Documentos de Académico
Documentos de Profesional
Documentos de Cultura
40 720 S/ 720.00
10 180 S/ 180.00
288
uye deductivos) Variación
TOTAL Variación % Precio % precio
Actual total s/. Unitario total
S/ 3,526,857.49 -S/ 965,080.53 37.7%
17,540,853.98
10,948,207.91
10,948,207.91
S/ 198,780.72 S/ 9,541,474.56
S/ 0.24 9600 S/ 460,800.00 S/ 809,600.00
S/ 6.60 4045.8 S/ 194,198.40 S/ 310,178.00
S/ 5.72 11502.92 S/ 552,140.16 S/ 740,048.00
S/ 5.30 40576.8 S/ 1,947,686.40 S/ 2,465,232.00
S/ 6.00 4405.2 S/ 211,449.60 S/ 276,940.24
S/ 3,290.00 3290 S/ 157,920.00 S/ 160,770.00
S/ 2,400.00 9600 S/ 460,800.00 S/ 506,000.00
S/ 3,000.00 6000 S/ 288,000.00 S/ 253,000.00
S/ 3,290.00 13160 S/ 631,680.00 S/ 496,800.00
S/ 250.00 2000 S/ 96,000.00 S/ 237,728.00
S/ 3,100.00 3100 S/ 148,800.00 S/ 140,208.00
S/ 7,500.00 7500 S/ 360,000.00 S/ 832,600.00
S/ 65,000.00 65000 S/ 3,120,000.00 S/ 6,440,000.00
S/ 15,000.00 15000 S/ 720,000.00 S/ 570,400.00
S/ 1,000.00 1000 S/ 48,000.00 S/ 46,000.00
S/ 3,000.00 3000 S/ 144,000.00 S/ 161,000.00
S/ 89,778.63 S/ 1,167,122.15
S/ 0.24 1800 S/ 23,400.00 S/ 36,300.00
S/ 6.60 1348.38 S/ 17,528.94 S/ 24,720.30
S/ 5.72 3835.26 S/ 49,858.38 S/ 59,004.00
S/ 5.30 13526.607 S/ 175,845.89 S/ 196,518.63
S/ 6.00 1468.38 S/ 19,088.94 S/ 22,074.65
S/ 1,700.00 1700 S/ 22,100.00 S/ 17,600.00
S/ 1,300.00 5200 S/ 67,600.00 S/ 61,600.00
S/ 1,500.00 3000 S/ 39,000.00 S/ 28,600.00
S/ 1,700.00 6800 S/ 88,400.00 S/ 57,200.00
S/ 250.00 1500 S/ 19,500.00 S/ 16,500.00
S/ 3,100.00 3100 S/ 40,300.00 S/ 33,528.00
S/ 4,500.00 4500 S/ 58,500.00 S/ 82,489.00
S/ 15,000.00 15000 S/ 195,000.00 S/ 136,400.00
S/ 23,000.00 23000 S/ 299,000.00 S/ 641,666.63
S/ 1,000.00 1000 S/ 13,000.00 S/ 11,000.00
S/ 3,000.00 3000 S/ 39,000.00 S/ 38,500.00
S/ 18,431.63 S/ 239,611.19
1.2 120 S/ 1,560.00 S/ 20,250.00
1200 7200 S/ 93,600.00 S/ 702.00
3 6 S/ 78.00 S/ 270.00
4.5 9 S/ 117.00 S/ 270.00
8 24 S/ 312.00 S/ 270.00
45 90 S/ 1,170.00 S/ 810.00
20.00 60 S/ 780.00 S/ 675.00
80.00 80 S/ 1,040.00 S/ 701.10
35.00 35 S/ 455.00 S/ 292.50
50.00 50 S/ 650.00 S/ 422.10
4.00 24 S/ 312.00 S/ 972.00
15.00 15 S/ 195.00 S/ 108.00
20.00 80 S/ 1,040.00 S/ 1,044.00
125.00 250 S/ 3,250.00 S/ 2,610.00
110.00 110 S/ 1,430.00 S/ 900.00
900.00 900 S/ 11,700.00 S/ 16,200.00
3,100.00 3100 S/ 40,300.00 S/ 27,432.00
25.00 75 S/ 975.00 S/ 1,080.00
180.00 90 S/ 1,170.00 S/ 990.00
0.24 504 S/ 6,552.00 S/ 8,316.00
170.00 170 S/ 2,210.00 S/ 1,980.00
6.60 199.39 S/ 2,592.01 S/ 2,990.79
5.72 414.64 S/ 5,390.35 S/ 5,219.28
6.00 1880.16 S/ 24,442.08 S/ 22,561.92
5.30 1305.443 S/ 16,970.76 S/ 15,517.53
25.00 50 S/ 650.00 S/ 1,440.00
30.00 90 S/ 1,170.00 S/ 2,700.00
500.00 500 S/ 6,500.00 S/ 4,500.00
1,000.00 1000 S/ 13,000.00 S/ 9,000.00
522 6,592,646.08
S/ 227.34 S/ 181,872.00
3 3.00 S/ 2,400.00
0.5 1.50 S/ 1,200.00
0.5 12.50 S/ 10,000.00
3.5 3.50 S/ 2,800.00
12 36.00 S/ 28,800.00
1 25.00 S/ 20,000.00
5.00 125.00 S/ 100,000.00
