LIQUIDACIÓN OBRA SUPE

A. LIQUIDACION DE CONTRATO DE OBRACALCULOS JUSTIFICATORIOSNOMBRE DE LA OBRA CONSORCIO LEOFECHA12 DE DICIEMBRE DEL 2012"MEJORAMIENTODELACAPACIDADRESOLUTIVADELCENTRODESALUD BASEMARQUEZDELAMICROREDMARQUEZDELAREDVENTANILLA- DIRESA CALLAO"SUPERVISOR DE OBRA B. ANEXOSNOMBRE DE LA OBRA SUPERVISOR DE OBRA CONSORCIO LEOFECHA12 DE DICIEMBRE DE 2012"MEJORAMIENTODELACAPACIDADRESOLUTIVADELCENTRODESALUD BASEMARQUEZDELAMICROREDMARQUEZDELAREDVENTANILLA- DIRESA CALLAO"INDICEA.- LIQUIDACION DE CONTRATO ( CALCULOS JUSTIFICATORIOS PAG.1Datos Generales2Resumen de la Liquidacin de Contrato3Resumen de las Valorizaciones Mensuales de Avance de Obra

Valorizaciones Canceladas!Clculo de Reinteros"Reinteros Cancelados#Amotizacin del Adelanto Directo$Amotizacin del Adelanto de Materiales%Calculo de !ntereses leales "or Valorizaciones !m"aas10Calendarios de Avance de Obra #Proramado $ %&ecutado'11(rmulas Polinmicas #Calculo del ) de rea&uste'LIQUIDACION FINAL DEL CONTRATO DE EJECUCION DE OBRA OBRA&LICITACION PUBLICA LICITACION PUBLICA N' 00%-2010-(RL)CE (1*+. C,-.,/+0,*1+2CONTRATISTASUPERVISOR 0S). 131%33!22.#3S). 132032%2.0! S). 131%33!22.#3S). 132032%2.0! I. AUTORIZADO 4 PA(ADO (/,- I(V S).21.1.0 AUTORIZADO& 5ADDIN61.1.1 C,-0*+0, P*1-/17+8 (91- I(V2 5ADDIN61.1.1.1 Contrato Principal 1,193,522.731.1.1.2 Presupuesto Adicional N 01 178,616.421.1.1.3 Presupuesto educti!o N 01 "37,842.291.1.1.4 Presupuesto educti!o N 02# Partidas no $%ecutads CP "569,241.541.1.1.5 Presupuesto educti!o N 03# Partidas No $%ecutadas Adic 01 "178,616.421.1.1.6 &a'ores (astos (enerales 24,544.291.1.1.7 &((# (astos incurrid)os en Parali*acion 241,027.011.1.1.8 +einte,ro de Contrato Principal -A.N/1.1.1.9 +einte,ro de Presupuestos Adicionales 0.001.1.1.10 Co0pensaci1n por 2ie0po de 3er!icio 4C235 -A.N/1.1.1.11 Co0pensaci1n 6acacional -A.N/1.1.2 I.(.V. 5ADDIN61.1.2.1 .(6 Contrato Principal 118,613.431.1.2.2 .(6 Presupuestos Adicionales0.001.1.2.3 .(6 Presupuestos educti!os "7,190.041.1.2.4 .(6 &a'ores (astos (enerales 4,663.421.1.2.5 .(6 &((# (asto .ncurridos en Parali*acion 45,795.131.1.2.6 .(6 +einte,ro de Contrato Principal -A.N/1.1.2.7 .(6 +einte,ro de Presupuestos Adicionales 0.001.1.2.8 .(6 Co0pensaci1n por 2ie0po de 3er!icio 4C235 -A.N/1.1.2.9 .(6 Co0pensaci1n 6acacional -A.N/1.2.0 PA(ADO& #203%"0.1!1.2.1 C,-0*+0, P*1-/17+8 P+:+;, (91- I(V2 "103%$3.1$1.2.1.1 Contrato Principal 3.N .(6 586,438.891.2.1.2 Presupuestos Adicionales3.N .(6 0.001.2.1.3 &a'ores (asto (enerales si,! 24,544.291.2.1.4 +einte,ro de Contrato Principal 3.N .(6 0.001.2.1.5 +einte,ro de Presupuestos Adicionales 0.001.2.2 I.(.V. 10%3%#".%#1.2.2.1 .(6 6alori*. Contrato Principal 105,559.001.2.2.2 .(6 6alori*. Presupuestos Adicionales0.001.2.2.3 .(6 &a'ores (astos (enerales 4,417.971.2.2.4 .(6 +einte,ro de Contrato Principal 0.001.2.2.5 .(6 +einte,ro de Presupuestos Adicionales 0.001.2.2.6 .(6 Adelanto irecto 0.001.2.2.7 .(6 Adelanto &ateriales 01 0.005ADDIN6 5ADDIN6II. ADELANTOS (91- I(V22.1.0 O0,*:+;,9 0.002.1.1 irecto 0.002.1.2 Para &ateriales 0.002.2.0 AA DE SUPE - III ETAPA& SISTEMA DE ALCANTARILLADO (META& EMISORES NORTE 4 PRINCIPAL 4 PLANTA DE TRATAMIENTO DE A(UAS RESIDUALES2"CONSORCIOBARRANCA31-0?:*+;,7,*&ED4CONSINMOBILIARIAEINVERSIONESS.A.C.TOPASA IN(ENIEROS E.I.R.L. @ CORPORACION DE SERVICIOS 4 SOLUCIONESINTE(RALES S.A.C. - CSSI SACPRESUPUESTO REFERENCIAL 4sin .(65 PRESUPUESTO REFERENCIAL 4con .(65#PRESUPUESTO CONTRATADO 4sin .(65 PRESUPUESTO CONTRATADO 4con .(65#LIQUIDACION FINAL DEL CONTRATO DE EJECUCION DE OBRA OBRA&LICITACION PUBLICA LICITACION PUBLICA N' 00%-2010-(RL)CE (1*+. C,-.,/+0,*1+2CONTRATISTASUPERVISOR 0S). 131%33!22.#3S). 132032%2.0! S). 131%33!22.#3S). 132032%2.0! "MEJORAMIENTO DEL SISTEMA DE A(UA POTABLE E INSTALACIONES DEL SISTEMA DE ALCANTARILLADO EN LA CAMPI>A DE SUPE - III ETAPA& SISTEMA DE ALCANTARILLADO (META& EMISORES NORTE 4 PRINCIPAL 4 PLANTA DE TRATAMIENTO DE A(UAS RESIDUALES2"CONSORCIOBARRANCA31-0?:*+;,7,*&ED4CONSINMOBILIARIAEINVERSIONESS.A.C.TOPASA IN(ENIEROS E.I.R.L. @ CORPORACION DE SERVICIOS 4 SOLUCIONESINTE(RALES S.A.C. - CSSI SACPRESUPUESTO REFERENCIAL 4sin .(65 PRESUPUESTO REFERENCIAL 4con .(65#PRESUPUESTO CONTRATADO 4sin .(65 PRESUPUESTO CONTRATADO 4con .(65#RESUMENDESALDOS ( EA7*?9+;, ?- -B?.,9 9,8?9 2I0?< C,-/?70, A CAR(O DEL CONTRATISTA A FAVOR DEL CONTRATISTAEC?/01., I(V EC?/01., I(VI AUTORIZADO 4 PA(ADO 5ADDIN6 5ADDIN6 5ADDIN6 5ADDIN6IIADELANTOS 0.00 0.00III MULTA 0.00 0.00 0.00 0.00IV INTERESES POR FALTO DE PA(O OPORTUNO DE VALORIZACIONES 0.00 0.00 !!1.13 10.#1TOTALS). 5ADDIN6 5ADDIN6 5ADDIN6 5ADDIN65ADDIN6E- EC?/01., S). 5ADDIN65ADDIN6I(V S). 5ADDIN6MONTO A FAVOR DEL CONTRATISTA S). 5ADDIN6N,ul"12 0.000.0000.0000.00 0.00 0.00"" 8 Au,"12 0.000.2110.0000.00 0.00 0.00"" SBD0,0+8F,*A2$++$N: N:+&A8 29; 8D LA32A 1.5 & & 327.00 6.03 13%#1.$1 """327.00 1,971.81 """"" 7,002,002.00 $NCA6AC.:N $ @AN>A2$++$N: N:+&A8 29; 8D LA32A 2.0 & & 602.00 8.30 3%%"."0 """602.00 4,996.60 """"" 7,002,003.00 $NCA6AC.:N $ @AN>A2$++$N: N:+&A8 29; 8D LA32A 3.0 & & 929.55 13.27 12333!.13 400.00 5,308.00 "529.55 7,027.13 """"" 7,002,004.00 $NCA6AC.:N $ @ANA2$++$N: N:+&A8 29; 8D LA32A 4.0 & & 737.16 29.84 213%%".$! 150.00 4,476.00 "490.00 14,621.60 97.16 2,899.25 """ 7,002,005.00 $NCA6AC.:N $ @AN>A2$++$N: N:+&A8 29; 8D LA32A 5.0 & & 333.25 42.40 1312%.$0 200.00 8,480.00 "35.00 1,484.00 98.25 4,165.80 """ 7,002,006.00 $NCA6AC.:N $ @ANA2$++$N: N:+&A8 29; 8D LA32A 6.0 & & 170.00 60.21 10323!.#0 170.00 10,235.70 """""""" 7,002,007.00 +$.N$ = N.6$8AC.:N @AN>A2$++$N: PA+A29;$+.A $ 8D LJ1.50& & 327.00 1.32 31." """327.00 431.64 """"" 7,002,008.00 +$.N$ = N.6$8AC.:N @AN>A2$++$N: PA+A29;$+.A $ 8D LJ2.0& & 602.00 1.52 %1!.0 """602.00 915.04 """"" 7,002,009.00 +$.N$ = N.6$8AC.:N @AN>A2$++$N: PA+A29;$+.A $ 8D LJ3.0& & 929.55 2.11 13%"1.3! 400.00 844.00 "529.55 1,117.35 """"" 7,002,010.00 +$.N$ = N.6$8AC.:N @AN>A2$++$N: PA+A29;$+.A $ 8D LJ4.0& & 737.16 6.91 !30%3.#$ 150.00 1,036.50 "490.00 3,385.90 97.16 671.38 """ 7,002,011.00 +$.N$ = N.6$8AC.:N @AN>A2$++$N: PA+A29;$+.A $ 8D LJ5.0& & 333.25 9.41 3313!.$$ 200.00 1,882.00 "133.25 1,253.88 """"" 7,002,012.00 +$.N$ = N.6$8AC.:N @AN>A2$++$N: PA+A29;$+.A $ 8D LJ6.0& & 170.00 13.81 233#.#0 170.00 2,347.70 """""""" 7,002,013.00 CA&A $ AP:=: PA+A29;$+.A $ 6 a 8D & 3,098.96 3.28 1031".!% """2,511.66 8,238.24 587.30 1,926.35 """ 7,002,014.00 +$88N: C:&PAC2AC.:N $ @AN>A2$++$N: N:+&A8 29; 8D LA32A 1.5& & 327.00 9.92 3323.$ """327.00 3,243.84 """"" 7,002,015.00 +$88N: C:&PAC2AC.:N $ @AN>A2$++$N: N:+&A8 29; 8D LA32A 2.0& & 602.00 13.36 $302.#2 400.00 5,344.00 "202.00 2,698.72 """"" 7,002,016.00 +$88N: C:&PAC2AC.:N $ @AN>A2$++$N: N:+&A8 29; 8D LA32A 3.0& & 929.55 20.77 1%330".#! """630.00 13,085.10 159.55 3,313.85 "140.00 2,907.807,002,017.00 +$88N: C:&PAC2AC.:N $ @AN>A2$++$N: N:+&A8 29; 8D LA32A 4.0& & 737.16 34.32 2!32%%.33 200.40 6,877.73 "290.00 9,952.80 102.47 3,516.77 "144.29 4,952.037,002,018.00 +$88N: C:&PAC2AC.:N $ @AN>A2$++$N: N:+&A8 29; 8D LA32A 5.0& & 333.25 47.87 1!3%!2."$ 203.00 9,717.61 """130.25 6,235.07 """ 7,002,019.00 +$88N: C:&PAC2AC.:N $ @AN>A2$++$N: N:+&A8 29; 8D LA32A 6.0& & 170.00 65.11 1130"$.#0 170.00 11,068.70 """""""" 7,002,020.00 $8.&.NAC.:N $ &A2$+.A8 $N$$N2$ &3 178.33 16.02 23$!".$! """98.00 1,569.96 80.33 1,286.89 """ 700,300.00 29;$+.A3 -""""""" 7,003,001.00 39&.N.32+: $ .N32A8AC.:N $ 29;$+.A3 P6C 3"25 $ 2:: 00 9E & 1,858.55 25.96 $32#.%" 920.00 23,883.20 "938.55 24,364.76 """"" 7,003,002.00 39&.N.32+: $ .N32A8AC.:N $ 29;$+.A3 P6C 3"20 $ 2:: 00 9E & 1,070.41 32.12 333$1.!# """973.25 31,260.79 97.16 3,120.78 """ 7,003,003.00 39&.N.32+: $ .N32A8AC.:N $ 29;$+.A3 P6C 3"16.7 $ 2:: 00 9E & 170.00 38.31 "3!12.#0 """170.00 6,512.70 """"" 7,004.00 P+9$;A L.+A98.CA -""""""" 7,004,001.00 P+9$;A L.+A98.CA29; 8D 4200&&5 A @AN>AA;.$+2A " 2APAA & 3,098.96 0.42 13301.!" 920.90 386.78 "1,688.55 709.19 489.51 205.59 """ 7,005.00 ;9@:N$3 -""""""" 7,005,001.00 ;9@:N 2.P: . 2$++$N: N:+&A8 LA32A 1.2 & 9N 4.00 1,267.69 !30#0.#" """4.00 5,070.76 """"" 7,005,002.00 ;9@:N 2.P: . 2$++$N: N:+&A8 LA32A 1.5 & 9N 2.00 1,352.84 23#0!."$ """2.00 2,705.68 """"" 7,005,003.00 ;9@:N 2.P: . 2$++$N: N:+&A8 LA32A 2 & 9N 10.00 1,542.19 1!321.%0 """10.00 15,421.90 """"" 7,005,004.00 ;9@:N 2.P: . 2$++$N: N:+&A8 LA32A 2.5 & 9N 6.00 1,758.16 103!$.%" 3.00 5,274.48 "3.00 5,274.48 """"" 7,005,005.00 ;9@:N 2.P: . 2$++$N: N:+&A8 LA32A 3 & 9N 8.00 2,102.72 1"3$21.#" 8.00 16,821.76 """""""" 7,005,006.00 ;9@:N 2.P: . 2$++$N: N:+&A8 LA32A 3.5 & 9N 9.00 2,469.64 22322".#" """9.00 22,226.76 """"" 7,005,007.00 ;9@:N 2.P: . 2$++$N: N:+&A8 LA32A 4 & 9N 3.00 2,758.42 $32#!.2" 3.00 8,275.26 """""""" 7,005,008.00 ;9@:N 2.P: . 2$++$N: N:+&A8 LA32A 4.5 & 9N 4.00 3,111.16 123." 4.00 12,444.64 """""""" 7,005,009.00 ;9@:N 2.P: . 2$++$N: N:+&A8 LA32A 5 & 9N 1.00 3,412.66 3312."" """1.00 3,412.66 """"" 7,005,010.00 ;9@:N 2.P: . 2$++$N: N:+&A8 LA32A 6 & 9N 3.00 4,362.36 1330$#.0$ 2.00 8,724.72 "1.00 4,362.36 """"" 7,005,011.00 ;9@:N 2.P: . 2$++$N: N:+&A8 LA32A 6.5 & 9N 2.00 5,049.43 1030%$.$" 1.00 5,049.43 "1.00 5,049.43 """"" 7,006.00 6A+.:3 -""""""" 7,006,001.00 C+9C $ :;+A3 P+.NC.PA8$3 (8; 0.50 2,036.71 1301$.3" """""0.50 1,018.36 """ 7,006,002.00 C+9C 6$L.C98A+ P+.NC.PA8 $N PANA&$+.CANA (8; 1.00 2,480.86 23$0.$" """1.00 2,480.86 """"" 7,006,003.00 +:29+A= +$P:3.C.:N $ PA6.&$N2:&2 599.59 36.53 213%03.02 """""599.59 21,903.02 """ -""""""" -""""""" -""""""" TOTAL COSTO DIRECTOCDG02 1!3010.$%Val_CD_02_01 1!2302.01Val_CD_02_02 - Val_CD_02_03 203$!.%Val_CD_02_04 !032"3.11Val_CD_02_05 -7,859.83(A32:3 ($N$+A8$3 11.22C "3!!.2" 1#30!!." -223%#$.$0 !3"3$.31 -881.6892.8.A 5.50C 223$2!."0 $33"2.31 -1132"".!3 23#".# -432.2939; 2:2A8 $33%0.#! 1##3!%.#% -23%30%1.2" !$3""!.%0 -9,173.80EAC2:+ $ +$8AC.:N 1.00000STFRG02 $33%0.#! 1##3!%.#% -23%30%1.2" !$3""!.%0 -+./01202 9,173.80IMPUESTO (ENERAL A LAS VENTAS (I(V2 1$L %2303.2 313%2.#" -3303".3 103!!%.$" -6,495.19TOTAL PRESUPUESTO!#"32.%% 20%302.!! -2$2312#."% "%322!.#" -1!3""%.00LAVANCE FISICO 3".33L 0.00L $.%L 12.01L 0.00LLAVANCE FISICO ACUMULADO 3".33L 3".33L $!.2#L %#.2$L %#.2$L"MEJORAMIENTO DEL SISTEMA DE A(UA POTABLE E INSTALACIONES DEL SISTEMA DE ALCANTARILLADO EN LA CAMPI>A DE SUPE - III ETAPA&SISTEMA DEALCANTARILLADO (META& EMISORES NORTE 4 PRINCIPAL 4 PLANTADE TRATAMIENTO DE A(UAS RESIDUALES2"CONSORCIO BARRANCA3 1-0?:*+;,7,*&ED4CONS INMOBILIARIA E INVERSIONES S.A.C. TOPASA IN(ENIEROS E.I.R.L. @ CORPORACION DE SERVICIOS 4 SOLUCIONESINTE(RALES S.A.C. - CSSI SACCAN2.B&23P+$C.: 9N.2A+.:P+$C.:PA+C.A8 VALORIZACION DE AVANCE DE OBRA (LOBALFORMULA 03& PLANTA DE TRATAMIENTO - LA(UNA DE OXIDACIONPROCESO DE SELECCINN LICITACION PUBLICAN' 00%-2010-(RL)CE (1*+. C,-.,/+0,*1+2OBRA&PLAZO DE EJECUCION& %0 ;./.SUPERVISOR & 0 PLAZO VI(ENTE& %"3 ;./.CONTRATISTA&ENTRE(ADE TERRENO& 01-02-11PRESUPUESTO REFERENCIAL & S). 