+ All Categories
Home > Documents > Valor Ganado

Valor Ganado

Date post: 18-Feb-2016
Category:
Upload: celin-siguenza
View: 5 times
Download: 2 times
Share this document with a friend
Description:
Valor ganado de un proyecto
239
Adjudicación de construcción Act. 1 2 3 4 5 6 7 8 9 10 11 OBC-1 13,333.33 13,333.33 13,333.33 OBC-2 100 100 100 100 100 100 100 100 OBC-3 OBC-4 OBC-5 OBC-6 OBC-7 OBC-8 OBC-9 OBC-10 OBC-11 Inicio de la construcción OBC-12 OBC-13 OBC-14 OBC-15 OBC-16 OBC-17 OBC-18 OBC-19 OBC-20 OBC-21 OBC-22 OBC-23 OBC-24 IPP-1 IPP-2 IPP-3 IPP-4 IPP-5 IPP-6 IPP-7 IPP-8 IPP-9 IPP-10 IPP-11 IPP-12 IPP-13 IPP-14 IPP-15 IPP-16 IPP-17 IPP-18 IPP-19 IPP-20 PLN-1 PLN-2 PLN-3 PLN-4 PLN-5 PLN-6 PLN-7 PLN-8 PLN-9 PLN-10 FNT-1 FNT-2 FNT-3 FNT-4 FNT-5 FNT-6 FNT-7 FNT-8 FNT-9 FNT-10 FNT-11 Recibimien to de obra civil Gestión de compra de maquinaria y equipo Recepción e instalación de maquinaria y equipo Prueba piloto Capacitación para los socios Estructu ra organiza cional Financia miento Doc ume nta ció n Envío de solicitude s
Transcript
Page 1: Valor Ganado

Adju

dica

ción

de

cons

truc

ción

Act. 1 2 3 4 5 6 7 8 9 10 11 12 13OBC-1 13,333.33 13,333.33 13,333.33OBC-2 100 100 100 100 100 100 100 100 100 100OBC-3OBC-4OBC-5OBC-6OBC-7OBC-8OBC-9

OBC-10OBC-11

Inic

io d

e la

con

stru

cció

n

OBC-12

OBC-13

OBC-14

OBC-15

OBC-16

OBC-17

OBC-18

OBC-19OBC-20OBC-21OBC-22OBC-23OBC-24

IPP-1

IPP-2

IPP-3

IPP-4

IPP-5

IPP-6

IPP-7

IPP-8

IPP-9

IPP-10IPP-11IPP-12IPP-13IPP-14IPP-15IPP-16IPP-17IPP-18IPP-19IPP-20PLN-1PLN-2PLN-3PLN-4PLN-5PLN-6PLN-7PLN-8PLN-9

PLN-10FNT-1FNT-2FNT-3FNT-4FNT-5FNT-6FNT-7FNT-8FNT-9

FNT-10FNT-11LGZ-1LGZ-2LGZ-3LGZ-4LGZ-5

Reci

bim

ient

o de

obr

a ci

vil

Gesti

ón d

e co

mpr

a de

maq

uina

ria y

eq

uipo

Rece

pció

n e

inst

alac

ión

de

maq

uina

ria y

equ

ipo

Prue

ba

pilo

toCa

paci

taci

ón p

ara

los s

ocio

sEs

truc

tura

or

gani

zaci

ona

lFi

nanc

iam

ien

toDo

cum

ent

ació

nEn

vío

de

solic

itude

s

Gesti

ón

de

perm

isos

Mat

ricul

a de

em

pres

a

Page 2: Valor Ganado

LGZ-6LGZ-7LGZ-8LGZ-9

LGZ-10LGZ-11

RH-1 300.00RH-2 250.00RH-3 500.00RH-4 225.00 225.00RH-5 350.00RH-6 125.00RH-7 100.00 100.00RH-8 400.00RH-9 425.00

RH-10 225.00RH-11 400.00RH-12 800.00RH-13RH-14

CTP

13,6

33.3

3

14,0

83.3

3

13,5

58.3

3

325.

00

450.

00

225.

00

200.

00

200.

00

500.

00

525.

00

325.

00

500.

00

900.

00

1037.00

Mat

ricul

a de

em

pres

a

Perm

isos

ambi

enta

les

Gesti

ón

de

perm

isos

Recl

utam

ient

o y

sele

cció

nEl

abor

ació

n de

co

ntra

tos

CTPA

13,6

33.3

3

27,7

16.6

6

41,2

74.9

9

41,5

99.9

9

42,0

49.9

9

42,2

74.9

9

42,4

74.9

9

42,6

74.9

9

43,1

74.9

9

43,6

99.9

9

44,0

24.9

9

44,5

24.9

9

45,4

24.9

9

Gesti

ón d

e co

ntra

taci

ón

del p

e rso

nal

1 8 15 22 29 36 43 50 57 64 71 78 85 92 99 106 113 120 127 134 141 148 155 162 169 176 183 190 197 204 211 2180

2000

4000

6000

8000

10000

12000

14000

16000

Histograma programacion financiera (Nivelada)

Page 3: Valor Ganado

14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31

200.005.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00

9.00 9.00 9.00 9.00 9.00

52.72 52.7294.16 94.16

18.67 18.67 18.67 18.6754.54 54.54

55.15 55.15

251.29 251.29 251.2923.24 23.24 23.24 23.24 23.24 23.24 23.24 23.24 23.24 23.24 23.24 23.24 23.24

4 4 4

Page 4: Valor Ganado

300.00376.89

500.

00

381.

89

288.

53

288.

53

288.

53

37.2

4

89.9

6

80.9

6

122.

40

122.

40

46.9

1

46.9

1

46.9

1

46.9

1

82.7

8

63.5

4

64.1

5

64.1

5

45,9

24.9

9

46,3

06.8

8

46,5

95.4

1

46,8

83.9

4

47,1

72.4

7

47,2

09.7

1

47,2

99.6

7

47,3

80.6

3

47,5

03.0

3

47,6

25.4

3

47,6

72.3

4

47,7

19.2

5

47,7

66.1

6

47,8

13.0

7

47,8

95.8

5

47,9

59.3

9

48,0

23.5

4

48,0

87.6

9

1 8 15 22 29 36 43 50 57 64 71 78 85 92 99 106 113 120 127 134 141 148 155 162 169 176 183 190 197 204 211 2180

2000

4000

6000

8000

10000

12000

14000

16000

Histograma programacion financiera (Nivelada)

Page 5: Valor Ganado

32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50

5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00

27.0013.50 13.50

26.93 26.93 26.93 26.93192.16 192.16

55.15 55.15 55.1545.54 45.54 45.54

193.1337.50 37.50

5.26 5.26 5.26 5.26 5.26 5.26 5.2616.16 16.16 16.16

4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4

Page 6: Valor Ganado

64.1

5

64.1

5

64.1

5

54.5

4

54.5

4

54.5

4

202.

