Documente Academic
Documente Profesional
Documente Cultură
TIPO DE ANTICIPO
1 tenemos solo un anticipo
horas Jornada 8
0
FECHA DE INICIO: 12/02/2018 AÑO : 2018
FECHA DE TERMINACIÓN: 12/04/2018 DIAS DEL AÑO: 365
PLAZO EN DIAS: 60
PERIODO
DIAS IMPORTE DEL
PROGRAMADO TITULO DIAS TOTALES FACTOR AÑO
NATURALES PERIODO
1 Mes1 17 28 0.6071 2018 3,147.22
2 Mes2 31 31 1.0000 2018 11,562,666.09
3 Mes3 12 30 0.4000 2018 2,446,363.47
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
0 0 0.0000 0 0.00
COSTO DIRECTO POR PERIODO % DE AVANCE
TOTAL COSTO COSTO COSTO MANO COSTO OTROS
COSTO EQUIPO PARCIAL ACUMULADO
DIRECTO MATERIALES DE OBRA INSUMOS
3,147.22 353.83 2,659.42 120.34 0.00 0.02246061% 0.02246061%
11,562,666.09 5,657,604.39 5,103,938.62 801,136.70 0.00 82.51869978% 82.54116039%
2,446,363.47 1,114,867.73 1,012,262.15 319,233.60 0.00 17.45883961% 100.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
0.00 0.00 0.00 0.00 0.00 0.00000000% 0.00000000%
PLANTILLA DE OFICINA CENTRAL Y CAMPO
Duracion de la Obra (en dias) 60
PERSONAL DE OFICINA DE CAMPO
GASTOS TECNICOS Monto TotaL Porcentaje
Y $140,999.71 1.0063%
ADMINISTRATIVOS CATEGORIAS CANTIDAD SALARIO MENSUAL IMPORTE
Personal Técnico $ -
Incluye Prestaciones SUPERINTENDENTE DE CONSTRUCCION 1.00 $ 18,000.00 $ 36,000.00
AUXILIAR SUPERINTENDENTE 1.00 $ 16,000.00 $ 32,000.00
$ -
$ -
$ -
$ -
$ -
$ 68,000.00 $ -
Personal Administrativo ADMINISTRADOR DE OBRA 0.50 $ 16,000.00 $ 16,000.00
Incluye Prestaciones VELADOR 2.00 $ 7,500.00 $ 30,000.00
BODEGUERO 1.00 $ 6,500.00 $ 13,000.00
CHOFER 1.00 $ 7,000.00 $ 14,000.00
$ -
$ -
$ -
$ -
$ -
$ -
$ 73,000.00 $ -
NOTA: del renglón 63 al 117 se encuentran ocultos. Son las categorias de personal de campo y oficina central.
LISTADO DE PERSONAL DE CAMPO
Personal Técnico SUPERINTENDENTE DE CONSTRUCCION
AUXILIAR SUPERINTENDENTE
AUXILIAR SUPERINTENDENTE 2
ING. SEGURIDAD INDUSTRIAL
AUXILIAR SEGURIDAD INDUSTRIAL
ING. TOPOGRAFO
CADENERO
ING. DE LABORATORIO
AUXILIAR DE LABORATORIO
Personal CONTADOR
Administrativo AUXILIAR DE CONTADOR
JEFE DEPTO. FACTURACION
AUXILIAR DEPTO. FACTURACION
JEFE DEPTO. COMPRAS
AUXILIAR DEPTO. COMPRAS
ALMACENISTA GENERAL
AUXILIAR ALMACENISTA
MECANICO
SECRETARIA
RECEPCIONISTA
VELADOR
MENSAJERO
CHOFER
AUXILIAR DE LIMPIEZA
LOS SALARIOS DEBEN DE IR INTEGRADOS (CON PRESTAIONES)
LOS INDIRECTOS SON POR EL TOTAL QUE DURA LA OBRA POR ESO EL IMPORTE ES DE 16000 AUN TE
DOCUMENTO
ART. 45 A.V
RLOPySRM
CTOS
ACION OFICINA DE CAMPO
PORCENTAJE
0.4853%
0.5210%
0.0500%
0.0700% TODO SE MULTIPLICA POR LOS DOS MESES QUE DURA LA OBRA
0.0500% AUTOATICAMENTE
0.0000%
0.0250%
0.1000%
0.0000% POR LA LOSA QUE TENEMOS PODRIAMOS OCUPAR LAS PRUEBAS DE LABORATORIO PERO P
O COLOCAR ASESORIA CON EQUIPO DE TERMOFUSION EN SU CASO
RECUERDA CUANDO VEMOS ASESORIA (QUE HACER) Y CONSULTORIA (Que hacer y lo hace)
0.2000%
0.1784% posiblemente hacer una ratificacion de la cimentacion
0.1200%
0.0000%
0.0250%
0.0150%
0.0100%
0.0200%
0.0000%
0.0000%
0.0050%
0.2000%
0.0700%
0.0000%
0.5428%
Página 21 de 107
DOCUMENTO
ART. 45 A.V
