Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Apiros SAS
Obra 034-06 Okapi SPL 6 (Versión: 02)
Analisis de Precios Unitarios
Detalle por Items
Descripció
Item n UM Cantidad Valor Unitario
Capitulo 1 PRELIMINARES
1.01 - S-C MS Comision de Topografia Generales
MS 8.25
Subcontratos
652 - Comision topografica MS 1 3,999,840.00
Total
Total
Total
Materiales
113 - Acero Fig. 60.000 P.S.I. KG 147 1,798.00
698 - Concreto 3000 PSI G.C. M3 26.25 219,323.00
Subcontratos
975 - S-C M3 Excavación a Maquina con M3 25 15,000.00
Retiro
Total
Total
Total
Total
Total
Capitulo 2 CIMIENTOS
2.01 - S-C M2 Descapote a Maquina Nivelacion
M2 11,614.00
Lote
3298 - S-C M2 Descapote a Maquina con M2 1 2,178.80
Retiro
Total
Total
Total
Total
Total
Total
Total
Materiales
2336 - Recebo VJ doble M3 1.3 16,536.00
Total
Total
Total
Total
Total
Total
Total
Total
Materiales
2336 - Recebo VJ doble M3 1.3 16,536.00
Total
Total
Total
Total
2.21 - Excavación Manual c/Retiro (TRANS
M3 + M.O) Parqueaderos,
62.8 Rampas y Vias
Mano de Obra
1628 - M-O M3 Excavación Manual M3 1 13,071.76
1836 - M-O M3 Transporte Horizontal M3 1 2,921.36
Transporte
2915 - Volqueta + Cargue VJ 0.26 124,800.00
Total
Materiales
2336 - Recebo VJ doble M3 1.3 16,536.00
Total
Capitulo 3 MAMPOSTERIA
3.01 - M-O M2 Ladrillo 1/2 Fachada (LEPVDMFR) Apartamentos
M2 9,466.96
Mano de Obra
3468 - M-O M2 Medio Fachada Nº.5 Perf. M2 1 6,920.16
Vert.
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
4.04 - M-O ML Pañete Exterior Zocalo ML
(2 Caras) Centro
59.79Comunal & Porteria
Mano de Obra
11343 - M-O Pañete Exterior Zocalo 2 Caras ML 1 5,389.28
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
5.04 - Muros Grouting 125 Kg/cm2 e=0.08
M2 Mts Apartamentos
2,266.09
Mano de Obra
4952 - M-O M2 Muro Gris M2 1 16,167.84
Materiales
113 - Acero Fig. 60.000 P.S.I. KG 1.66 1,798.00
4131 - Concreto Grouting Normal 125 1/2" M3 0.08 226,711.00
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
5.14 - Placa Contrapiso 3000 PSI e=0.10
M2 Reforzada Centro
31.58 Comunal & Porteria
Mano de Obra
1790 - M-O M2 Placa de Contrapiso M2 1 8,016.32
Reforzada
Materiales
229 - Autobomba M3 0.11 23,896.00
689 - Concreto 3000 Outinord G.C. M3 0.1 229,309.00
1364 - Malla estándar kg KG 2.58 2,262.00
Total
Total
Total
Total
Materiales
113 - Acero Fig. 60.000 P.S.I. KG 54.02 1,798.00
229 - Autobomba M3 1.05 23,896.00
689 - Concreto 3000 Outinord G.C. M3 1 229,309.00
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Capitulo 6 CUBIERTA
6.01 - M-O ML Media Caña Impermeable Apartamentos
ML 1,895.67
Mano de Obra
1716 - M-O ML Media Caña Impermeable ML 1 3,230.24
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
8.13 - M-O M2 Alistado de Pisos Cuarto
M2de Basuras60.33
Mano de Obra
1686 - M-O M2 Alistado pisos M2 1 3,460.08
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
11.17 - Suministro e Instalacion de Bajantes GB Aguas Lluvias
1 Salon Comunal y Porteria Centro Comunal & Porteria
5009 - Suministro e Instalacion de Bajantes GB 1 712,958.48
Aguas Lluvias Salon Comunal y Porteria
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
12.05 - Suministro e Inst. Internas Tanque UN Subterraneo1 Centro Comunal & Porteria
5030 - Suministro e Inst. Internas Tanque GB 1 209,954.00
Subterraneo
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
12.15 - Media Tension de Baja Tension
GB(Convenio) Obras
0.47 de Infraestructura
Subcontratos
5037 - Red de Media Tensión (Civiles + UN 1 284,771,755.00
Convenio)
Total
Total
Total
Materiales
3490 - Hoja Puerta Alc y Baños UN 1 72,384.00
Total
Total
Total
Total
14.04 - S-C UN Escotilla Cubierta Apartamentos
UN 7
4691 - S-C UN Escotilla Cubierta UN 1 188,697.60
Total
Total
Total
Total
Total
Total
Total
Total
14.12 - S-C UN Pasos para Tanque Subterraneo Centro
UN 1
Comunal & Porteria
12327 - S-C UN Paso-Pie de Amigo + UN 9 39,147.68
Pestaña (30x50x5) Cms
Total
Total
Total
Total
Total
Total
Total
Total
14.20 - S-C M2 Ventana Salon Comunal Cuarto
M2 de Basuras
4.17
12332 - S-C M2 Ventaneria Comunales M2 1 109,200.00
Total
Total
Total
Total
Total
Total
Capitulo 15 PINTURA
15.01 - S-C M2 Carraplast Techos Apartamentos
M2 25,404.05
3477 - S-C M2 Pintura Caraplast M2 1 3,509.17
Total
Total
15.03 - S-C ML Pintura Bajantes ViniloML
Superlavable Apartamentos
1,321.35
5067 - S-C ML Pint. Bajantes Vinilo ML 1 3,229.25
Superdurable
Total
Total
Total
Total
Total
Total
Total
Total
Total
15.12 - S-C ML Pintura Columnas y Vigas
ML (4 Caras) Cuarto
30.45 de Basuras
4998 - S-C ML Pintura Columnas ML 1 3,772.50
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
16.04 - M-O M2 Lavado Ladrillo Interior Apartamentos
M2 66,836.26
10907 - M-O M2 Lavado Ladrillo Interior M2 1 3,086.98
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
16.21 - Aplicacion Silicona y Vaselina ML
Vent. (MAT) Apartamentos
10,194.50
5333 - Sikasil.E Silicona Blanca o UN 0.02 6,128.72
Transparente.