3,100.00 5.94 S/ 4,751.42
1,044.00 2.00 S/ 1,600.58
3.30 9.90 S/ 7,920.00
1.00 3.00 S/ 2,400.00
S/ 439,487.92 S/ 6,152,830.88
250 1500 S/ 21,000.00
3290 3290 S/ 46,060.00
2400 9600 S/ 134,400.00
3000 6000 S/ 84,000.00
3290 13160 S/ 184,240.00
60 2400 S/ 33,600.00
65,000.00 65000 S/ 910,000.00
129,129.00 129129 S/ 1,807,806.00
130,258.92 130258.92 S/ 1,823,624.88
3,100.00 3100 S/ 43,400.00
12,000.00 12000 S/ 168,000.00
17,000.00 17000 S/ 238,000.00
43,550.00 43550 S/ 609,700.00
500.00 500 S/ 7,000.00
3,000.00 3000 S/ 42,000.00
S/ 7.20 S/ 64,080.00
12 7.20 S/ 64,080.00
S/ 75,480.00 S/ 111,680.00
S/ 36,200.00 S/ 72,400.00
35 1085 S/ 1,085.00
10 310 S/ 310.00
35 1085 S/ 1,085.00
500 500 S/ 500.00
3600 3600 S/ 3,600.00
2,700.00 2700 S/ 2,700.00
1,500.00 1500 S/ 1,500.00
820.00 25420 S/ 25,420.00
S/ 15,680.00 S/ 15,680.00
35.00 560 S/ 560.00
10.00 160 S/ 160.00
35.00 560 S/ 560.00
500.00 500 S/ 500.00
3,600.00 3600 S/ 3,600.00
2,700.00 2700 S/ 2,700.00
475.00 7600 S/ 7,600.00
S/ 23,600.00 S/ 23,600.00
35.00 595 S/ 595.00
10.00 170 S/ 170.00
35.00 595 S/ 595.00
500.00 500 S/ 500.00
3,600.00 3600 S/ 3,600.00
2,700.00 2700 S/ 2,700.00
1,500.00 1500 S/ 1,500.00
820.00 13940 S/ 13,940.00
S/ 933.90 S/ 82,183.20
12 24 S/ 2,112.00
300 300 S/ 26,400.00
300 300 S/ 26,400.00
300 300 S/ 26,400.00
3.3 9.9 S/ 871.20
S/ 17,540,853.98
COSTOS ACTUALES 2023
POR EJECUTAR (S/) TOTAL PRESUPUESTO
P.U. SUB TOTAL TOTAL ACTUAL
Actual Actual Actual por ejecutar
11,710,319.88 25,630,021.29
S/ - S/ 0.00 S/ -
S/ - S/ - S/ - S/ -
S/ - S/ - S/ - S/ -
S/ - S/ - S/ - S/ -
S/ - S/ - S/ - S/ -
S/ - S/ - S/ - S/ -
S/ 11,710,319.88 S/ 25,630,021.29
VARIACIÓN DE COSTOS
8,089,167.31 46%
S/ 5,497,151.82 58%
S/ 384,000.00 83%
S/ 129,710.80 70%
S/ 216,061.84 22%
S/ 627,792.00 36%
S/ 78,941.18 53%
S/ 7,930.00 -23%
S/ 65,440.00 5%
-S/ 29,400.00 -53%
-S/ 114,560.00 -23%
S/ 159,328.00 340%
-S/ 2,092.00 5%
S/ 508,600.00 140%
S/ 3,566,000.00 89%
-S/ 124,400.00 -16%
S/ 200.00 10%
S/ 23,600.00 10%
S/ 601,187.36 51.51%
S/ 19,500.00 83%
S/ 11,767.68 70%
S/ 18,532.62 22%
S/ 57,424.27 36%
S/ 7,469.16 53%
S/ 1,290.00 70%
S/ 15,520.00 107%
-S/ 720.00 61%
-S/ 14,080.00 26%
S/ 4,200.00 140%
-S/ 272.00 5%
S/ 48,989.00 178%
-S/ 33,400.00 -16%
S/ 458,666.63 152%
S/ 200.00 10%
S/ 6,100.00 10%
S/ 117,449.71
S/ 18,690.00 -100%
S/ 27,102.00 317%
S/ 192.00 -100%
S/ 153.00 -100%
S/ 102.00 50%
S/ 32.00 9%
S/ 1,023.00 370%
S/ 1,425.10 451%
S/ 2,477.50 1786%
S/ 2,532.10 1280%
S/ 1,620.00 900%
-S/ 7.00 33%
S/ 1,444.00 350%
S/ 1,600.00 124%
S/ 8,670.00 1991%
S/ 19,300.00 311%
S/ 132.00 5%
S/ 1,005.00 200%
S/ 400.00 61%
S/ 5,460.00 83%
S/ 1,050.00 88%
S/ 1,752.18 70%
S/ 1,858.65 22%
S/ 7,144.61 20%
S/ 7,571.57 73%
S/ 2,790.00 900%
S/ 5,730.00 1067%
S/ 200.00 10%
-S/ 4,000.00 -100%
S/ 146,072.48
S/ 1,200.00 50%
S/ 2,400.00 200%
S/ 10,000.00 100%
S/ 1,200.00 43%
S/ 24,000.00 83%
S/ 2,000.00 10%
S/ 100,000.00 100%
S/ 475.14 10%