132033"3#.33 (S1- I.(.V.2 S). 132032%2.0! (C,- I.(.V.2 FECHAINICIO DE OBRA& 02-02-11PRESUPUESTO CONTRATADO & S). 132033"3#.33 (S1- I.(.V.2 S).132032%2.0!(C,- I.(.V.2 FECHADE TERMINO& 21-0%-1303 P8AN2A $ 2+A2A&.$N2: " 8A(9NA $ :N.AC.:N 01 02 03 0 05ITEM DESCRIPCIONPRESUPUESTO CONTRACTUALVALORIZACIONES MENSUALES DE AVANCE DE OBRASALDO CONTRACTUALFEB-2011 0 MAR-ABR-2011 MA4-2011 MA4-20139N CAN2.B &23 &$2+A: PA+C.A8 &$2+A: PA+C.A8 &$2+A: PA+C.A8 &$2+A: PA+C.A8 &$2+A: PA+C.A8 &$2+A: PA+C.A801 P8AN2A $ 2+A2A&.$N2: -""""""" 01.00 8A(9NA $ :N.AC.:N -""""""" 01.01 2+A;A>:3 P+$8.&.NA+$3 -""""""" 01.01.01 8.&P.$@A $8 2$++$N: &AN9A8 02 12,518.000.2223#!3.%"""""" 12,518.00 2,753.96 01.01.02 2+A@: = +$P8AN2$: 02 6,081.680.92!3!%!.1!""""" 6,081.68 5,595.15 01.002 &:6.&.$N2: $ 2.$++A3 -""""""" 01.02.01 $NCA6AC.:N &A3.6A PA+A $32+9C29+A3 $N 2$++$N: 3A29+A: &3 4,816.5014.75#1303.3$""" 1,350.00 19,912.50" 3,466.50 51,130.88 01.02.02 +$E.N$ N.6$8AC.:N = C:&PAC2AC.:N $N 2$++$N: 3A2:+A:&2 6,081.687.97$3#0.%%""""" 6,081.68 48,470.99 01.02.03 +$88$N: C:N &A2$+.A8 $ P+$32A&: A &A?9.NA &3 2,875.9524.41#03201.%""""" 2,875.95 70,201.94 01.02.04 $8.&.NAC.:N $ &A2$+.A8 $N$$N2$ J 3G& &3 5,779.8012.71#33"1.2""""350.00 4,448.50" 5,429.80 69,012.76 01.03 ($:&$N;+ANA -""""""" 01.03.01 ($:&$N;+ANA &2 6,689.8432.2121!3#%.#!""""" 6,689.84 215,479.75 02.00 CA&A+A $ +$>A3-""""""" 02.01 .&.$N2: $ 2.$++A3 -""""""" 02.01.01 $NCA6AC.:N &AN9A8 $ @AN>A3 $N 2$++$N: 3A29+A:&3 1.2942.90 !!.3"""""1.2955.34 02.01.02 +$E.N$ = N.6$8AC.:N $N 2$++$N: 3A29+A: &2 1.807.97 1.3!"""""1.8014.35 02.01.03 $8.&.NAC.:N $ &A2$+.A8 $N$$N2$&3 1.5516.02 2.$3"""""1.5524.83 02.02 :;+A3 $ C:NC+$2: 3.&P8$ -""""""" 02.02.01 C:NC+$2: Ec J 100 O,Bc02 para 3:8A:3 =B: 39;" ;A3$ &3 0.05221.01 11.0!"""""0.05 11.05 02.02.02 C:NC+$2: Ec J 175O,Bc023B& &3 1.01289.83 2%2.#3"""""1.01292.73 02.02.03 $NC:E+A: = $3$NC:E+A: N:+&A8 &2 3.7934.86 132.12"""""3.79132.12 02.02.04 AC$+: E=J 4200 G(B C&2 G( 53.484.00 213.%2"""""53.48213.92 02.03.00 +$6:?9$3 = $N89C.:3-""""""" 02.03.01 2+A;A>:3 C:N .&P$+&$A6.8.@AN2$3 &2 8.8612.55 111.1%""""""8.86 111.19 02.04.00 CA+P.N2$+.A &$2A8.CA -""""""" 02.04.01 +$>.88A P8A2 1 1B4DN1B4 P8.3: 3B8D (8; 1.0063.31 "3.31""""""1.0063.31 02.05.00 &:6.&.$N2: $ 2.$++A3 -""""""" 00.3.00 .N2$+C:N$N.:N$3 $ 9N.A$3 -""""""" 00.3.01 $NCA6AC.:N &AN9A8 $ @AN>A3 $N 2$++$N: 3A29+A: 29; 12D & 125.1821.7323#20.1"""""""125.18 2,720.16 00.3.02 +$E.N$ = N.6$8AC.:N $N 2$++$N: 3A29+A: &2 125.187.97 %%#."$""""""125.18997.68 00.3.03 CA&A $ AP:=: PA+A29;$+.A $ 8D A 12 D & 125.183.28 10.!%""""""125.18410.59 00.3.04 +$88$N: C:&P @AN>A2$++. 3A29+A: 29; 12D LA32A2.00 & & 125.18160.8620313".!""""""125.18 20,136.45 00.3.05 $8.&.NAC.:N $ &A2$+.A8 $NC$N2$&3 162.7316.0223"0".%3""""""162.73 2,606.93 00.3.06 29;$+.A3 -""""""" 00.3.06.01 39&.N.32+: $ .N32A8AC.:N $ 29;$+.A P6C 9BE Q J 8D 4 20000 5 0 125.1827.8533$".2"""""""125.18 3,486.26 00.04.01 &:6.&.$N2: $ 2.$++A3 -""""""" $NCA6AC.:N &AN9A8 $ @AN>A $N 2$++$N: 3A29+A: 29; 12D & 14.9421.73 32."!""""""14.94324.65 +$E.N$ = N.6$8AC.:N $N 2$++$N: 3A29+A: &2 9.387.97 #.#"""""""9.3874.76 $8.&.NAC.:N $ &A2$+.A8 $NC$$N2$&3 19.4216.02 311.11""""""19.42 311.11 :;+A3 $ C:NC+$2:-""""""" C:NC+$2: EcJ 175 G(BC& &3 6.30289.8313$2!.%3""""""6.30 1,825.93 $NC:E+A: = $3$NC:E+A: &2 14.3634.86 !00.!%""""""14.36500.59 AC$+: E=J 4200 G(B C&2 G( 7.154.00 2$."0""""""7.1528.60 00.04.03 +$6:?9$3 = $N89C.:3-""""""" 2+A;A>:3 C:N .&P$+&$A6.8.@AN2$3 &2 14.3612.55 1$0.22""""""14.36180.22 00.04.04 ACC$3:+.:3 -"""""""" C:&P9$+2A $ &A$+A 1.00269.79 2"%.#%""""""1.00269.79 00.04.05 ;9@:N$3 -""""""" 00.04.06 ;9@:N 2.P: 2$++. N:+&A8 LA32A 1.2 & 2.001,267.6923!3!.3$""""""2.00 2,535.38 00.04.07 C$+C: P$+.&$2+.C: -""""""" C$+C: P$+.&$2+.C: & 537.0022.901232%#.30""""""537.00 12,297.30 -""""""" -""""""" -""""""" "MEJORAMIENTO DEL SISTEMA DEA(UA POTABLEEINSTALACIONESDEL SISTEMA DEALCANTARILLADO ENLA CAMPI>A DESUPE -IIIETAPA&SISTEMA DE ALCANTARILLADO (META& EMISORES NORTE 4 PRINCIPAL 4 PLANTADE TRATAMIENTO DE A(UAS RESIDUALES2"CONSORCIOBARRANCA3 1-0?:*+;,7,*&ED4CONS INMOBILIARIA E INVERSIONES S.A.C.TOPASA IN(ENIEROS E.I.R.L. @ CORPORACION DESERVICIOS 4 SOLUCIONESINTE(RALES S.A.C. - CSSI SACP+$C.: 9N.2A+.:P+$C.: PA+C.A800.04.01.00100.04.01.00200.04.01.00300.04.02.0000.04.02.0100.04.02.0200.04.02.0300.04.03.0100.04.04.019N

9N

00.04.07.01 VALORIZACION DE AVANCE DE OBRA (LOBALFORMULA 03& PLANTA DE TRATAMIENTO - LA(UNA DE OXIDACIONPROCESO DE SELECCINN LICITACION PUBLICAN' 00%-2010-(RL)CE (1*+. C,-.,/+0,*1+2OBRA&PLAZO DE EJECUCION& %0 ;./.SUPERVISOR & 0 PLAZO VI(ENTE& %"3 ;./.CONTRATISTA&ENTRE(ADE TERRENO& 01-02-11PRESUPUESTO REFERENCIAL & S). 132033"3#.33 (S1- I.(.V.2 S). 132032%2.0! (C,- I.(.V.2 FECHAINICIO DE OBRA& 02-02-11PRESUPUESTO CONTRATADO & S). 132033"3#.33 (S1- I.(.V.2 S).132032%2.0!(C,- I.(.V.2 FECHADE TERMINO& 21-0%-1303 P8AN2A $ 2+A2A&.$N2: " 8A(9NA $ :N.AC.:N 01 02 03 0 05ITEM DESCRIPCIONPRESUPUESTO CONTRACTUALVALORIZACIONES MENSUALES DE AVANCE DE OBRASALDO CONTRACTUALFEB-2011 0 MAR-ABR-2011 MA4-2011 MA4-20139N CAN2.B &23 &$2+A: PA+C.A8 &$2+A: PA+C.A8 &$2+A: PA+C.A8 &$2+A: PA+C.A8 &$2+A: PA+C.A8 &$2+A: PA+C.A8"MEJORAMIENTO DEL SISTEMA DEA(UA POTABLEEINSTALACIONESDEL SISTEMA DEALCANTARILLADO ENLA CAMPI>A DESUPE -IIIETAPA&SISTEMA DE ALCANTARILLADO (META& EMISORES NORTE 4 PRINCIPAL 4 PLANTADE TRATAMIENTO DE A(UAS RESIDUALES2"CONSORCIOBARRANCA3 1-0?:*+;,7,*&ED4CONS INMOBILIARIA E INVERSIONES S.A.C.TOPASA IN(ENIEROS E.I.R.L. @ CORPORACION DESERVICIOS 4 SOLUCIONESINTE(RALES S.A.C. - CSSI SACP+$C.: 9N.2A+.:P+$C.: PA+C.A8TOTAL COSTO DIRECTOCDG03 !3"3"31."" Val_CD_03_01- Val_CD_03_02- Val_CD_03_03- Val_CD_03_04 233"1.00 Val_CD_03_05- 512,270.66 (A32:3 ($N$+A8$3 11.22C"031%#.1%--- 23#32.#2- 57,464.47 92.8.A 5.50C2%3!1.#--- 1333%.$"- 28,174.89 39; 2:2A8"2"333."0--- 2$333.!#- 597,910.02 EAC2:+ $ +$8AC.:N 1.00000STFRG03 "2"333."0--- 2$333.!#-+./01203597,910.02 IMPUESTO (ENERAL ALAS VENTAS (I(V2 1$L11%300!.2$---!311$.0-113,887.24 TOTAL PRESUPUESTO #!33$.$$--- 333!!1."2-#113#%#.2" L AVANCE FISICO 0.00L 0.00L 0.00L .!0L 0.00LL AVANCE FISICO ACUMULADO& 0.00L 0.00L 0.00L .!0L .!0LCALCULO DE COMPENSACION POR TIEMPO DE SERVICIO+$3:89C.:N N 033"90"6C"9200 425.>98.19905:;+A#P+:C$3:# 8.C.2AC.:N P9;8.CA N 009"2010"(+8BC$ 41ra. Con!ocatoria5C:N2+A2:. 037"2011"(+8 R O I A F A V/ ) I,C:N2+A2.32A47VALORIZACION FECHAN' (V/2 (F2 (I2 (I,2 R5ADDIN601 OBRAS PROVISIONALES ALCANTARILLADO01 -A.N/ 82,788.381.39 0.093 -A.N/ -A.N/02 -A.N/"1.39 -A.N/ -A.N/03 -A.N/"1.39 -A.N/ -A.N/04 -A.N/"1.39 -A.N/ -A.N/05 -A.N/"1.39 -A.N/ -A.N/06 -A.N/"1.39 -A.N/ -A.N/07 -A.N/"1.39 -A.N/ -A.N/08 -A.N/"0 -A.N/ -A.N/09 -A.N/"0 -A.N/ -A.N/3uI total 3B. 82,788.38-A.N/02 EMISOR01 -A.N/177,459.791.39 0.122 -A.N/ -A.N/02 -A.N/"1.39 -A.N/ -A.N/03 -A.N/239,091.261.39 -A.N/ -A.N/04 -A.N/ 58,665.901.39 -A.N/ -A.N/05 -A.N/"1.39 -A.N/ -A.N/06 -A.N/"1.39 -A.N/ -A.N/07 -A.N/"1.39 -A.N/ -A.N/08 -A.N/"0 -A.N/ -A.N/09 -A.N/"0 -A.N/ -A.N/3uI total 3B.475,216.95-A.N/03 PLANTA DE TRATAMIENTO - LA(UNA DE OXIDACION01 -A.N/"1.39 0.055 -A.N/ -A.N/02 -A.N/"1.39 -A.N/ -A.N/03 -A.N/"1.39 -A.N/ -A.N/04 -A.N/ 28,433.571.39 -A.N/ -A.N/05 -A.N/"1.39 -A.N/ -A.N/06 -A.N/"1.39 -A.N/ -A.N/07 -A.N/"1.39 -A.N/ -A.N/08 -A.N/"0 -A.N/ -A.N/09 -A.N/"0 -A.N/ -A.N/3uI total 3B. 28,433.57-A.N/TOTAL S).!$"33$.%0C,:+A&.$N2:$83.32$&A$A(9AP:2A;8$$.N32A8AC.:N$3$83.32$&A$ A8CAN2A+.88A:$N8ACA&P.AEA29+A8 N 022"94".N$. 418.$N$.19945:;+A#P+:C$3:# 8.C.2AC.:N P9;8.CA N 009"2010"(+8BC$ 41ra. Con!ocatoria5C:N2+A2:. 037"2011"(+8 R. O I A V A V/ ) I,C:N2+A2.32A47VALORIZACION FECHAN' (V/2 (V2 (I2 (I,2 R.5ADDIN601 OBRAS PROVISIONALES ALCANTARILLADO01 -A.N/ 82,788.381.11 0.093 -A.N/ -A.N/02 -A.N/"1.11 -A.N/ -A.N/03 -A.N/"1.11 -A.N/ -A.N/04 -A.N/"1.11 -A.N/ -A.N/05 -A.N/"1.11 -A.N/ -A.N/06 -A.N/"1.11 -A.N/ -A.N/07 -A.N/"1.11 -A.N/ -A.N/08 -A.N/"0 -A.N/ -A.N/09 -A.N/"0 -A.N/ -A.N/3uI total 3B. 82,788.38-A.N/02 EMISOR01 -A.N/ 177,459.791.11 0.122 -A.N/ -A.N/02 -A.N/"1.11 -A.N/ -A.N/03 -A.N/ 239,091.261.11 -A.N/ -A.N/04 -A.N/ 58,665.901.11 -A.N/ -A.N/05 -A.N/"1.11 -A.N/ -A.N/06 -A.N/"1.11 -A.N/ -A.N/07 -A.N/"1.11 -A.N/ -A.N/08 -A.N/"0 -A.N/ -A.N/09 -A.N/"0 -A.N/ -A.N/3uI total 3B. 475,216.95-A.N/03 PLANTA DE TRATAMIENTO - LA(UNA DE OXIDACION01 -A.N/"1.11 0.055 -A.N/ -A.N/02 -A.N/"1.11 -A.N/ -A.N/03 -A.N/"1.11 -A.N/ -A.N/04 -A.N/ 28,433.571.11 -A.N/ -A.N/05 -A.N/"1.11 -A.N/ -A.N/06 -A.N/"1.11 -A.N/ -A.N/07 -A.N/"1.11 -A.N/ -A.N/08 -A.N/"0 -A.N/ -A.N/09 -A.N/"0 -A.N/ -A.N/3uI total 3B. 28,433.57-A.N/TOTAL S). !$"33$.%0C,:+A&.$N2: $8 3.32$&A $ A(9A P:2A;8$ $ .N32A8AC.:N$3 $8 3.32$&A $ A8CAN2A+.88A: $N 8A CA&P.ul"05 Au,"05 3ep"05 :ct"05 No!"05 ec"05 >an"06 >an"07 &ar"07 Apr"07482.57 482.57 482.93 486.57 493.96 533.96 537.70 535.28 583.28 591.52 590.82397.52 397.52 398.13 404.24 413.28 412.67 418.54 414.75 424.17 420.29 419.37395.22 395.22 395.83 401.91 410.90 410.29 416.12 412.36 418.66 417.74 416.82396.52 406.34 406.34 406.34 406.34 409.09 409.09 409.09 466.51 463.30 473.76163.86 163.86 163.86 163.86 163.86 164.16 165.65 165.65 169.34 170.82 172.46512.07 521.98 532.38 546.18 560.94 582.47 608.08 629.11 695.78 678.64 728.88342.41 345.98 353.99 363.14 370.74 385.03 400.79 409.23 505.66 488.81 519.95432.69 455.30 465.49 478.62 491.89 511.93 533.92 548.76 625.20 599.71 649.44197.04 197.04 198.02 201.06 205.55 205.25 208.17 206.28 225.97 225.48 224.98289.60 289.35 285.02 286.02 288.86 279.41 277.89 280.22 287.07 289.38 289.79219.92 219.92 220.26 223.64 228.64 228.30 231.55 229.45 227.63 227.13 225.53207.77 207.77 208.09 211.28 216.00 215.68 218.75 216.77 235.20 234.42 231.63855.88 891.03 910.36 910.36 1,033.38 1,091.37 1,091.37 1,091.37 1,091.37 1,091.37 1,091.37246.93 246.93 246.20 248.06 249.21 249.06 250.55 249.65 259.25 256.62 256.35310.72 310.72 310.72 310.72 313.12 313.12 310.72 310.72 314.12 314.12 314.12295.79 298.46 298.76 299.54 303.15 308.64 312.86 314.95 347.84 358.67 370.77319.66 323.83 326.71 332.66 336.06 338.07 339.89 344.51 285.18 283.01 213.43392.85 399.77 406.56 412.43 427.67 449.15 468.71 481.83 584.88 578.10 621.37853.41 917.25 949.18 949.18 1,083.25 1,147.10 1,147.10 1,147.10 1,147.10 1,147.10 1,147.10323.63 323.63 329.52 329.52 329.52 329.52 329.52 329.52 329.52 323.41 323.41359.56 359.56 359.56 359.56 359.56 359.56 359.56 359.56 359.56 359.56 359.56360.57 360.57 360.57 360.57 360.57 360.57 360.57 360.57 360.57 360.57 360.57236.95 236.95 237.01 238.63 239.78 235.87 236.85 236.53 247.13 251.63 253.84329.28 331.63 335.10 336.44 343.32 344.87 323.48 340.68 351.52 353.67 354.92334.51 334.51 335.03 340.16 347.77 347.25 352.19 349.02 362.05 409.09 408.19308.55 308.55 309.02 313.76 320.79 320.31 325.12 322.18 303.10 302.44 301.77368.41 368.60 370.87 378.49 391.69 391.90 394.27 389.12 3#!.3$ 377.71 380.31266.36 266.36 266.55 268.40 271.11 270.93 272.67 272.67 271.29 279.24 277.70359.68 359.68 359.68 366.34 366.34 366.34 371.50 371.50 391.47 400.04 400.04515.93 534.38 534.99 526.88 600.69 535.65 541.15 538.15 528.80 511.06 526.30462.57 470.33 481.54 499.21 502.23 502.66 495.33 495.33 ." 