CRONO

► AMPLIACION DEL SERVICIO EDUCATIVO DEL NIVEL INICIAL Y SECUNDARIO DE MENORES DE LA I.E. Nº81014 - PEDRO M
► GOBIERNO REGIONAL LA LIBERTAD

Partidas Descripción Und. Metrado Precio S/.

COLEGIO " Pedro M. Ureña "
1.00 OBRAS PROVISIONALES

1.01 CARTEL DE IDENTIFICACION DE OBRA 7.20 x 3.60 m Und. 1 1,778.13

TRANSPORTE DE EQUIPO, HERRAMIENTAS Y

1.02 MADERA vje 2 1,189.44

2.00 OBRAS PRELIMINARES

2.01 TRAZO Y REPLANTEO m2 1,526.40 1.99
2.02 LIMPIEZA DE TERRENO MANUAL m2 1,526.40 1.22
3.00 MOVIMIENTO DE TIERRAS
EXCAVACION DE ZANJA P/ CIMIENTOS,ZAPATAS Y
3.01 VIGAS DE CIMENTACION m3 1,585.03 29.53

3.02 EXCAVACION PARA CISTERNA m3 153.32 31.64

CORTE EN TERRENO NATURAL PARA BASE DE
3.03 AFIRMADO m2 1,130.71 2.76

3.04 RELLENO CON MATERIAL PROPIO m3 621.13 15.57

BASE DE AFIRMADO PISO DE CONCRETO DE e = 0.20
3.05 m m2 1,152.55 10.6

3.06 ELIMINACION DE MATERIAL EXCEDENTE m3 2,142.47 15.03

4.00.00 CONCRETO SIMPLE
4.01 SOLADOS
04.01.01 CONCRETO C:H/ 1:10, E= 4", EN SOLADO m2 98.64 22.32
4.02 FALSO CIMIENTO
04.02.01 CONCRETO 1:12 +30% P.G. m3 399.77 145.72
4.03 FALSO PISO
04.03.01 FALSO PISO CONCRETO C:H/ 1:8, e= 4" m2 1,117.45 22.97
4.04 GRADAS Y RAMPAS
04.04.01 CONCRETO f 'c=140 kg/cm2, P/ RAMPAS m3 12.42 215.56
5.00 CONCRETO ARMADO
5.01 ZAPATAS
05.01.01 CONCRETO f'c=280 kg/cm2 EN ZAPATAS m3 267.44 317.4

05.01.02 ACERO DE REFUERZO fy=4200 kg/cm2 P/ ZAPATAS kg 10,086.60 4.28

5.02 VIGA DE CIMENTACION

 CONCRETO f'c=280 kg/cm2 P/VIGAS DE
05.02.01 CIMENTACION m3 46.29 409.65

ENCOFRADO Y DESENCOFRADO P/ VIGAS DE

05.02.02 CIMENTACION m2 248.96 32.15

ACERO DE REFUERZO fy=4200 kg/cm2 P/ VIGAS DE

05.02.03 CIMENTACION kg 5,136.80 4.28

5.03 CIMIENTOS CORRIDOS ARMADO

CONCRETO f'c=280 kg/cm2 PARA CIMIENTO
05.03.01 CORRIDO ARMADO m3 144.75 314.41

5.04 SOBRECIMIENTO ARMADO

CONCRETO f'c=280 kg/cm2 P/SOBRECIMIENTO
05.04.01 ARMADO m3 147.9 373.61

ENCOFRADO Y DESENCOFRADO
05.04.02 P/SOBRECIMIENTO ARMADO m2 712.29 36.93

ACERO DE REFUERZO fy=4200 kg/cm2 P/

05.04.03 SOBRECIMIENTO ARMADO kg 24,302.60 4.28

5.05 COLUMNAS
05.05.01 CONCRETO f 'c=210 kg/cm2 P/ COLUMNAS m3 280.83 412.46
05.05.02 ENCOFRADO Y DESENCOFRADO P/ COLUMNAS m2 2,985.95 41.4
ACERO DE REFUERZO fy=4200 kg/cm2 P/
05.05.03 COLUMNAS kg 53,919.00 4.28