RLOPySRM
CTOS
ACION OFICINA DE CAMPO
PORCENTAJE
0.0000% PARA HACERLO DEBEMOS TNER EVIDENCIA O NO PONERLO
0.0000%
0.0000%
0.0000%
0.0000%
0.2500% VERIFICAR SI NO VIENE EN EL CATALOGO DE CONCEPTOS
SI SE PIDE UN ESPECTACULAR LO PODEMOS COMBRAR BIEN FUER A DE CATALOGO
2.9576%
Dependencia: 0.00
DOCUMENTO
ART. 45 A.V
RLOPySRM
TOTALES
MONTO %
221,699.84 1.5822%
77,066.98 0.5500%
53,024.35 0.3784%
20,317.65 0.1450%
68,659.69 0.4900%
11,209.75 0.0800%
15,413.39 0.1100%
139,118.72 0.9928%
35,030.44 0.2500%
641,540.81 4.5785%
% INDIRECTO 4.5785%
Dependencia: 0.00
Lugar: LERDO DE TEJADA NO 234, CIUDAD DE MÉXICO, Distrito Federal Inicio: 12/02/2018 Terminación:
EMPRESA NUEVA: EMPRESA1 , S.A. DE C.V. ING. JORGE DAVALOS
RAZON SOCIAL DEL LICITANTE DIRECTOR GENERAL
PROGRAMA CALENDARIZADO DE UTILIZACION DE PERSONAL PROFESIONAL TECNICO, ADMINISTRATIVO Y DE SERVICIO ENCARGADO DE LA DIRECCION,
SUPERVISION Y ADMINISTRACION DE LOS TRABAJOS EN JORNALES
AÑO 2018 2018 2018 0 0 0 0 0 0
AREA DE TRABAJO CATEGORIA UNIDAD TOTAL Mes1 Mes2 Mes3 December-99 ### ### ### ### December-99
PERSONAL DE OFICINA DE CAMPO
Personal técnico incluye: Prestaciones
0.00 0 0 0 0 0 0 0 0 0
0.00 0 0 0 0 0 0 0 0 0
0.00 0 0 0 0 0 0 0 0 0
0.00 0 0 0 0 0 0 0 0 0
0.00 0 0 0 0 0 0 0 0 0
0.00 0 0 0 0 0 0 0 0 0
0.00 0 0 0 0 0 0 0 0 0
Personal administrativo incluye: Prestaciones
0.00 0 0 0 0 0 0 0 0 0
0.00 0 0 0 0 0 0 0 0 0
0.00 0 0 0 0 0 0 0 0 0
0.00 0 0 0 0 0 0 0 0 0
Dependencia: 0.00
Lugar: LERDO DE TEJADA NO 234, CIUDAD DE MÉXICO, Distrito Federal Inicio: 12/02/2018 Terminación:
EMPRESA NUEVA: EMPRESA1 , S.A. DE C.V. ING. JORGE DAVALOS
RAZON SOCIAL DEL LICITANTE DIRECTOR GENERAL
PROGRAMA CALENDARIZADO DE UTILIZACION DE PERSONAL PROFESIONAL TECNICO, ADMINISTRATIVO Y DE SERVICIO ENCARGADO DE LA DIRECCION,
SUPERVISION Y ADMINISTRACION DE LOS TRABAJOS EN JORNALES
AÑO 2018 2018 2018 0 0 0 0 0 0
AREA DE TRABAJO CATEGORIA UNIDAD TOTAL Mes1 Mes2 Mes3 December-99 ### ### ### ### December-99
0.00 0 0 0 0 0 0 0 0 0
0.00 0 0 0 0 0 0 0 0 0
0.00 0 0 0 0 0 0 0 0 0
Dependencia: 0.00
Lugar: LERDO DE TEJADA NO 234, CIUDAD DE MÉXICO, Distrito Federal Inicio: 12/02/2018 Terminación:
EMPRESA NUEVA: EMPRESA1 , S.A. DE C.V. ING. JORGE DAVALOS
RAZON SOCIAL DEL LICITANTE DIRECTOR GENERAL
PROGRAMA CALENDARIZADO DE UTILIZACION DE PERSONAL PROFESIONAL TECNICO, ADMINISTRATIVO Y DE SERVICIO ENCARGADO DE LA DIRECCION,
SUPERVISION Y ADMINISTRACION DE LOS TRABAJOS EN JORNALES
AÑO 2018 2018 2018 0 0 0 0 0 0
AREA DE TRABAJO CATEGORIA UNIDAD TOTAL Mes1 Mes2 Mes3 December-99 ### ### ### ### December-99
PERSONAL DE OFICINA CENTRAL
Personal directivo incluye: Prestaciones
0.00 0 0 0 0 0 0 0 0 0
0.00 0 0 0 0 0 0 0 0 0
0.00 0 0 0 0 0 0 0 0 0
0.00 0 0 0 0 0 0 0 0 0
Personal técnico incluye: Prestaciones
0.00 0 0 0 0 0 0 0 0 0
0.00 0 0 0 0 0 0 0 0 0
0.00 0 0 0 0 0 0 0 0 0
0.00 0 0 0 0 0 0 0 0 0
0.00 0 0 0 0 0 0 0 0 0
Personal administrativo incluye: Prestaciones
0.00 0 0 0 0 0 0 0 0 0
Dependencia: 0.00
Lugar: LERDO DE TEJADA NO 234, CIUDAD DE MÉXICO, Distrito Federal Inicio: 12/02/2018 Terminación:
EMPRESA NUEVA: EMPRESA1 , S.A. DE C.V. ING. JORGE DAVALOS
RAZON SOCIAL DEL LICITANTE DIRECTOR GENERAL
PROGRAMA CALENDARIZADO DE UTILIZACION DE PERSONAL PROFESIONAL TECNICO, ADMINISTRATIVO Y DE SERVICIO ENCARGADO DE LA DIRECCION,
SUPERVISION Y ADMINISTRACION DE LOS TRABAJOS EN JORNALES
AÑO 2018 2018 2018 0 0 0 0 0 0
AREA DE TRABAJO CATEGORIA UNIDAD TOTAL Mes1 Mes2 Mes3 December-99 ### ### ### ### December-99
0.00 0 0 0 0 0 0 0 0 0
0.00 0 0 0 0 0 0 0 0 0
0.00 0 0 0 0 0 0 0 0 0
0.00 0 0 0 0 0 0 0 0 0
0.00 0 0 0 0 0 0 0 0 0
0.00 0 0 0 0 0 0 0 0 0
0.00 0 0 0 0 0 0 0 0 0
0.00 0 0 0 0 0 0 0 0 0
0.00 0 0 0 0 0 0 0 0 0
DOCUMENTO
ART. 45 XI.d)
RLOPySRM
12/04/2018 Duración (dias) 60
FIRMA
0 0 0
December-99 December-99 December-99
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
DOCUMENTO
ART. 45 XI.d)
RLOPySRM
12/04/2018 Duración (dias) 60
FIRMA
0 0 0
December-99 December-99 December-99
0 0 0
0 0 0
0 0 0
DOCUMENTO
ART. 45 XI.d)
RLOPySRM
12/04/2018 Duración (dias) 60
FIRMA
0 0 0
December-99 December-99 December-99
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
DOCUMENTO
ART. 45 XI.d)
RLOPySRM
12/04/2018 Duración (dias) 60
FIRMA
0 0 0
December-99 December-99 December-99
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
Dependencia: 0.00
17 31 12 0 0 0 0
SUPERINTENDENTE DE CONSTRUCCION Jornal 60.00 $600.00 $36,000.00 $10,200.00 $18,600.00 $7,200.00 $0.00 $0.00 $0.00 $0.00
17 31 12 0 0 0 0
AUXILIAR SUPERINTENDENTE Jornal 60.00 $533.33 $31,999.80 $9,066.61 $16,533.23 $6,399.96 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0
0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0
0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0
0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0
0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0
0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0
0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Subtotal 67,999.80
Dependencia: 0.00
34 62 24 0 0 0 0
VELADOR Jornal 120.00 $250.00 $30,000.00 $8,500.00 $15,500.00 $6,000.00 $0.00 $0.00 $0.00 $0.00
17 31 12 0 0 0 0
BODEGUERO Jornal 60.00 $216.67 $13,000.20 $3,683.39 $6,716.77 $2,600.04 $0.00 $0.00 $0.00 $0.00
17 31 12 0 0 0 0
CHOFER Jornal 60.00 $233.33 $13,999.80 $3,966.61 $7,233.23 $2,799.96 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0
0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0
0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0
0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0
0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0
0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0
0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0
0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Subtotal 72,999.91
Dependencia: 0.00
4.25 7.75 3 0 0 0 0
GERENTE DE CONSTRUCCION Jornal 15.00 $666.67 $10,000.05 $2,833.35 $5,166.69 $2,000.01 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0
0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0
0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0