440.58 441.02248.13 249.59 249.21 249.04 251.04 250.39 251.35 251.56 252.87 253.64 253.45388.56 388.56 388.56 388.56 388.56 393.39 393.39 393.39 465.11 465.11 480.18307.77 308.09 307.54 307.25 307.69 307.90 309.19 310.74 312.# 314.64 315.20269.67 269.67 269.67 269.67 269.67 269.67 269.67 269.67 268.52 273.28 273.28267.46 267.46 267.46 268.78 269.09 269.09 269.09 269.09 292.05 300.87 303.39271.21 271.21 271.35 273.44 276.48 276.34 278.26 277.03 258.26 259.22 262.65373.84 374.24 376.80 377.40 378.76 381.05 384.17 388.10 441.61 442.26 447.70266.23 266.11 266.73 266.74 266.51 267.60 268.83 270.58 291.19 298.21 300.55260.25 260.88 260.07 260.15 262.74 263.52 264.94 265.93 273.27 276.98 278.90421.58 416.84 420.89 424.60 426.06 427.95 433.19 431.20 429.54 420.13 423.75347.29 347.29 347.47 347.47 347.47 347.47 347.47 347.52 3"1.2% 361.29 361.29308.36 308.38 309.39 315.60 321.15 321.32 329.62 327.51 329.90 333.15 329.25263.04 263.26 264.09 268.36 274.36 274.40 277.40 274.67 2"".!! 267.22 264.34325.91 325.91 326.15 329.03 333.21 332.96 335.64 333.90 390.40 389.91 389.43267.29 266.47 266.74 272.04 276.54 276.67 279.02 275.46 289.08 288.22 288.60251.36 250.72 269.76 271.84 274.83 274.82 281.71 297.30 303.75 316.68 317.06653.02 658.32 671.56 695.41 698.06 698.72 698.06 698.06 "#0.2 655.01 655.01330.58 330.85 328.43 327.21 331.73 333.87 335.44 335.38 348.74 349.80 351.33369.77 369.77 369.77 371.07 371.07 371.07 372.35 372.35 379.15 379.15 379.15470.70 470.70 471.43 478.66 489.37 488.65 495.59 491.11 472.50 471.46 470.42371.48 371.48 372.05 377.76 386.21 385.64 391.12 387.58 364.63 363.83 363.03166.57 166.57 166.57 166.57 166.57 166.57 166.57 166.57 167.36 167.36 167.36213.66 213.66 213.80 215.21 215.21 215.21 215.21 215.21 285.26 285.47 285.47297.23 297.23 297.69 302.26 309.02 308.56 312.95 310.12 335.37 334.64 333.90284.19 284.19 284.44 286.86 290.42 290.18 292.47 291.12 288.68 286.90 285.39174.91 174.91 174.91 174.91 174.91 174.91 174.91 174.91 162.21 155.67 155.67288.35 287.16 288.09 282.23 282.61 278.47 278.95 274.03 292.45 312.27 316.63435.64 432.43 430.89 458.62 520.45 522.73 528.27 524.04 452.63 454.29 453.52189.63 189.63 199.04 200.57 202.79 202.50 214.04 212.10 296.89 272.23 268.58239.99 239.99 240.06 240.66 241.55 241.49 242.06 241.48 241.84 241.75 241.66177.07 177.07 177.04 177.07 177.07 177.07 177.07 177.07 177.07 177.07 177.07365.03 365.03 365.25 367.48 370.75 370.53 372.63 371.28 414.22 413.86 413.50325.11 323.43 323.02 340.04 391.60 392.94 395.17 395.01 347.06 357.52 356.90387.45 375.85 366.37 383.97 442.88 451.61 453.43 452.26 449.55 449.60 449.33244.96 245.00 246.28 249.39 251.53 252.73 254.15 255.17 269.77 271.79 293.79377.99 378.02 378.79 380.84 382.41 383.07 384.24 380.83 408.81 407.73 407.4098.80 99.48 99.24 99.50 100.34 99.74 100.74 101.42 99.51 98.22 98.91343.1//2 130.1//2 /56.1//4 /46.1//4 332.1//4&a'"07 >un"07 >ul"07 Au,"07 3ep"07 :ct"07 No!"07 ec"07 >an"08 EeI"08 &ar"08580.46 592.25 594.08 593.90 590.59 576.52 574.60 572.74 578.59 579.92 562.30417.92 415.96 420.93 462.51 459.14 442.16 439.52 436.59 444.14 470.39 489.41415.38 413.46 418.88 459.58 456.23 439.36 436.74 433.83 441.78 467.28 486.08486.05 486.05 495.00 493.09 491.33 491.33 495.39 498.97 510.91 513.54 542.08175.21 175.21 175.90 177.20 179.76 179.76 178.84 178.84 180.41 185.04 202.84770.08 784.70 782.34 785.14 781.80 752.98 748.51 743.47 735.81 724.55 737.05544.94 552.00 550.25 551.71 550.00 531.16 528.46 525.84 520.24 513.36 522.87696.60 705.19 703.17 706.56 704.01 678.04 673.87 669.30 662.51 653.06 662.00224.20 224.42 224.18 223.57 244.33 235.29 233.89 236.37 237.17 233.56 226.00289.87 291.00 295.19 299.73 303.09 301.98 301.12 300.28 301.97 317.26 317.01224.75 224.97 224.24 224.11 222.48 214.25 213.23 211.97 209.61 210.92 208.27230.83 231.04 230.31 230.17 228.49 220.76 219.45 217.98 215.72 214.36 211.421,091.37 1,098.40 1,180.89 1,228.45 1,230.21 1,230.21 1,339.17 1,339.17 1,339.17 1,339.17 1,339.17255.70 256.67 255.49 252.76 251.53 249.95 249.19 251.59 251.72 268.74 268.84314.12 314.12 314.12 314.12 314.12 314.12 314.12 314.12 314.12 314.12 312.83392.09 449.71 532.67 586.64 605.77 604.03 605.67 603.15 596.44 597.64 600.76320.#% 321.30 320.30 320.10 317.77 306.04 304.19 302.19 299.02 294.45 285.04651.42 658.21 655.73 658.23 655.71 632.58 628.99 625.00 618.81 610.23 618.161,147.10 1,157.74 1,223.71 1,347.15 1,349.28 1,349.28 1,481.23 1,481.23 1,481.23 1,481.23 1,481.23323.41 323.41 323.41 323.41 323.41 323.41 323.41 323.41 323.41 323.41 323.41359.56 359.56 359.56 359.56 359.56 359.56 359.56 359.56 359.56 359.56 359.56360.57 360.57 360.57 360.57 360.57 360.57 360.57 360.57 360.57 360.57 360.57253.44 252.82 254.68 257.36 258.57 260.17 260.29 261.85 260.99 261.70 261.23354.98 355.40 357.96 342.45 333.46 354.28 359.21 359.08 359.11 359.68 359.68406.77 407.15 405.87 431.14 427.98 412.17 409.74 406.99 420.28 418.06 413.66300.73 301.01 345.14 344.92 342.41 329.75 327.79 325.60 322.21 317.30 307.04381.47 3$.1" 383.68 383.35 379.86 366.81 365.41 365.13 361.10 357.35 346.79277.33 277.43 278.07 289.79 292.07 287.69 287.02 286.26 292.89 296.60 301.36400.04 404.57 404.57 404.57 412.00 412.00 412.00 415.28 415.28 415.28 418.31526.58 546.26 545.93 539.35 535.43 515.52 512.51 509.38 512.13 509.78 493.79463.86 %%." 499.64 499.54 499.64 499.64 499.64 499.21 499.21 499.21 499.64253.16 252.92 256.09 258.60 259.98 256.27 256.78 256.64 255.73 264.32 265.57498.08 498.08 498.08 500.24 497.70 497.70 503.58 497.70 511.49 527.11 561.41316.75 31$.2 319.76 320.19 322.15 323.17 323.53 324.99 325.71 328.67 332.09273.28 273.89 276.28 276.28 276.28 276.28 276.28 276.28 279.67 289.91 289.91303.39 303.10 297.57 308.16 308.16 308.16 309.17 309.17 318.71 318.71 320.87258.40 258.54 258.12 258.12 257.16 252.29 251.59 250.74 249.47 242.20 238.25451.02 457.34 461.12 458.03 474.39 478.98 484.14 488.07 494.42 503.45 507.52304.99 306.47 312.40 315.53 318.04 319.13 325.85 328.82 332.97 336.06 343.54283.73 283.80 289.39 294.61 297.58 302.12 306.18 307.21 309.23 313.33 311.30433.24 440.26 440.01 445.96 441.69 427.41 418.49 415.18 421.18 428.31 438.18361.47 3#.22 374.22 374.22 374.22 374.22 374.22 374.22 374.78 374.78 374.78331.36 331.63 332.23 331.09 331.54 324.76 325.03 323.63 322.01 319.93 315.58264.05 2"3.$$ 263.67 263.09 261.18 251.51 249.82 247.96 246.15 242.97 236.03388.68 400.43 399.71 399.59 493.79 483.27 481.62 479.78 476.93 472.76 488.71291.81 291.90 306.65 315.68 312.76 300.39 302.46 305.46 325.73 346.35 354.38316.50 316.68 330.48 334.30 332.85 326.53 325.52 330.84 342.06 341.77 341.96682.16 #0.02 704.02 704.02 704.02 704.02 703.35 703.35 703.35 703.35 703.35350.80 350.35 350.83 350.89 350.98 352.21 352.45 352.44 353.14 353.45 353.71379.15 379.15 379.15 379.15 379.15 384.94 386.33 384.94 384.94 383.25 381.54468.80 469.24 467.76 467.47 464.06 446.90 444.23 447.14 446.74 477.96 478.98361.77 362.12 360.98 360.75 358.12 344.87 342.82 340.53 336.99 349.16 357.92167.36 167.36 167.36 170.12 172.46 172.46 172.46 172.46 172.86 172.86 173.44285.47 285.47 285.47 285.47 285.47 285.47 285.47 285.47 285.47 285.47 285.47338.41 340.87 340.33 359.20 356.58 343.49 341.35 339.07 337.48 334.64 323.82284.97 285.08 286.06 299.31 299.39 294.59 293.83 293.05 300.11 301.18 305.67158.50 167.80 167.80 167.80 167.80 167.80 167.80 167.80 167.80 155.67 155.67318.16 318.05 340.81 342.46 337.58 324.92 327.77 324.77 324.60 325.75 319.22452.39 452.69 451.71 451.36 448.91 436.79 434.82 432.71 429.31 429.73 421.81288.56 303.00 319.57 300.92 299.98 294.38 289.86 292.75 284.57 281.49 280.07241.53 241.57 242.40 247.10 257.29 255.68 255.43 255.15 257.62 256.63 263.60177.07 177.07 177.07 177.07 191.56 195.66 195.66 195.66 195.66 195.66 195.66412.92 413.08 412.56 412.46 444.77 438.11 437.07 435.90 434.08 431.43 458.00357.87 359.45 359.77 358.06 355.47 353.16 352.37 352.15 349.05 350.17 346.96450.57 450.68 450.28 448.51 447.57 446.41 445.66 444.28 443.21 443.94 441.26293.85 297.86 297.42 301.68 293.58 287.39 287.11 282.69 282.84 285.63 280.06407.37 408.05 407.84 407.84 421.24 417.97 417.74 417.34 416.85 416.35 409.7597.91 99.34 99.80 99.83 100.45 99.96 99.61 99.32 98.72 98.80 99.71---353.1//4 323.1//4 1/1.1//4 165.1//4 154.1//4 142.1//4 661.1//4 655.1//4 /3/.1//7 /80.1//7 /22.1//7Apr"08 &a'"08 >un"08 >ul"08 Au,"08 3ep"08 :ct"08 No!"08 ec"08 >an"09 EeI"09575.11 572.22 592.75 590.56 647.61 675.81 726.68 754.25 758.66 #"."0 ##$.#3571.98 659.49 719.57 776.95 814.36 815.43 692.34 665.08 650.49 "3#.$0 !"$.12567.88 654.59 714.16 770.99 808.08 808.91 686.00 658.98 644.53 "31.%" !"2.%2555.42 556.48 561.40 569.87 581.69 579.11 586.19 592.50 594.16 !%"."3 !%3.#!204.32 204.69 211.15 210.64 216.81 214.80 214.80 214.80 214.80 211.2# 21.$0763.68 781.89 806.52 796.36 805.61 811.96 784.00 743.01 665.71 "3!."2 "01.#538.83 550.91 566.56 573.04 579.32 581.84 575.09 543.84 516.10 %".0! #.#%687.39 698.85 721.02 724.48 731.15 732.39 731.23 688.17 664.93 "!.0# "2".#%243.60 291.66 300.82 296.24 336.98 345.60 372.78 374.71 377.38 3$1.$" 3%2.1"316.88 316.82 319.25 320.47 320.77 321.23 322.63 322.75 321.44 321.#1 322.%!203.61 215.02 223.45 220.16 232.98 238.94 254.30 277.71 279.68 2".0" 2#1.1#206.67 218.04 239.99 236.65 254.83 261.35 281.85 305.67 307.85 2%1.#3 30.2$1,356.75 1,449.89 1,659.03 1,818.95 1,871.68 1,838.29 1,674.84 1,588.73 1,028.10 1302$.10 %##.1264.40 256.91 252.66 252.24 252.04 257.50 257.50 262.89 264.61 2"2.1! 2"2.1!296.98 296.98 300.86 309.25 309.25 309.25 314.12 314.12 314.12 312.#% 311."610.51 613.20 638.46 650.82 678.97 694.36 692.75 685.23 684.17 "#%.31 "##.%%281.43 287.17 296.18 291.66 279.50 279.93 273.60 265.92 233.74 233.23 231.0634.34 648.03 667.36 662.38 670.05 675.53 658.93 631.48 589.88 !#2.% !$.$21,498.25 1,585.51 1,821.74 2,030.30 2,104.79 2,066.48 1,877.07 1,785.56 1,189.66 131$%."" 1313"."323.41 323.41 323.41 323.41 323.41 323.41 323.41 323.41 323.41 323.1 323.1359.56 359.56 359.56 359.56 359.56 359.56 359.56 359.56 359.56 3!%.!" 3!%.!"360.57 360.57 360.57 360.57 360.57 360.57 360.57 360.57 360.57 3"0.!# 3"0.!#261.08 260.93 265.60 266.74 267.37 264.55 268.04 269.45 269.95 2#0.00 2"#.$!354.72 355.86 362.51 357.92 357.35 363.00 362.91 362.11 362.05 3"1.3 3"2."404.40 412.63 455.04 450.41 455.04 466.65 483.96 486.49 489.94 %!.## $%.$$300.16 352.14 351.42 351.42 351.42 392.01 404.35 404.35 404.35 0.3! 0.3!341.97 351.04 365.11 363.19 370.72 378.70 392.18 390.24 385.50 3$".0 3%$.1#309.35 329.75 337.37 347.98 354.42 358.01 368.31 367.76 371.68 3#3.2$ 3#".%2418.31 418.31 423.03 423.03 423.03 423.97 423.97 423.97 428.68 2$."$ 2$."