5.06 VIGAS
05.06.01 CONCRETO f 'c=210 kg/cm2 P/ VIGAS m3 316.01 333.47
05.06.02 ENCOFRADO Y DESENCOFRADO P/ VIGAS m2 2,354.52 41.99
05.06.03 ACERO DE REFUERZO fy=4200 kg/cm2 P/ VIGAS kg 42,160.90 4.28
5.07 LOSA ALIGERADA

05.07.01 CONCRETO f 'c=210 kg/cm2 P/ LOSA ALIGERADA m3 180.17 312.71

ENCOFRADO Y DESENCOFRADO P/ LOSA

05.07.02 ALIGERADA m2 2,053.20 38.89

ACERO DE REFUERZO fy=4200 kg/cm2 P/ LOSA

05.07.03 ALIGERADA kg 11,715.80 4.28

05.07.04 LADRILLO HUECO DE ARCILLA15X30X30 cm Und. 17,102.62 2.53

5.08 LOSA MACIZA
05.08.01 CONCRETO f 'c=210 kg/cm2 P/ LOSA MACIZA m3 35.38 292.04

05.08.02 ENCOFRADO Y DESENCOFRADO P/ LOSA MACIZA m2 294.75 36.27

ACERO DE REFUERZO fy=4200 kg/cm2 P/ LOSA

05.08.03 MACIZA kg 2,855.50 4.28

5.09 CISTERNA
05.09.01 CONCRETO f 'c=210 kg/cm2 P/ CISTERNA m3 57.21 461.29
05.09.02 ENCOFRADO Y DESENCOFRADO P/ CISTERNA m2 271.33 36.57
ACERO DE REFUERZO fy=4200 kg/cm2 P/
05.09.03 CISTERNA kg 2,925.80 4.28

5.1 TANQUE ELEVADO

05.10.01 CONCRETO f'c=210 kg/cm2 P/TANQUE ELEVADO m3 7.67 350.45

ENCOFRADO Y DESENCOFRADO P/ TANQUE

05.10.02 ELEVADO m2 77.52 53.58

ACERO DE REFUERZO fy=4200 kg/cm2 P/TANQUE

05.10.03 ELEVADO kg 790.7 4.28

5.11 ESCALERA
05.11.01 CONCRETO f 'c=210 kg/cm2 P/ ESCALERA m3 37.49 314.34
05.11.02 ENCOFRADO Y DESENCOFRADO P/ ESCALERA m2 308.58 36.02

05.11.03 ACERO DE REFUERZO fy=4200 kg/cm2 P/ESCALERA kg 6,526.50 4.28

6.00 MUROS Y TABIQUES DE ALBAÑILERIA

6.01 MURO DE LADRILLO KK,APAREJO DE SOGA m2 466.19 67.97
6.02 MURO DE LADRILLO KK,APAREJO DE CABEZA m2 841.72 96.54
1.00 REVOQUES Y ENLUCIDOS
TARRAJEO PRIMARIO RAYADO CON MORTERO C:A /
1.01 1:5 m2 657.67 15.94

1.02 TARRAJEO EN MUROS INTERIORES m2 2,751.03 18.35

1.03 TARRAJEO EN MUROS EXTERIORES m2 2,865.81 19.25
1.04 TARRAJEO EN COLUMNAS m2 647.96 28.12
1.05 TARRAJEO EN VIGAS m2 554.51 26.02
TARRAJEO CON IMPERMEABILIZANTE EN CISTERNA
1.06 Y MUROS (JARDIN) m2 105.66 23.87

1.07 REVESTIMIENTO DE ESCALERAS m2 181.5 17.57

1.08 VESTIDURA DE DERRAMES ML 1,469.80 10.43
1.09 BRUÑAS ML 1,095.00 8.89
2.00 CIELORRASOS
2.01 CIELORRASOS CON MEZCLA C:A 1:5 m2 2,220.87 30.1
3.00 PISOS Y PAVIMENTOS
3.01 CONTRAPISO e=4cm m2 475.83 19.99
PISO PULIDO BRUÑADO COLOR GRIS e=2", GRILLA
3.02 DE 0.40 X 0.40 m m2 2,257.85 28.55

