300.00
3.13% 3.13%
1,000.00
31.25 31.25
3.13% 3.13%
800.00
25.00 25.00
3.13% 3.13%
600.00
18.75 18.75
3.13% 3.13%
600.00
18.75 18.75
3.13% 3.13%
300.00
9.38 9.38
53,587.93
43,047.93
3.13% 3.13%
43,047.93
1,345.25 1,345.25
6,100.00
3.13% 3.13%
6,100.00
190.63 190.63
4,440.00
3.13% 3.13%
4,440.00
138.75 138.75
78,896.00
MES 8
SUB TOTAL
3 SEM 4 SEM
78,896.00
2,632.00
3.13% 3.13%
2,632.00
82.25 82.25
2,923.50
3.13% 3.13%
2,923.50
91.36 91.36
3,500.00
3.13% 3.13%
3,500.00
109.38 109.38
21,000.00
3.13% 3.13%
21,000.00
656.25 656.25
12,483.00
3.13% 3.13%
10,500.00
328.13 328.13
3.13% 3.13%
48.00
1.50 1.50
3.13% 3.13%
1,600.00
50.00 50.00
3.13% 3.13%
335.00
10.47 10.47
1,684.00
3.13% 3.13%
424.00
13.25 13.25
3.13% 3.13%
1,260.00
39.38 39.38
4,890.00
3.13% 3.13%
4,890.00
152.81 152.81
29,783.50
3.13% 3.13%
2,661.00
83.16 83.16
3.13% 3.13%
17,200.00
537.50 537.50
3.13% 3.13%
6,600.00
206.25 206.25
3.13% 3.13%
3,322.50
103.83 103.83
503,539.838 #REF!
39,538.60 316,308.80
34,596.28 276,770.20
577,674.71 #REF!
103,981.45 886,700.42
681,656.16 #REF!
35,637.53 285,100.25
10,867.50 86,940.00
717,293.69 #REF!
12.50% 1.06