4569 - Vaselina Industrial KG 0 8,993.92
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Materiales
4333 - Geodren ML 0.08 27,867.84
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Capitulo 18 CERRAJERIA
18.01 - M-O UN Instalación Cerradura Centro
UN Comunal17
& Porteria
Mano de Obra
1656 - M-O UN Instalación Cerraduras UN 1 6,240.00
(Ptas. Paso)
Total
Total
Total
Total
Total
Total
Materiales
698 - Concreto 3000 PSI G.C. M3 0.15 219,323.00
1364 - Malla estándar kg KG 3.05 2,262.00
5310 - Rocktop Neutro KG 6 844.48
Total
Total
Total
Total
Total
21.08 - Carcamo 3000 PSI G.C. (0.60 x
ML0.45) mts Parqueaderos,
156.5 Rampas y Vias
Mano de Obra
4090 - M-O M2 Pañete y Nivelación M2 1 3,338.40
Carcamo
4088 - M-O ML Fundida Carcamo ML 1 27,820.00
1674 - M-O ML Instalación Rejilla Carcamo ML 1 1,780.48
Total
Total
Total
Total
Materiales
11183 - Tierra Negra Abonada M3 1 29,120.00
Subcontratos
196 - S-C UN Suministro Arboles UN 1 29,120.00
Total
Total
Total
Materiales
5052 - Multiparque MP-103 UN 1 3,224,000.00
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Capitulo 23 G.GRALES - EQUIPOS
23.01 - Alquiler Torre Grua Brazo = 50
MSmts Generales
6.86
Alquileres
12313 - Alquiler Torre Grúa Brazo=50 mts MS 1 13,000,000.00
Total
Total
Total
Total
Total
Total
Total
Total
Total
23.10 - Alquiler Andamio Colgante Generales
MS 74.46
180 - Andamio Colgante UN(Ganchos DIA 30 813.28
Colgantes)
Materiales
2431 - Repisa 8x4x3m Ordinario UN 2 4,584.32
Total
Total
Total
Total
Total
Total
Total
Total
Transporte
2710 - Transporte Cilindros UN 220 15,924.48
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
25.03 - Ayudante de Locativas Generales MS 10.38
233 - Auxilio de transporte MS 1 63,960.00
235 - Ayudante de administración MS 1 586,560.00
11926 - Prestaciones Ayudante de Locativas MS 1 366,712.32
Total
Total
Total
Total
Total
Total
Total
Total
Capitulo 40 DERECHOS 40
40.01 - Medidor Electronico Zonas Comunes Generales
UN 1
10866 - Medidor Electronico Zonas UN 1 2,704,000.00
Comunes
Total
Total
Total
Total
Total
GRAN TOTAL
0 0
6/1/2012
Valor Parcial
###
3,999,840.00
3,999,840.00
3,999,840.00
35,817.93
4,153.76
4,153.76
31,664.17
1,393.39
1,372.80
478.82
25,433.32
2,985.84
35,817.93
369,824.00
369,824.00
369,824.00
369,824.00
###
520,000.00
520,000.00
6,021,534.75
264,306.00
5,757,228.75
375,000.00
375,000.00
6,916,534.75
###
7,800,000.00
7,800,000.00
79,040.00
79,040.00
79,040.00
79,040.00
57,200.00
57,200.00
57,200.00
8,320.00
8,320.00
8,320.00
8,320.00
###
2,080,000.00
2,080,000.00
2,080,000.00
2,178.80
2,178.80
2,178.80
10,500.00
10,500.00
10,500.00
7,500.00
7,500.00
7,500.00
2,080.00
2,080.00
2,080.00
3,504.59
3,504.59
3,504.59
3,504.59
30,030.00
30,030.00
30,030.00
30,030.00
10,591.05
10,591.05
6,793.28
3,797.77
10,591.05
28,290.08
6,793.28
21,496.80
21,496.80
28,290.08
10,500.00
10,500.00
10,500.00
10,500.00
2,178.80
2,178.80
2,178.80
2,178.80
48,441.12
13,071.76
2,921.36
32,448.00
32,448.00
48,441.12
10,591.05
10,591.05
6,793.28
3,797.77
10,591.05
3,504.59
3,504.59
3,504.59
3,504.59
48,441.12
15,993.12
13,071.76
2,921.36
32,448.00
32,448.00
48,441.12
10,181.60
10,181.60
10,181.60
10,181.60
48,441.12
15,993.12
13,071.76
2,921.36
32,448.00
32,448.00
48,441.12
28,290.08
6,793.28
6,793.28
21,496.80
21,496.80
28,290.08
3,504.59
3,504.59
3,504.59
40,404.00
40,404.00
40,404.00
40,404.00
46,410.00
46,410.00