3.03 PISO DE CONCRETO BRUÑADO COLOR GRIS e=4" m2 2,366.07 47.81

3.04 PISO CERAMICO COLOR 30X30 cm m2 475.83 43.01
4.00 CONTRAZOCALOS
4.01 CONTRAZOCALO DE CEMENTO PULIDO H=10 cm ML 1,408.57 9.95
4.02 CONTRAZOCALO CEMENTO H = 30 cm ML 437.45 12.18
5.00 ZOCALOS Y ENCHAPES
5.01 ZOCALO DE CERAMICA DE COLOR 30 X 30 cm m2 533.76 46.15
5.02 MESA DE CONCRETO REVESTIDA DE CERAMICA. m2 321.75 83.73
6.00 CUBIERTAS
6.01 COBERTURA DE LADRILLO PASTELERO m2 1,148.95 35.88
7.00 CARPINTERIA DE MADERA
7.01 PUERTA TABLERO DE CEDRO m2 221.51 489.5
7.02 TICERO DE MADERA TORNILLO, BARNIZADO ML 90 44.99
 8.00 CARPINTERIA METALICA
8.01 REJA Y PUERTA METALICA m2 89.48 250
8.02 CANTONERA DE ALUMINIO EN ESCALERAS ML 206.15 11.68
8.03 BARANDAS DE FIERRO D= 2" ML 221.6 45.92
8.04 PROTECTOR METALICO m2 149.13 39.46
9 MELAMINE
9.01 TABIQUES DE MELAMINE m2 46.5 49.94
10 CERRAJERIA
10.01 CERRADURA DE EMBUTIR 2 GOLPES pza 71 52.36
10.02 CERRADURA DE PERILLA DE EMBUTIR pza 41 48.88
10.03 BISAGRA CAPUCHINA DE 4"X 4"P/ PUERTAS pza 555 10.97
10.04 JALADOR DE FIERRO D= 1 1/2" pza 81 25.88
10.05 CERROJO DE FIERRO pza 30 18.94
10.06 BISAGRA DE FIERRO 180º pza 5 15.47
11 VENTANA, CRISTALES Y SIMILARES

11.01 VENTANA C/VIDRIO TEMPLADO 6 mm INCOLORO m2 368.65 158.68

12 PINTURA

12.01 PINTADO DE MUROS EXTERIORES C/ LATEX VINILICO m2 3,176.85 9.98

12.02 PINTADO DE MUROS INTERIORES C/ LATEX VINILICO m2 2,698.36 7.53

12.03 PINTADO DE CIELORASOS C/ LATEX VINILICO m2 2,220.87 8.7

PINTURA EN CARPINTERIA DE MADERA C/LACA Y
12.04 BARNIZ m2 443.02 13.95

PINTURA ANTICORROSIVA Y ACRILICA EN

12.05 CARPINTERIA METALICA ML 266.1 6.27

12.06 PINTURA EN CARPINTERIA METALICA m2 356.26 8.3

13 VARIOS
13.01 PIZARRA DE CEMENTO m2 90 29.57

COSTO DIRECTO
GASTOS GENERALES 10%
UTILIDAD 5%
SUB TOTAL
FACTOR DE RELACION 1.0000
IGV 18%
PRESUPUESTO TOTAL
 CRONOGRAMA VALORIZADO DE OBRA
Del 05 de marzo al 15 de octubre del 2018

E LA I.E. Nº81014 - PEDRO MERCEDES UREÑA - REFORMULADO

MARZO ABRIL
Parcial S/. % METR MONTO % METR
S/.2,835,033.08
S/.4,157.01

S/.1,778.13 1.00
100.00% S/. 1,778.13

S/.2,378.88 2.00
100.00% S/. 2,378.88
S/.4,899.75
S/.3,037.54 33.33% 508.80 S/. 1,012.51 33.33% 508.80
S/.1,862.21 100.00% 1,526.40 S/. 1,862.21 - -
S/.108,867.08

S/.46,805.94 33.33% 528.34 S/. 15,601.98 33.33% 528.34

S/.4,851.04 100.00% 153.32

S/.3,120.76 376.90
33.33% S/. 1,040.25
S/.9,670.99 33.33% 207.04 S/. 3,223.66

S/.12,217.03 33.33% 384.18

S/.32,201.32 33.33% 714.16

S/.88,801.21
S/.2,201.64
S/.2,201.64 33.33% 32.88 S/. 733.88 33.33% 32.88
S/.58,254.48
S/.58,254.48 33.33% 133.26 S/. 19,418.16 33.33% 133.26
S/.25,667.83
S/.25,667.83 - - 33.33% 372.48
S/.2,677.26
S/.2,677.26 - -
S/.1,635,755.49
S/.128,056.11
S/.84,885.46 33.33% 89.15 S/. 28,295.15 33.33% 89.15