0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Subtotal 20,000.01
Personal técnico incluye: Prestaciones
0 0 0 0 0 0 0
0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
4.25 7.75 3 0 0 0 0
ANALISTA DE COSTOS Jornal 15.00 $600.00 $9,000.00 $2,550.00 $4,650.00 $1,800.00 $0.00 $0.00 $0.00 $0.00
4.25 7.75 3 0 0 0 0
CAPTURISTA DE DATOS Jornal 15.00 $250.00 $3,750.00 $1,062.50 $1,937.50 $750.00 $0.00 $0.00 $0.00 $0.00
8.5 15.5 6 0 0 0 0
ARQUITECTO EN GABINETE Jornal 30.00 $600.00 $18,000.00 $5,100.00 $9,300.00 $3,600.00 $0.00 $0.00 $0.00 $0.00
Dependencia: 0.00
0 0 0 0 0 0 0
0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0
0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0
0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Subtotal 30,750.00
Dependencia: 0.00
0 0 0 0 0 0 0
0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
4.25 7.75 3 0 0 0 0
SECRETARIA Jornal 15.00 $216.67 $3,250.05 $920.85 $1,679.19 $650.01 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0
0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
8.5 15.5 6 0 0 0 0
AUXILIAR DE LIMPIEZA Jornal 30.00 $150.00 $4,500.00 $1,275.00 $2,325.00 $900.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0
0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0
0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0
0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0
0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0
Dependencia: 0.00
0 0 0 0 0 0 0
0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0
0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0
0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Subtotal 29,950.12
Subtotal por periodo 221,699.84 62,814.96 114,544.92 44,339.96 0.00 0.00 0.00 0.00
Subtotal acumulado 62,814.96 177,359.88 221,699.84 0.00 0.00 0.00 0.00
DOCUMENTO
Terminacion Duracion (dias) ART. 45 XI d)
12/04/2018 60 RLOPySRM
FIRMA
0 0 0 0 0
Dec-99 Dec-99 Dec-99 Dec-99 Dec-99
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
DOCUMENTO
Terminacion Duracion (dias) ART. 45 XI d)
12/04/2018 60 RLOPySRM
FIRMA
0 0 0 0 0
Dec-99 Dec-99 Dec-99 Dec-99 Dec-99
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
DOCUMENTO
Terminacion Duracion (dias) ART. 45 XI d)
12/04/2018 60 RLOPySRM
FIRMA
0 0 0 0 0
Dec-99 Dec-99 Dec-99 Dec-99 Dec-99
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
DOCUMENTO
Terminacion Duracion (dias) ART. 45 XI d)
12/04/2018 60 RLOPySRM
FIRMA
0 0 0 0 0
Dec-99 Dec-99 Dec-99 Dec-99 Dec-99
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
DOCUMENTO
Terminacion Duracion (dias) ART. 45 XI d)
12/04/2018 60 RLOPySRM
FIRMA
0 0 0 0 0
Dec-99 Dec-99 Dec-99 Dec-99 Dec-99
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
DOCUMENTO
Terminacion Duracion (dias) ART. 45 XI d)
12/04/2018 60 RLOPySRM
FIRMA
0 0 0 0 0
Dec-99 Dec-99 Dec-99 Dec-99 Dec-99
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
Dependencia: 0
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Duracion (dias)
60
0
Dec-99
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