S/ 3,765.34 235%
S/ 792.00 10%
S/ 240.00 10%
S/ 1,867,769.12
S/ 46,200.00 220%
S/ 4,340.00 9%
S/ 16,800.00 13%
-S/ 11,200.00 -13%
-S/ 44,240.00 -24%
S/ 190,400.00 567%
S/ 826,000.00 91%
-S/ 1,107,806.00 -61%
S/ 976,375.12 54%
-S/ 1,400.00 -3%
S/ 504,000.00 300%
S/ 112,000.00 47%
S/ 139,300.00 23%
S/ 161,000.00 2300%
S/ 56,000.00 133%
S/ 53,400.00
S/ 53,400.00 83%
-S/ 82,183.20
-S/ 2,112.00 -100%
-S/ 26,400.00 -100%
-S/ 26,400.00 -100%
-S/ 26,400.00 -100%
-S/ 871.20 -100%
S/ 8,200,847.31
COSTOS 2019
COD
RUBROS
4 4,085.00 S/ 16,340.00 2
5 S/ 12.00 S/ 60.00 S/ 240.00 5
40 S/ 1.00 S/ 40.00 S/ 160.00
1 S/ 500.00 S/ 500.00 S/ 2,000.00
20 S/ 10.00 S/ 200.00 S/ 800.00
1 S/ 30.00 S/ 30.00 S/ 120.00
1 S/ 25.00 S/ 25.00 S/ 100.00
1 S/ 30.00 S/ 30.00 S/ 120.00
40 S/ 0.50 S/ 20.00 S/ 80.00
1 S/ 300.00 S/ 300.00 S/ 1,200.00
1 S/ 320.00 S/ 320.00 S/ 1,280.00
1 S/ 1,000.00 S/ 1,000.00 S/ 4,000.00
40 S/ 7.00 S/ 280.00 S/ 1,120.00
0 S/ 3,100.00 S/ 620.00 S/ 2,480.00
200 S/ 3.30 S/ 660.00 S/ 2,640.00
250 S/ 37.20 S/ 9,300.00 2
3 S/ 12.00 S/ 36.00 S/ 9,000.00 5
6 S/ 0.20 S/ 1.20 S/ 300.00 8
8 S/ 4,998.00 S/ 39,984.00 2
5 S/ 12.00 S/ 60.00 S/ 480.00 5
35 S/ 1.00 S/ 35.00 S/ 280.00
35 S/ 5.00 S/ 175.00 S/ 1,400.00
1 S/ 500.00 S/ 500.00 S/ 4,000.00
35 S/ 0.50 S/ 17.50 S/ 140.00
3 S/ 3.50 S/ 10.50 S/ 84.00
1 S/ 1,000.00 S/ 1,000.00 S/ 8,000.00
500 S/ 3.30 S/ 1,650.00 S/ 13,200.00
0.5 S/ 3,100.00 S/ 1,550.00 S/ 12,400.00
8 S/ 4,398.50 S/ 35,188.00 2
5 S/ 12.00 S/ 60.00 S/ 480.00 5
35 1 S/ 35.00 S/ 280.00
40 5 S/ 200.00 S/ 1,600.00
1 500 S/ 500.00 S/ 4,000.00
40 0.5 S/ 20.00 S/ 160.00
1 3.5 S/ 3.50 S/ 28.00
1 300 S/ 300.00 S/ 2,400.00
1 1000 S/ 1,000.00 S/ 8,000.00
0.2 3100 S/ 620.00 S/ 4,960.00
200 3.3 S/ 660.00 S/ 5,280.00
1 1000 S/ 1,000.00 S/ 8,000.00
Costos oct 2023 (incluye deductivos) Variación
P.U. SUB TOTAL TOTAL Variación % Precio
Actual Actual Actual total s/. Unitario
S/ 2,000,000.00 S/ 4,000,000.00 S/ 203,230.00 -3.1%
-2.8%
275.0%
125.0%
22.2%
450.0%
-33.3%
-16.0%
-33.3%
21.6%
21.6%
-0.9%
11.5%
-25.7%
48.6%
-25.7%
48.6%
33.3%
89.2%
26.1%
366.7%
133.3%
95.8%
280.9%
-100.0%
75.0%
75.0%
75.0%
300.0%
337.5%
275.0%
233.3%
300.0%
300.0%
140.0%
300.0%
300.0%
0.0%
-28.6%
333.3%
199.6%
-97.0%
-20.0%
181.3%
25.0%
100.0%
100.0%
17.2%
120.0%
150.0%
75.0%
-12.5%
50.0%
48.8%
-66.7%
-8.1%
97.4%
1.2%
-29.8%
-16.4%
590.0%
-21.1%
-82.0%
-11.0%
0.4%
5.3%
-22.3%
-41.6%
-37.8%
-48.4%
-34.3%
-52.0%
-38.6%
-33.3%
58.5%
3584.2%
91.3%
60.0%
13.6%
13.6%
81.8%
1263.6%
-70.8%
-98.6%
-4.2%
22.9%
-97.4%
3633.3%
-99.4%
-52.1%
-99.3%
-52.1%
COSTOS 2019
S/ 250,272.00 S/ 250,272.00
1600 S/ 158,400.00
232 S/ 91,872.00
15,129.00 S/ 30,258.00
S/ 23.00 S/ 69.00 S/ 138.00
S/ 160.00 S/ 640.00 S/ 1,280.00
S/ 600.00 S/ 600.00 S/ 1,200.00
S/ 500.00 S/ 500.00 S/ 1,000.00
S/ 2,830.00 S/ 2,830.00 S/ 5,660.00
S/ 1,800.00 S/ 1,800.00 S/ 3,600.00
S/ 800.00 S/ 800.00 S/ 1,600.00
S/ 800.00 S/ 800.00 S/ 1,600.00