S/.43,170.65 3,362.20 3,362.20

33.33% S/. 14,390.22 33.33%
S/.48,952.26
 S/.18,962.70 15.43 15.43
33.33% S/. 6,320.90 33.33%

S/.8,004.06 82.99 74.69

33.33% S/. 2,668.02 30.00%

S/.21,985.50 1,712.27 1,712.27

33.33% S/. 7,328.50 33.33%
S/.45,510.85

S/.45,510.85 48.25 28.95

33.33% S/. 15,170.28 20.00%
S/.185,576.92

S/.55,256.92 49.30
33.33% S/. 18,418.97

S/.26,304.87 237.43
33.33% S/. 8,768.29

S/.104,015.13 8,100.87 3,600.39

33.33% S/. 34,671.71 14.81%
S/.470,222.79
S/.115,831.14 11.76% 33.04 S/. 13,627.19 5.88% 16.52
S/.123,618.33 10.53% 314.31 S/. 13,012.46 7.02% 209.54

S/.230,773.32 10,966.58 10,966.58

20.34% S/. 46,936.95 20.34%
S/.384,694.79
S/.105,379.85 16.67% 52.67
S/.98,866.29 14.97% 352.38
S/.180,448.65 21.05% 8,875.98
S/.229,603.16

S/.56,340.96 30.03
16.67%

S/.79,848.95 278.83
13.58%

S/.50,143.62 2,571.76
21.95%
S/.43,269.63 20.00% 3,420.52
S/.33,244.50
S/.10,332.38 12.50% 4.42

S/.10,690.58 55.90
18.97%

S/.12,221.54 605.71
21.21%
S/.48,835.36
S/.26,390.40 100.00% 57.21
S/.9,922.54 100.00% 271.33

S/.12,522.42 2,925.80
100.00%
S/.10,225.67
 S/.2,687.95

S/.4,153.52

S/.3,384.20

S/.50,833.08
S/.11,784.61 25.00% 9.37
S/.11,115.05 20.00% 61.72

S/.27,933.42 1,827.42
28.00%
S/.112,946.58
S/.31,686.93 2.00% 9.32 S/. 633.74 18.00% 83.91
S/.81,259.65 2.00% 16.83 S/. 1,625.19 18.00% 151.51
S/.179,556.11

S/.10,483.26

S/.50,481.40
S/.55,166.84
S/.18,220.64
S/.14,428.35

S/.2,522.10

S/.3,188.96
S/.15,330.01
S/.9,734.55
S/.66,848.19
S/.66,848.19
S/.207,560.72
S/.9,511.84

S/.64,461.62

S/.113,121.81
S/.20,465.45
S/.19,343.41
S/.14,015.27
S/.5,328.14
S/.51,573.15
S/.24,633.02
S/.26,940.13
S/.41,224.33
S/.41,224.33
S/.112,478.25
S/.108,429.15
S/.4,049.10
 S/.40,838.37
S/.22,370.00
S/.2,407.83
S/.10,175.87
S/.5,884.67
S/.2,322.21
S/.2,322.21
S/.14,551.82
S/.3,717.56
S/.2,004.08
S/.6,088.35
S/.2,096.28
S/.568.20
S/.77.35
S/.58,497.38

S/.58,497.38

S/.82,150.72

S/.31,704.96

S/.20,318.65

S/.19,321.57

S/.6,180.13

S/.1,668.45

S/.2,956.96
S/.2,661.30
S/.2,661.30

S/. 2,835,033.08 S/. 258,917.24

S/. 283,503.31 S/. 25,891.72
S/. 141,751.65 S/. 12,945.86
S/. 3,260,288.04 S/. 297,754.82
S/. 3,260,288.04 S/. 297,754.82
S/. 586,851.85 S/. 53,595.87
S/. 3,847,139.89 S/. 351,350.69
9.13% S/. 351,350.69 14.43%
 MAYO JUNIO JULIO
MONTO % METR MONTO % METR MONTO %