$488.41 498.24 513.94 552.54 560.30 575.15 586.31 599.57 603.22 "1"."0 "3$.1499.64 499.64 521.63 523.36 540.60 551.38 551.38 502.23 470.76 23.3 3"%.!277.05 281.04 284.80 286.62 289.36 291.06 292.01 292.22 278.14 2#3.22 2#3.3610.25 606.08 601.14 615.45 628.21 623.84 631.21 641.93 641.93 "#.12 "32.!332.60 333.83 336.40 338.27 340.27 342.20 344.30 345.36 346.60 3".%# 3".#1289.91 289.91 289.91 289.91 289.91 289.91 289.91 289.91 289.91 301.%0 310.12324.12 334.11 334.90 335.97 336.16 336.16 339.97 339.97 339.97 32.3$ 33.#0235.53 237.82 241.64 239.81 241.64 244.71 249.11 249.79 263.62 2"!.1$ 2"$."%501.41 506.52 507.79 509.30 509.89 509.01 510.08 512.33 511.05 !0!.2# !0.2#343.25 345.72 348.39 350.50 351.14 351.14 351.96 353.29 353.29 3%.12 3%.%3313.58 316.03 316.11 318.52 322.73 322.73 324.13 325.66 325.63 32".3! 32#.""458.39 513.30 557.36 577.83 603.90 616.73 616.44 606.38 598.82 !$%.3# "12.0#374.78 374.78 395.43 395.43 395.71 396.82 396.82 396.82 396.82 3%#.23 3%#.23313.53 318.76 324.38 324.89 329.16 334.67 343.62 343.70 345.06 3".$# 3!2."0232.00 236.91 244.34 241.56 246.80 253.89 263.71 265.49 267.37 2#0.1 2#$.%0482.45 540.95 589.84 628.63 636.69 645.94 659.50 661.45 664.15 ""$."# "$%.%#425.08 434.19 517.99 542.53 542.77 525.79 491.20 452.85 435.75 1".2! 3%%.!2338.38 341.99 347.47 345.28 346.81 344.31 340.41 341.18 339.62 30.13 330.3"703.35 703.35 730.51 731.83 753.03 764.95 764.95 755.68 740.44 "$2.1" "21.23354.17 354.69 334.32 335.50 336.21 337.40 336.96 333.24 331.90 331.%3 331.3$379.79 381.54 383.26 383.26 383.26 384.94 392.97 389.24 390.76 3%0.#" 3%0.#"477.04 566.30 631.30 626.77 641.13 652.82 672.38 645.39 633.73 "1.2" "!2."0358.33 430.36 483.35 478.20 487.06 493.55 503.30 488.62 478.25 $3.%3 %1.3175.11 178.35 177.29 177.49 184.40 184.40 184.40 184.40 184.20 1$.20 1$.20285.47 285.47 303.14 303.14 306.07 306.63 306.63 306.63 306.63 30"."3 30"."3316.56 341.46 366.31 362.59 372.72 382.25 396.43 382.31 377.83 3.0 33$.!#324.11 354.31 366.63 383.00 413.63 418.47 404.66 403.56 404.09 01." 0".2!155.67 155.67 155.67 155.67 155.67 155.67 155.67 155.67 155.67 1"0.0 1".1%339.39 360.56 381.69 376.84 384.70 379.00 387.51 383.62 382.21 3$1.%3 3$#.#$422.87 425.70 437.49 435.11 448.85 497.06 521.34 523.11 520.37 !0!.!1 !2.%#284.70 289.55 302.89 300.03 310.12 320.06 286.41 250.84 225.37 213.0 212.##276.61 291.32 297.95 302.57 309.90 311.86 314.77 316.74 317.31 31%.1$ 323.!195.66 195.66 195.66 195.66 195.66 195.66 195.66 195.66 195.66 1%!."" 1%!.""453.86 486.91 503.32 508.92 512.05 517.25 524.83 525.92 527.42 !2%.%1 !%.$$345.65 353.74 360.30 362.60 369.48 374.80 385.50 387.62 381.67 3#.#2 3!".#$438.95 441.00 451.12 449.53 453.80 466.46 478.65 480.00 477.36 "!.2 3%!.#%281.43 282.98 287.70 283.04 287.29 283.48 290.49 290.83 292.33 302.1$ 2%#."$409.31 417.97 451.29 454.22 472.07 474.08 482.85 483.60 487.71 %0.0! %#.$%98.97 99.12 100.44 100.61 100.50 101.31 101.71 101.69 102.39 103.1$ 103.#1367.1//7 111.1//7&ar"09 Apr"09 &a'"09 >un"09 >ul"09 Au,"09 3ep"09 :ct"09 No!"09 ec"09##!.!$ #"0.2$ #2.2! #30.2 #3#. #0$.%2 "%#.20 685.71 687.30 686.75!!#.2 $0.$# !$.01 "0.$ ".23 "0.0" "2.03 458.20 459.08 450.58!!2.1 #"." !3.$1 !"."2 !%.%$ !!.$! !#.2% 451.47 452.34 443.96!%1.3% !#!.0 !$3.1" !%%."! "1#.1" "21.00 "21.00 613.88 628.59 632.7221."$ 21!.# 212.%% 21.! 21.! 210.23 20$.#1 207.07 207.94 207.94!#1."" !"!.2" !"#."0 !%!.32 "12.#2 "20.%3 "!!.01 674.25 687.13 710.85"#.## #0."! #2."2 #3.!1 $.1 %2.2 !0$.#% 519.51 528.24 543.27"1#."1 "21.!# "2#.!" "30."0 ""." ""0.3% "#".$ 689.44 700.25 717.243$."! 3#3.$# 321.1 320.$2 323.1$ 31".!2 312.13 308.16 309.55 308.70322."0 322.0" 321.#% 321.#2 321.$! 321.# 321.33 321.31 321.48 321.442"#.12 2!%."3 2!."2 2!0.31 2!1.% 22.!% 23%.22 236.18 237.25 236.59300."$ 2%.1$ 2$1.! 2$1.33 2$2.#" 2#".2 2#3.2$ 270.60 271.54 270.97%"".!% %"".!% %"".!% 130#0.2$ 13131.#% 13131.#% 131#.!0 1,187.54 1,253.01 1,265.362"2.1! 2"2.1! 2#.1! 2$.10 2$.10 2!0.13 2!0.13 250.13 250.13 250.13311." 311." 311." 311." 311." 311." 311." 311.64 311.64 311.64"#%.%" "#%.1" "#2."1 ""%.%0 ""%.3 ""!.2# "!%.0 648.56 643.80 640.05213.#0 21$.3 21.2" 22!.#" 22%.!0 22#.1 2.%! 246.22 248.49 252.88!30.$1 !31." !30.1# !#."2 !"0.0% !"2.# !$!.23 600.64 608.76 621.341312#.% 1312#.% 1312#.% 132!3.!1 1332#.%% 1332#.%% 1332#.%% 1,327.99 1,479.10 1,508.89323.1 323.1 323.1 323.1 323.1 323.1 323.1 323.41 323.41 323.413!%.!" 3!%.!" 3!%.!" 3!%.!" 3!%.!" 3!%.!" 3!%.!" 359.56 359.56 359.563"0.!# 3"0.!# 3"0.!# 3"0.!# 3"0.!# 3"0.!# 3"0.!# 360.57 360.57 360.572#0.%0 2""."2 2"". 2"$.!! 2"%.0 2"$."! 2"$.%# 268.64 268.58 269.143"2." 3"2." 3"2." 3"0.33 3!%.$$ 3!%.$" 3!%." 361.52 361.52 361.52#%.# "".2% !2.0 !1.%2 !!.2" !.$$ 3%."$ 434.11 436.05 434.8521.02 0%.21 3%#.02 3%"."2 3%%.!3 3%1.31 3$!.$$ 380.97 382.69 381.633%2.$ 3$2.2 3#1.% 3#2."! 3#$."0 3#0.23 3"!.%0 361.48 363.47 362.713#.#" 3#2.13 3"#.!2 3"".!0 3"#.# 3".#0 3"1." 359.96 359.80 358.762!.#! 2!.#! 2!.#! 1%.22 1%.22 1%.22 1$.1 418.41 418.41 418.25"2".2! "0$.2" !%0."! !$%.#% !%.! !$2.12 !#3.0 573.43 577.97 576.823"".00 3"".00 3"".00 3"!.!# 3"!.!# 3"!.!# 3"!.1 365.57 365.14 381.092#1.$3 2"$.3 2!%.12 2!$.3 2!$.## 2!$.2# 2!#.1# 256.90 260.48 259.32"32.! "22.0# "22.0# "1.%2 "!$.$% "#$.$0 "$3.1# 707.95 734.52 728.903#.%" 3$.03 3#.$$ 3"."% 3#.3 3"."2 3".32 346.74 346.35 347.45310.12 310.12 310.12 310.12 310.12 310.12 310.12 310.32 313.38 313.383.0" 3.0" 3." 3%.%3 3!0.1! 3!0.1! 3!2.!3 3!.32 3!.32 3!.322"".1" 2"2.33 2!$.! 2!$.30 2!%.1# 2!".!! 2!.$0 2!3.1# 2!3.#" 2.!!03.0" !01.0" %$.$# %#.0# %!.#% %$.11 !00.1$ 499.54 499.13 499.213!0.3! 3%.10 3$.% 3#.#! 3.%1 33.$$ 3!.3$ 3"."# 3!.$2 3."132#.0# 32#.0# 32#.0# 32!.%" 31#.%! 31".!% 31".%# 31#.#1 31.$$ 31.#0"02.! !%1.#3 !#.2$ !#!.02 !#".$1 !"%.21 !"$.$# !".2! !".2 !"1.03%#.23 3%#.23 3%#.23 13.1 13.1 13.1 13.1 13.1 13.1 13.13$.%$ 3.#! 33$.%$ 33".0 33$.21 33.#$ 331.%$ 330.3 330.1% 32%.%$2#3.!" 2"!.2% 2!#.1$ 2!".%3 2!$."2 2!3."$ 2!0.1" 2".%$ 2#.#2 2#.22"$2.0 "#1.2 "!%.$% "!%.!3 ""2.2# "!.# "%.2! ".!2 "".1$ "!.1#3"".$ 3.30 31.!3 2%%.%3 300.1# 2%.2" 2%!." 302.21 301.2% 300.#331$.!" 301.!1 2%!.!0 303.! 303.%" 301."1 30!.3" 303.30 30!.%0 30!.!1"1!.%3 "1!.%3 "1!.2# "1!.2# "1!.2# "1!.2# "1!.2# "1!.2# "1!.2# "21.23330.!# 330."2 330.13 330.02 32%.$% 32%.!% 32%."1 32%.# 32%.#3 32%."03%0.#" 3%0.#" 3%0.#" 3%0.#" 3%0.#" 3%0.#" 3%0.#" 3%0.#" 3%0.#" 3%0.#""2#.20 "0%."2 !"$.$$ !"#.!1 !$0.3 !##.2# !#!.! !$2.!2 !$#.20 !$!.!##0.10 !".%2 20.$1 1%."0 2.10 !.$3 !.1 !.! "3.2$ "2.1"1$.20 1$.01 1#!.$$ 1#!.$$ 1#!.$$ 1#!.$$ 1#!.$$ 1#!.$$ 1#!.$$ 1#$.3230"."3 30"."3 30"."3 30"."3 30"."3 30"."3 30"."3 30"."3 30"."3 30"."3332.0% 323.20 313.1" 2$.#! 2$".$! 302.%% 2%$.#$ 2%$.#3 32.3# 323.#02.%0 3%.11 3$"."% 3$".!! 3$#.## 3$.33 3$2.03 3#%.% 3$0."$ 3$0.221".1% 1".1% 1".1% 1".1% 1".1% 1".1% 1".1% 1".$% 1#.#1 1#.#13!3.% 33".1 32$.0 333.!% 332.2 32.1 3".2$ 3."% 33%.# 33$."#.1# 3$.$1 30.0 2%.# 31.$! 2$.% 2.% 20.%2 22.1" 21.3!1$#.$! 1##.$0 1#.2$ 1$!.10 1$!.%3 1%.32 200.#! 210.3! 22#.0# 22".#320.3 30$.1# 303.20 303.0! 30.1" 301.01 2%$.%1 297.01 297.68 297.271%!."" 1%!."" 1%!."" 1%!."" 1%!."" 1%!."" 1%!."" 1%!."" 1%!."" 1%!.""!!."! !3%.$ !32.%$ !32.$# !3.33 !2%.%1 !2".%! !2.2" !2!.21 !2."33!0.0 3".1 33$.!$ 33!.1 33.3" 33#.2! 31.0# 33%.3# 30.0 33%."13%1.#0 3$!.#3 3#%.!1 3#%.2$ 3$0.$0 3##."2 3#.#$ 3#2.1% 3#3.11 3#2.!"2%.1! 2$$.%1 2$#.!1 2%%." 2$".03 2$3.3 2#%.#2 2$1.$% 2$1.%$ 2$1.!$%3." $".## $2.21 #1.#" #2.1$ "$.! "!.#! ".1" ".#2 ".3$103."% 103.%3 10.1$ 10.2 103.#3 103.31 103.# 103.2 103.23 103.20>an"10 EeI"10 &ar"10 Apr"10 &a'"10 >un"10 >ul"10 Au,"10 3ep"10 :ct"10688.04 687.37 690.79 695.66 698.27 696.88 703.78 711.71 710.60 710.77446.12 445.81 452.81 480.58 518.10 518.90 515.98 512.32 512.17 517.91439.58 439.27 446.16 476.18 513.35 514.15 511.25 507.63 507.48 513.17638.88 638.88 638.88 654.07 654.07 660.61 666.03 675.71 680.51 680.51207.94 207.94 206.82 206.82 206.82 206.82 210.23 212.30 210.97 210.97749.57 743.89 773.52 807.52 803.37 755.71 739.18 728.57 759.60 778.99561.09 561.39 567.88 586.30 587.53 557.44 544.94 542.26 560.09 578.95749.06 741.66 768.44 793.56 776.05 715.76 698.83 707.47 733.81 749.76306.44 306.23 304.62 304.73 305.27 304.51 302.80 300.65 299.37 299.47320.79 321.06 321.08 320.26 319.37 319.47 318.74 318.37 318.05 319.03234.86 234.70 233.46 235.27 235.68 235.77 234.77 233.11 232.11 232.19269.44 269.30 268.21 276.48 283.59 284.69 284.72 283.24 282.31 282.391,265.36 1,265.36 1,265.36 1,265.36 1,265.36 1,265.36 1,265.36 1,265.36 1,265.36 1,265.36250.13 250.13 250.13 250.13 250.13 250.13 250.13 250.13 250.13 250.13311.64 311.64 311.64 311.64 311.64 311.64 311.64 311.64 311.64 311.64641.92 649.68 649.00 649.89 654.32 658.34 654.40 653.67 655.44 654.77262.46 262.28 255.57 267.39 276.06 266.26 261.12 258.13 266.42 270.79651.79 647.64 642.10 669.15 675.33 647.12 632.21 623.76 644.09 663.001,508.89 1,508.89 1,508.89 1,508.89 1,508.89 1,508.89 1,508.89 1,508.89 1,508.89 1,508.89327.42 329.31 329.31 329.31 329.31 329.31 329.31 334.57 335.42 335.42370.39 370.39 370.39 370.39 370.39 370.39 370.39 370.39 370.39 370.39371.32 371.32 371.32 371.32 371.32 371.32 371.32 371.32 371.32 371.32270.71 270.32 269.61 270.36 270.34 269.21 269.75 269.92 269.60 269.58362.62 362.62 362.62 353.48 348.81 348.81 348.92 348.92 348.92 348.92431.70 431.38 429.12 429.28 430.01 428.96 426.54 423.52 450.34 450.50378.85 378.58 376.59 376.73 377.39 376.46 374.34 371.68 373.71 373.85359.43 360.41 358.60 360.20 361.46 360.86 358.48 356.00 354.97 355.30358.57 358.18 359.94 362.49 362.63 362.30 359.66 359.08 360.62 360.64418.25 418.25 414.72 414.72 414.72 417.33 417.33 417.33 416.10 416.10572.84 582.65 579.53 582.05 583.41 581.88 578.53 574.94 572.59 573.05409.55 410.84 410.84 417.31 439.29 442.31 459.98 459.98 456.97 459.98260.18 260.43 260.48 270.00 275.36 275.00 274.41 275.83 274.36 273.97733.53 733.53 733.53 733.53 733.53 749.89 758.78 774.76 782.73 782.73348.48 349.61 350.59 350.68 351.51 352.39 353.67 354.62 354.51 354.01310.09 306.32 306.32 306.32 306.32 306.32 306.32 306.32 306.32 306.32354.32 354.32 351.99 352.06 352.06 352.06 358.21 358.21 358.21 353.80241.90 241.75 235.91 235.91 236.05 235.91 235.35 234.37 233.81 233.81501.72 502.65 502.93 506.25 508.60 510.71 513.16 520.49 523.85 526.89344.72 343.19 343.86 345.07 346.17 345.73 345.91 343.55 341.91 343.81314.69 314.34 314.71 315.99 317.54 317.24 316.95 312.77 311.78 315.57546.28 538.38 532.50 529.15 529.82 528.96 519.31 515.88 514.39 513.56415.58 415.58 415.58 415.58 415.58 430.83 430.83 430.83 430.83 430.83329.61 334.95 334.22 334.24 334.68 334.06 333.52 332.05 330.41 330.88245.60 245.24 243.77 244.23 244.28 243.50 242.31 240.59 239.56 239.47642.46 642.20 640.30 640.43 641.07 640.18 638.10 635.50 633.95 634.07300.16 302.28 310.84 334.01 340.19 345.52 342.34 339.72 330.10 330.46307.10 306.98 312.39 309.33 311.35 308.36 307.48 308.74 307.19 307.25673.55 670.90 