46,410.00
48,441.12
15,993.12
13,071.76
2,921.36
32,448.00
32,448.00
48,441.12
28,290.08
6,793.28
6,793.28
21,496.80
21,496.80
28,290.08
6,920.16
6,920.16
6,920.16
6,920.16
6,920.16
6,920.16
6,920.16
6,920.16
6,920.16
6,920.16
6,920.16
6,920.16
6,920.16
20,747.55
20,747.55
850.02
3,176.28
16,721.25
20,747.55
6,920.16
6,920.16
6,920.16
6,920.16
6,920.16
6,920.16
6,920.16
16,821.97
16,821.97
552.51
1,468.87
14,800.59
16,821.97
5,379.32
1,852.24
1,852.24
3,527.08
2,333.44
1,193.63
5,379.32
2,210.38
2,210.38
2,210.38
6,920.16
6,920.16
6,920.16
6,920.16
6,920.16
6,920.16
6,920.16
6,920.16
6,920.16
6,920.16
14,502.55
6,920.16
7,582.39
340.01
1,270.51
5,971.88
14,502.55
14,502.55
6,920.16
6,920.16
7,582.39
340.01
1,270.51
5,971.88
14,502.55
20,747.55
850.02
3,176.28
16,721.25
20,747.55
6,920.16
6,920.16
6,920.16
6,920.16
6,920.16
6,920.16
6,920.16
16,821.97
16,821.97
552.51
1,468.87
14,800.59
16,821.97
5,379.32
1,852.24
1,852.24
3,527.08
2,333.44
1,193.63
5,379.32
2,210.38
2,210.38
2,210.38
6,920.16
6,920.16
6,920.16
6,920.16
6,920.16
6,920.16
6,920.16
14,502.55
6,920.16
7,582.39
340.01
1,270.51
5,971.88
14,502.55
14,502.55
6,920.16
6,920.16
7,582.39
340.01
1,270.51
5,971.88
14,502.55
20,747.55
850.02
3,176.28
16,721.25
20,747.55
6,920.16
6,920.16
6,920.16
6,920.16
6,920.16
6,920.16
6,920.16
16,821.97
16,821.97
552.51
1,468.87
14,800.59
16,821.97
5,379.32
1,852.24
1,852.24
3,527.08
2,333.44
1,193.63
5,379.32
2,210.38
2,210.38
2,210.38
5,389.28
5,389.28
5,389.28
5,389.28
2,694.64
2,694.64
2,694.64
2,703.90
2,703.90
891.35
1,812.55
2,703.90
5,389.28
5,389.28
5,389.28
5,389.28
4,743.44
4,743.44
4,743.44
3,449.68
3,449.68
3,449.68
4,742.40
4,742.40
4,742.40
3,449.68
3,449.68
3,449.68
1,185.64
1,185.64
1,185.64
5,389.28
5,389.28
5,389.28
2,703.90
2,703.90
891.35
1,812.55
2,703.90
5,389.28
5,389.28
5,389.28
5,389.28
3,449.68
3,449.68
3,449.68
4,742.40
4,742.40
4,742.40
3,449.68
3,449.68
3,449.68
1,185.64
1,185.64
1,185.64
2,703.90
2,703.90
891.35
1,812.55
2,703.90
507,482.59
91,999.44
91,999.44
415,483.15
185,194.00
230,289.15
507,482.59
31,448.65
8,016.32
8,016.32
23,432.33
18,423.13
5,009.20
31,448.65
394,377.80
161,678.40
161,678.40
232,699.40
55,558.20
177,141.20
394,377.80
45,042.98
16,167.84
16,167.84
28,875.14
2,981.62
19,043.72
6,849.79
45,042.98
11,764.48
11,764.48
11,764.48
11,764.48
49,204.25
11,764.48
37,439.77
4,592.81
110.52
23,855.02
260.94
8,620.48
49,204.25
20,634.24
10,778.56
10,778.56
9,855.68
5,185.43
4,670.25
20,634.24
14,941.61
5,132.40
5,132.40
9,809.21
9,809.21
14,941.61
216,767.08
19,475.04
19,475.04
197,292.04
81,855.75
10,663.59
104,772.70
216,767.08
98,344.35
36,499.84
3,338.40
27,820.00
1,780.48
3,560.96
51,829.31
944.85
1,662.97
34,543.37
14,678.12
10,015.20
10,015.20
98,344.35
436,282.30
130,150.80
130,150.80
306,131.50
240,752.20
6,272.70
59,106.60
436,282.30
###
125,480.16
125,480.16
915,252.02
653,734.82
25,090.80
236,426.40
1,040,732.18
347,379.39
91,999.44
91,999.44
255,379.95
25,090.80
230,289.15
347,379.39
39,280.95
8,016.32
8,016.32
31,264.63
2,509.08
22,930.90
5,824.65
39,280.95
###
125,480.16
125,480.16
1,055,675.12
653,734.82
25,090.80
376,849.50
1,181,155.28
104,294.98
19,475.04
19,475.04
84,819.94
26,556.82
4,265.44
8,977.28
39,149.16
5,871.25
104,294.98
108,867.12
19,475.04
19,475.04
89,392.08
29,890.31
4,265.44
10,099.44
39,149.16
5,987.74
108,867.12
559,129.49
207,595.44