S/. 1,012.51 33.33% 508.80 S/. 1,012.51

S/. 15,601.98 33.33% 528.34 S/. 15,601.98

-
S/. 4,851.04 -

33.33% 376.9033333 33.33%

S/. 1,040.25
33.33% 207.0433333 S/. 3,223.66 33.33%
S/. 4,072.34 33.33% 384.1833333 S/. 4,072.34
33.33%
S/. 10,733.77 33.33% 714.1566667 S/. 10,733.77 33.33%

S/. 733.88 33.33% 32.88 S/. 733.88

S/. 19,418.16 33.33% 133.26 S/. 19,418.16

S/. 8,555.94 33.33% 372.4833333 S/. 8,555.94 33.33%

S/. 28,295.15 33.33% 89.15 S/. 28,295.15

S/. 14,390.22 33.33% 3,362.20 S/. 14,390.22

 S/. 6,320.90 25.93% 12.00 S/. 4,916.26 7.41%

3.33% 8.298666667
S/. 2,401.22 S/. 266.80 23.33% 58.09 S/. 1,867.61 10.00%

S/. 7,328.50 33.33% 1,712.27 S/. 7,328.50

13.33% 19.3
S/. 9,102.17 S/. 6,068.11 13.33% 19.30 S/. 6,068.11 20.00%

33.33% 49.3
S/. 18,418.97 33.33%

33.33% 237.43
S/. 8,768.29 33.33%

18.52% 4500.48
S/. 15,409.65 S/. 19,262.06 7.41% 1,800.19 S/. 7,704.82 25.93%

S/. 6,813.60 33.33% 93.61 S/. 38,610.38 - - 29.41%

S/. 8,674.97 31.58% 942.9315789 S/. 39,037.37 1.75% 52.39 S/. 2,168.74 28.07%

13.56% 7311.050847
S/. 46,936.95 S/. 31,291.30 18.64% 10,052.69 S/. 43,025.53 10.17%

S/. 17,563.31 16.67% 52.67 S/. 17,563.31 16.67% 52.67 S/. 17,563.31 16.67%
S/. 14,796.32 13.61% 320.34 S/. 13,451.20 20.41% 480.51 S/. 20,176.79 18.37%
S/. 37,989.19 21.05% 8875.98 S/. 37,989.19 18.42% 7,766.48 S/. 33,240.54 21.05%

16.67% 30.02833333
S/. 9,390.16 S/. 9,390.16 16.67% 30.03 S/. 9,390.16 16.67%

19.14% 392.8962963
S/. 10,843.68 S/. 15,279.74 18.52% 380.22 S/. 14,786.84 19.14%

21.95% 2571.760976
S/. 11,007.14 S/. 11,007.14 17.07% 2,000.26 S/. 8,561.11 21.95%
S/. 8,653.93 20.00% 3420.524 S/. 8,653.93 20.00% 3,420.52 S/. 8,653.93 20.00%

S/. 1,291.55 12.50% 4.42 S/. 1,291.55 12.50% 4.42 S/. 1,291.55 -

17.24% 50.82
S/. 2,027.52 S/. 1,843.20 25.86% 76.23 S/. 2,764.81 9.48%

27.27% 778.77
S/. 2,592.45 S/. 3,333.15 18.18% 519.18 S/. 2,222.10

S/. 26,390.40
S/. 9,922.54

S/. 12,522.42
 S/. 2,946.15 25.00% 9.3725 S/. 2,946.15 25.00% 9.37 S/. 2,946.15
S/. 2,223.01 20.00% 61.716 S/. 2,223.01 26.67% 82.29 S/. 2,964.01

24.00% 1566.36
S/. 7,821.36 S/. 6,704.02 24.00% 1,566.36 S/. 6,704.02

S/. 5,703.65 20.00% 93.238 S/. 6,337.39 20.00% 93.24 S/. 6,337.39 20.00%
S/. 14,626.74 20.00% 168.344 S/. 16,251.93 20.00% 168.34 S/. 16,251.93 20.00%

17.31% 113.8275
S/. 1,814.41 17.31% 113.83 S/. 1,814.41 17.31%
17.31% 476.1398077 S/. 8,737.17 17.31% 476.14 S/. 8,737.17 17.31%
17.31% 496.0055769 S/. 9,548.11 17.31% 496.01 S/. 9,548.11 17.31%
16.67% 107.9933333 S/. 3,036.77 16.67% 107.99 S/. 3,036.77 16.67%
16.67% 92.41833333 S/. 2,404.73 16.67% 92.42 S/. 2,404.73 16.67%