13

46.5

0

46.5

0

41.2

6

27.7

6

27.7

6

41.1

9

41.1

9

41.1

9

41.1

9

25.1

6

213.

32

213.

32

48,1

51.8

4

48,2

15.9

9

48,2

80.1

4

48,3

34.6

8

48,3

89.2

2

48,4

43.7

6

48,6

45.8

9

48,6

92.3

9

48,7

38.8

9

48,7

80.1

5

48,8

07.9

1

48,8

35.6

7

48,8

76.8

6

48,9

18.0

5

48,9

59.2

4

49,0

00.4

3

49,0

25.5

9

49,2

38.9

1

49,4

52.2

3

Page 7: Valor Ganado

51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67

5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00225

90320.45 320.45 320.45 320.45 320.45 320.45 320.45 320.45 320.45 320.45

90.00

200 200116.67 116.67 116.67

16.16 16.16 16.16 16.16 16.16 16.1627.24 27.24

34.18 34.18 34.18 34.18 34.18 34.18 34.18 34.18

Page 8: Valor Ganado

5.24 5.24 5.24 5.24 5.24 5.2411

1.16

341.

61

341.

61

341.

61

541.

61

541.

61

442.

12

442.

12

442.

12

359.

63

359.

63

44.4

2

44.4

2

44.4

2

44.4

2

161.

66

296.

66

%Avance Físico25.11211

22.28661

$ t0 0

### 56.00### 112.00### 168.00### 223.00

49,5

63.3

9

49,9

05.0

0

50,2

46.6

1

50,5

88.2

2

51,1

29.8

3

51,6

71.4

4

52,1

13.5

6

52,5

55.6

8

52,9

97.8

0

53,3

57.4

3

53,7

17.0

6

53,7

61.4

8

53,8

05.9

0

53,8

50.3

2

53,8

94.7

4

54,0

56.4

0

54,3

53.0

6

%Acance Financiero

0 50000 100000 150000 200000 2500000

50

100

150

200

250

0

56

112

168

223

Avance financiero balanceado

Avance Financiero

Avan

ce F

isic

o

Page 9: Valor Ganado

68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84

5.00 5.00 5.00 5.00 5.00 5.00 5.00225

266.67 266.67 266.67300 300 300 300 300

140.00 140.00 140.00 140.00 140.00250.00 250.00

50.001,000.00

350.00

27.24 27.24

34.18 34.18 34.18 34.18 34.18 34.18 34.1849.67 49.67 49.67 49.67 49.67

Page 10: Valor Ganado

21.64 21.64 21.64 21.64 21.645.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24

296.

66

338.

33

611.

09

611.

09

344.

42

344.

42

344.

42

194.

91

194.

91

194.

91

194.

91

194.

91

276.

88

276.

88

76.8

8

1,02

6.88

376.

88

54,6

49.7

2

54,9

88.0

5

55,5

99.1

4

56,2

10.2

3

56,5

54.6

5

56,8

99.0

7

57,2

43.4

9

57,4

38.4

0

57,6

33.3

1

57,8

28.2

2

58,0

23.1

3

58,2

18.0

4

58,4

94.9

2

58,7

71.8

0

58,8

48.6

8

59,8

75.5

6

60,2

52.4

4

0 50000 100000 150000 200000 2500000

50

100

150

200

250

0

56

112

168

223

Avance financiero balanceado

Avance Financiero

Avan

ce F

isic

o

Page 11: Valor Ganado

85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101 102 103

350.00 350.00 350.00 350.00 350.00 350.00 350.00 350.00 350.00

1,250 1,250 1,250 1,250 1,250 1,250 1,250 1,250 1,250 1,250

Page 12: Valor Ganado

21.64 21.64 21.64 21.64 21.64 21.64 21.64 21.64 21.64 21.645.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24

376.

88

376.

88

376.

88

376.

88

376.

88

376.

88

376.

88

376.

88

376.

88

1,27

6.88

1,25

5.24

1,25

5.24

1,25

5.24

1,25

5.24

1,25

5.24

1,25

5.24

1,25

5.24

1,25

5.24

1,25

5.24

27.032940.3587

60,6

29.3

2

61,0

06.2

0

61,3

83.0

8

61,7

59.9

6

62,1

36.8

4

62,5

13.7

2

62,8

90.6

0

63,2

67.4

8

63,6

44.3

6

64,9

21.2

4

66,1

76.4

8

67,4

31.7

2

68,6

86.9

6

69,9

42.2

0

71,1

97.4

4

72,4

52.6

8

73,7

07.9

2

74,9

63.1

6

76,2

18.4

0

Page 13: Valor Ganado

104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119

1,250 1,250 1,250 1,250 1,250 1,250

2987.65 2987.65 2987.65 2987.65 2987.65 2987.65 2987.65 2987.65 2987.65 2987.65

Page 14: Valor Ganado

5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.241,

255.

24

1,25

5.24

1,25

5.24

1,25

5.24

1,25

5.24

1,25

5.24

2,99

2.89

2,99

2.89

2,99

2.89

2,99

2.89

2,99

2.89

2,99

2.89

2,99

2.89

2,99

2.89

2,99

2.89

2,99

2.89

%Avance Físico50.224215

%Acance Financiero

39.995093

77,4

73.6

4

78,7

28.8

8

79,9

84.1

2

81,2

39.3

6

82,4

94.6

0

83,7

49.8

4

86,7

42.7

3

89,7

35.6

2

92,7

28.5

1

95,7

21.4

0

98,7

14.2

9

101,

707.

18

104,

700.

07

107,

692.

96

110,

685.

85

113,

678.

74

Page 15: Valor Ganado

120 121 122 123 124 125 126 127 128 129 130 131 132 133

2987.65 2987.65 2987.65 2987.65 2987.65 2987.65 2987.65

1005.56 1005.56 1005.56 1005.56 1005.56 1005.56 1005.56

Page 16: Valor Ganado

5.24 5.242,

992.

89

2,99

2.89

2,98

7.65

2,98

7.65

2,98

7.65

2,98

7.65

2,98

7.65

1,00

5.56

1,00

5.56

1,00

5.56

1,00

5.56

1,00

5.56

1,00

5.56

1,00

5.56

116,

671.

63

119,

664.

52

122,

652.

17

125,

639.

82

128,

627.

47

131,

615.

12

134,

602.

77

135,

608.

33

136,

613.

89

137,

619.

45

138,

625.

01

139,

630.

57

140,

636.

13

141,

641.

69

Page 17: Valor Ganado

134 135 136 137 138 139 140 141 142 143 144 145 146 147 148 149

1005.56 1005.56

333.33 333.33 333.33 333.33 333.33 333.33 333.33 333.33 333.33

357.14 357.14 357.14 357.14 357.14 357.14 357.14 357.14 357.14 357.14 357.14 357.14 357.14 357.14

Page 18: Valor Ganado

1,00

5.56

1,00

5.56

690.