S/ 1,500.00 S/ 1,500.00 S/ 3,000.00
S/ 12.00 S/ 240.00 S/ 480.00
S/ 1,200.00 S/ 1,200.00 S/ 2,400.00
S/ 1,300.00 S/ 1,300.00 S/ 2,600.00
S/ 850.00 S/ 850.00 S/ 1,700.00
S/ 1,500.00 S/ 1,500.00 S/ 3,000.00
S/ 200.00 S/ 200.00 S/ 400.00
S/ 300.00 S/ 300.00 S/ 600.00
S/ 40,559.13 S/ 81,118.26 1.00 S/ 40,559.13
S/ 500.00 S/ 1,000.00 S/ 2,000.00 2.00 S/ 500.00 S/ 1,000.00
S/ 20,929.13 S/ 20,929.13 S/ 41,858.26 1.00 S/ 20,929.13 S/ 20,929.13
S/ 130.00 S/ 390.00 S/ 780.00 3.00 S/ 130.00 S/ 390.00
S/ 1,200.00 S/ 3,600.00 S/ 7,200.00 3.00 S/ 1,200.00 S/ 3,600.00
S/ 6,000.00 S/ 6,000.00 S/ 12,000.00 1.00 S/ 6,000.00 S/ 6,000.00
S/ 6,000.00 S/ 6,000.00 S/ 12,000.00 1.00 S/ 6,000.00 S/ 6,000.00
S/ 960.00 S/ 960.00 S/ 1,920.00 1.00 S/ 960.00 S/ 960.00
S/ 1,200.00 S/ 1,200.00 S/ 2,400.00 1.00 S/ 1,200.00 S/ 1,200.00
S/ 60.00 S/ 480.00 S/ 960.00 8.00 S/ 60.00 S/ 480.00
S/ 67,368.00 S/ 134,736.00 2.00 S/ 20,000.00
S/ 0.50 S/ 180.00 S/ 360.00
S/ 300.00 S/ 3,000.00 S/ 6,000.00
S/ 320.00 S/ 8,960.00 S/ 17,920.00
S/ 2,500.00 S/ 2,500.00 S/ 5,000.00
S/ 12.00 S/ 3,000.00 S/ 6,000.00
S/ 1.30 S/ 390.00 S/ 780.00
S/ 500.00 S/ 500.00 S/ 1,000.00
S/ 6,100.00 S/ 6,100.00 S/ 12,200.00
S/ 900.00 S/ 900.00 S/ 1,800.00
S/ 4,500.00 S/ 4,500.00 S/ 9,000.00
S/ 2,200.00 S/ 2,200.00 S/ 4,400.00
S/ 5,200.00 S/ 5,200.00 S/ 10,400.00
S/ 3,600.00 S/ 3,600.00 S/ 7,200.00
S/ 1,500.00 S/ 1,500.00 S/ 3,000.00
S/ 1,500.00 S/ 1,500.00 S/ 3,000.00
S/ 1,300.00 S/ 1,300.00 S/ 2,600.00
S/ 4,000.00 S/ 4,000.00 S/ 8,000.00
S/ 10.00 S/ 900.00 S/ 1,800.00
S/ 1,000.00 S/ 10,000.00 S/ 20,000.00
S/ 1,800.00 S/ 1,800.00 S/ 3,600.00 1 S/ 5,000.00 S/ 5,000.00
S/ 3,500.00 S/ 3,500.00 S/ 7,000.00 1 S/ 15,000.00 S/ 15,000.00
S/ 130.00 S/ 650.00 S/ 1,300.00
S/ 3.30 S/ 1,188.00 S/ 2,376.00
S/ 728.80 S/ 21,864.00
S/ 23.00 S/ 2.30 S/ 69.00
S/ 0.50 S/ 2.00 S/ 60.00
S/ 0.50 S/ 0.50 S/ 15.00
S/ 12.00 S/ 24.00 S/ 720.00
S/ 700.00 S/ 700.00 S/ 21,000.00
e deductivos) Variación
TOTAL Variación % Precio % precio
Actual total s/. Unitario total
S/ 348,199.13 S/ 298,499.13 -48.0% -46.2%
1 2800 2800
1 4900 4900
os oct 2023 (incluye deductivos) Variación
SUB TOTAL TOTAL Variación % precio
% Precio Unitario
Actual Actual total s/. total
S/ 67,700.00 S/ 67,700.00 S/ 214,476.90 -76.01% -76.0%
S/ 31,500.00 S/ 31,500.00
31500
S/ 15,200.00 S/ 15,200.00
I S/ 2,561,776.96 S/ 3,526,857.49
II
III S/ 4,203,230.00 S/ 4,000,000.00
IV S/ 646,698.26 S/ 348,199.13
V S/ 3,934,044.00 S/ 4,407,560.80
VI S/ 282,176.90 S/ 67,700.00
TOTAL Costos Directos S/ 11,627,926.12 S/ 12,350,317.42
Gastos generales (6.43%) S/ 1,876,889.00 S/ 2,876,889.00
Seguimiento y monitoreo (0.57%) S/ 165,076.08 S/ 170,000.00
Transferencia y cierre (0.02%) S/ 6,108.00 S/ 6,108.00
Supervición (1.99%) S/ 579,727.84
Liquidación (0.13%) S/ 37,203.50 S/ 37,203.50
EXP. Técnico (0.56%) S/ 163,000.00
PRESUPUESTO TOTAL S/ 14,455,930.54 S/ 15,440,517.92
S/ 984,587.38
Variacion Variaciación %
S/ - #DIV/0!