100.00% 105.66 S/.2,522.10

- - - -
- - 100.00% 181.50 S/. 3,188.96 -
16.67% 244.9666667 S/. 2,555.00 16.67% 244.97 S/. 2,555.00 16.67%
17.31% 189.5192308 S/. 1,684.83 17.31% 189.52 S/. 1,684.83 17.31%

17.54% 389.6263158 S/. 11,727.75 17.54% 389.63 S/. 11,727.75 17.54%

16.67% 79.305 S/. 1,585.31 11.11% 52.87 S/. 1,056.87 16.67%

17.14% 387.06
S/. 11,050.56 17.14%
17.14% 405.612 S/. 19,392.31 17.14%
17.14% 81.57085714 S/. 3,508.36 17.14%

16.67% 234.7616667 S/. 2,335.88 16.67%

16.67% 72.90833333 S/. 888.02 16.67%

16.67% 88.96 S/. 4,105.50 16.67%

16.67% 53.625 S/. 4,490.02 16.67%

5.71% 65.65428571 S/. 2,355.68 11.43% 131.31 S/. 4,711.35 17.14%

6.67% 14.77 S/. 7,228.61 10.00% 22.15 S/. 10,842.92 16.67%

6.67% 6.00 S/. 269.94 10.00% 9.00 S/. 404.91 16.67%
 16.67% 14.91 S/. 3,728.33 16.67%
16.67% 34.36 S/. 401.31 16.67%
16.67% 36.93 S/. 1,695.98 16.67%
16.67% 24.86 S/. 980.78 16.67%

16.67% 7.75 S/. 387.04 16.67%

16.67% 11.83 S/. 619.59 16.67%

16.67% 6.83 S/. 334.01 16.67%
16.67% 92.50 S/. 1,014.73 16.67%
16.67% 13.50 S/. 349.38 16.67%
16.67% 5.00 S/. 94.70 16.67%
16.67% 0.83 S/.12.89 16.67%

16.67% 61.44 S/. 9,749.56 16.67%

18.42% 585.21 S/. 5,840.39 18.42%

18.42% 497.07 S/. 3,742.91 18.42%

18.42% 409.11 S/. 3,559.24 18.42%

18.42% 81.61 S/. 1,138.45 18.42%

18.42% 49.02 S/. 307.35 18.42%

18.42% 65.63 S/. 544.70 18.42%

0.00% 0.00 0.00%

S/. 408,964.46 S/. 444,855.37 S/. 402,601.21

S/. 40,896.45 S/. 44,485.54 S/. 40,260.12
S/. 20,448.22 S/. 22,242.77 S/. 20,130.06
S/. 470,309.13 S/. 511,583.68 S/. 462,991.39
S/. 470,309.13 S/. 511,583.68 S/. 462,991.39
S/. 84,655.64 S/. 92,085.06 S/. 83,338.45
S/. 554,964.77 S/. 603,668.74 S/. 546,329.84
S/. 554,964.77 15.69% S/. 603,668.74 14.20% S/. 546,329.84 16.80%
 JULIO AGOSTO SEPTIEMBRE
METR MONTO % METR MONTO % METR MONTO

-
-

376.903333 S/. 1,040.25

207.043333 S/. 3,223.66

384.183333 S/. 4,072.34

714.156667 S/. 10,733.77

372.483333 S/. 8,555.94

100.00% 12.42 S/. 2,677.26

3.42888889 S/. 1,404.64

24.896 S/. 800.41

28.95 S/. 9,102.17

49.3 S/. 18,418.97

237.43 S/. 8,768.29

6300.67407 S/. 26,966.89

82.5970588 S/. 34,067.98 19.61% 55.0647059 S/. 22,711.99

838.161404 S/. 34,699.88 21.05% 628.621053 S/. 26,024.91

5483.28814 S/. 23,468.47 16.95% 9138.81356 S/. 39,114.12

52.67 S/. 17,563.31 16.67% 52.67 S/. 17,563.31 16.67% 52.6683333 S/. 17,563.31
432.46 S/. 18,159.11 21.09% 496.53 S/. 20,849.35 11.56% 272.291429 S/. 11,433.52
8875.98 S/. 37,989.19 18.42% 7766.48 S/. 33,240.54 - -