207,595.44
351,534.05
97,134.25
25,090.80
229,309.00
559,129.49
108,867.12
19,475.04
19,475.04
89,392.08
29,890.31
4,265.44
10,099.44
39,149.16
5,987.74
108,867.12
556,835.37
85,978.88
85,978.88
470,856.49
204,991.24
25,090.80
240,774.45
556,835.37
447,383.11
91,998.40
91,998.40
355,384.71
100,004.76
25,090.80
230,289.15
447,383.11
408,061.89
91,999.44
91,999.44
316,062.45
60,682.50
25,090.80
230,289.15
408,061.89
55,572.86
8,016.32
8,016.32
47,556.54
3,763.62
34,543.37
9,249.54
55,572.86
879,031.97
125,480.16
125,480.16
753,551.81
498,171.86
25,090.80
230,289.15
879,031.97
40,343.55
17,753.28
17,753.28
22,590.27
22,590.27
40,343.55
535,812.53
85,978.88
85,978.88
449,833.65
194,453.70
25,090.80
230,289.15
535,812.53
###
1,629,888.00
444,288.00
1,185,600.00
758,739.60
114,820.28
477,115.80
166,803.52
2,388,627.60
14,941.61
5,132.40
5,132.40
9,809.21
9,809.21
14,941.61
3,230.24
3,230.24
3,230.24
3,230.24
576.65
576.65
576.65
20,709.37
3,459.91
17,249.46
13,630.26
3,619.20
20,709.37
148,755.81
29,466.98
29,466.98
119,288.83
3,474.43
115,814.40
148,755.81
34,907.94
18,262.40
8,902.40
9,360.00
16,645.54
11,053.88
5,591.66
34,907.94
51,876.97
18,262.40
8,902.40
9,360.00
33,614.57
22,338.05
11,276.52
51,876.97
17,576.00
17,576.00
17,576.00
17,576.00
36,691.20
36,691.20
36,691.20
25,159.68
25,159.68
25,159.68
3,230.24
3,230.24
3,230.24
3,230.24
576.65
576.65
576.65
3,460.08
3,460.08
3,460.08
20,709.37
3,459.91
17,249.46
13,630.26
3,619.20
20,709.37
45,123.78
7,496.49
7,496.49
37,627.29
36,299.75
427.73
899.81
45,123.78
2,175.15
966.78
1,208.37
2,175.15
5,684.76
2,059.66
3,625.10
5,684.76
36,691.20
36,691.20
36,691.20
36,691.20
25,159.68
25,159.68
25,159.68
17,576.00
17,576.00
17,576.00
19,188.00
19,188.00
19,188.00
83,050.27
7,496.49
7,496.49
75,553.78
72,825.21
2,728.57
83,050.27
36,691.20
36,691.20
36,691.20
36,691.20
25,159.68
25,159.68
25,159.68
31,449.60
31,449.60
31,449.60
0
0
0
0
0
0
0
0
0
0
0
3,460.08
3,460.08
3,460.08
3,460.08
5,684.76
5,684.76
2,059.66
3,625.10
5,684.76
8,650.72
8,650.72
8,650.72
8,650.72
2,310.17
2,310.17
442.08
1,868.10
2,310.17
4,343.04
4,343.04
3,230.24
1,112.80
4,343.04
2,175.15
2,175.15
966.78
1,208.37
2,175.15
3,460.08
3,460.08
3,460.08
3,460.08
5,684.76
5,684.76
2,059.66
3,625.10
5,684.76
309,344.67
309,344.67
103,474.18
37,724.96
103,474.18
64,671.36
309,344.67
96,585.76
96,585.76
34,994.23
61,591.53
96,585.76
3,460.08
3,460.08
3,460.08
3,460.08
5,684.76
5,684.76
2,059.66
3,625.10
5,684.76
3,460.08
3,460.08
3,460.08
3,460.08
5,684.76
5,684.76
2,059.66
3,625.10
5,684.76
3,230.24
3,230.24
3,230.24
3,230.24
2,175.15
2,175.15
966.78
1,208.37
2,175.15
5,389.28
5,389.28
5,389.28
5,389.28
21,382.40
2,080.00
19,302.40
21,382.40
286.81
286.81
286.81
286.81
3,120.00
3,120.00
3,120.00
3,120.00
3,063.63
3,063.63
3,063.63
3,063.63
5,389.28
5,389.28
5,389.28
5,389.28
3,120.00
3,120.00
3,120.00
3,063.63
3,063.63
3,063.63
3,063.63
6,312.80
6,312.80
6,312.80
6,312.80
5,593.12
5,593.12
5,593.12
16,348.95
16,348.95
1,862.41
1,726.41
12,760.13
16,348.95
1,132.56
1,132.56
1,132.56
1,132.56
1,969.76
1,969.76
1,969.76
1,969.76
567,512.40
567,512.40
567,512.40
567,512.40
284,632.40
284,632.40
284,632.40
110,350.24
110,350.24
110,350.24
683,992.40
683,992.40
683,992.40
101,592.40
101,592.40
101,592.40
105,095.12
105,095.12
105,095.12
30,652.96
30,652.96
30,652.96
179,537.28
179,537.28
179,537.28