Duracion (dias)
60
0
Dec-99
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
Duracion (dias)
60
0
Dec-99
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
Duracion (dias)
60
0
Dec-99
0
$0.00
0
$0.00
0
$0.00
0
$0.00
Duracion (dias)
60
0
Dec-99
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
Duracion (dias)
60
0
Dec-99
$0.00
0
$0.00
0
$0.00
0
$0.00
0.00
0.00
0 LICITACION UAEMEX/FI//LPN/001/2018 QUE SE CELEBRARA EN
LUGAR DE CELEBRACION CAMPUS UAEMEX ATLACOMULCO
El dia: 30 de enero de 2018
CONSTRUCCIÓN DE BIBLIOTECA EN ESCUELA PRIMARIA: “AMADO NERVO”, EN
LA CABECERA MUNICIPAL DE SAN FELIPE DEL PROGRESO, ESTADO DE
AREA MÉXICO
CONCEPTO
Mes1 Mes2 Mes3 0 0 0 0 0
INGRESOS
ESTIMACIONES DE OBRA COSTO DIRECTO + INDIRECTO 3,291.32 12,092,062.75 2,558,370.22 0.00 0.00 0.00 0.00 0.00
AMORTIZACIÓN DEL ANTICIPO 0.00 987.40 3,627,618.83 767,511.07 0.00 0.00 0.00 0.00
ESTIMACIONES CON ANTICIPO AMORTIZADO 0.00 2,303.92 8,464,443.92 1,790,859.15 0.00 0.00 0.00 0.00
ANTICIPOS 4,396,117.29 0.00 0.00 0.00 0.00 0.00 0.00 0.00
INGRESOS ACUMULADOS 4,396,117.29 4,398,421.21 12,862,865.13 14,653,724.28 0.00 0.00 0.00 0.00
EGRESOS
COSTO DIRECTO 3,147.22 11,562,666.08 2,446,363.47 0.00 0.00 0.00 0.00 0.00
COSTO INDIRECTO 4.5785%
COSTO DIRECTO + COSTO INDIRECTO 3,291.32 12,092,062.75 2,558,370.22 0.00 0.00 0.00 0.00 0.00
ANTICIPO A PROVEEDORES 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EGRESOS ACUMULADOS 3,291.32 12,095,354.07 14,653,724.29 14,653,724.29 0.00 0.00 0.00 0.00
DIFERENCIA INGRESOS Y EGRESOS ACUMULADOS
4,392,825.97 -7,696,932.86 -1,790,859.16 -0.01 0.00 0.00 0.00 0.00
COSTO FINANCIAMIENTO PARCIAL (INTERESES)
37,650.91 -65,970.41 -15,349.45 0.00 0.00 0.00 0.00 0.00
COSTOS FINANCIAMIENTO ACUMULADOS 37,650.91 -28,319.50 -43,668.95 0.00 0.00 0.00 0.00 0.00
ESTE PORCENTAJE ESTÁ CALCULADO SOBRE LA SUMA DEL COSTO DIRECTO MAS INDIRECTOS.
DOCUMENTO
ART. 45 A.VI
RLOPySRM
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0000%
0.0000%
0.0000%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PERIODOS
0 0 0 0 0 0 0 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0 0 0 0 0 0 0 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0 0 0 0 0 0 0 0 0 0 0 0 TOTAL
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 ###
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -43,668.95
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EMPRESA NUEVA: EMPRESA1 , S.A. DE C.V.
Cliente: 0
16.6667%
CU CARGO POR UTILIDAD (COSTO DIRECTO+ COSTO INDIRECTO+ COSTO FINANCIAMIENTO) x % UTILIDAD NETA
($ 14,012,176.78 + $ 641,540.81 + $ 32,131.04) x 16.6667% = $2,447,646.33
$2,447,646.33
ISN IMPUESTO SO
2.24 x 3.00% 0.0000%
CARGO ADICIONAL LOCAL SEGÚN ARTICULO 189 DEL RLOPSRM**
RESUMEN
1 INDIRECTO
Rebasa un Ejercicio
presupuestal
Ambos Interes (+ y -)
INTERESES A CONSIDERAR
EN EL FINANCIAMIENTO
Tasa Activa
Tasa Pasiva
Sobre el Importe de
CALCULO DEL CARGO Estimaciones
ADICIONAL Sobre el Costo directo de la
Obra
DIAS DE PAGO
P/ESTIMACIONES 41 41 41 30 41 41
GOB. CHIAPAS GOB. COLIMA
22 41