30.0283333 S/. 9,390.16 16.67% 30.0283333 S/. 9,390.16 16.67% 30.0283333 S/. 9,390.16

392.896296 S/. 15,279.74 19.14% 392.896296 S/. 15,279.74 10.49% 215.459259 S/. 8,379.21

2571.76098 S/. 11,007.14 17.07% 2000.25854 S/. 8,561.11

3420.524 S/. 8,653.93 20.00% 3420.524 S/. 8,653.93

- 12.50% 4.4225 S/. 1,291.55 50.00% 17.69 S/. 5,166.19

27.950431 S/. 1,013.76 19.83% 58.4418103 S/. 2,119.68 8.62% 25.4094828 S/. 921.60

30.30% 865.30303 S/. 3,703.50 3.03% 86.530303 S/. 370.35

 100.00% 7.67 S/. 2,687.95

100.00% 77.52 S/. 4,153.52

100.00% 790.7 S/. 3,384.20

25.00% 9.3725 S/. 2,946.15

33.33% 102.86 S/. 3,705.02

24.00% 1566.36 S/. 6,704.02

93.238 S/. 6,337.39 20.00% 93.238 S/. 6,337.39

168.344 S/. 16,251.93 20.00% 168.344 S/. 16,251.93

113.8275 S/. 1,814.41 17.31% 113.83 S/. 1,814.41 30.77% 202.36 S/. 3,225.62
476.139808 S/. 8,737.17 17.31% 476.14 S/. 8,737.17 30.77% 846.470769 S/. 15,532.74
496.005577 S/. 9,548.11 17.31% 496.01 S/. 9,548.11 30.77% 881.787692 S/. 16,974.41
107.993333 S/. 3,036.77 16.67% 107.99 S/. 3,036.77 33.33% 215.986667 S/. 6,073.55
92.4183333 S/. 2,404.73 16.67% 92.42 S/. 2,404.73 33.33% 184.836667 S/. 4,809.45

- -
- -
244.966667 S/. 2,555.00 16.67% 244.97 S/. 2,555.00 33.33% 489.933333 S/. 5,110.00
189.519231 S/. 1,684.83 17.31% 189.519231 S/. 1,684.83 30.77% 336.923077 S/. 2,995.25

389.626316 S/. 11,727.75 19.30% 428.588947 S/. 12,900.53 28.07% 623.402105 S/. 18,764.40

79.305 S/. 1,585.31 22.22% 105.74 S/. 2,113.74 33.33% 158.61 S/. 3,170.61

387.06 S/. 11,050.56 34.29% 774.12 S/. 22,101.13 22.86% 516.08 S/. 14,734.08
405.612 S/. 19,392.31 34.29% 811.224 S/. 38,784.62 22.86% 540.816 S/. 25,856.41
81.5708571 S/. 3,508.36 34.29% 163.141714 S/. 7,016.73 22.86% 108.761143 S/. 4,677.82

234.761667 S/. 2,335.88 26.67% 375.618667 S/. 3,737.41 23.33% 328.666333 S/. 3,270.23
72.9083333 S/. 888.02 26.67% 116.653333 S/. 1,420.84 23.33% 102.071667 S/. 1,243.23

88.96 S/. 4,105.50 26.67% 142.336 S/. 6,568.81 23.33% 124.544 S/. 5,747.70
53.625 S/. 4,490.02 26.67% 85.8 S/. 7,184.03 23.33% 75.075 S/. 6,286.03

196.962857 S/. 7,067.03 20.00% 229.79 S/. 8,244.87 31.43% 361.098571 S/. 12,956.22

36.9183333 S/. 18,071.53 20.00% 44.302 S/. 21,685.83 30.00% 66.453 S/. 32,528.75
15 S/. 674.85 20.00% 18 S/. 809.82 30.00% 27 S/. 1,214.73
14.9133333 S/. 3,728.33 16.67% 14.9133333 S/. 3,728.33 33.33% 29.8266667 S/. 7,456.67
34.3583333 S/. 401.31 16.67% 34.3583333 S/. 401.31 33.33% 68.7166667 S/. 802.61
36.9333333 S/. 1,695.98 16.67% 36.9333333 S/. 1,695.98 33.33% 73.8666667 S/. 3,391.96
24.855 S/. 980.78 16.67% 24.855 S/. 980.78 33.33% 49.71 S/. 1,961.56