###
1,277,778.32
1,277,778.32
331,049.68
331,049.68
331,049.68
306,527.52
306,527.52
306,527.52
###
10,509,482.88
10,509,482.88
###
1,079,898.56
1,079,898.56
502,647.60
502,647.60
502,647.60
69,942.08
69,942.08
69,942.08
52,548.08
52,548.08
52,548.08
712,958.48
712,958.48
712,958.48
226,830.24
226,830.24
226,830.24
332,801.04
332,801.04
332,801.04
87,579.44
87,579.44
87,579.44
65,684.32
65,684.32
65,684.32
490,443.20
490,443.20
490,443.20
###
105,419,189.20
###
###
137,855,862.56
###
###
84,335,351.36
84,335,351.36
###
7,006,321.92
7,006,321.92
9,526.61
6,573.84
4,382.56
2,191.28
2,952.77
2,952.77
9,526.61
621,185.00
621,185.00
621,185.00
621,185.00
###
1,285,640.00
1,285,640.00
308,665.00
308,665.00
308,665.00
###
3,747,298.00
3,747,298.00
209,954.00
209,954.00
209,954.00
###
1,832,312.00
1,832,312.00
324,473.00
324,473.00
324,473.00
224,718.00
224,718.00
224,718.00
###
4,790,300.00
4,790,300.00
###
453,868,318.00
###
###
87,828,380.00
87,828,380.00
###
68,641,122.00
68,641,122.00
###
72,029,120.00
72,029,120.00
###
###
261,104,398.00
###
###
###
284,771,755.00
###
145,600.00
10,400.00
10,400.00
135,200.00
135,200.00
145,600.00
7,280.00
2,080.00
2,080.00
5,200.00
5,200.00
7,280.00
104,624.00
32,240.00
32,240.00
72,384.00
72,384.00
104,624.00
213,200.00
213,200.00
213,200.00
213,200.00
104,000.00
15,600.00
15,600.00
88,400.00
88,400.00
104,000.00
72,000.24
72,000.24
72,000.24
188,697.60
188,697.60
188,697.60
49,250.00
49,250.00
49,250.00
201,468.80
201,468.80
201,468.80
296,068.24
296,068.24
296,068.24
558,159.01
558,159.01
558,159.01
15,724.80
15,724.80
15,724.80
15,724.80
188,697.60
188,697.60
188,697.60
188,697.60
227,769.31
9,404.72
9,404.72
8,700.59
3,867.12
4,833.47
209,664.00
209,664.00
227,769.31
352,329.12
352,329.12
352,329.12
265,926.48
15,600.00
15,600.00
40,662.48
40,662.48
209,664.00
209,664.00
265,926.48
104,000.00
15,600.00
15,600.00
88,400.00
88,400.00
104,000.00
188,697.60
188,697.60
188,697.60
109,200.00
109,200.00
109,200.00
136,048.64
136,048.64
136,048.64
70,803.20
70,803.20
70,803.20
188,697.60
188,697.60
188,697.60
109,200.00
109,200.00
109,200.00
94,348.80
94,348.80
94,348.80
164,340.80
164,340.80
164,340.80
###
1,976,000.00
1,976,000.00
###
40,662.48
40,662.48
1,257,984.00
1,257,984.00
1,298,646.48
265,926.48
15,600.00
15,600.00
40,662.48
40,662.48
209,664.00
209,664.00
265,926.48
3,509.17
3,509.17
3,509.17
22,880.00
22,880.00
22,880.00
3,229.25
3,229.25
3,229.25
1,729.96
1,729.96
1,729.96
1,729.96
1,144.00
1,144.00
1,144.00
1,662.69
1,662.69
1,335.33
87.24
114.61
125.52
1,662.69
4,095.85
4,095.85
4,095.85
4,095.85
3,772.50
3,772.50
3,772.50
3,229.25
3,229.25
3,229.25
7,760.56
7,760.56
7,760.56
4,311.42
4,311.42
4,311.42
3,772.50
3,772.50
3,772.50
3,229.25
3,229.25
3,229.25
7,760.56
7,760.56
7,760.56
4,311.42
4,311.42
4,311.42
5,766.53
5,766.53
5,766.53
2,306.62
2,306.62
2,306.62
19,606.20
19,606.20
19,606.20
1,112.80
1,112.80
1,112.80
1,112.80
576.65
576.65
576.65
2,075.95
2,075.95
2,075.95
3,086.98
3,086.98
3,086.98
388.02
388.02
388.02
1,153.36
1,153.36
1,153.36
576.65
576.65
576.65
1,153.31
1,153.31
1,153.31
576.65
576.65
576.65
576.65
576.65
576.65
31,257.82
31,257.82
31,257.82
1,153.31
1,153.31
1,153.31
3,086.98
3,086.98
3,086.98
1,153.31
1,153.31
1,153.31
922.65
922.65
922.65
538.93
538.93
538.93
250.33
250.33
49.21
201.12
250.33
922.95
922.95
922.95
742.39
742.39