47

690.

47

690.

47

690.

47

690.

47

690.

47

690.

47

690.

47

690.

47

357.

14

357.

14

357.

14

357.

14

357.

14

142,

647.

25

143,

652.

81

144,

343.

28

145,

033.

75

145,

724.

22

146,

414.

69

147,

105.

16

147,

795.

63

148,

486.

10

149,

176.

57

149,

867.

04

150,

224.

18

150,

581.

32

150,

938.

46

151,

295.

60

151,

652.

74

Page 19: Valor Ganado

150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167

333.33 333.33 333.33

113.25 113.25 113.25 113.25500

900 900125 125

225 225500

125 125

175

87.50 87.50

175 175

125 125

Page 20: Valor Ganado

53.78 53.78 53.78 53.78 53.78 53.78 53.78 53.78 53.78 53.78 53.78 53.7817.56

113.

25

446.

58

446.

58

446.

58

500.

00

953.

78

953.

78

178.

78

178.

78

278.

78

278.

78

553.

78

178.

78

178.

78

141.

28

316.

28

353.

78

317.

56

%Avance Físico

151,

765.

99

152,

212.

57

152,

659.

15

153,

105.

73

153,

605.

73

154,

559.

51

155,

513.

29

155,

692.

07

155,

870.

85

156,

149.

63

156,

428.

41

156,

982.

19

157,

160.

97

157,

339.

75

157,

481.

03

157,

797.

31

158,

151.

09

158,

468.

65

%Acance Financiero

Page 21: Valor Ganado

168 169 170 171 172 173 174 175 176 177 178 179 180 181

100

100 100

3239.25 3239.25 3239.25 3239.25 3239.25 3239.25 3239.25 3239.25 3239.25 3239.25 3239.25 3239.25

Page 22: Valor Ganado

17.56 17.56 17.56 17.56 17.56 17.56 17.56 17.56 17.56 17.56 17.56 17.56 17.56 17.56

117.

56

217.

56

3,25

6.81

3,25

6.81

3,25

6.81

3,25

6.81

3,25

6.81

3,25

6.81

3,25

6.81

3,25

6.81

3,25

6.81

3,25

6.81

3,25

6.81

3,25

6.81

75.3363

68.4004

158,

586.

21

158,

803.

77

162,

060.

58

165,

317.

39

168,

574.

20

171,

831.

01

175,

087.

82

178,

344.

63

181,

601.

44

184,

858.

25

188,

115.

06

191,

371.

87

194,

628.

68

197,

885.

49

Page 23: Valor Ganado

182 183 184 185 186 187 188 189 190 191 192 193 194 195 196 197 198

300.00

250 250 250 250916.44 916.44 916.44 916.44 916.44 916.44 916.44 916.44 916.44 916.44 916.44 916.44

83.33 83.33 83.3390

Page 24: Valor Ganado

17.56 17.56 17.56 17.56 17.56 17.56 17.56 17.56 17.56 17.5649.43 49.43 49.43 49.43 49.43 49.43 49.43

267.

56

267.

56

267.

56

267.

56

934.

00

934.

00

934.

00

934.

00

934.

00

934.

00

1,04

9.20

1,04

9.20

1,34

9.20

965.

87

965.

87

965.

87

139.

43

198,

153.

05

198,

420.

61

198,

688.

17

198,

955.

73

199,

889.

73

200,

823.

73

201,

757.

73

202,

691.

73

203,

625.

73

204,

559.

73

205,

608.

93

206,

658.

13

208,

007.

33

208,

973.

20

209,

939.

07

210,

904.

94

211,

044.

37

Page 25: Valor Ganado

199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215

90 90 90 90200

781.80 781.80 781.80 781.80 781.80150.00

850.00 850.00 850.001,304 1,304 1,304 1,304 1,304

Page 26: Valor Ganado

49.43 49.43 49.43 49.43 49.4326.26 26.26 26.26 26.26 26.26 26.26 26.26 26.26 26.26 26.26 26.26 26.26

139.

43

139.

43

139.

43

139.

43

831.

23

808.

06

808.

06

1,00

8.06

958.

06

876.

26

876.

26

876.

26

1,33

0.26

1,33

0.26

1,33

0.26

1,33

0.26

1,33

0.26

211,

183.

80

211,

323.

23

211,

462.

66

211,

602.

09

212,

433.

32

213,

241.

38

214,

049.

44

215,

057.

50

216,

015.

56

216,

891.

82

217,

768.

08

218,

644.

34

219,

974.

60

221,

304.

86

222,

635.

12

223,

965.

38

225,

295.

64

Page 27: Valor Ganado

216 217 218 219 220 221 222 223

610 610 610 610 6101,098 1,098 1,098

Page 28: Valor Ganado

26.26 26.26 26.26 26.26 26.26 26.26 26.26 26.26

636.

26

636.

26

636.

26

636.

26

636.

26

1,12

4.26

1,12

4.26

1,12

4.26

2318

49.7

2

225,

931.

90

226,

568.

16

227,

204.

42

227,

840.

68

228,

476.

94

229,

601.

20

230,

725.

46

231,

849.