S/ 203,230.00 4.8%
S/ 298,499.13 46.2%
S/ 625,566.53
ación de ovas con reversión sexual 312100
Módulo 2.00 S/ 312,100.00
20 S/ 4,900.00 S/ 98,000.00
20 S/ 5,200.00 S/ 104,000.00
10 S/ 1,000.00 S/ 10,000.00
10 S/ 800.00 S/ 8,000.00
1 S/ 28,000.00 S/ 28,000.00
1 S/ 58,000.00 S/ 58,000.00
1 S/ 3,100.00 S/ 3,100.00
2 S/ 1,500.00 S/ 3,000.00
oducción y reincubación de ovas S/ 313,466.53
Eventos 32 S/ 458.13
und 25.00 1.00 25.00
und 25.00 0.50 12.50
gln 5.00 12.00 60.00
und 25.00 5.00 125.00
S/ 282,176.90
260800
UNIDAD 1.00 S/ 74,653.80
gbl 1 6500 6500
UNIDAD
gbl 1 2800 2800
UNIDAD
gbl 1 4900 4900
17,540,854.02
10,948,207.91
10,948,207.91
S/ 9,541,474.56 S/ 303,061.07 S/ 606,122.14
S/ 460,800.00 S/ 0.44 S/ 17,600.00 S/ 35,200.00
S/ 194,198.40 S/ 11.20 S/ 6,865.60 S/ 13,731.20
S/ 552,140.16 S/ 7.00 S/ 14,077.00 S/ 28,154.00
S/ 1,947,686.40 S/ 7.20 S/ 55,123.20 S/ 110,246.40
S/ 211,449.60 S/ 9.16 S/ 6,725.27 S/ 13,450.54
S/ 157,920.00 S/ 2,540.000 S/ 2,540.00 S/ 5,080.00
S/ 460,800.00 S/ 2,530.00 S/ 10,120.00 S/ 20,240.00
S/ 288,000.00 S/ 1,400.00 S/ 2,800.00 S/ 5,600.00
S/ 631,680.00 S/ 2,540.00 S/ 10,160.00 S/ 20,320.00
S/ 96,000.00 S/ 1,100.00 S/ 8,800.00 S/ 17,600.00
S/ 148,800.00 S/ 3,250.00 S/ 3,250.00 S/ 6,500.00
S/ 360,000.00 S/ 18,000.00 S/ 18,000.00 S/ 36,000.00
S/ 3,120,000.00 S/ 130,000.00 S/ 130,000.00 S/ 260,000.00
S/ 720,000.00 S/ 12,600.00 S/ 12,600.00 S/ 25,200.00
S/ 48,000.00 S/ 1,100.00 S/ 1,100.00 S/ 2,200.00
S/ 144,000.00 S/ 3,300.00 S/ 3,300.00 S/ 6,600.00
S/ 1,167,122.15 S/ 159,304.15 S/ 2,070,954.01
#VALUE! S/ 0.44 S/ 3,300.00 S/ 6,600.00
#VALUE! S/ 11.20 S/ 2,288.16 S/ 4,576.32
#VALUE! S/ 7.00 S/ 4,693.50 S/ 9,387.00
#VALUE! S/ 7.20 S/ 18,375.77 S/ 36,751.54
#VALUE! S/ 9.16 S/ 2,241.73 S/ 4,483.45
#VALUE! S/ 2,895.00 S/ 2,895.00 S/ 5,790.00
#VALUE! S/ 2,690.00 S/ 10,760.00 S/ 21,520.00
#VALUE! S/ 2,420.00 S/ 4,840.00 S/ 9,680.00
#VALUE! S/ 2,140.00 S/ 8,560.00 S/ 17,120.00
#VALUE! S/ 600.00 S/ 3,600.00 S/ 7,200.00
#VALUE! S/ 3,250.00 S/ 3,250.00 S/ 6,500.00
#VALUE! S/ 12,500.00 S/ 12,500.00 S/ 25,000.00
#VALUE! S/ 12,600.00 S/ 12,600.00 S/ 25,200.00
#VALUE! S/ 65,000.00 S/ 65,000.00 S/ 130,000.00
#VALUE! S/ 1,100.00 S/ 1,100.00 S/ 2,200.00
#VALUE! S/ 3,300.00 S/ 3,300.00 S/ 6,600.00
S/ 239,611.20 S/ 32,337.17 S/ 420,383.26
S/ 1,560.00 S/ 15.00 S/ 1,500.00 S/ 6,000.00
S/ 93,600.00 S/ 1,320.00 S/ 7,920.00 S/ 31,680.00
S/ 78.00 S/ 27.00 S/ 54.00 S/ 216.00
S/ 117.00 S/ 27.00 S/ 54.00 S/ 216.00
S/ 312.00 S/ 12.00 S/ 36.00 S/ 144.00
S/ 1,170.00 S/ 49.00 S/ 98.00 S/ 392.00
S/ 780.00 S/ 94.00 S/ 282.00 S/ 1,128.00
S/ 1,040.00 S/ 441.00 S/ 441.00 S/ 1,764.00
S/ 455.00 S/ 660.00 S/ 660.00 S/ 2,640.00
S/ 650.00 S/ 690.00 S/ 690.00 S/ 2,760.00