668.92 679.51 715.28 714.61 711.30 711.30 710.64 715.94329.41 329.49 329.53 329.39 329.21 329.74 328.07 328.19 327.99 328.00390.76 390.76 390.76 390.76 390.76 394.00 391.58 391.58 391.58 387.79581.30 580.89 577.84 583.55 604.19 632.65 629.09 624.63 602.13 547.79471.60 477.37 474.86 480.05 496.54 507.59 492.67 477.96 457.43 406.75180.31 182.58 182.58 182.58 182.58 183.42 184.05 184.05 184.05 180.69295.88 295.50 295.50 295.50 295.50 295.50 295.50 295.50 295.50 295.50321.11 320.88 319.20 319.31 319.87 319.09 317.29 315.04 315.50 316.06380.65 381.07 381.47 389.89 392.25 392.11 391.17 390.29 389.77 389.81183.60 190.52 190.52 190.52 190.52 190.52 190.52 190.52 214.43 233.35335.09 334.87 335.53 335.69 341.05 339.68 339.04 334.00 304.37 290.30419.34 419.09 423.11 416.28 417.01 415.62 413.29 412.97 411.24 411.36226.85 238.99 245.71 262.52 272.44 266.88 269.73 271.38 270.80 291.06296.18 296.07 298.28 300.77 311.27 310.90 310.01 310.01 310.01 310.01195.66 195.66 209.28 209.28 209.28 209.28 209.28 209.28 209.28 209.28523.09 522.94 521.84 521.91 522.28 521.77 520.59 519.11 518.22 518.29333.83 331.63 328.49 332.85 334.65 334.03 331.91 330.97 330.10 329.24371.08 370.75 373.09 369.57 370.21 369.31 367.20 366.82 365.25 365.38280.98 274.36 273.78 274.33 274.44 273.31 273.39 272.02 270.58 270.97463.33 463.23 462.48 462.53 462.78 466.58 465.78 464.37 463.60 463.87103.43 102.91 102.85 104.58 104.68 104.73 105.24 105.29 105.56 105.63No!"10 ec"10 >an"11 EeI"11 &ar"11 Apr"11 &a'"11 >un"11 >ul"11723.84 727.48 723.21721.31 717.40 766.53 760.69 757.55 771.64 520.51 522.36 533.49578.78 586.17 591.89 583.48 580.78 570.55 515.74 517.58 528.61573.48 580.80 586.47 578.14 575.46 565.32 682.79 685.83 687.25694.26 692.64 691.20 691.20 688.61 688.61 210.97 210.97 211.27212.11 211.81 211.81 211.16 211.27 211.00 832.77 857.54 899.42929.76 926.74 938.83 908.63 892.73 894.43 612.04 625.94 651.00672.79 668.59 674.82 652.05 637.31 637.73 794.52 813.20 841.95878.61 870.48 877.17 844.33 827.12 829.22 300.98 302.05 299.05297.22 295.68 299.51 295.26 294.09 291.64 319.65 319.77 328.44329.89 332.94 334.51 335.00 335.45 334.97 233.36 234.19 231.86230.45 230.11 233.09 229.78 228.87 226.97 283.47 284.25 282.08280.75 279.63 283.69 280.59 279.73 277.94 1,265.36 1,265.36 1,265.36 1,380.331,520.491,637.601,718.061,718.061,718.06 250.13 250.13 250.13250.66 251.66 251.66 251.66 251.66 251.66 " " " " " " 311.64 314.96 311.64311.64 319.36 324.45 333.28 324.45 324.45 654.39 653.38 656.32654.24 653.55 651.43 654.10 654.44 653.60 286.59 293.12 305.16307.93 305.36 309.32 298.91 291.64 291.49 705.07 727.43 762.06781.47 778.19 786.31 761.78 743.94 746.45 1,508.89 1,508.89 1,508.891652,,541,843.021,974.962,064.352,064.352,064.35 335.42 335.42 335.42335.42 332.68 332.68 332.68 332.68 332.68 370.39 370.39 370.39370.39 367.30 367.30 367.30 367.30 367.30 371.32 371.32 371.32371.32 368.10 368.10 368.10 368.10 368.10 269.53 269.59 270.22269.93 271.92 273.20 274.47 275.14 273.32 " " " " " " 348.92 348.92 348.33348.33 356.82 356.82 357.59 359.44 359.44 452.75 454.38 449.87447.11 444.81 450.56 444.16 442.41 438.73 375.72 377.06 373.31369.28 367.34 372.10 366.81 365.36 362.32 " " " " " " 357.53 358.95 356.00355.50 358.42 366.61 363.73 363.98 360.57 357.79 358.07 358.03359.37 358.30 358.97 356.82 356.48 355.78 416.10 427.41 427.41427.41 423.94 423.94 423.94 429.18 429.18 575.49 587.38 592.49609.99 609.97 617.83 606.76 612.56 617.40 475.07 475.50 506.11506.11 504.82 504.39 504.39 520.77 529.82 " " " " " " " " " " " " 273.14 267.52 276.17284.36 283.86 283.02 280.64 279.78 279.22 786.52 791.58 789.51789.51 789.51 789.51 785.24 785.24 785.24 354.04 354.67 356.05357.41 359.92 362.38 362.29 362.65 365.52 306.32 306.32 306.32306.32 304.60 304.60 304.60 304.60 304.60 353.81 353.81 353.81353.76 351.59 353.81 354.47 352.76 352.76 234.51 234.93 230.01229.32 227.69 229.21 227.55 227.14 226.16 527.06 535.72 537.56541.59 540.61 540.19 541.48 542.65 542.31 344.35 345.55 347.75347.45 345.67 345.24 344.23 342.24 342.23 314.56 314.56 314.56314.42 313.05 312.57 313.14 313.14 313.14 514.87 516.10 515.80514.54 512.71 509.24 495.61 494.15 491.41 430.83 430.83 427.68427.68 427.68 427.68 427.68 427.68 448.29 331.70 332.35 331.54331.31 332.16 334.30 331.87 332.12 330.88 240.48 240.97 238.94238.57 240.07 243.55 240.64 239.68 238.23 635.88 637.18 633.55632.45 631.52 633.84 631.26 630.56 629.03 348.72 337.43 351.57362.89 368.40 358.86 347.28 340.40 335.63 308.03 308.22 306.70310.64 310.37 313.29 314.62 312.35 309.64 743.76 744.42 782.17783.49 780.84 780.18 779.52 806.67 819.26 327.83 327.49 327.68327.55 330.00 330.58 331.30 336.45 339.04 391.58 391.58 399.02402.20 397.54 399.93 404.81 413.08 413.08 550.53 552.49 547.00597.21 594.11 628.75 619.82 570.10 565.36 414.36 428.89 417.48458.78 456.41 462.32 455.75 415.46 412.00 " " " " " " 184.40 186.70 186.70188.69 187.35 187.35 188.17 188.17 188.17 295.50 295.50 295.50295.50 295.50 295.50 295.50 295.50 295.50 317.65 318.78 315.61332.90 347.75 352.25 347.25 345.87 314.65 390.43 390.86 398.50402.07 407.69 411.24 407.02 405.86 403.43 " " " " " " 233.35 233.35 233.35233.35 231.38 231.38 231.38 231.38 231.38 290.15 290.32 297.41293.47 291.89 296.89 276.71 263.93 262.03 416.18 417.69 418.14415.01 447.70 453.50 454.30 474.34 470.49 " " " " " " 292.28 307.34 318.62323.10 324.99 329.14 328.62 325.15 324.80 310.01 310.01 311.60311.60 308.94 308.94 308.94 308.94 309.94 209.28 209.28 209.28209.28 218.25 218.25 218.25 218.25 218.25 519.33 520.07 518.00516.73 515.66 518.32 515.36 514.53 512.83 334.58 335.20 337.58339.62 342.38 346.02 347.56 349.42 347.86 369.08 370.41 382.66380.30 388.82 393.85 394.11 396.11 392.83 " " " " " " " " " " " " " " " " " " 273.33 271.94 274.76282.00 281.73 283.40 280.42 277.89 276.65 464.95 465.17 463.18462.45 461.26 462.30 459.35 458.63 457.18 " " " " " " 105.72 106.18 105.96106.16 104.36 104.09 104.23 104.42 104.32 Au,"11 3ep"11 :ct"11 No!"11 ec"11 >an"12 EeI"12 &ar"12 Apr"12 &a'"12800.97801.59799.73795.62794.18793.53792.13790.22787.99789.88570.13541.66539.29534.16532.38531.59522.59506.05500.27505.67564.91536.70534.35529.27527.51526.73517.80501.65496.88498.41691.20691.20691.20691.20691.20691.20691.20716.56721.69721.69213.98213.98213.98213.60213.60213.60213.33216.36215.76216.58910.78899.76870.65827.45836.42837.58860.62874.54856.09836.45653.51644.12620.26583.24592.91593.43612.88623.53608.05598.55852.10840.30810.29761.96779.10780.85808.75826.61803.22795.62291.42291.85290.58287.81286.85286.43285.47284.19282.70283.98336.26336.96338.25338.06337.44338.18337.28339.58344.29345.54226.80227.13226.14216.63211.68211.40208.78205.64204.68208.33277.79278.10277.16292.52295.64295.30291.98287.42286.26295.17 1,718.06 1,718.06 1,718.06 1,718.06 1,718.06 1,718.06 1,718.06 1,718.06 1,837.231,849.17259.33259.33259.33259.33259.33263.68263.68263.68267.68267.68""""""""" 324.45324.45324.45324.45324.45324.45329.93346.15352.48352.48654.46653.21653.01650.58650.50649.69649.76648.22656.73665.47296.35291.77283.97272.00282.48282.19286.13293.48282.26275.75763.08751.17722.36680.39689.94691.70711.05724.35709.06691.33 2,064.35 2,064.35 2,064.35 2,064.35 2,064.35 2,064.35 2,064.35 2,064.35 2,220.002,235.76332.68332.68332.68332.68332.68339.42339.42339.42339.42339.42367.30367.30367.30367.30367.30367.30367.30367.30367.30367.30368.10368.10368.10368.10368.10368.10368.10368.10368.10368.10273.49273.66273.44272.99267.22266.77267.61266.49270.38271.05""""""""" 359.44360.30360.30361.03361.03361.03360.06360.06360.06360.06521.95522.72520.42515.47513.75512.99511.28509.01506.32508.62365.02365.54363.95407.66406.30405.70404.34402.54400.43402.24""""""""" 360.63362.16361.12356.94355.45354.05354.43354.39355.21357.90355.72355.84356.76355.94355.66355.55357.10357.26357.75361.24429.18431.91431.91431.91438.91438.91438.91445.65445.65445.65616.45617.77615.43609.02607.09610.91621.08618.30607.19609.89537.15544.05544.91560.43559.57542.76545.34566.90566.04566.04""""""""" """"""""" 279.17279.28278.94281.03283.46284.11285.84286.86286.44290.26789.51789.51789.51789.51789.51789.51789.51814.36817.71823.60366.50367.72368.88370.47371.47371.10372.30375.16377.15377.30304.60304.60304.60304.60304.60304.60304.60304.60304.60321.88352.76352.76352.76352.76352.76352.76352.76354.29353.78353.78226.02226.16225.74224.62224.33224.05234.22233.63233.03233.48544.01548.53549.28550.36552.67553.36555.88559.80564.12559.60342.47342.95343.19343.24343.21343.19343.51343.92345.25343.48313.14313.13312.34311.66311.64311.33311.27311.46311.46311.46491.18485.41478.67476.43475.65475.30475.62474.59469.89471.90448.29448.29448.29448.29448.29448.25448.25448.25448.25448.25330.79330.74330.64329.40328.94328.71328.23327.49326.76329.22238.59239.12238.25235.99235.02235.20234.94234.24233.54234.59628.91629.18628.39626.66626.07625.10623.04620.22617.10619.77335.17344.20340.66338.40337.24336.71335.06328.98323.31324.79309.49305.48306.62303.17302.67302.59277.28276.66275.70279.96823.89851.05855.02894.76893.43864.95870.25906.68906.68912.64338.67342.17342.17346.64348.58349.48349.48359.83359.83363.01415.71407.47419.19434.09438.30439.57438.30443.11445.60478.01564.94565.77563.30557.93556.08567.20565.30562.77559.82562.35411.70412.30410.50406.59405.24413.22411.84410.00407.85409.69""""""""" 188.17188.17188.17188.17188.17188.17192.90192.90192.90200.22295.50295.50295.50295.99295.99295.99295.99295.99295.99295.99298.84299.27297.96295.13293.04290.63289.66288.36286.85288.15403.22403.64402.37399.62398.67386.19391.46402.41399.03402.01""""""""" 231.38231.38231.38231.38231.38231.38231.38231.38231.38251.35261.85267.81263.19263.10262.26261.97260.92259.64258.47260.47485.24485.94481.03476.47474.83474.17472.64470.38475.44477.77""""""""" 330.49336.20302.35310.95310.29309.30299.95298.65297.31285.38308.94308.94308.94308.94308.94308.94327.82327.82327.82327.82218.25218.25218.25218.25218.25218.25218.25218.25218.25218.25512.68512.98512.08510.12509.44508.68506.99504.72502.07504.34354.98356.79351.77348.06347.42344.83342.06340.98343.28346.99410.18410.79408.98405.10403.75403.14401.80399.99403.67405.73""""""""" """"""""" """"""""" 276.73278.33276.18275.23275.30274.92274.34274.69274.05275.39456.95457.97456.08454.87454.26454.04453.53452.86452.06457.73""""""""" 104.11104.27104.17104.22104.27104.22104.32105.07105.19105.41340.31>un"12 >ul"12 Au,"12 3ep"12 :ct"12 No!"12 ec"12 >an"13 EeI"13 &ar"13792.10 788.42 792.43 790.13 787.66 789.49 784.42 780.94 785.37 797.66490.10 476.32 437.12 434.54 432.20 432.84 427.68 427.49 437.05 442.79486.71 471.48 431.43 429.12 427.77 428.87 422.58 422.64 432.33 438.01724.59 724.59 724.59 724.59 724.59 724.59 724.59 721.00 733.24 746.82216.28 214.90 214.90 216.21 216.21 216.21 217.47 216.65 216.88 216.91818.85 802.88 800.41 798.16 811.58 815.25 801.42 800.99 817.01 817.55587.50 577.93 578.53 576.16 584.90 587.53 576.66 577.40 588.11 588.74784.45 