72

Page 29: Valor Ganado
Page 30: Valor Ganado
Page 31: Valor Ganado

Adju

dica

ción

de

cons

truc

ción

Act. 1 2 3 4 5 6 7 8 9 10 11

OBC-1 40,000.013,333.33 13,333.33 13,333.33

13,333.33 13,333.33 13,333.33

OBC-2 1,000.0100 100 100 100 100 100 100 100

110 110 110 110 110 110 110 110

OBC-3 200.0

OBC-4 300.0

OBC-5 450.0

OBC-6 800.0

OBC-7 1,500.0

OBC-8 700.0

OBC-9 500.0

OBC-10 50.0

OBC-11 1,000.0

Inic

io d

e la

con

stru

cció

n

OBC-12 3,500.0

OBC-123 20,000.0

OBC-14 50,790.1

OBC-15 9,050.0

OBC-16 3,000.0

OBC-17 5,000.0

OBC-18 1,000.0

OBC-19 453.0

Reci

bim

ient

o de

obr

a ci

vil OBC-20 500.0

OBC-21 1,800.0

OBC-22 250.0

Costo total

Page 32: Valor Ganado

Reci

bim

ient

o de

obr

a ci

vil

OBC-22 250.0

OBC-23 450.0

OBC-24 500.0

Gesti

ón d

e co

mpr

a de

maq

uina

ria y

equ

ipo

IPP-1 250.0

IPP-2 175.0

IPP-3 175.0

IPP-4 350.0

IPP-5 250.0

IPP-6 100.0

IPP-7 200.0

IPP-8 38,871.0

Rece

pció

n e

inst

alac

ión

de m

aqui

naria

y q

euip

o IPP-9 300.0

IPP-10 1,000.0

IPP-11 10,997.3

IPP-12 250.0

IPP-13 450.0

IPP-14 200.0

IPP-15 3,909.0

IPP-16 150.0

Prue

ba p

iloto

IPP-17 4,250.0

IPP-18 4,406.0

IPP-19 3,080.0

IPP-20 2,252.0

Page 33: Valor Ganado

Capa

cita

ción

par

a lo

s coc

ios

PLN-1 45.0

PLN-2 27.0

PLN-3 27.0

PLN-4 90.0

PLN-5 3,204.5

PLN-6 90.0

Estr

uctu

ra

PLN-7 107.7

PLN-8 384.3

PLN-9 400.0

PLN-10 350.0

Fina

ncia

mie

nto

FNT-1 105.4

FNT-2 188.3

FNT-3 74.7

FNT-4 109.1

Docu

men

taci

ón

FNT-5 275.8

FNT-6 136.6

Enví

o de

solic

itude

s

FNT-7 193.1

FNT-8 75.0

FNT-9 36.8

FNT-10 145.4

FNT-11 109.0

Gesti

ón d

e pe

rmiso

s

LGZ-1 753.9

LGZ-2 302.1

Page 34: Valor Ganado

Gesti

ón d

e pe

rmiso

sLGZ-2 302.1

LGZ-3 80.0

Mat

ricul

a de

em

pres

a LGZ-4 512.7

LGZ-5 248.4

LGZ-6 324.6

LGZ-7 314.4

Perm

isos a

mbi

enta

les

LGZ-8 645.4

LGZ-9 439.0

Gesti

ón d

e pe

rmiso

s

LGZ-10 593.2

LGZ-11 525.2

Cont

rata

ción

del

per

sona

l RH-1 300.0300

150 150

RH-2 250.0250

250

RH-3 500.0500

500

RH-4 450.0225 225

225 225

RH-5 350.0350

350

Recl

utam

ient

o y

sele

cció

n RH-6 125.0125

125

RH-7 200.0100 100

30 30 30

RH-8 400.0400

RH-9 425.0425

RH-10 225.0

Elab

orac

ión

de c

ontr

atos RH-11 400.0

RH-12 800.0

RH-13 300.0

Page 35: Valor Ganado

Elab

orac

ión

de c

ontr

atos

RH-14 376.9

VP

VP

A

$13,

633.

33

$27,

216.

66

$41,

049.

99

$41,

374.

99

$41,

699.

99

$42,

149.

99

$42,

374.

99

$42,

574.

99

$42,

774.

99

$43,

274.

99

$43,

799.

99

VR

$13,

483.

33

$13,

733.

33

$13,

333.

33

$610

.00

$335

.00

$335

.00

$460

.00

$235

.00

$140

.00

$140

.00

$140

.00

VR

A

$13,

483.

33

$27,

216.

66

$40,

549.

99

$41,

159.

99

$41,

494.

99

$41,

829.

99

$42,

289.

99

$42,

524.

99

$42,

664.

99

$42,

804.

99

$42,

944.

99

1 2 3 4 5 6 7 8 9 10

### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ###

13,482.00 ### ### ### ### ### ### ### ### ###

23

0,4

23

.7

$13,

633.

33

$13,

583.

33

$13,

833.

33

$325

.00

$325

.00

$450

.00

$225

.00

$200

.00

$200

.00

$500

.00

$525

.00

Page 36: Valor Ganado

1 2 3 4 5 6 7 8 9 10

VPA ### ### ### ### ### ### ### ### ### ###CRA ### ### ### ### ### ### ### ### ### ###VGA 13,482.00 ### ### ### ### ### ### ### ### ###

VPA ### ### ### ### ### ### ### ### ### ###CRA ### ### ### ### ### ### ### ### ### ###VGA 13,482.00 ### ### ### ### ### ### ### ### ###

VPA ### ### ### ### ### ### ### ### ### ###CRA ### ### ### ### ### ### ### ### ### ###VGA 13,482.00 ### ### ### ### ### ### ### ### ###

VPA ### ### ### ### ### ### ### ### ### ###CRA ### ### ### ### ### ### ### ### ### ###VGA 13,482.00 ### ### ### ### ### ### ### ### ###

VPA ### ### ### ### ### ### ### ### ### ###CRA ### ### ### ### ### ### ### ### ### ###VGA 13,482.00 ### ### ### ### ### ### ### ### ###

0 10 20 30 40 50 60$0.00

$10,000.00

$20,000.00

$30,000.00

$40,000.00

$50,000.00

$60,000.00

CORTE 1DIA 48

VPA CRA VGA

0 20 40 60 80 100 1200

10000

20000

30000

40000

50000

60000

70000

80000

CORTE 2DIA 96

Row 230 Row 231 Row 232

Page 37: Valor Ganado

VPACRAVGA

Page 38: Valor Ganado

12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28

100 100

110

200

180

5 5 5 5 5 5 5 5 5 5 5 5 5 5

5 5 5 5 5 5 5 5 5 5 5 5 5 5 5

Page 39: Valor Ganado

9 9 9 9 9

12 12 12 12

52.72 52.72

52.72 52.72

94.16 94.16

94.16 94.16

18.67 18.67 18.67 18.67

18.67 18.67 18.67 18.67

54.54

54.54

251.29 251.29 251.29

251.29 251.29 251.29

23.24 23.24 23.24 23.24 23.24 23.24 23.24 23.24 23.24 23.24 23.24 23.24 23.24

Page 40: Valor Ganado

23.24 23.24 23.24 23.24 23.24 23.24 23.24 23.24 23.24 23.24 23.24 23.24 23.24

375

425

225

225

400

400

800

800

300

300

Page 41: Valor Ganado

377

376.89$4

4,12

4.99

$44,

624.

99

$45,

624.

99

$45,

929.

99

$46,

595.

41

$46,

883.

94

$47,

172.

47

$47,

209.

71

$47,

299.

67

$47,

380.

63

$47,

503.

03

$47,

625.

43

$47,

672.

34

$47,

719.

25

$47,

766.

16

$47,

813.

07

$47,

895.

85

$485

.00

$605

.00

$230

.00

$405

.00

$1,0

91.5

3

$591

.53

$668

.42

$40.

24

$80.

96

$80.

96

$122

.40

$122

.40

$46.

91

$46.

91

$46.

91

$46.

91

$82.

78

$43,

429.

99

$44,

034.

99

$44,

264.

99

$44,

669.

99

$45,

761.

52

$46,

353.

05

$47,

021.

47

$47,

061.

71

$47,

142.

67

$47,

223.

63

$47,

346.

03

$47,

468.

43

$47,

515.