S/ 312.00 S/ 40.00 S/ 240.00 S/ 960.00
S/ 195.00 S/ 20.00 S/ 20.00 S/ 80.00
S/ 1,040.00 S/ 90.00 S/ 360.00 S/ 1,440.00
S/ 3,250.00 S/ 280.00 S/ 560.00 S/ 2,240.00
S/ 1,430.00 S/ 2,300.00 S/ 2,300.00 S/ 9,200.00
S/ 11,700.00 S/ 3,700.00 S/ 3,700.00 S/ 14,800.00
S/ 40,300.00 S/ 3,250.00 S/ 3,250.00 S/ 13,000.00
S/ 975.00 S/ 75.00 S/ 225.00 S/ 900.00
S/ 1,170.00 S/ 290.00 S/ 145.00 S/ 580.00
S/ 6,552.00 S/ 0.44 S/ 924.00 S/ 3,696.00
S/ 2,210.00 S/ 320.00 S/ 320.00 S/ 1,280.00
S/ 2,592.02 S/ 11.20 S/ 338.35 S/ 1,353.41
S/ 5,390.35 S/ 7.00 S/ 507.43 S/ 2,029.72
S/ 24,442.08 S/ 7.20 S/ 2,256.19 S/ 9,024.77
S/ 16,970.76 S/ 9.16 S/ 2,256.20 S/ 9,024.80
S/ 650.00 S/ 250.00 S/ 500.00 S/ 2,000.00
S/ 1,170.00 S/ 350.00 S/ 1,050.00 S/ 4,200.00
S/ 6,500.00 S/ 550.00 S/ 550.00 S/ 2,200.00
S/ 13,000.00 S/ 1,100.00 S/ 1,100.00 S/ 4,400.00
6,592,592.96
S/ 181,818.88 S/ 409.82 S/ 327,855.20
#VALUE! S/ 4.50 S/ 4.50 S/ 3,600.00
#VALUE! S/ 1.50 S/ 4.50 S/ 3,600.00
#VALUE! S/ 1.00 S/ 25.00 S/ 20,000.00
#VALUE! S/ 5.00 S/ 5.00 S/ 4,000.00
#VALUE! S/ 22.00 S/ 66.00 S/ 52,800.00
#VALUE! S/ 1.10 S/ 27.50 S/ 22,000.00
#VALUE! S/ 10.00 S/ 250.00 S/ 200,000.00
#VALUE! S/ 3,410.00 S/ 6.48 S/ 5,183.20
#VALUE! S/ 3,500.00 S/ 6.65 S/ 5,320.00
#VALUE! S/ 3.63 S/ 10.89 S/ 8,712.00
#VALUE! S/ 1.10 S/ 3.30 S/ 2,640.00
S/ 6,152,830.88 S/ 617,677.00 S/ 8,647,478.00
S/ 21,000.00 S/ 1,055.00 S/ 6,330.00 S/ 88,620.00
S/ 46,060.00 S/ 5,998.00 S/ 5,998.00 S/ 83,972.00
S/ 134,400.00 S/ 4,652.00 S/ 18,608.00 S/ 260,512.00
S/ 84,000.00 S/ 4,600.00 S/ 9,200.00 S/ 128,800.00
S/ 184,240.00 S/ 4,250.00 S/ 17,000.00 S/ 238,000.00
S/ 33,600.00 S/ 400.00 S/ 16,000.00 S/ 224,000.00
S/ 910,000.00 S/ 130,000.00 S/ 130,000.00 S/ 1,820,000.00
S/ 1,807,806.00 S/ 36,000.00 S/ 36,000.00 S/ 504,000.00
S/ 1,823,624.88 S/ 250,000.00 S/ 250,000.00 S/ 3,500,000.00
S/ 43,400.00 S/ 8,910.00 S/ 8,910.00 S/ 124,740.00
S/ 168,000.00 S/ 48,000.00 S/ 48,000.00 S/ 672,000.00
S/ 238,000.00 S/ 38,100.00 S/ 38,100.00 S/ 533,400.00
S/ 609,700.00 S/ 14,031.00 S/ 14,031.00 S/ 196,434.00
S/ 7,000.00 S/ 12,000.00 S/ 12,000.00 S/ 168,000.00
S/ 42,000.00 S/ 7,500.00 S/ 7,500.00 S/ 105,000.00
S/ 64,080.00 S/ 13.20 S/ 117,480.00
S/ 64,080.00 S/ 22.00 S/ 13.20 S/ 117,480.00
S/ 111,680.00
S/ 1,085.00
S/ 310.00
S/ 1,085.00
S/ 500.00
S/ 3,600.00
S/ 2,700.00
S/ 1,500.00
S/ 25,420.00
S/ 560.00
S/ 160.00
S/ 560.00
S/ 500.00
S/ 3,600.00
S/ 2,700.00
S/ 7,600.00
S/ 595.00
S/ 170.00
S/ 595.00
S/ 500.00
S/ 3,600.00
S/ 2,700.00
S/ 1,500.00
S/ 13,940.00
S/ 82,183.20 S/ 2,154.89 S/ 189,630.32
S/ 2,112.00 S/ 22.00 S/ 44.00 S/ 3,872.00
S/ 26,400.00 S/ 700.00 S/ 700.00 S/ 61,600.00
S/ 26,400.00 S/ 700.00 S/ 700.00 S/ 61,600.00
S/ 26,400.00 S/ 700.00 S/ 700.00 S/ 61,600.00