742.39
2,447.35
17.37
13.03
458.73
19.76
241.28
37.64
37.65
50.19
180.96
463.26
37.64
21.72
172.52
18.1
390.87
286.63
2,447.35
108.14
102.58
5.56
108.14
32,448.00
32,448.00
32,448.00
32,448.00
1,112.80
1,112.80
1,112.80
1,112.80
576.65
576.65
576.65
3,086.98
3,086.98
3,086.98
576.65
576.65
576.65
1,153.31
1,153.31
1,153.31
576.65
576.65
576.65
576.65
576.65
576.65
31,257.82
31,257.82
31,257.82
1,153.31
1,153.31
1,153.31
3,086.98
3,086.98
3,086.98
1,153.31
1,153.31
1,153.31
922.65
922.65
922.65
857.97
857.97
857.97
3,365.07
3,365.07
3,365.07
4,301.55
2,225.60
2,075.95
4,301.55
2,003.15
2,003.15
2,003.15
250.33
250.33
49.21
201.12
250.33
742.39
742.39
742.39
2,447.35
17.37
13.03
458.73
19.76
241.28
37.64
37.65
50.19
180.96
463.26
37.64
21.72
172.52
18.1
390.87
286.63
2,447.35
11,358.55
8,491.39
2,867.16
11,358.55
8,493.06
8,493.06
8,493.06
32,448.00
32,448.00
32,448.00
32,448.00
1,112.80
1,112.80
1,112.80
1,112.80
576.65
576.65
576.65
576.65
576.65
576.65
1,153.31
1,153.31
1,153.31
576.65
576.65
576.65
576.65
576.65
576.65
31,257.82
31,257.82
31,257.82
1,153.31
1,153.31
1,153.31
3,086.98
3,086.98
3,086.98
1,153.31
1,153.31
1,153.31
922.65
922.65
922.65
857.97
857.97
857.97
3,365.07
3,365.07
3,365.07
250.33
250.33
49.21
201.12
250.33
742.39
742.39
742.39
2,447.35
17.37
13.03
458.73
19.76
241.28
37.64
37.65
50.19
180.96
463.26
37.64
21.72
172.52
18.1
390.87
286.63
2,447.35
32,448.00
32,448.00
32,448.00
32,448.00
1,845.29
1,845.29
1,845.29
1,845.29
151,871.20
9,222.72
142,648.48
142,648.48
151,871.20
15,172.89
15,172.89
15,172.89
21,407.36
21,407.36
21,407.36
83,200.00
83,200.00
83,200.00
83,200.00
57,126.37
57,126.37
57,126.37
8,360.56
8,360.56
8,360.56
8,360.56
3,832.69
1,617.20
1,617.20
2,215.49
2,215.49
3,832.69
17,570.09
1,845.29
1,845.29
15,724.80
15,724.80
17,570.09
3,962.73
1,845.29
1,845.29
2,117.44
2,117.44
3,962.73
2,412.80
2,412.80
2,412.80
21,715.20
21,715.20
21,715.20
542,880.00
542,880.00
542,880.00
542,880.00
1,554.80
669.76
669.76
885.04
885.04
1,554.80
27,514.37
8,112.00
3,016.00
5,096.00
10,354.37
3,703.88
4,605.78
2,044.70
9,048.00
9,048.00
27,514.37
109,435.66
57,870.11
1,402.13
56,467.99
32,340.11
6,057.98
13,438.15
6,057.98
6,786.00
19,225.44
19,225.44
109,435.66
151,871.20
9,222.72
9,222.72
142,648.48
142,648.48
151,871.20
44,263.44
15,662.40
28,601.04
44,263.44
235,613.04
235,613.04
235,613.04
8,360.56
8,360.56
8,360.56
###
65,748.80
33,280.00
2,184,000.00
2,184,000.00
2,283,028.80
940,160.00
940,160.00
108,160.00
832,000.00
940,160.00
###
728,000.00
865,280.00
840,320.00
1,064,960.00
27,872,000.00
21,632,000.00
6,240,000.00
31,370,560.00
997,955.92
208,000.00
208,000.00
789,955.92
3,528.72
405,600.00
202,800.00
178,027.20
997,955.92
###
360,880.00
377,520.00
79,040.00
650,000.00
105,040.00
99,840.00
1,672,320.00
3,962.73
1,845.29
1,845.29
2,117.44
2,117.44
3,962.73
###
3,690.59
3,690.59
1,295,324.16
1,137,032.00
2,292.16
156,000.00
1,299,014.75
8,360.56
8,360.56
8,360.56
###
5,200,000.00
5,200,000.00
6,240.00
6,240.00
6,240.00
6,240.00
19,117.28
19,117.28
19,117.28
19,117.28
39,520.00
39,520.00
39,520.00
39,520.00
###
13,251,680.00
13,251,680.00
27,406.43
8,983.30
2,178.80
6,804.50
18,423.13
18,423.13
27,406.43
1,293.43
1,293.43
1,293.43
1,293.43
60,399.73
5,389.28
9,161.78
45,848.67
33,885.40
6,896.39
5,066.88
60,399.73
17,685.90
8,649.79
8,649.79
9,036.11
9,036.11
17,685.90
17,685.90