34

$47,

562.

25

$47,

609.

16

$47,

656.

07

$47,

738.

8511 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27

### ### ### ### ### ### ### ### ### ### ### ### ### ### ### $47,813.07### ### ### ### ### ### ### ### ### ### ### ### ### ### 47562.25 $47,656.07### ### ### ### ### ### ### ### ### ### ### ### ### ### 47,711.28 47,805.10

$325

.00

$500

.00

$1,0

00.0

0

$305

.00

$665

.42

$288

.53

$288

.53

$37.

24

$89.

96

$80.

96

$122

.40

$122

.40

$46.

91

$46.

91

$46.

91

$46.

91

$82.

78

Page 42: Valor Ganado

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27

### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

0 20 40 60 80 100 1200

10000

20000

30000

40000

50000

60000

70000

80000

CORTE 2DIA 96

Row 230 Row 231 Row 232

0 20 40 60 80 100 120 140 1600

20000

40000

60000

80000

100000

120000

140000

160000

CORTE 3DIA 144

Row 235 Row 236 Row 237

Page 43: Valor Ganado
Page 44: Valor Ganado

29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45

5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5

5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5

Page 45: Valor Ganado

27

27

13.50 13.50

13.50 13.50

26.93 26.93

26.93 26.93

54.54

54.54

55.15 55.15 55.15 55.15 55.15

55.15 55.15 55.15 55.15 55.15

45.54 45.54 45.54

45.54 45.54 45.54

193.13

193.13

37.50 37.50

37.50 37.50

5.26 5.26 5.26 5.26 5.26

5.26 5.26 5.26 5.26 5.26

Page 46: Valor Ganado

4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4

4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4

Page 47: Valor Ganado

$47,

959.

39

$48,

023.

54

$48,

087.

69

$48,

151.

84

$48,

215.

99

$48,

280.

14

$48,

334.

68

$48,

389.

22

$48,

443.

76

$48,

645.

89

$48,

692.

39

$48,

738.

89

$48,

780.

15

$48,

807.

91

$48,

835.

67

$48,

876.

86

$48,

918.

05

$63.

54

$64.

15

$64.

15

$64.

15

$64.

15

$64.

15

$54.

54

$54.

54

$54.

54

$202

.13

$46.

50

$46.

50

$41.

26

$27.

76

$27.

76

$41.

19

$41.

19

$47,

802.

39

$47,

866.

54

$47,

930.

69

$47,

994.

84

$48,

058.

99

$48,

123.

14

$48,

177.

68

$48,

232.

22

$48,

286.

76

$48,

488.

89

$48,

535.

39

$48,

581.

89

$48,

623.

15

$48,

650.

91

$48,

678.

67

$48,

719.

86

$48,

761.

05

Avance fisico temprano 20.1828 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44

$47,813.07 $47,959.39 $48,087.69 ### ### ### ### ### ### ### ### ### ### ### ###$47,656.07 $47,802.39 $47,930.69 ### ### ### ### ### ### ### ### ### ### ### ###47,805.10 47,951.41 48,079.67 ### ### ### ### ### ### ### ### ### ### ### ###

$63.

54

$64.

15

$64.

15

$64.

15

$64.

15

$64.

15

$54.

54

$54.

54

$54.

54

$202

.13

$46.

50

$46.

50

$41.

26

$27.

76

$27.

76

$41.

19

$41.

19

Page 48: Valor Ganado

28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44

### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

0 20 40 60 80 100 120 140 1600

20000

40000

60000

80000

100000

120000

140000

160000

CORTE 3DIA 144

Row 235 Row 236 Row 237

0 50 100 150 200 2500

50000

100000

150000

200000

250000

CORTE 4192

Row 240 Row 241 Row 242

Page 49: Valor Ganado
Page 50: Valor Ganado

46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63

5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5

5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5

Page 51: Valor Ganado
Page 52: Valor Ganado

90

90

320 320 320 320 320 320 320 320 320 320

320 320 320 320 320 320 320 320 320 320

26.93 26.93

26.93 26.93

192.16 192.16

192.16 192.16

200 200

200 200

116.67 116.67 116.67

116.67 116.67 116.67

5.26 5.26

5.26 5.26

16.16 16.16 16.16 16.16 16.16 16.16 16.16 16.16 16.16

16.16 16.16 16.16 16.16 16.16 16.16 16.16 16.16 16.16

Page 53: Valor Ganado

4 4 4

4 4 4

34.18 34.18 34.18 34.18

34.18 34.18

5.24 5.24

5.24 5.24

Page 54: Valor Ganado

$48,

959.

24

$49,

000.

43

$49,

025.

59

$49,

238.

91

$49,

452.

23

$49,

563.

39

$49,

905.

00

$50,

246.

61

$50,

588.

22

$50,

929.

83

$51,

471.

44

$51,

996.

89

$52,

439.

01

$52,

881.

13

$53,

357.

43

$53,

717.

06

$53,

761.

48

$53,

805.

90

$41.

19

$41.

19

$25.

16

$213

.32

$213

.32

$111

.16

$341

.61

$341

.61

$341

.61

$341

.61

$541

.61

$525

.45

$442

.12

$442

.12

$442

.12

$325

.45

$44.

42

$44.

42

$48,

802.

24

$48,

843.

43

$48,

868.

59

$49,

081.

91

$49,

295.

23

$49,

406.

39

$49,

748.

00

$50,

089.

61

$50,

431.

22

$50,

772.

83

$51,

314.

44

$51,

839.

89

$52,

282.

01

$52,

724.

13

$53,

166.

25

$53,

491.

70

$53,

536.

12

$53,

580.

5445 46 47 48

### ### ### ###### ### ### ###### ### ### ###

$41.

19

$41.

19

$25.

16

$213

.32

$213

.32

$111

.16

$341

.61

$341

.61

$341

.61

$341

.61

$541

.61

$525

.45

$442

.12

$442

.12

$476

.30

$359

.63

$44.

42

$44.

42

Page 55: Valor Ganado

45 46 47 48

### ### ### ###### ### ### ###### ### ### ###

### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

0 50 100 150 200 2500

50000

100000

150000

200000

250000

CORTE 4192

Row 240 Row 241 Row 242

0 50 100 150 200 2500

50000

100000

150000

200000

250000

CORTE 5DIA 115

Row 244 Row 245 Row 246

Page 56: Valor Ganado
Page 57: Valor Ganado

64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79

5 5 5 5 5 5 5 5 5 5 5

5 5 5 5 5 5 5 5 5 5

225 225

225 225 225

266.67 266.67 266.67

266.67 266.67 266.67

300 300 300 300 300

300 300 300 300 300

140 140 140 140 140

140 140 140 140 140

250

Page 58: Valor Ganado

90

90

27.24 27.24 27.24 27.24

27.24 27.24 27.24 27.24

Page 59: Valor Ganado

34.18 34.18 34.18 34.18 34.18 34.18 34.18 34.18 34.18 34.18 34.18

34.18 34.18 34.18 34.18 34.18 34.18 34.18 34.18 34.18 34.18 34.18 34.18 34.18

49.67 49.67 49.67 49.67 49.67

49.67 49.67 49.67 49.67 49.67

5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24

5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24

Page 60: Valor Ganado

$53,

850.