7.75 S/. 387.04 16.67% 7.75 S/. 387.04 33.33% 15.5 S/. 774.07

11.8333333 S/. 619.59 16.67% 11.8333333 S/. 619.59 33.33% 23.6666667 S/. 1,239.19
6.83333333 S/. 334.01 16.67% 6.83333333 S/. 334.01 33.33% 13.6666667 S/. 668.03
92.5 S/. 1,014.73 16.67% 92.5 S/. 1,014.73 33.33% 185 S/. 2,029.45
13.5 S/. 349.38 16.67% 13.5 S/. 349.38 33.33% 27 S/. 698.76
5 S/. 94.70 16.67% 5 S/. 94.70 33.33% 10 S/. 189.40
0.83333333 S/. 12.89 16.67% 0.83333333 S/. 12.89 33.33% 1.66666667 S/. 25.78

61.4416667 S/. 9,749.56 16.67% 61.4416667 S/. 9,749.56 33.33% 122.883333 S/. 19,499.13

585.209211 S/. 5,840.39 18.42% 585.209211 S/. 5,840.39 23.68% 752.411842 S/. 7,509.07

497.066316 S/. 3,742.91 18.42% 497.066316 S/. 3,742.91 23.68% 639.085263 S/. 4,812.31
409.107632 S/. 3,559.24 18.42% 409.107632 S/. 3,559.24 23.68% 525.995526 S/. 4,576.16

81.6089474 S/. 1,138.45 18.42% 81.6089474 S/. 1,138.45 23.68% 104.925789 S/. 1,463.72

49.0184211 S/. 307.35 18.42% 49.0184211 S/. 307.35 23.68% 63.0236842 S/. 395.16
65.6268421 S/. 544.70 18.42% 65.6268421 S/. 544.70 23.68% 84.3773684 S/. 700.33

0 0.00% 0 S/. 0.00 0.00% 0

S/. 476,148.79 S/. 443,976.32 S/. 306,814.59

S/. 47,614.88 S/. 44,397.63 S/. 30,681.46
S/. 23,807.44 S/. 22,198.82 S/. 15,340.73
S/. 547,571.11 S/. 510,572.77 S/. 352,836.78
S/. 547,571.11 S/. 510,572.77 S/. 352,836.78
S/. 98,562.80 S/. 91,903.10 S/. 63,510.62
S/. 646,133.91 S/. 602,475.87 S/. 416,347.40
S/. 646,133.91 15.66% S/. 602,475.87 10.82% S/. 416,347.40
 OCTUBRE
% METR MONTO

S/. 0.00
 0.00

8.57% 193.53 S/. 5,525.28

8.57% 202.806 S/. 9,696.16
8.57% 40.7854286 S/. 1,754.18

16.67% 234.761667 S/. 2,335.88

16.67% 72.9083333 S/. 888.02

16.67% 88.96 S/. 4,105.50

16.67% 53.625 S/. 4,490.02

14.29% 164.135714 S/. 5,889.19

16.67% 36.9183333 S/. 18,071.53

16.67% 15 S/. 674.85
 16.67% 14.9133333 S/. 3,728.33
16.67% 34.3583333 S/. 401.31
16.67% 36.9333333 S/. 1,695.98
16.67% 24.855 S/. 980.78

16.67% 7.75 S/. 387.04

16.67% 11.8333333 S/. 619.59

16.67% 6.83333333 S/. 334.01
16.67% 92.5 S/. 1,014.73
16.67% 13.5 S/. 349.38
16.67% 5 S/. 94.70
16.67% 0.83333333 S/. 12.89

16.67% 61.4416667 S/. 9,749.56

21.05% 668.810526 S/. 6,674.73

21.05% 568.075789 S/. 4,277.61

21.05% 467.551579 S/. 4,067.70

21.05% 93.2673684 S/. 1,301.08

21.05% 56.0210526 S/. 351.25

21.05% 75.0021053 S/. 622.52

100.00% 90 S/. 2,661.30

S/. 92,755.10
S/. 9,275.51
S/. 4,637.75
S/. 106,668.36
S/. 106,668.36
S/. 19,200.30
S/. 125,868.66
3.27% S/. 125,868.66