8,649.79
8,649.79
9,036.11
9,036.11
17,685.90
530,400.00
114,400.00
46,800.00
67,600.00
364,000.00
364,000.00
52,000.00
52,000.00
530,400.00
27,686.32
6,919.85
6,919.85
20,766.48
17,271.69
3,494.79
27,686.32
98,344.35
36,499.84
3,338.40
27,820.00
1,780.48
3,560.96
51,829.31
944.84
1,662.97
34,543.37
14,678.12
10,015.20
10,015.20
98,344.35
43,942.78
6,804.50
6,804.50
37,138.28
463.55
26,609.73
10,065.00
43,942.78
67,848.84
14,551.06
5,389.28
9,161.78
53,297.78
38,013.90
10,065.00
5,218.89
67,848.84
1,293.43
1,293.43
1,293.43
1,293.43
61,360.00
3,120.00
29,120.00
29,120.00
29,120.00
29,120.00
61,360.00
2,795.94
2,795.94
2,795.94
546
546
546
546
###
343,200.00
3,224,000.00
3,224,000.00
3,567,200.00
49,920.00
49,920.00
49,920.00
49,920.00
416
416
312
104
416
75,657.12
227.01
6,054.88
3,855.23
819.79
1,813.08
1,222.36
65,520.00
65,520.00
75,657.12
###
6,429,208.24
1,829,274.72
2,906,072.00
1,693,861.52
6,429,208.24
###
848,658.72
1,456,000.00
2,304,658.72
###
1,197,040.00
697,718.32
1,894,758.32
###
1,185,600.00
92,632.80
766,389.52
2,044,622.32
###
628,160.00
63,960.00
49,077.60
421,080.40
1,162,278.00
###
1,716,000.00
1,716,000.00
###
1,818,554.40
3,120,000.00
4,938,554.40
###
93,522.00
752,228.88
1,197,040.00
2,042,790.88
###
396,281.60
1,902,160.00
1,378,075.92
3,676,517.52
###
1,112,800.00
231,836.80
806,202.80
2,150,839.60
###
63,960.00
896,480.00
93,392.00
608,525.84
1,662,357.84
###
63,960.00
586,560.00
61,110.40
403,352.56
1,114,982.96
###
63,960.00
93,392.00
896,480.00
608,525.84
1,662,357.84
###
63,960.00
586,560.00
61,110.40
403,352.56
1,114,982.96
###
63,960.00
93,392.00
896,480.00
608,525.84
1,662,357.84
###
63,960.00
586,560.00
61,110.40
403,352.56
1,114,982.96
###
63,960.00
586,560.00
61,110.40
403,352.56
1,114,982.96
###
63,960.00
93,392.00
896,480.00
608,525.84
1,662,357.84
###
63,960.00
870,480.00
90,688.00
591,315.92
1,616,443.92
###
63,960.00
77,251.20
741,520.00
505,940.24
1,388,671.44
###
63,960.00
140,088.00
896,480.00
636,523.68
1,737,051.68
###
63,960.00
644,800.00
556,038.08
1,264,798.08
###
13,000,000.00
13,000,000.00
13,000,000.00
###
8,840,000.00
8,840,000.00
8,840,000.00
###
7,800,000.00
7,800,000.00
301,600.00
301,600.00
301,600.00
301,600.00
364,000.00
364,000.00
364,000.00
239,200.00
239,200.00
239,200.00
259,064.00
259,064.00
259,064.00
###
1,085,760.00
1,085,760.00
358,280.00
358,280.00
358,280.00
33,567.04
24,398.40
9,168.64
9,168.64
33,567.04
4,518.80
4,518.80
4,518.80
4,518.80
715.52
715.52
603.2
112.32
715.52
260,000.00
260,000.00
260,000.00
###
1,040,000.00
520,000.00
520,000.00
1,040,000.00
72,800.00
72,800.00
72,800.00
72,800.00
220,409.28
220,409.28
220,409.28
220,409.28
###
40,293.76
20,146.88
20,146.88
3,272,721.92
1,166,106.24
2,026,752.00
79,863.68
3,313,015.68
###
63,094,840.64
8,351,907.20
1,011,566.40
7,366,278.40
12,697,118.72
31,366.40
23,524.80
7,394,025.60
47,170.24
376,879.36
9,939,529.60
902,387.20
5,600,108.80
35,830.08
899,371.20
537,451.20
47,170.24
7,833,155.20
3,503,385.60
3,503,385.60
66,598,226.24
36,400.00
36,400.00
36,400.00
36,400.00
###
48,715,400.14
765,948.00
388,460.80
145,600.00
313,381.12
27,958.32
30,401.28
232,792.56
2,707,161.60
55,976.96
86,744.99
46,800.00
60,474.96
127,944.96
2,050.88
61,526.40
9,048.00
3,231.28
27,144.00
386,048.00
1,924,208.00
49,221.12
190,611.20
3,367,982.80
12,205.44
44,262.40
355,975.36
15,200.64
71,901.44