32

$53,

894.

74

$54,

056.

40

$54,

353.

06

$54,

649.

72

$55,

288.

05

$55,

899.

14

$56,

510.

23

$56,

854.

65

$57,

199.

07

$57,

383.

49

$57,

578.

40

$57,

773.

31

$57,

968.

22

$58,

163.

13

$58,

468.

04

$44.

42

$44.

42

$161

.66

$296

.66

$296

.66

$296

.66

$611

.09

$611

.09

$611

.09

$344

.42

$339

.42

$229

.09

$229

.09

$194

.91

$194

.91

$194

.91

$53,

624.

96

$53,

669.

38

$53,

831.

04

$54,

127.

70

$54,

424.

36

$54,

721.

02

$55,

332.

11

$55,

943.

20

$56,

554.

29

$56,

898.

71

$57,

238.

13

$57,

467.

22

$57,

696.

31

$57,

891.

22

$58,

086.

13

$58,

281.

04

$44.

42

$44.

42

$161

.66

$296

.66

$296

.66

$638

.33

$611

.09

$611

.09

$344

.42

$344

.42

$184

.42

$194

.91

$194

.91

$194

.91

$194

.91

$304

.91

Page 61: Valor Ganado

### ### ### ### ### ### ### 55,899 56,510 ### ### ### ### ### ### ###### ### ### ### ### ### ### 55,332 55,943 ### ### ### ### ### ### ###### ### ### ### ### ### ### 55,255 55,866 ### ### ### ### ### ### ###

### ### ### ### ### ### ### 55,899 56,510 ### ### ### ### ### ### ###### ### ### ### ### ### ### 55,332 55,943 ### ### ### ### ### ### ###### ### ### ### ### ### ### 55,255 55,866 ### ### ### ### ### ### ###

### ### ### ### ### ### ### 55,899 56,510 ### ### ### ### ### ### ###### ### ### ### ### ### ### 55,332 55,943 ### ### ### ### ### ### ###### ### ### ### ### ### ### 55,255 55,866 ### ### ### ### ### ### ###

### ### ### ### ### ### ### 55,899 56,510 ### ### ### ### ### ### ###### ### ### ### ### ### ### 55,332 55,943 ### ### ### ### ### ### ###### ### ### ### ### ### ### 55,255 55,866 ### ### ### ### ### ### ###

0 50 100 150 200 2500

50000

100000

150000

200000

250000

CORTE 5DIA 115

Row 244 Row 245 Row 246

Page 62: Valor Ganado
Page 63: Valor Ganado

80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99

250

250 250

50

50

1,000

1,000

350 350 350 350 350 350 350 350 350 350

350 350 350 350 350 350 350 350 350 350 350 350

1,250 1,250 1,250 1,250 1,250 1,250 1,250

1,250 1,250 1,250 1,250

Page 64: Valor Ganado
Page 65: Valor Ganado
Page 66: Valor Ganado

21.64 21.64 21.64 21.64 21.64 21.64 21.64 21.64 21.64 21.64 21.64 21.64 21.64 21.64 21.64

21.64 21.64 21.64 21.64 21.64 21.64 21.64 21.64 21.64 21.64 21.64 21.64 21.64 21.64 21.64

5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24

5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24

Page 67: Valor Ganado

$58,

744.

92

$58,

821.

80

$59,

848.

68

$60,

225.

56

$60,

602.

44

$60,

979.

32

$61,

356.

20

$61,

733.

08

$62,

109.

96

$62,

486.

84

$62,

863.

72

$63,

240.

60

$63,

617.

48

$64,

894.

36

$66,

171.

24

$67,

426.

48

$68,

681.

72

$69,

936.

96

$71,

192.

20

$72,

447.

44

$276

.88

$276

.88

$76.

88

$1,0

26.8

8

$376

.88

$376

.88

$376

.88

$376

.88

$376

.88

$376

.88

$376

.88

$376

.88

$376

.88

$376

.88

$376

.88

$355

.24

$1,2

55.2

4

$1,2

55.2

4

$1,2

55.2

4

$1,2

55.2

4

$58,

557.

92

$58,

834.

80

$58,

911.

68

$59,

938.

56

$60,

315.

44

$60,

692.

32

$61,

069.

20

$61,

446.

08

$61,

822.

96

$62,

199.

84

$62,

576.

72

$62,

953.

60

$63,

330.

48

$63,

707.

36

$64,

084.

24

$64,

439.

48

$65,

694.

72

$66,

949.

96

$68,

205.

20

$69,

460.

44

$276

.88

$76.

88

$1,0

26.8

8

$376

.88

$376

.88

$376

.88

$376

.88

$376

.88

$376

.88

$376

.88

$376

.88

$376

.88

$376

.88

$1,2

76.8

8

$1,2

76.8

8

$1,2

55.2

4

$1,2

55.2

4

$1,2

55.2

4

$1,2

55.2

4

$1,2

55.2

4

Page 68: Valor Ganado

### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

Page 69: Valor Ganado
Page 70: Valor Ganado

100 101 102 103 104 105 106 107 108 109 110 111 112 113 114

1,250 1,250 1,250 1,250 1,250 1,250 1,250 1,250 1,250

1,250 1,250 1,250 1,250 1,250 1,250 1,250 1,250 1,250 1,250 1,250 1,250

2,987.65 2,987.65 2,987.65 2,987.65 2,987.65 2,987.65

2,987.65 2,987.65 2,987.65

Page 71: Valor Ganado

5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24

5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24

Page 72: Valor Ganado

$73,

702.

68

$74,

957.

92

$76,

213.

16

$77,

468.

40

$78,

723.

64

$79,

978.

88

$81,

234.

12

$82,

489.

36

$83,

744.

60

$86,

737.

49

$89,

730.

38

$92,

723.

27

$95,

716.

16

$98,

709.

05

$101

,701

.94

$1,2

55.2

4

$1,2

55.2

4

$1,2

55.2

4

$1,2

55.2

4

$1,2

55.2

4

$1,2

55.2

4

$1,2

55.2

4

$1,2

55.2

4

$1,2

55.2

4

$1,2

55.2

4

$1,2

55.2

4

$1,2

55.2

4

$2,9

92.8

9

$2,9

92.8

9

$2,9

92.8

9

$70,

715.

68

$71,

970.

92

$73,

226.

16

$74,

481.

40

$75,

736.

64

$76,

991.