S/ 871.20 S/ 3.63 S/ 10.89 S/ 958.32
S/ 98,740.00 S/ 264,560.00
S/ 93,440.00 S/ 132,280.00 S/ 264,560.00
S/ 1,680.00 S/ 21.00 S/ 840.00 S/ 1,680.00
S/ 1,600.00 S/ 88.00 S/ 3,520.00 S/ 7,040.00
S/ 2,000.00 S/ 55.00 S/ 2,200.00 S/ 4,400.00
S/ 3,600.00 S/ 75.00 S/ 3,000.00 S/ 6,000.00
S/ 8,400.00 S/ 450.00 S/ 900.00 S/ 1,800.00
S/ 3,600.00 S/ 13,200.00 S/ 13,200.00 S/ 26,400.00
S/ 6,680.00 S/ 850.00 S/ 1,700.00 S/ 3,400.00
S/ 20,800.00 S/ 200.00 S/ 16,000.00 S/ 32,000.00
S/ 80.00 S/ 3.00 S/ 120.00 S/ 240.00
S/ 44,000.00 S/ 90,000.00 S/ 90,000.00 S/ 180,000.00
S/ 1,000.00 S/ 800.00 S/ 800.00 S/ 1,600.00
S/ 81,118.26
S/ 2,000.00 S/ - S/ -
S/ 41,858.26 S/ 500.00 S/ - S/ -
S/ 780.00 S/ 20,929.13 S/ - S/ -
S/ 7,200.00 S/ 130.00 S/ - S/ -
S/ 12,000.00 S/ 1,200.00 S/ - S/ -
S/ 12,000.00 S/ 6,000.00 S/ - S/ -
S/ 1,920.00 S/ 6,000.00 S/ - S/ -
S/ 2,400.00 S/ 960.00 S/ - S/ -
S/ 960.00 S/ 1,200.00 S/ - S/ -
S/ 5,300.00 S/ 60.00 S/ - S/ -
S/ 1,800.00 S/ 5,000.00 S/ 5,000.00 S/ -
S/ 3,500.00 S/ 15,000.00 S/ 15,000.00 S/ -
S/ - S/ -
S/ 3,934,044.00 S/ 4,407,560.80 S/ 4,407,560.80
S/ 3,934,044.00 S/ 4,407,560.80 S/ 4,407,560.80
S/ 168,000.00 S/ 3,500.00 S/ 420,000.00 S/ 420,000.00
S/ 79,200.00 S/ 3,300.00 S/ 79,200.00 S/ 79,200.00
S/ 43,200.00 S/ 1,800.00 S/ 43,200.00 S/ 43,200.00
S/ 18,000.00 S/ 2,000.00 S/ 48,000.00 S/ 48,000.00
S/ 115,200.00 S/ 3,200.00 S/ 115,200.00 S/ 115,200.00
S/ 79,200.00 S/ 2,200.00 S/ 79,200.00 S/ 79,200.00
S/ 864,000.00 S/ 3,200.00 S/ 768,000.00 S/ 768,000.00
S/ 540,000.00 S/ 2,000.00 S/ 480,000.00 S/ 480,000.00
S/ 189,000.00 S/ 3,000.00 S/ 72,000.00 S/ 72,000.00
S/ 230,400.00 S/ 3,200.00 S/ 307,200.00 S/ 307,200.00
S/ 158,400.00 S/ 2,200.00 S/ 211,200.00 S/ 211,200.00
S/ 117,250.00 S/ 8,627.00 S/ 517,620.00 S/ 517,620.00
S/ 117,250.00 S/ 8,627.00 S/ 517,620.00 S/ 517,620.00
S/ 22,400.00 S/ 20,000.00 S/ 100,000.00 S/ 100,000.00
S/ 21,000.00 S/ 8,700.00 S/ 43,500.00 S/ 43,500.00
S/ 137,182.00 S/ 10,093.68 S/ 605,620.80 S/ 605,620.80
S/ 89,800.00
S/ 89,800.00
S/ 17,600.00
S/ 13,800.00
S/ 105,066.00
S/ 250.00
S/ 200.00
S/ 1,800.00
S/ 3,800.00
S/ 150.00
S/ 236.00
S/ 2,500.00
S/ 60.00
S/ 60.00
S/ 40.00
S/ 40.00
S/ 37,500.00
S/ 19,300.00
S/ 69,900.00
S/ 54,600.00
S/ 16,600.00
S/ 30,900.00
S/ 14,220.00
S/ 56,900.00
S/ 28,950.00
S/ 20,920.00
S/ 52,320.00
S/ 58,000.00
S/ 21,250.00
S/ 39,800.00
S/ 12,000.00
S/ 26,000.00
S/ 150,000.00
S/ 74,653.80 S/ - S/ 0.00
S/ 74,653.80 S/ - S/ 0.00
% Precio
V s/. % precio total
Unitario
#DIV/0!
S/ 134,150.00 #DIV/0! 21%
S/ 33,680.00 17% 17%
-S/ 131,440.00 -63% -63%
S/ 1,880.00 9% 9%
S/ 5,880.00 37% 37%
S/ - #DIV/0! #DIV/0!
S/ 224,000.00 400% 400%
S/ - 0% 0%
S/ 150.00 2% 2%
S/ - #DIV/0! #DIV/0!