770.96 773.41 770.75 788.92 791.76 778.06 780.25 795.88 796.72284.19 280.36 278.34 276.85 275.26 276.43 273.13 271.43 274.30 276.00345.12 345.63 345.45 353.71 353.69 353.66 353.05 354.24 354.60 354.80208.47 205.97 204.65 203.67 193.21 193.94 191.88 190.82 192.61 193.54295.34 292.27 290.65 289.45 282.67 288.97 286.58 285.30 287.46 288.861,735.99 1,697.48 1,697.48 1,697.48 1,697.48 1,697.48 1,697.48 1,697.48 1,697.48 1,697.48267.68 267.68 267.68 267.68 267.68 269.59 269.59 269.59 269.59 269.590.00352.48 352.48 352.48 352.48 352.48 352.48 352.48 352.48 352.48 352.48669.82 668.74 668.18 665.33 664.11 664.60 667.57 669.47 672.70 683.70271.37 265.69 272.29 268.21 272.22 273.37 266.55 267.49 271.19 272.98677.87 666.93 664.92 662.32 674.07 677.09 665.46 665.94 679.16 679.272,061.06 2,000.50 2,000.50 2,000.50 2,000.50 2,000.50 2,000.50 2,000.50 2,000.50 2,000.50339.42 339.42 339.42 339.42 339.42 339.42 339.42 339.42 339.42 339.42367.30 367.30 367.30 367.30 367.30 367.30 367.30 367.30 367.30 367.30368.10 368.10 368.10 368.10 368.10 368.10 368.10 368.10 368.10 368.10271.21 271.07 270.59 270.66 272.14 272.38 272.16 273.72 275.20 275.310.00360.09 360.09 360.09 360.09 358.88 359.31 360.29 360.29 360.29 360.42509.01 568.94 564.84 561.80 558.57 560.95 554.25 550.80 556.64 560.09486.30 497.72 494.13 491.49 488.66 490.73 484.88 481.86 486.96 489.980.00357.75 352.41 349.29 349.36 348.90 350.24 344.42 341.35 345.99 350.99361.31 357.95 359.08 358.66 358.71 358.02 359.65 359.09 360.04 363.95449.56 449.56 449.56 450.67 450.67 450.67 451.30 451.30 451.30 455.86610.32 603.07 598.54 595.19 592.61 594.74 588.20 612.79 618.76 645.59565.17 527.67 524.22 541.03 541.03 522.06 510.85 503.96 516.89 534.560.000.00292.30 292.14 292.03 291.59 291.11 291.46 290.48 287.49 280.95 290.56828.38 828.38 828.38 828.38 828.38 828.38 828.38 822.46 826.09 830.96377.16 377.50 379.42 381.48 380.86 380.33 381.32 381.76 381.42 384.88321.88 321.88 321.88 321.88 321.88 321.88 321.88 321.88 321.88 321.88353.78 353.78 353.78 353.78 353.78 355.89 356.04 356.04 356.04 356.04233.63 232.14 231.24 230.54 229.89 230.49 229.14 228.38 229.59 230.34559.97 559.82 561.58 569.35 566.40 566.27 567.05 569.40 570.99 570.05343.84 343.77 342.58 342.65 344.06 344.64 346.11 347.06 345.81 345.91311.64 311.80 311.81 310.94 313.39 313.39 313.18 313.61 313.02 314.32472.05 469.39 468.05 467.04 465.89 466.69 465.47 464.62 466.57 468.03470.79 470.79 470.79 470.79 470.79 470.79 470.79 471.44 471.44 471.44328.79 327.55 325.98 325.11 324.30 324.97 323.01 321.94 323.59 325.69234.94 231.78 230.11 229.22 227.56 228.18 225.80 224.22 227.27 228.85620.22 611.86 607.51 604.25 600.82 603.33 596.11 592.37 595.52 602.35315.55 300.46 282.68 281.21 280.76 283.88 281.64 281.65 288.30 290.77276.68 274.28 257.88 261.07 265.75 267.88 266.35 265.51 269.24 270.16912.64 870.92 868.93 893.43 893.43 892.11 891.45 856.35 853.03 893.43363.28 363.28 363.77 363.77 363.77 363.77 363.77 363.77 374.03 374.03480.41 480.41 480.41 480.41 480.41 480.41 480.41 475.51 475.51 479.21546.32 535.71 513.55 493.74 490.89 492.98 487.10 484.06 489.18 492.22404.40 397.84 390.45 384.13 381.92 383.54 378.97 376.61 380.59 382.950.00200.22 200.22 200.22 200.22 200.22 200.82 200.82 200.82 200.82 200.82295.99 295.99 295.99 295.99 295.99 295.99 295.99 295.99 295.99 295.99288.36 284.48 282.43 280.92 279.30 280.48 277.14 275.41 278.33 280.05396.68 393.09 391.89 387.88 375.66 383.00 387.45 379.15 380.89 379.310.00251.35 251.35 251.35 251.35 251.35 251.35 251.35 251.35 248.13 248.13258.98 249.56 249.37 239.44 241.06 240.62 235.92 239.94 240.34 241.23478.16 467.58 464.19 469.23 466.55 468.54 462.90 467.43 472.46 483.420.00288.76 284.96 281.55 274.12 272.95 273.34 259.11 258.87 260.95 255.98327.82 327.82 327.82 327.82 327.82 327.82 327.82 327.82 327.82 327.82218.25 218.25 218.25 218.25 218.25 218.25 218.25 218.25 218.25 218.25504.72 497.92 494.33 494.33 494.33 494.33 494.33 494.33 494.33 513.16350.65 348.79 346.50 347.79 354.66 355.50 352.28 350.98 353.50 358.85406.04 400.55 397.67 401.50 399.19 400.88 396.10 399.44 403.85 415.650.000.000.00274.16 273.62 274.79 273.83 274.47 273.98 272.38 278.01 279.26 278.82457.84 455.78 454.68 453.87 452.99 453.63 451.82 450.88 452.47 453.400.00105.22 105.48 106.79 106.01 105.65 105.67 105.55 105.66 105.62 105.71/F?JB?,)alata cHe7ueo 80132.1/36Apr"13 &a'"13 >un"13 >ul"13 Au,"13 3ep"13 :ct"13 >an"14 >ul"13798.11 806.01 828.77 833.82 837.67 833.82444.90 454.58 471.93 475.70 481.38 475.7436.72 446.97 463.77 469.79 473.58 469.79746.82 747.53 755.40 756.11 756.11 756.11216.28 216.26 216.78 217.68 218.28 217.68803.72 792.72 817.51 810.07 806.26 810.07579.47 572.19 589.74 588.39 587.67 588.39780.65 766.10 788.19 791.62 791.80 791.62276.32 281.43 292.17 295.47 298.02 295.47355.92 357.66 362.95 363.36 364.40 363.36193.71 198.25 204.11 205.90 207.28 205.9289.12 293.31 302.07 304.74 306.81 304.741,697.48 1,697.48 1,697.48 1,697.48 1,697.48 1697.48269.59 269.59 269.59 269.59 269.59 269.59352.48 352.48 352.48 352.48 352.48 352.48686.41 686.61 688.27 686.86 685.10 686.86269.51 269.89 280.43 276.32 274.37 276.32667.01 650.84 671.34 668.54 674.30 668.542,000.50 2,000.50 2,000.50 2,000.50 2,000.50 2000.5339.42 339.42 339.42 339.42 339.42 339.42367.30 367.30 367.30 367.30 367.30 367.3368.10 368.10 368.10 368.10 368.10 368.1274.86 275.07 272.99 273.26 271.84 273.26359.75 358.39 358.39 358.50 357.53 358.5560.73 571.10 592.88 599.58 604.77 599.58490.55 499.61 518.68 524.53 529.06 524.53352.30 358.44 372.66 377.89 381.32 377.89364.06 367.08 373.29 374.33 375.75 374.33455.86 455.86 455.72 455.72 455.72 455.72673.25 684.90 708.82 716.93 722.49 716.93516.46 513.44 509.56 527.67 564.31 527.67290.59 291.79 294.44 295.76 296.73 295.76830.96 836.94 849.70 849.70 849.70 849.7385.85 386.60 387.61 389.74 391.85 389.74321.88 344.39 344.39 344.39 344.39 344.39356.04 356.04 356.04 356.04 358.38 356.04230.34 232.59 222.39 223.63 224.56 223.63571.49 572.29 565.10 568.17 568.53 568.17346.01 346.27 344.90 345.68 346.03 345.68314.32 314.48 311.57 311.60 311.97 311.6468.23 471.68 477.84 479.66 481.30 479.66471.44 471.44 497.55 497.55 497.55 497.55326.22 328.27 335.41 337.08 338.62 337.08229.46 233.87 243.07 245.72 248.02 245.72603.10 614.28 637.64 644.94 650.35 644.94293.35 302.30 312.32 314.77 312.15 314.77269.96 273.80 274.60 277.17 277.65 277.17891.45 851.05 849.06 879.53 879.53 879.53373.78 373.90 373.90 373.90 373.34 373.9485.15 480.41 470.66 470.66 470.66 470.66492.79 501.89 521.05 526.93 470.25 526.93383.39 390.48 405.38 409.96 368.03 409.96200.88 200.88 200.45 200.45 200.45 200.45295.99 295.99 295.99 295.99 295.99 295.99280.38 285.56 296.46 289.25 261.17 289.25379.50 382.54 389.32 391.23 400.37 391.23248.13 268.52 268.52 268.52 268.52 268.52241.36 246.97 252.95 253.81 252.71 253.81483.91 492.92 511.69 517.44 530.58 517.44256.43 261.60 265.89 267.45 267.99 267.45327.82 327.82 327.82 327.82 327.82 327.82218.25 218.25 218.25 218.25 218.25 218.25520.36 525.15 545.19 551.34 556.11 551.34359.18 359.22 364.70 369.01 372.48 369.01416.13 423.81 440.00 444.96 455.57 444.96276.56 280.26 282.32 283.62 283.14 283.62453.58 456.35 469.08 471.72 473.75 471.72105.81 106.62 106.66 106.94 106.78 106.94-A.N/-A.N/290.88-A.N/ 5516 -A.N/9ADD!+:-A.N/ .E$+$NC.A C -A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/-A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/ 1.236760125-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/-A.N/ -A.N/-A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/ -A.N/-A.N/ -A.N/-A.N/ -A.N/ -A.N/ " CALCULO DE AMORTIZACION POR EL ADELANTO DIRECTOENERO & AGOSTO2012OBRACONTRATISTA CONSORCIO BARRANCA3 1-0?:*+;, 7,*& ED4CONS INMOBILIARIAE INVERSIONES S.A.C. TOPASAIN(ENIEROS A V SUPERVISOR 0 DO -------A-----(R - R+2PRESUPUESTO REFERENCIAL (BASE2 S). 132032%2.0! 4con .(65 C R+PRESUPUESTO CONTRATADO S). 132032%2.0! 4con .(65 S). 132033"3#.33 4sin .(65MONTOADELANTO DIRECTO #1%3#$".0 4con .(65 "0%3%$$.1# 4sin .(65FECHADE PA(O DELADELANTO DIRECTO2" DE DICIEMBRE DEL 2011Ga del 0es de pa,o del adelanto d.G del 0es de pa,o de la !alori*aci1n.VALORIZACIONES DE AVANCEGa GDEDUCCIONN A P$+.:: E:+&98A P:8.N:&.CA&:N2: 43B.5465AJ4AdelBContrato5F6 JAF4GBGa"1501 $N$+: " 2012$32+9C29+A3 82,788.38 41,956.10 -+$EV -A.N/ -A.N/A+?9.2$C29+A 177,459.79 89,934.38 -A.N/ -A.N/ -A.N/.N32. 3AN.2A+.A3 0.00 0.00 -A.N/ -A.N/ -A.N/.N32. $8$C2+.CA3 0.00 0.00 -A.N/ -+$EV -+$EVTOTAL 2"032$.1# 5ADDIN602 E$;+$+: " 2012$32+9C29+A3 0.00 0.00 -+$EV -A.N/ -A.N/A+?9.2$C29+A 0.00 0.00 -A.N/ -A.N/ -A.N/.N32. 3AN.2A+.A3 0.00 0.00 -A.N/ -A.N/ -A.N/.N32. $8$C2+.CA3 0.00 0.00 -A.N/ -+$EV -+$EVTOTAL 0.00 5ADDIN603 &A+@: " 2012$32+9C29+A3 0.00 0.00 -+$EV -A.N/ -A.N/A+?9.2$C29+A 239,091.26 121,168.43 -A.N/ -A.N/ -A.N/.N32. 3AN.2A+.A3 0.00 0.00 -A.N/ -A.N/ -A.N/.N32. $8$C2+.CA3 0.00 0.00 -A.N/ -+$EV -+$EVTOTAL 23%30%1.2" 5ADDIN604 A;+.8 " 2012$32+9C29+A3 0.00 0.00 -+$EV -A.N/ -A.N/A+?9.2$C29+A 58,665.90 29,731.14 -A.N/ -A.N/ -A.N/.N32. 3AN.2A+.A3 28,433.57 14,409.77 -A.N/ -A.N/ -A.N/.N32. $8$C2+.CA3 0.00 0.00 -A.N/ -+$EV -+$EVTOTAL $#30%%.# 5ADDIN605 &A=: " 2012$32+9C29+A3 0.00 0.00 -+$EV -A.N/ -A.N/A+?9.2$C29+A 0.00 0.00 -A.N/ -A.N/ -A.N/.N32. 3AN.2A+.A3 0.00 0.00 -A.N/ -A.N/ -A.N/.N32. $8$C2+.CA3 0.00 0.00 -A.N/ -+$EV -+$EVTOTAL 0.00 5ADDIN606 >9N.: " 2012$32+9C29+A3 0.00 0.00 -+$EV -A.N/ -A.N/A+?9.2$C29+A 0.00 0.00 -A.N/ -A.N/ -A.N/.N32. 3AN.2A+.A3 0.00 0.00 -A.N/ -A.N/ -A.N/.N32. $8$C2+.CA3 0.00 0.00 -A.N/ -+$EV -+$EVTOTAL 0.00 5ADDIN607 >98.: " 2012$32+9C29+A3 0.00 0.00 -+$EV -A.N/ -A.N/A+?9.2$C29+A 0.00 0.00 -A.N/ -A.N/ -A.N/.N32. 3AN.2A+.A3 0.00 0.00 -A.N/ -A.N/ -A.N/.N32. $8$C2+.CA3 0.00 0.00 -A.N/ -+$EV -+$EV$?9.P. $8$C2+:&$CAN.C: 0.00 0.00TOTAL 0.00 5ADDIN608 A(:32: " 2012$32+9C29+A3 0.00 0.00 -+$EV -A.N/ -A.N/A+?9.2$C29+A 0.00 0.00 -A.N/ -A.N/ -A.N/.N32. 3AN.2A+.A3 0.00 0.00 -A.N/ -A.N/ -A.N/.N32. $8$C2+.CA3 0.00 0.00 -A.N/ -+$EV -+$EV3$ADE SUPE - III ETAPA& SISTEMADE ALCANTARILLADO (META& EMISORES NORTE 4PRINCIPAL 4 PLANTADE TRATAMIENTO DE A(UAS RESIDUALES2"AMORTIZACION DEL ADELANTODIRECTO DEDUCCION POR ADELANTO DIRECTO (S).2 CUADRO N' 0#MONTOS DE ADELANTO DE MATERIALESOBRA CONTRATISTA PRESUPUESTO BASE S). 5NAME6(C )I(V2 S). 5NAME6MONTO CONTRATADO S). 5NAME6(C )I(V2 S). 5NAME6TOTAL ADELANTO MATERIALES N' 01 S). 5NAME6 EecHa de Pa,o# 5NAME6 S). 5NAME6T,0+8 S). 5NAME6 -NA&$/-NA&$/ADELANTOS SBD-0,0+8 I. (. V.T,0+8 F?/F+ F+/0. N' F+/0B*+ F?/F+ P+:,01ADELGMATG01$103310.$$ 1!33%!%.0" %"32"%.% 5NAME602 5NAME6 1!3%11.3 #%3023.1" %3%3.!0&A2M02M0121 Ce0ento Portland 2ipo . 