63,991.20
16,178,065.28
1,806,342.72
18,314.40
139,834.24
207,500.80
77,209.60
23,626.14
231,628.80
163,708.48
12,667.20
38,001.60
11,076.00
3,884.61
9,431.76
14,768.00
189,747.42
30,444.96
511,815.20
38,966.72
57,221.96
244,115.04
817,745.76
76,793.60
16,932.24
124,764.64
53,274.62
75,641.28
487,344.00
125,692.32
211,120.00
213,291.52
36,192.00
108,576.00
122,096.00
1,846.00
126,672.00
60,320.00
18,457.92
4,799.06
8,213,400.00
135,361.20
54,048.80
2,158,490.88
39,087.36
13,167.44
619,727.68
1,447,680.00
10,133.76
25.53
5,066.88
24,128.00
892,132.80
492,789.44
8,736.00
765.44
77,257.25
197,866.24
38,217.92
23,133.93
5,050.24
5,050.24
48,720,450.38
###
37,138,400.00
34,744,320.00
2,394,080.00
37,138,400.00
###
16,680,768.00
72,159.36
506,688.00
1,082,889.60
249,600.00
977,184.00
39,811.20
197,600.00
19,806,700.16
###
746,304.00
22,921.60
108,576.00
398,112.00
2,243,904.00
488,592.00
1,879,571.20
977,184.00
254,009.60
658,694.40
946,400.00
747,968.00
9,472,236.80
###
750,803.04
501,203.04
249,600.00
6,794,336.64
243,360.00
3,002,463.36
622,502.40
2,345,241.60
249,200.64
331,568.64
7,545,139.68
###
46,892,252.16
46,892,252.16
46,892,252.16
###
36,400,000.00
36,400,000.00
215,760.00
215,760.00
36,615,760.00
###
13,127,994.88
5,879,704.48
7,248,290.40
61,672,126.88
25,637,040.00
13,594,486.88
20,231,328.00
1,791,504.00
417,768.00
74,800,121.76
6,030.34
6,030.34
4,336.80
936.94
756.6
6,030.34
7,183.49
4,423.54
936.94
238.68
252.72
1,331.62
7,183.49
108,576.00
108,576.00
108,576.00
###
1,779,024.00
687,648.00
259,376.00
409,760.00
422,240.00
1,779,024.00
7,183.49
7,183.49
4,423.54
936.94
238.68
252.72
1,331.62
7,183.49
108,576.00
108,576.00
108,576.00
1,669.20
1,669.20
1,669.20
1,669.20
520,000.00
520,000.00
520,000.00
520,000.00
###
22,854,819.52
1,899,173.12
4,510,970.88
2,924,796.16
4,715,154.08
787,176.00
866,979.36
621,416.64
310,708.32
590,291.52
1,571,637.60
364,000.00
2,953,870.40
400,645.44
338,000.00
22,854,819.52
###
1,961,232.00
2,135,369.60
299,520.00
93,600.00
92,364.48
415,001.60
663,520.00
1,337,772.80
651,456.00
310,044.80
6,032.00
16,391,356.80
337,792.00
633,048.00
75,046.40
51,683.84
59,067.84
146,900.00
232,128.00
25,892,936.16
###
90,721.28
74,314.24
320,902.40
6,763,802.24
3,195,271.04
193,385.92
3,994,390.40
244,476.96
1,394,598.40
199,297.28
168,654.72
6,054,197.76
22,694,012.64
###
2,461,047.68
906,247.68
1,554,800.00
2,461,047.68
###
63,960.00
896,480.00
552,531.20
1,512,971.20
###
63,960.00
586,560.00
366,712.32
1,017,232.32
8,176.51
8,176.51
680.24
189.28
470.18
3,180.37
738.08
2,122.59
372.9
422.88
8,176.51
104,000.00
104,000.00
104,000.00
104,000.00
952,425.76
952,425.76
73,831.68
10,133.76
36,400.00
16,939.52
82,035.20
30,883.84
3,619.20
10,857.60
192,456.16
12,205.44
19,302.40
39,952.64
23,162.88
28,953.60
40,716.00
18,863.52
14,768.00
38,966.72
21,101.60
19,302.40
41,897.44
16,407.04
56,160.00
24,610.56
40,535.04
26,058.24
12,305.28
952,425.76
###
249,891.20
516,882.08
384,841.60
569,963.68
61,014.72
34,985.60
192,662.08
207,138.88
209,551.68
391,476.80
2,818,408.32
###
1,456,000.00
1,456,000.00
1,456,000.00
988,000.00
988,000.00
988,000.00
20,800.00
20,800.00
20,800.00
###
2,704,000.00
2,704,000.00
135,200.00
135,200.00
135,200.00
135,200.00
130,436.80
130,436.80
130,436.80
51,688.00
51,688.00
51,688.00
14,054.56
14,054.56
14,054.56
130,436.80
130,436.80
130,436.80
###