S/ - 0% 0%
S/ 21,250.51 145%
S/ 800.00 100%
S/ - 0%
S/ 800.00 42%
S/ - 0%
S/ 1,360.00 52%
S/ - -100%
S/ 8,400.00 840%
S/ 9,890.51 319%
-S/ 345,725.98 -18%
-S/ 577,840.00 12%
-S/ 616,916.00 -15%
-S/ 57,580.00 32%
-S/ 45,586.00 64%
S/ 8,512.00 S/ 0.42
S/ 8,512.00 42%
S/ 84,800.00
S/ -
-S/ 300.00 1067%
-S/ 300.00 1067%
-S/ 300.00 1400%
S/ 15,052,626.38 S/ 5,511,151.82
S/ 844,800.00 S/ 384,000.00 83%
S/ 323,909.20 S/ 129,710.80 70%
S/ 768,202.00 S/ 216,061.84 22%
S/ 2,575,478.40 S/ 627,792.00 36%
S/ 290,390.78 S/ 78,941.18 53%
S/ 165,850.00 S/ 7,930.00 -23%
S/ 526,240.00 S/ 65,440.00 5%
S/ 258,600.00 -S/ 29,400.00 -53%
S/ 517,120.00 -S/ 114,560.00 -23%
S/ 255,328.00 S/ 159,328.00 340%
S/ 146,708.00 -S/ 2,092.00 5%
S/ 868,600.00 S/ 508,600.00 140%
S/ 6,700,000.00 S/ 3,580,000.00 100%
S/ 595,600.00 -S/ 124,400.00 -16%
S/ 48,200.00 S/ 200.00 10%
S/ 167,600.00 S/ 23,600.00 10%
S/ 1,782,309.52 S/ 615,187.36
S/ 42,900.00 #VALUE! 83%
S/ 29,296.62 #VALUE! 70%
S/ 68,391.00 #VALUE! 22%
S/ 233,270.17 #VALUE! 36%
S/ 26,558.10 #VALUE! 53%
S/ 23,390.00 #VALUE! 70%
S/ 83,120.00 #VALUE! 107%
S/ 38,280.00 #VALUE! 61%
S/ 74,320.00 #VALUE! 26%
S/ 23,700.00 #VALUE! 140%
S/ 40,028.00 #VALUE! 5%
S/ 107,489.00 #VALUE! 178%
S/ 161,600.00 #VALUE! -16%
S/ 771,666.63 #VALUE! 183%
S/ 13,200.00 #VALUE! 10%
S/ 45,100.00 #VALUE! 10%
S/ 279,572.91 S/ 39,961.71
S/ 26,250.00 S/ 24,690.00 1150%
S/ 32,382.00 -S/ 61,218.00 10%
S/ 486.00 S/ 408.00 800%
S/ 486.00 S/ 369.00 500%
S/ 414.00 S/ 102.00 50%
S/ 1,202.00 S/ 32.00 9%
S/ 1,803.00 S/ 1,023.00 370%
S/ 2,465.10 S/ 1,425.10 451%
S/ 2,932.50 S/ 2,477.50 1786%
S/ 3,182.10 S/ 2,532.10 1280%
S/ 1,932.00 S/ 1,620.00 900%
S/ 188.00 -S/ 7.00 33%
S/ 2,484.00 S/ 1,444.00 350%
S/ 4,850.00 S/ 1,600.00 124%
S/ 10,100.00 S/ 8,670.00 1991%
S/ 31,000.00 S/ 19,300.00 311%
S/ 40,432.00 S/ 132.00 5%
S/ 1,980.00 S/ 1,005.00 200%
S/ 1,570.00 S/ 400.00 61%
S/ 12,012.00 S/ 5,460.00 83%
S/ 3,260.00 S/ 1,050.00 88%
S/ 4,344.20 S/ 1,752.18 70%
S/ 7,249.00 S/ 1,858.65 22%
S/ 31,586.69 S/ 7,144.61 20%
S/ 24,542.33 S/ 7,571.57 73%
S/ 3,440.00 S/ 2,790.00 900%
S/ 6,900.00 S/ 5,730.00 1067%
S/ 6,700.00 S/ 200.00 10%
S/ 13,400.00 S/ 400.00 10%
S/ 327,855.20 S/ 146,036.32
S/ 3,600.00 #VALUE! 50%
S/ 3,600.00 #VALUE! 200%
S/ 20,000.00 #VALUE! 100%
S/ 4,000.00 #VALUE! 43%
S/ 52,800.00 #VALUE! 83%
S/ 22,000.00 #VALUE! 10%
S/ 200,000.00 #VALUE! 100%
S/ 5,183.20 #VALUE! 10%
S/ 5,320.00 #VALUE! 235%
S/ 8,712.00 #VALUE! 10%
S/ 2,640.00 #VALUE! 10%
S/ 8,647,478.00 S/ 2,494,647.12
S/ 88,620.00 S/ 67,620.00 322%
S/ 83,972.00 S/ 37,912.00 82%
S/ 260,512.00 S/ 126,112.00 94%
S/ 128,800.00 S/ 44,800.00 53%
S/ 238,000.00 S/ 53,760.00 29%
S/ 224,000.00 S/ 190,400.00 567%
S/ 1,820,000.00 S/ 910,000.00 100%
S/ 504,000.00 -S/ 1,303,806.00 -72%
S/ 3,500,000.00 S/ 1,676,375.12 92%
S/ 124,740.00 S/ 81,340.00 187%
S/ 672,000.00 S/ 504,000.00 300%
S/ 533,400.00 S/ 295,400.00 124%
S/ 196,434.00 -S/ 413,266.00 -68%
S/ 168,000.00 S/ 161,000.00 2300%
S/ 105,000.00 S/ 63,000.00 150%
S/ 117,480.00 S/ 53,400.00
S/ 117,480.00 S/ 53,400.00 83%
S/ 189,630.32 S/ 107,447.12
S/ 3,872.00 S/ 1,760.00 83%
S/ 61,600.00 S/ 35,200.00 133%
S/ 61,600.00 S/ 35,200.00 133%
S/ 61,600.00 S/ 35,200.00 133%
S/ 958.32 S/ 87.12 10%
S/ 165,820.00
S/ 171,120.00 183%
S/ - 0% 0%
S/ 5,440.00 340% 340%
S/ 2,400.00 120% 120%
S/ 2,400.00 67% 67%
-S/ 6,600.00 -79% -79%
S/ 22,800.00 633% 633%
-S/ 3,280.00 -49% -49%
S/ 11,200.00 54% 54%
S/ 160.00 200% 200%
S/ 136,000.00 309% 309%
S/ 600.00 60% 60%
S/ - -100.0% -100.0%