415,911.34 41,406.99 7,867.33 49,274.32 04 A,re,ado Eino 79023.15 11,042.23 2,098.02 13,140.25 80 Concreto Pre0e*clado 9,201.35 1,748.26 10,949.61 16 ;aldosa 6inRlica 457,830.44 14,722.80 2,797.33 17,520.13 24 Cera0ica $s0altada ' 3B$s0altar 86987.78 41,406.83 7,867.30 49,274.13 17 ;lo7ues ' 8adrillo 11,961.90 2,272.76 14,234.66 54 Pintura 8TteF 15,642.94 2,972.16 18,615.10 65 2uIerRa de Acero Ne,ro 'Bo ,al!. 21,163.52 4,021.07 25,184.59 43 &adera nac. Para encBcar 47,848.21 9,091.16 56,939.37 30 1lar 0as in)laci1n 195,074.16 37,064.09232,138.25 48 &a7uinaria ' $7uipo Nac. 6,440.41 1,223.68 7,664.09 "" 03 5NAME6 #$320!.#1 13$!%.0$ %330".#%&A2M03M0110 Aparatos 3anitarios con (ri)eria 78,205.71 24,267.22 4,610.77 28,877.99 23 Ce0ento Portland 2ipo 6 14859.08 1,096.74208.38 1,305.12 72 2uIerRa de P6C 13,710.25 2,604.95 16,315.20 77 6Tl!ula de Ironce Nac. 3,427.60651.24 4,078.84 65 2uIerRa de Acero Ne,ro 'Bo ,al!. 5,072.76963.82 6,036.58 30 1lar 0as in)laci1n 30,631.14 5,819.92 36,451.06 "" "" "" "" "" "" 04 5NAME6 31"31%3.$3 "030#".$2 3#"32#0."!&A2M04M0111 Arte). Alu0Irado $Fterior 316,193.83 8,809.36 1,673.78 10,483.14 12 Arte). Alu0Irado .nterior 60076.83 94,115.76 17,881.99111,997.75 19 CaIle N==NN= 62,589.60 11,892.02 74,481.62 04 A,re,ado Eino 4,172.64792.80 4,965.44 07 Ala0Ire ' CaIle 2ipo 2S ' 2LS 30,599.36 5,813.88 36,413.24 72 2uIerRa de P6C 15,763.31 2,995.03 18,758.34 30 1lar 0as in)laci1n 100,143.80 19,027.32119,171.12 "" "" "" "" "" 2:2A8 A$8AN2:3# &A2$+.A8$3 810,310.88 153,959.06 964,269.94"MEJORAMIENTO DEL SISTEMA DE A(UA POTABLE E INSTALACIONES DEL SISTEMA DE ALCANTARILLADO EN LA CAMPI>A DE SUPE - III ETAPA& SISTEMA DE ALCANTARILLADO (META& EMISORES NORTE 4 PRINCIPAL 4 PLANTA DE TRATAMIENTO DE A(UAS RESIDUALES2"CONSORCIO BARRANCA3 1-0?:*+;, 7,*& ED4CONS INMOBILIARIA E INVERSIONES S.A.C. TOPASA IN(ENIEROS E.I.R.L. @ CORPORACION DE SERVICIOS 4 SOLUCIONESINTE(RALES S.A.C. - CSSI SACCALCULOS DE&AMORTIZACION ADELANTO DE MATERIALES3 4DEL REINTE(RO QUE NO LE CORRESPONDEENERO - A(OSTO2012OBRA "MEJORAMIENTO DE LACAPACIDAD RESOLUTIVADEL CENTRO DE SALUD BASE MARQUEZ DE LAMICRO RED MARQUEZ DE LARED VENTANILLA- DIRESACALLAO"CONTRATISTA MORO S.R.L. CONTRATISTAS (ENERALESSUPERVISOR CONSORCIO LEOPRESUPUESTO REFERENCIAL 3,049,940.86 4sin ..(.6.5PRESUPUESTO CONTRATADO 3,049,940.86 4sin ..(.6.5MONTOADELANTO MATERIALES N' 01 810,310.88 4sin ..(.6.5 F?/F+ ;? 7+:,& &a'o " 2012 DO (I*-I+2I, A AB956,166.84 4con ..(65 L ;?8 A;?8+-0, ;? M+0?*1 26.57C# $9CC.:N $8 +$.N2$(+: ?9$ N: 8$ C:++$3P:N$02 FORMULAPOLINOMICAN' 02 & EMISORINDICE (IU2 VAL.NMINCIDENCIA INDICES DE REAJUSTE DEL MATERIAL MONTO BRUTO SALDO UTILIZADOMATERIALSIN I(V C,?C.(C2 LIA3 C:++$.@A3, 6 L:>A3 E.>A3, 6"15 43. 1.00 1.00100.00C 0.000.00C3.09.18 6$N2ANA3 CBP$+E.8$3 $ A89&.N.: NA29+A8, 2 L:>A3 C:++$.@A3, 4 L:>A3 E.>A3, 6"16 42. 2.00 2.00100.00C 0.000.00C3.09.19 6$N2ANA3 CBP$+E.8$3 $ A89&.N.: NA29+A8, 2 L:>A3 C:++$.@A3, 1 L:>AE.>A, 6"17 42.4 und 1.00 1.00100.00C 0.000.00C3.09.20 6$N2ANA3 CBP$+E.8$3 $ A89&.N.: NA29+A8, 2 L:>A3 C:++$.@A3, 4 L:>AE.>A, 6"18 42.00 1.00 1.00100.00C 0.000.00C3.09.21 6$N2ANA3 CBP$+E.8$3 $ A89&.N.: NA29+A8, 2 L:>A3 C:++$.@A3, 4 L:>AE.>A, 6"19 42.40 1.00 1.00100.00C 0.000.00C3.09.22 6$N2ANA3 CBP$+E.8$3 $ A89&.N.: NA29+A8, 2 L:>A3 C:++$.@A3, 4 L:>AE.>A, 6"20 42.00 2.00 2.00100.00C 0.000.00C3.09.23 6$N2ANA3 CBP$+E.8$3 $ A89&.N.: NA29+A8, 2 L:>A3 C:++$.@A3, 6 L:>AE.>A, 6"21 43.00 1.00 1.00100.00C 0.000.00C3.09.24 6$N2ANA3 E.>AC:N 6.+.: $&P8:&A: $ 900.6"10 40.60N0.6005 PA+A@:NA$ +A=:3 N 1.00 1.00100.00C 0.000.00C3.09.25 6$N2ANA3 CBP$+E.8$3 $ A89&.N.: NA29+A8, 6 L:>A3 C:++$.@A3, 6"13 44.20N2.70 405, C 1.00 1.00100.00C 0.000.00C3.09.26 &A&PA+APA+A.N(+$3: P+.NC.PA8 P&"1 44.20N2.70 005, CBC+.32A8 $ 3$(9+.A 8A&.NA 1.00 1.00100.00C 0.000.00C3.09.27 &A&PA+APA+AC:++$:+ P&"2 42.20N2.70 005, CBC+.32A8 $ 3$(9+.A 8A&.NA: .NC:8: 2.00 2.00100.00C 0.000.00C3.09.28 &A&PA+APA+A.N(+3: P$+3:NA8 P&"3 42.34N2.70 005, CBC+.32A8 $ 3$(9+.A 8A&.NA: 1.00 1.00100.00C 0.000.00C3.09.29 &A&PA+APA+AC:++$:+ P&"4 43.00N2.70 005, CBC+.32A8 $ 3$(9+.A 8A&.NA: .NC:8: 1.00 1.00100.00C 0.000.00C3.09.30 &A&PA+APA+AC:++$:+ P&"5 43.00N2.70 005, CBC+.32A8 $ 3$(9+.A 8A&.NA: .NC:8: 1.00 1.00100.00C 0.000.00C3.09.31 &A&PA+APA+AC:++$:+ P&"6 42.40N2.70 005, CBC+.32A8 $ 3$(9+.A 8A&.NA: .NC:8: 1.00 1.00100.00C 0.000.00C3.09.32 &A&PA+A$ LA88 P&"7 43.60N2.70 005, CBC+.32A8 $ 3$(9+.A 8A&.NA: .NC:8:+: $ 10 1.00 1.00100.00C 0.000.00C3.10.00 VIDRIOS3 CRISTALES 4 SIMILARES3.10.01 ;8:CG $ 6.+.: 30N30N10 C& 48.00 48.00100.00C 0.000.00C3.10.02 $3P$>:3 ;.3$8A:3 $ 0.600 N 0.800 $J600 22.00 22.00100.00C 0.000.00C3.11.00 PINTURAS 4 BARNICES3.11.01 P.N29+A8A2$N 2 &AN:3 $N C.$8: +A3: .NC. .&P+.&AN2$ 1,624.14 1,624.14100.00C 0.000.00C3.11.02 P.N29+A:8$: &A2$ 2 &AN:3 .N2$+.:+ $N &9+:3, C:89&NA3 C:N ;A3$ .&P+.&AN2$ 02 & 2,777.03 2,777.03100.00C 0.000.00C3.11.03 P.N29+A8A2$N 2 &AN:3 .N2$+.:+ $N &9+:3, C:89&NA3, 6.(A3 C:N ;A3$ .&P+.&AN2$ 021,392.28 1,392.28100.00C 0.000.00C3.11.04 P.N29+A8A2$N 2 &AN:3 $N2$+.:+ $N &9+:3. .NC..&P+.&AN2$ 1,877.63 1,877.63100.00C 0.000.00C3.11.05 P.N29+A:8$: &A2$ 2 &AN:3 $N 2A;.?9$ $ +=SA88 .NC. $&PA32A: 86.41 86.41100.00C 0.000.00C3.11.06 P.N29+A;A+N.@ &A+.N: $N C:N2+A@:CA8:3 $ &A$+ALJ0.100. 381.82 381.82100.00C 0.000.00CMUEBLES FIJOS3.12.01 2A;.?9$ +.SA88 $J10.5c0. CBP8ACA$ =$3: 12.700 A&;A3 CA+A3 48.37 48.37100.00C 0.000.00C3.12.02 &9$;8$ E.>: DAD PB.NE:+&$3 41015 CB2A;. A(8:&. $ 1800. C:N $NCLAP$ &$8A&.N.C: 8J2.870 1.00 1.00100.00C 0.000.00C3.12.03 &9$;8$ E.>: ;A>: D;D PB8$C2.=+$6. 41045 CB2A;. A(8:&$+A: $ 1800. CB$NCLAP$ &$8A&.N 1.00 1.00100.00C 0.000.00C3.12.04 &9$;8$ A82: D;W D PB8$C29+A= 41045 CB2A;. A(8:&$+A: $ 1800. CB$NCLAP$ &$8A&.N.C:1.00 1.00100.00C 0.000.00C3.12.05 &9$;8$ E.>: ;A>: DCD PBC:N398. ::N2 141065 CB2A;. A(8:&$+A: $ 1800. CB$NCLAP$ & 1.00 1.00100.00C 0.000.00C3.12.06 &9$;8$ A82: DCW D PBC:N3982. ::N2. 41065 CB2A;. A(8:&$+A: $ 1800. CB$NCLAP$ &$8A&.N 1.00 1.00100.00C 0.000.00C3.12.07 &9$;8$ E.>: DD PBA&.3.:N = A+CL. 41075 CB2A;. A(8:&$+A: $ 1800. C:N $NCLAP$ &$8A& 1.00 1.00100.00C 0.000.00C3.12.08 &9$;8$ E.>: D$D PBCA>A41095 CB2A;. A(8:&$+A: $ 1800. C:N $NCLAP$ &$8A&.N.C: 8J1.80 1.00 1.00100.00C 0.000.00C3.12.09 &9$;8$ E.>: ;A>: DED PB$32AC.:N $ $NE$+&$+A3 41105 CB2A;. A(8:&$+A: $ 1800. CB$NC 1.00 1.00100.00C 0.000.00C3.12.10 &9$;8$ E.>: ;A>: D(D C9A+2: 3$P2.C: 4110a5 CB2A;. A(8:&$+A: $ 1800. CB$NCLAP$ &$8A 1.00 1.00100.00C 0.000.00C3.12.11 &9$;8$ A82: D(W D PBC9A+2: 3$P2.C: 4110a5 CB2A;. A(8:&$+A: $ 1800. CB$NCLAP$ &$8A&. 1.00 1.00100.00C 0.000.00C3.12.12 &9$;8$ E.>: ;A>: DLD PB8.&P.: 4110I5 CB2A;. A(8:&$+A: $ 1800. CB$NCLAP$ &$8A&.N.C: 8 1.00 1.00100.00C 0.000.00C3.12.13 &9$;8$ A82: DLW D PB8.&P.: 4110I5 CB2A;. A(8:&$+A: $ 1800. CB$NCLAP$ &$8A&.N.C: 8J2.7 1.00 1.00100.00C 0.000.00C3.12.14 &9$;8$ E.>: ;A>: D.D PB2:P.C: $&$+($NC.A41125 CB2A;. A(8:&$+A: $ 1800. CB$NCLAP$ & 1.00 1.00100.00C 0.000.00C3.12.15 2A;. A82: D.D 2:P.C: $. &A.C$+: $ $J1 1B4D, AJ 0.300,8J3.570.E:++A: CB8A&.NAP8A 1.00 1.00100.00C 0.000.00C3.12.16 &9$;8$ E.>: ;A>: D>D PB.NE:+&$3 41135 CB2A;. A(8:&$+A: $ 1800. CB$NCLAP$ &$8A&.N.C: 1.00 1.00100.00C 0.000.00C3.12.17 &9$;8$ E.>: ;A>: DGD PB3A8A$ PA+2:3 41225 CB2A;. A(8:&$+A: $ 1800. CB$NCLAP$ &$8A 1.00 1.00100.00C 0.000.00C3.12.18 &9$;8$ A82: DGW D PB3A8A$ PA+2:3 41225 CB2A;. A(8:&$+A: $ 1800. CB$NCLAP$ &$8A&.N. 1.00 1.00100.00C 0.000.00C3.12.19 &9$;8$ E.>: ;A>: D8D PB+$C.$N NAC.:3 4122a5 CB2A;. A(8:&$+A: $ 1800. CB$NCLAP$ &$8 1.00 1.00100.00C 0.000.00C3.12.20 &9$;8$ A82: D8W D PB+$C.$N NAC.:3 4122a5 CB2A;. A(8:&$+A: $ 1800. CB$NCLAP$ &$8A&.N 1.00 1.00100.00C 0.000.00C3.12.21 &9$;8$ E.>: ;A>: D&D PBC2:. $32$+.8.@AC.:N 41235 CB2A;. A(8:&$+A: $ 1800. CB$NCLAP$ 1.00 1.00100.00C 0.000.00C3.12.22 &9$;8$ A82: D&W D PBC2:. $32$+.8.@AC.:N 41235 CB2A;. A(8:&$+A: $ 1800. CB$NCLAP$ &$8 1.00 1.00100.00C 0.000.00C3.12.23 &9$;8$ E.>: ;A>: DND $N 8 PBL$&A2:8:(.A4214a5 CB2A;. A(8:&$+A: $ 1800. CB$NCLAP$ & 1.00 1.00100.00C 0.000.00C3.12.24 &9$;8$ A82: DNW D PBL$&A2:8:(.A4214a5 CB2A;. A(8:&$+A: $ 1800. CB$NCLAP$ &$8A&.N.C 1.00 1.00100.00C 0.000.00C3.12.25 &9$;8$ E.>: ;A>: D:D PB;.:?9.&.CA42145 CB2A;. A(8:&$+A: $ 1800. CB$NCLAP$ &$8A&.N. 1.00 1.00100.00C 0.000.00C3.12.26 &9$;8$ A82: D:W D PB;.:?9.&.CA4214I5 CB2A;. A(8:&$+A: $ 1800. CB$NCLAP$ &$8A&.N.C:1.00 1.00100.00C 0.000.00C3.12.27 &9$;8$ E.>: ;A>: DPD PB;AC2$+.:8:(.A4214c5 CB2A;. A(8:&$+A: $ 1800. CB$NCLAP$ &$8A 1.00 1.00100.00C 0.000.00C3.12.28 &9$;8$ A82: DPW D PB;AC2$+.:8:(.A4214c5 CB2A;. A(8:&$+A: $ 1800. CB$NCLAP$ &$8A&.N. 1.00 1.00100.00C 0.000.00C3.12.29 &9$;8$ E.>: ;A>: D?D PBPA+A3.2:8:(.A4214d5 CB2A;. A(8:&$+A: $ 1800. CB$NCLAP$ &$8A 1.00 1.00100.00C 0.000.00C3.12.30 &9$;8$ A82: D?W D PB;AC2$+.:8:(.A4214d5 CB2A;. A(8:&$+A: $ 1800. CB$NCLAP$ &$8A&.N 1.00 1.00100.00C 0.000.00C3.12.31 &9$;8$ E.>: ;A>: D+D PB$32$+.8.@AC.:N = 8A6. 4214e5 CB2A;. A(8:&$+A: $ 1800. CB$NCLA 1.00 1.00100.00C 0.000.00C3.12.32 2A;. A82: D+W D $32$+.8.@AC.:N = 8A6. 4214c5 &A.C$+: $ $J1 1B4D, AJ 0.300, 8J2.190. 1.00 1.00100.00C 0.000.00C3.12.33 &9$;8$ E.>: ;A>: D3D PBPA."C+$ 4214e5 CB2A;. A(8:&$+A: $ 1800. CB$NCLAP$ &$8A&.N.C: 1.00 1.00100.00C 0.000.00C3.12.34 2A;. A82: D3W D PBPA."C+$ 4214e5 &A.C$+: $ $J1 1B4D, AJ 0.300, 8J1.800.E:++A: CB8 1.00 1.00100.00C 0.000.00C3.12.35 &9$;8$ E.>: ;A>: D2D PBC:C.NA42225 CB2A;. A(8:&$+A: $ 1800. CB$NCLAP$ &$8A&.N.C: 8 1.00 1.00100.00C 0.000.00C3.12.36 &9$;8$ A82: D2W D PBC:C.NA42225 CB2A;. A(8:&$+A: $ 1800. CB$NCLAP$ &$8A&.N.C: 8J3.0 1.00 1.00100.00C 0.000.00CSE(VN EL CONTRATOREALMENTE EJECUTADOCANT.) MTSund6$N2ANA3 CBP$+E.8$3 $ A89&.N.: NA29+A8 3.32$&A +$;A2.;8$Z6"140.70N0.7005, 6"2 40.70N0.7005 CBC+.32A8 $ 3$(9+.A 8A&.NA: .NC:8:+:A+$NA: $ 600und6$N2ANA3 CBP$+E.8$3 $ A89&.N.: NA29+A8, 2L:>A3 C:++$.@A3B1 L:>A E.>A,6"3 42.4N0.705, CBC+.32A8 $ 3$(9+.A 8A&.NA: .NC:8:+: $ 600undund6$N2ANA3 CBP$+E.8$3 $ A89&.N.: NA29+A8, 2L:>A3 C:++$.@A3, 6"4W40.7N0.705, CBC+.32A8 $ 3$(9+.A 8A&.NA: .NC:8:+: A+$NA: $ 600und6$N2ANA3 CBP$+E.8$3 $ A89&.N.: NA29+A8, 2L:>A3 C:++$.@A3 B2 L:>A3E.>A3, 6"5 42.0N0.705, CBC+.32A8 $ 3$(9+.A 8A&.NA: .NC:8:+:$ 600undundundundundundundundundundundundundundundundundundundundundundundundundundund020202020203.12.0002undundundundundundundundundundundundundundundundundundundundundundundundundundundundundundundundundundundITEM DESCRIPCIONMETRADOS EJECUTADOSSALDOUND METRADO L METRADO L3.13.00 VARIOS 4 LIMPIEZA3.13.01 2APA>9N2AC:N AN(98: $ EN 2.P: 8 $ 4D N4DN 1B4D $N >9N2A$ .8A2AC.:N $ 2$CL: 93.07 93.07100.00C 0.000.00C3.13.02 2APA>9N2ACBP8A2.NA$ EN 3DN 1B4D : 3.&.8A+ PB>9N2A$ .8A2AC.:N $N2+$P.3:3 43.10 43.10100.00C 0.000.00C3.13.03 P8A2.NA$ A89&.N.: $N CA&;.: $ P.3: 50.64 50.64100.00C 0.000.00C3.13.04 CANA8$2A&$.ACAA DE SUPE - III ETAPA& SISTEMA DE ALCANTARILLADO (META& EMISORES NORTE 4 PRINCIPAL 4 PLANTA DE TRATAMIENTO DE A(UAS RESIDUALES2"SE(VN EL CONTRATOREALMENTE EJECUTADOUNDCANT.) MTS29;$+.A $ P6C 3AP 6D 029;$+.A $ P6C 3AP 4D 029;$+.A $ P6C 3AP 2D 4$3$ ;A>AA3 : 33.LL. LA32A C.