88

$78,

247.

12

$79,

502.

36

$80,

757.

60

$82,

012.

84

$83,

268.

08

$84,

523.

32

$87,

516.

21

$90,

509.

10

$93,

501.

99

$1,2

55.2

4

$1,2

55.2

4

$1,2

55.2

4

$1,2

55.2

4

$1,2

55.2

4

$1,2

55.2

4

$1,2

55.2

4

$1,2

55.2

4

$1,2

55.2

4

$2,9

92.8

9

$2,9

92.8

9

$2,9

92.8

9

$2,9

92.8

9

$2,9

92.8

9

$2,9

92.8

9

Page 73: Valor Ganado

### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

Page 74: Valor Ganado
Page 75: Valor Ganado

115 116 117 118 119 120 121 122 123 124 125

2,987.65 2,987.65 2,987.65 2,987.65 2,987.65 2,987.65 2,987.65 2,987.65 2,987.65 2,987.65 2,987.65

2,987.65 2,987.65 2,987.65 2,987.65 2,987.65 2,987.65 2,987.65 2,987.65 2,987.65 2,987.65 2,987.65

Page 76: Valor Ganado

5.24 5.24 5.24 5.24 5.24 5.24 5.24

5.24 5.24 5.24 5.24 5.24 5.24 5.24

Page 77: Valor Ganado

$104

,694

.83

$107

,687

.72

$110

,680

.61

$113

,673

.50

$116

,666

.39

$119

,659

.28

$122

,652

.17

$125

,639

.82

$128

,627

.47

$131

,615

.12

$134

,602

.77

$2,9

92.8

9

$2,9

92.8

9

$2,9

92.8

9

$2,9

92.8

9

$2,9

92.8

9

$2,9

92.8

9

$2,9

92.8

9

$2,9

87.6

5

$2,9

87.6

5

$2,9

87.6

5

$2,9

87.6

5

$96,

494.

88

$99,

487.

77

$102

,480

.66

$105

,473

.55

$108

,466

.44

$111

,459

.33

$114

,452

.22

$117

,439

.87

$120

,427

.52

$123

,415

.17

$126

,402

.82

$2,9

92.8

9

$2,9

92.8

9

$2,9

92.8

9

$2,9

92.8

9

$2,9

92.8

9

$2,9

92.8

9

$2,9

92.8

9

$2,9

87.6

5

$2,9

87.6

5

$2,9

87.6

5

$2,9

87.6

5

Page 78: Valor Ganado

### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###

### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###

### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###

Page 79: Valor Ganado
Page 80: Valor Ganado

126 127 128 129 130 131 132 133 134 135 136

2,987.65 2,987.65 2,987.65

1,005.56 1,005.56 1,005.56 1,005.56 1,005.56 1,005.56 1,005.56 1,005.56 1,005.56

1,005.56 1,005.56 1,005.56 1,005.56 1,005.56 1,005.56 1,005.56 1,005.56

333.33 333.33

357.14 357.14

Page 81: Valor Ganado

$135

,608

.33

$136

,613

.89

$137

,619

.45

$138

,625

.01

$139

,630

.57

$140

,636

.13

$141

,641

.69

$142

,647

.25

$143

,652

.81

$144

,343

.28

$145

,033

.75

$2,9

87.6

5

$2,9

87.6

5

$2,9

87.6

5

$1,0

05.5

6

$1,0

05.5

6

$1,0

05.5

6

$1,0

05.5

6

$1,0

05.5

6

$1,0

05.5

6

$1,0

05.5

6

$1,0

05.5

6

$129

,390

.47

$132

,378

.12

$135

,365

.77

$136

,371

.33

$137

,376

.89

$138

,382

.45

$139

,388

.01

$140

,393

.57

$141

,399

.13

$142

,404

.69

$143

,410

.25

$1,0

05.5

6

$1,0

05.5

6

$1,0

05.5

6

$1,0

05.5

6

$1,0

05.5

6

$1,0

05.5

6

$1,0

05.5

6

$1,0

05.5

6

$1,0

05.5

6

$690

.47

$690

.47

Page 82: Valor Ganado

### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###

### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###

### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###

Page 83: Valor Ganado
Page 84: Valor Ganado

137 138 139 140 141 142 143 144 145 146 147

1,005.56

333.33 333.33 333.33 333.33 333.33 333.33 333.33

333.33 333.33 333.33 333.33 333.33 333.33 333.33 333.33 333.33 333.33

357.14 357.14 357.14 357.14 357.14 357.14 357.14 357.14 357.14 357.14 357.14

357.14 357.14 357.14 357.14 357.14 357.14 357.14 357.14 357.14 357.14

Page 85: Valor Ganado
Page 86: Valor Ganado
Page 87: Valor Ganado
Page 88: Valor Ganado