+.5 029;$+.A $ P6C 3AP 4D $&P:2+AA $3$ $N &9+: 029;$+.A $ P6C 3AP 2D $&P:2+AA3 $N &9+:3 0ACC$3:+.:3 $ P6C 3AP +$ $ $3A(9$ (8;CA>A $ +$(.32+: $ $3A(9$ $ 30N60 c0. ECJ175 G(BC&2 CB 2APA $ C:NC.undCA>A $ +$(.32+: $ $3A(9$ $ 30N60 c0. ECJ175 G(BC&2 CB 2APA $ C:NC. .NC +$(.32+: $ 6DundCA>A $ +$;:3$ $ C:NC+$2: EWCJ175 G(BC&2 0.30 0 N 0.30 N 0.300 2AN?. $8$6A: inc. ACC$3:+.:3 = +$>.88AundCA>A $ +$;:3$ $ C:NC+$2: EWCJ175 G(BC&20.30 0 N 0.30 N 0.300 C.32$+NA inc. ACC$3:+.:3 = +$>.88AundACC$3:+.:3 $ +$ $ 6$N2.8AC.:N undP+9$;A L.+A98.CA $ 29;$+.A3 $ $3A(9$ 0+$;:3$ $ C.32$+NA und+$;:3$ $ 2AN?9$ $8$6A: und.02.01.00 TUBERIAS PVC - A(UA FRIA29;$+.A Q 1D P6C C"10 029;$+.A Q 1 1B4D P6C C"10 029;$+.A Q 1 1B2D P6C C"10 029;$+.A Q 2D P6C C"10 029;$+.A Q 2 1B2D P6C C"10 029;$+.A Q 3B4D P6C 3AP C"10 0.02.02.00 TUBERIA CPVC - A(UA CALIENTE29;$+.A Q 1B2D CP6C C"10 0.02.03.00 VARIOS - RED DE DISTRIBUCION DE A(UA6A8698A $ C:&P9$+2A $ ;+:NC$ 1D und6A8698A $ C:&P9$+2A $ ;+:NC$ 1 1B2Dund6A8698A $ C:&P9$+2A $ ;+:NC$ 3D und6A8698A CL$CG $ ;+:NC$ Q 1D und6A8698A CL$CG $ ;+:NC$ Q 2 1B2D und.02.0.00. VARIOS - RED EXTERIOR DE A(UAACC$3:+.:3 $ +$ $ .32+.;9C.:N $ A(9A E+.AundACC$3:+.:3 $ +$ $ .32+.;9C.:N $ A(9A CA8.$N2$und(+.E: $ +.$(: $ ;+:NC$ 1B2D 4pared5 undCISTERNA DE A(UA FRIA (INST. HIDRAULICAS229;$+.A $ E( $ 2D 029;$+.A $ E( $ 1 1B2D 029;$+.A $ P6C 3AP 2D 06A8698A $ C:&P9$+2A $ ;+:NC$ 1 1B2Dund6A8698A CL$CG $ ;+:NC$ Q 1 1B2D und6A8698A E8:2A:+A $ ;+:NC$ 1D und6A8698A $ P.$ C:N CANA32.88A Q 2D undACC$3:+.:3 $ E( undACC$3:+.:3 $ P6C und39&.. $ .N32. $ $8$C2+:;:&;A C$N2+.E9(A 1.4 LP ?J2.10lps, HdtJ22&und;+.A +:&P$ A(9A PA+A 29;$+.A $ 3D 3B.3$: $ 8:3A 6.2. PB.3CAPAC.2A:3 XA3.$N2: P8A32.C:4.NC8. ACC$3:+.:35 4C"35und9+.NA+.: $ 8:3A 6.2. C:N 88A6$ 2$&P:+.@AA 4.NC8. ACC$3:+.:35 4C"105und;:2A$+: C8.N.C: $ AC$+: .N:N. $ 18DN20DN29D, CB6A8. E89N.C:N2+:8 C:: &9A DE SUPE - III ETAPA& SISTEMA DE ALCANTARILLADO (META& EMISORES NORTE 4 PRINCIPAL 4 PLANTADE TRATAMIENTO DE A(UAS RESIDUALES2"SE(VN EL CONTRATOREALMENTE EJECUTADOCANT.) MTS!.00.00.00 INSTALACIONES ELECTRICAS!.01.00.00 MOVIMIENTO DE TIERRAS5.01.01.00 $NCA6AC.:N $ ;9@:N$3 PB.N32. $8$C2+.CA3 ; 2 $ 0.80N0.80N1.000. und5.01.02.00 $NCA6AC.:N $ @AN>A3 PA+A 29;$+.A3 4LJ0.700 , AJ0.5005 05.01.03.00 05.01.04.00 undptoptoptoptopto5.04.01.01 3A8.A PA+A (A;.N$2$, .NC. 3S.2CL $ 32 P9$+2:3 = (A;.N$2$ $ 10+9 3$(9N $3P. 2$CN.CA3 pto5.04.01.02 3A8.A PA+A A2A 4C:&P92:5 pto5.04.02.01 3A8.A $ C$N2+A8 2$8$E:N.CA pto5.04.02.02 3A8.A PA+A 2$8$E:N: $N2$+N:B.N2$+N: pto5.04.03.01 AC:&$2.A 26"CA;8$ pto5.04.03.02 3A8.A 26"CA;8$ pto!.0.0.00 PERIFONEO5.04.04.01 3A8.A PA+A A&P8.E.CA:+, .NC. A&P8.E.CA:+ $ 200S pto5.04.04.02 3A8.A PA+A PA+8AN2$3, .NC. PA+8AN2$3 $ 10\ pto!.0.0!.00 CENTRAL DE LLAMADA DE ENFERMERAS5.04.05.01 3A8.A $ C$N2+A8 $ $NE$+&$+A3, .NC. C$N2+A8 pto5.04.05.02 3A8.A $ $32AC.:N $ 88A&AA3 $ 2.+:, .NC. $32AC.:N pto5.04.05.03 3A8.A $ $32AC.:N $ 88A&AA3 $ CANC$8AC.:N, .NC. $32AC.:N pto5.04.05.04 3A8.A $ &.C+: A82A 6:@ $ 88A&AA3, .NC. &.C+: A82A 6:@ pto5.04.05.05 3A8.A $ 89@ P.8:2:, .NC. 89&.NA+.A pto!.0!.00.00 SISTEMA DE ALARMA!.0!.01.00 ALARMA CONTRA INCENDIOS5.05.01.01 pto5.05.01.02 pto5.05.01.03 3A8.A PA+A A8A+&A 4 3.+$NA = E8A3L$+5, .NC. A8A+&A pto5.05.01.04 3A8.A PA+A P983A:+ &AN9A8 $ A8A+&A C:N 88A6$ $ 3$(9+.A, ptoptoptopto05.06.01.01 3A8.A PA+A CA8$N2A:+ $ A(9A pto5.06.01.02 3A8.A $ 2A;8$+: 22"3Q, .NC89.: 2A;8$+: $ +$3.NA pto5.06.01.03 3A8.A A 3.88:N $N2A8, .NC89=$ 2A;8$+: $ +$3.NA pto!.0".02.00 AIRE ACONDICIONADO 4)O VENTILACION MECANICA5.06.02.01 3A8.A $ AA 24,000 ;29BL+ 3P8.2 $C:+A2.6: pto5.06.02.02 3A8.A PA+A $N2+AC2:+ C$N2+.E9(: 600 CE& pto5.06.02.03 3A8.A PA+A $N2+AC2:+ C$N2+.E9(: 500 CE& pto5.06.02.04 3A8.A PA+A $N2+AC2:+ C$N2+.E9(: 4300 CE&5 pto5.06.02.05 3A8.A PA+A $N2+AC2:+ L$8.C:C$N2+.E9(: 4100 CE&5 pto5.06.02.06 3A8.A PA+A $N2+AC2:+ AN.A8 $N +N 4650 CE&5, .NC. $N2+AC2:+ pto5.06.02.07 3A8.A PA+A $N2+AC2:+ AN.A8 $N A8&AC$N 300 CE&, .NC. $N2+AC2:+ pto5.06.02.08 3A8.A PA+A $N2+AC2:+ AN.A8 $N A8&AC$N $ &$.CA&$N2:3 4500 CE&5, .NC. $N2+AC2:+ pto5.06.02.09 3A8.A PA+A 6$N2.8A:+ $ A3PA $N 2$CL:, .NC89=$ 6$N2.8A:+ pto!.0#.00.00 SISTEMA DE ELECTROBOMBAS!.0#.01.00 ELECTROBOMBA PARA A(UA POTABLE5.07.01.01 3A8.A PA+A $8$C2+:;:&;A 1.4 LP, 2+.E, 2206 pto5.07.01.02 3A8.A PA+A C:N2:8 $ N.6$8$3 $ A(9A, .NC. C:N2+:8 $ N.6$8$3 pto!.0$.00.00 TRANSFORMADOR DE RA5.08.01.00 3A8.A PA+A 2+AN3E:+&A:+ $ +F pto!.0%.00.00 ALIMENTADORES A TABLEROS DE DISTRIBUCION ELECTRICA5.09.01.00 A8.&$N2A:+ A &$.:+ ' 22AD# 3"1F240002 N2NL, 10000 " P pto5.09.02.00 A8.&$N2A:+ A D22A ' 2(D# 3"1F120002 N2NLX50002 NL"80B2, 10000 " P pto5.09.03.00 A8.&$N2A:+ A D21"1D# 3"1F10002 N2NLX1N6002 NL"80B2, 3500 " P pto5.09.04.00 A8.&$N2A:+ A D21.2D# 3"1F70002 N2NLX1N35002 NL 80B2, 8000 " P pto5.09.05.00 A8.&$N2A:+ A D21.3D# 3"1F25002 N2NLX1N1600 NL 80B2, 5000 " P pto5.09.06.00 A8.&$N2A:+ A D21.4D# 3"1F10002 N2NLX1N6002 NL 80B2, 3500 " P ptoITEM DESCRIPCIONMETRADOS EJECUTADOSSALDOUND METRADO L METRADO L1.00 1.00100.00C 0.000.00CA8.&$N2A:+ A D2"2.1D# 3"1F50002 N2NLX1N1600 NL 80B2, 6500 " P 1.00 1.00100.00C 0.000.00CA8.&$N2A:+ A D2"2.2D# 3"1F50002 N2NLX1N35002 NL 80B2, 6500 " P 1.00 1.00100.00C 0.000.00CA8.&$N2A:+ A D2"2.3D# 3"1F25002 N2NLX1N1600 NL 80B2, 5000 " P 1.00 1.00100.00C 0.000.00CA8.&$N2A:+ A D2"$$D# 2"1F50002, 6500 " P 1.00 1.00100.00C 0.000.00CA8.&$N2A:+ A D2"+FD# 3"1F240002, 10000 " P 1.00 1.00100.00C 0.000.00CA8.&$N2A:+ A D2($3D# 2"1F50002 N2NL " 6500 " P 1.00 1.00100.00C 0.000.00CA8.&$N2A:+ A D2"A3CD# 3"1F50002 2NL, 6500 " P 1.00 1.00100.00C 0.000.00CA8.&$N2A:+ A 2A;8$+: D2AA1 ' 2AA2D# 2"1F6002 NL"80X1N6002 NL 80B2, 2500"P 1.00 1.00100.00C 0.000.00CA8.&$N2A:+ A 2A;8$+: D2AAD# 2"1F10002 NL"80X1N6002 NL 80B2, 2500 " P 1.00 1.00100.00C 0.000.00CA8.&$N2A:+ A 2A;8$+: D23D# 3"1F10002 NL"80 X 1N6002 NL 80B2, 3500 " P 1.00 1.00100.00C 0.000.00C!.10.00.00 TABLEROS DE DISTRIBUCINN ELECTRICA2A;.($N$+A8D2(D,50P .2 3F400A,3"3F40A, 1"2N20A,1"3N30A,1"3N125A, 1"3N200A, 3"3N 1.00 1.00100.00C 0.000.00C2A;8$+: $ 2+AN3E$+$NC.A A92:&A2.CAB&AN9A8 D22AD# PA+A ($N$+A:+ $8$C2 1.00 1.00100.00C 0.000.00C2A;.D2 1.1, 24P,2+.E.,.2# 3N40A, 410GA5# 7"2N20A, .#300A#6"2F25A 1.00 1.00100.00C 0.000.00C1.00 1.00100.00C 0.000.00C1.00 1.00100.00C 0.000.00C1.00 1.00100.00C 0.000.00C1.00 1.00100.00C 0.000.00C1.00 1.00100.00C 0.000.00C1.00 1.00100.00C 0.000.00C1.00 1.00100.00C 0.000.00C1.00 1.00100.00C 0.000.00C1.00 1.00100.00C 0.000.00C1.00 1.00100.00C 0.000.00C1.00 1.00100.00C 0.000.00C2.00 2.00100.00C 0.000.00C1.00 1.00100.00C 0.000.00C4.00 4.00100.00C 0.000.00C10.00 10.00100.00C 0.000.00C5.00 5.00100.00C 0.000.00C3.00 3.00100.00C 0.000.00C2.00 2.00100.00C 0.000.00C3.00 3.00100.00C 0.000.00C1.00 1.00100.00C 0.000.00C1.00 1.00100.00C 0.000.00C2.00 2.00100.00C 0.000.00C3.00 3.00100.00C 0.000.00CA+2$EAC2: E89:+$3C$N2$ 2.P: $C:N:&.C:, C:N 2 8A&PA+A $ 36S, 2"8 = ;A8A 6.00 6.00100.00C 0.000.00CA+2$EAC2: E89:+$3C$N2$ 2.P: $C:N:&.C:, C:N 3 8A&PA+A $ 36S, 2"8 = ;A8A 4.00 4.00100.00C 0.000.00C75.00 75.00100.00C 0.000.00C74.00 74.00100.00C 0.000.00CA+2$EAC2: E89:+$3C$N2$ 3.&.8A+ A +A3 & 440 $ >:3E$8, AE CB4 8A&P.36S, 2 2.00 2.00100.00C 0.000.00C2.00 2.00100.00C 0.000.00C1.00 1.00100.00C 0.000.00C10.00 10.00100.00C 0.000.00C8.00 8.00100.00C 0.000.00CA+2$EAC2: E89:+$3C$N2$ 3.&.8A+ A 2P+ :PA8 2N40S $ >:3E$8 AE CB2 8A&P.9.00 9.00100.00C 0.000.00CA+2$EAC2: E89:+$3C$N2$ 3.&.8A+ A 2PC 1N32S $ >:3E$8 AE CB;A8A32+: $8 38.00 38.00100.00C 0.000.00C15.00 15.00100.00C 0.000.00C89&.NA+.A 3.&.8A+ A P:+2A(8:;:3 , CB8A&PA+A .NCAN$C$N2$ $ 50S C:8:+ 1.00 1.00100.00C 0.000.00C1.00 1.00100.00C 0.000.00C89&.NA+.A PA+A CA;$C$+A $ CA&A, 3.&.8A+ A PCC 2N18S $ P:+2A8A&PA+A3 8.00 8.00100.00C 0.000.00C5.00 5.00100.00C 0.000.00C32.00 32.00100.00C 0.000.00C!.1.00.00 EQUIPOS VARIOS!.1.01.00 ESTABILIZADOR DE TENSION5.14.01.01 $32A;.8.@A:+ E$++:+$3:NAN2$ 2+.EA3.C: $ 10 G6A 2206 = 60L@ 1.00 1.00100.00C 0.000.00C!.1.02.00 AIRE ACONDICIONADO5.14.02.01 A.+$ AC:N.C.C:NA: 2.P: 3P8.2 $C:+A2.6: $ 24,000 ;29BLr 2.00 2.00100.00C 0.000.00C!.1.03.00 EQUIPOS DE RENOVACION DE AIRE5.14.03.01 $N2+AC2:+ $ A.+$ L$8.C:C$N2+.E9(: 100 CE& 1.00 1.00100.00C 0.000.00C5.14.03.02 $N2+AC2:+ $ A.+$ C$N2+.E9(: $ 600 CE&, .NC. E.82+: C:++9(A: = $ ;: 1.00 1.00100.00C 0.000.00C5.14.03.03 $N2+AC2:+ $ A.+$ C$N2+.E9(: $ 300 CE&, C:N 8A&PA+A 96 4PC25 1.00 1.00100.00C 0.000.00C!.1!.00.00 DUCTOS METALICOS 4 REJILLAS5.15.01.00 P8ANCLA E( 1B54D $ $3P$3:+ O, 184.85 184.85100.00C 0.000.00C5.15.02.00 +$>.88A $ $N2+ACC.:N $ 8D N 8D 5.00 5.00100.00C 0.000.00C5.15.03.00 .E93:+$3 $ 8D N 8D 3.00 3.00100.00C 0.000.00C5.15.04.00 A.38A&.$N2: 2$+&.C: $ E.;+A $ 6.+.: 1.5 C:N E:.8 $ A89&.N.: 02 26.65 26.65100.00C 0.000.00C!.1".00.00 PRUEBASELECTRICAS5.16.01.00 P+9$;A3 $ 8:3 C.+C9.2:3$+.6A:3 = A.38A:+$3 $N CAA 2A;8$+: 14.00 14.00100.00C 0.000.00C5.16.02.00 &$.C.:N +$3.32$NC.A P:@: $ P9$32A A 2.$++A 4.00 4.00100.00C 0.000.00C!.1#.00.00 (RUPO ELECTRO(ENO DE EMER(ENCIA5.17.01.00 (+9P: $8$C2+:($N: $NCAP398A: $ .N3:N:+.@A:, 100G\, 2+.E. 2206. .NC.1.00 1.00100.00C 0.000.00C5.17.02.00 CANA8$2A3 $ C:NC+$2: EWCJ175 G(BC&2 PB29;. $ C:&;932.;8$ .NC.$NC:E. = 0 2.50 2.50100.00C 0.000.00C5.17.03.00 CANA8$2A3 $ C:NC+$2: EWCJ175 G(BC&2 PB29;. $ C:&;932.;8$ .NC.$NC:E. = 0 3.50 3.50100.00C 0.000.00C5.17.04.00 2AN?9$ $ .A+.: = A+;:8 $ A8.&$N2AC.:N $ C:&;932.;8$ .NC. ;A3$ 1.00 1.00100.00C 0.000.00CSE(VN EL CONTRATOREALMENTE EJECUTADOCANT.) MTS5.09.07.00 A8.&$N2A:+ A 2A;8$+: D2A;D# 2"1F4002 NL"80 X 1N4002 NL 80B2, 2500 " P pto5.09.08.00 pto5.09.09.00 pto5.09.10.00 pto5.09.11.00 pto5.09.12.00 pto5.09.13.00 pto5.09.14.00 pto5.09.15.00 pto5.09.16.00 pto5.09.17.00 pto5.10.01.00 und5.10.02.00 und5.10.03.00 und5.10.04.00 2A;. D21.2# 2+.E. 50 P:8:3#.2(#3N125A,.2410Ga5#18"2N20A, 3"2F30A,. 4300A5 #15"2F25Aund5.10.05.00 2A;.D21"3D, 32P,2+.E.,.2# 3N60A, .2410GA5# 9"2N20A, .#300A#3"2F25A und5.10.06.00 2A;.D21"4D, 18P,2+.E.,.2# 3N40A, 410GA5#5"2F20A, .#300A#3"2F25A und5.10.07.00 2A;.D22"1D, 40P,2+.E.,.2# 3N100A, 410GA5#14"2F20A, .#300A#12"2F25A und5.10.08.00 2A;.D22"2D, 42P,2+.E.,.2# 3N100A, 410GA5#15"2F20A, 2"2N30A, .#300A#15"2F25A und5.10.09.00 2A;.D22"3D, 32P,2+.E.,.2# 3N40A, 410GA5#9"2F20A, .#300A#8"2F25A und5.10.10.00 2A;.D2"+FD, 12P,#.2 3N150A, .2 410GA5#2"2F15A und5.10.11.00 2A;.D2($3D, 30P,#.2 2N100A, .2 410GA5#9"2F20A, . 43000A5#9"2N25A und5.10.12.00 2A;.D2AAD,14P, .2# 2N50A, .2 410GA5#2"2F30A und5.10.13.00 2A;.D2$$D, 8P, 2+.E. CB2 C:N&92A:+$3 D1"0"2D $ 2N100A, .2 410GA5, 2 8$3 und5.10.14.00 2A;.D23D,24P, 2+.E. .2# 3N30A, .2 410GA5#7"2F20A, .#4300A5# 6"2N25A und5.10.15.00 2A;.D2@D,8P, .2(# 2N20A, .2 410GA5#1"2F20A, 1"2N15A und5.10.16.00 2A;.D2A3CD,8P, 2+.E # 3N100A und!.11.00.00 CAJAS DE PASO 4 SOPORTE DE TUBERIAS5.11.01.00 CA>A $ PA3$ C9A+A:# 100N100N50 && und5.11.02.00 CA>A $ PA3$ C9A+A: (A86. # 120F120F75 && und5.11.03.00 CA>A $ PA3$ C9A+AA (A86. 150N150N100 && und5.11.04.00 CA>A $ PA3$ C9A+AA (A86. 200N200N100 && und5.11.

LIQUIDACIÓN OBRA SUPE

Documents

Transcript of LIQUIDACIÓN OBRA SUPE