$145

,724

.22

$146

,414

.69

$147

,105

.16

$147

,795

.63

$148

,486

.10

$149

,176

.57

$149

,867

.04

$150

,224

.18

$150

,581

.32

$150

,938

.46

$151

,295

.60

$1,0

05.5

6

$690

.47

$690

.47

$690

.47

$690

.47

$690

.47

$690

.47

$690

.47

$690

.47

$690

.47

$690

.47

$144

,415

.81

$145

,106

.28

$145

,796

.75

$146

,487

.22

$147

,177

.69

$147

,868

.16

$148

,558

.63

$149

,249

.10

$149

,939

.57

$150

,630

.04

$151

,320

.51

$690

.47

$690

.47

$690

.47

$690

.47

$690

.47

$690

.47

$690

.47

$357

.14

$357

.14

$357

.14

$357

.14

Page 89: Valor Ganado

### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ###

### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###

### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###

Page 90: Valor Ganado
Page 91: Valor Ganado

148 149 150 151 152 153 154 155 156 157 158 159 160 161

357.14

357.14 357.14 357.14 357.14

333.33 333.33 333.33

333.33 333.33 333.33

113.25 113.25 113.25 113.25

113.25 113.25 113.25 113.25

500

500

900 900

900 900

125 125

Page 92: Valor Ganado

125 125

225 225

225 225

500

125

Page 93: Valor Ganado

53.78 53.78 53.78 53.78 53.78 53.78 53.78

53.78 53.78 53.78 53.78 53.78 53.78 53.78

Page 94: Valor Ganado

$151

,652

.74

$152

,099

.32

$152

,545

.90

$152

,992

.48

$153

,105

.73

$153

,605

.73

$154

,505

.73

$155

,459

.51

$155

,638

.29

$155

,817

.07

$156

,095

.85

$156

,374

.63

$156

,928

.41

$157

,107

.19

$357

.14

$357

.14

$357

.14

$357

.14

$446

.58

$446

.58

$946

.58

$167

.03

$953

.78

$953

.78

$178

.78

$178

.78

$278

.78

$278

.78

$151

,677

.65

$152

,034

.79

$152

,391

.93

$152

,749

.07

$153

,195

.65

$153

,642

.23

$154

,588

.81

$154

,755

.84

$155

,709

.62

$156

,663

.40

$156

,842

.18

$157

,020

.96

$157

,299

.74

$157

,578

.52

$357

.14

$446

.58

$446

.58

$446

.58

$113

.25

$500

.00

$900

.00

$953

.78

$178

.78

$178

.78

$278

.78

$278

.78

$553

.78

$178

.78

Page 95: Valor Ganado

### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ###

### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ###

Page 96: Valor Ganado
Page 97: Valor Ganado

162 163 164 165 166 167 168 169 170 171 172 173 174 175

Page 98: Valor Ganado

500

125

125 125

175

175 175 175

87.50 87.50

105.50

175 175

175 175

125 125

125 125

100

100

100 100

100 100

3,239.25 3,239.25 3,239.25 3,239.25 3,239.25 3,239.25 3,239.25

3,200.00 3,200.00 3,200.00 3,200.00 3,200.00 3,200.00

Page 99: Valor Ganado

53.78 53.78 53.78 53.78 53.78

53.78 53.78 53.78 53.78 53.78

17.56 17.56 17.56 17.56 17.56 17.56 17.56 17.56 17.56

17.56 17.56 17.56 17.56 17.56 17.56 17.56 17.56 17.56

Page 100: Valor Ganado

$157

,285

.97

$157

,602

.25

$157

,918

.53

$158

,272

.31

$158

,551

.09

$158

,668

.65

$158

,786

.21

$162

,043

.02

$165

,299

.83

$168

,556

.64

$171

,813

.45

$175

,070

.26

$178

,327

.07

$181

,583

.88

$553

.78

$178

.78

$178

.78

$334

.28

$353

.78

$317

.56

$292

.56

$292

.56

$3,3

17.5

6

$3,2

17.5

6

$3,2

17.5

6

$3,2

17.5

6

$3,2

17.5

6

$3,2

17.5

6

$158

,132

.30

$158

,311

.08

$158

,489

.86

$158

,824

.14

$159

,177

.92

$159

,495

.48

$159

,788

.04

$160

,080

.60

$163

,398

.16

$166

,615

.72

$169

,833

.28

$173

,050

.84

$176

,268

.40

$179

,485

.96

$178

.78

$316

.28

$316

.28

$353

.78

$278

.78

$117

.56

$117

.56

$3,2

56.8

1

$3,2

56.8

1

$3,2

56.8

1

$3,2

56.8

1

$3,2

56.8

1

$3,2

56.8

1

$3,2

56.8

1

Page 101: Valor Ganado

### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ###

### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ###

Page 102: Valor Ganado
Page 103: Valor Ganado

176 177 178 179 180 181 182 183 184 185 186 187 188

Page 104: Valor Ganado

3,239.25 3,239.25 3,239.25 3,239.25 3,239.25

3,200.00 3,200.00 3,200.00 3,200.00

300

300

250 250 250 250

175 175 175

916.44 916.44 916.44 916.44

916.44 916.44 916.44 916.44 916.44 916.44

83.33 83.33 83.33

100.00 100.00

Page 105: Valor Ganado

17.56 17.56 17.56 17.56 17.56 17.56 17.56 17.56 17.56 17.56 17.56 17.56 17.56

17.56 17.56 17.56 17.56 17.56 17.56 17.56 17.56 17.56 17.56 17.56 17.56 17.56

Page 106: Valor Ganado

$184

,840

.69

$188

,097

.50

$191

,354

.31

$194

,611

.12

$197

,867

.93

$198

,435

.49

$198

,786

.38

$199

,137

.27

$199

,488

.16

$200

,422

.16

$201

,356

.16

$202

,290

.16

$203

,224

.16

$3,2

17.5

6

$3,2

17.5

6

$3,2

17.5

6

$3,2

17.5

6

$492

.56

$292

.56

$292

.56

$934

.00

$934

.00

$934

.00

$934

.00

$934

.00

$934

.00

$182

,703

.52

$185

,921

.08

$189

,138

.64

$192

,356

.20

$192

,848

.76

$193

,141

.32

$193

,433

.88

$194

,367

.88

$195

,301

.88

$196

,235

.88

$197

,169

.88

$198

,103

.88

$199

,037

.88

$3,2

56.8

1

$3,2

56.8

1

$3,2

56.8

1

$3,2

56.8

1

$3,2

56.8

1

$567

.56

$350

.89

$350

.89

$350

.89

$934

.00

$934

.00

$934

.00

$934

.00

Page 107: Valor Ganado

### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ###

### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ###

Page 108: Valor Ganado
Page 109: Valor Ganado

189 190 191 192 193 194 195 196 197 198 199 200 201 202 203

Page 110: Valor Ganado

916.44 916.44 916.44 916.44 916.44 916.44 916.44 916.44

916.44 916.44 916.44 916.44 916.44 916.44 916.44 916.44 916.44

90 90 90 90 90

40 40 40 40 40 40

200

781.80 781.80

150

150 150

Page 111: Valor Ganado
Page 112: Valor Ganado

17.56 17.56 17.56

17.56 17.56 17.56

49.43 49.43 49.43 49.43 49.43 49.43 49.43 49.43 49.43 49.43 49.43 49.43

49.43 49.43 49.43 49.43 49.43 49.43 49.43 49.43 49.43 49.43 49.43 49.43

Page 113: Valor Ganado

$204

,158

.16

$205

,092

.16

$206

,026

.16

$206

,992

.03

$207

,957

.90

$208

,923

.77

$209

,889

.64

$210

,855

.51

$211

,821

.38

$211

,960

.81

$212

,100

.24

$212

,239

.67

$212

,379

.10

$213

,560

.33

$214

,391

.56

$934

.00

$934

.00

$934

.00

$965

.87

$965

.87

$965

.87

$965

.87

$965

.87

$965

.87

$89.

43

$89.

43

$89.

43

$89.

43

$239

.43

$239

.43

$199

,971

.88

$200

,905

.88

$201

,839

.88

$202

,805

.75

$203

,771

.62

$204

,737

.49

$205

,703

.36

$206

,669

.23

$207

,635

.10

$207

,724

.53

$207

,813

.96

$207

,903

.39

$207

,992

.82

$208

,232

.25

$208

,471

.68

$934

.00

$934

.00

$934

.00

$965

.87

$965

.87

$965

.87

$965

.87

$965

.87

$139

.43

$139

.43

$139

.43

$139

.43

$139

.43

$1,1

81.2

3

$831

.23

Page 114: Valor Ganado

### ### ### ### ###### ### ### ### ###### ### ### ### ###

### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

Page 115: Valor Ganado
Page 116: Valor Ganado

204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221

Page 117: Valor Ganado

40 40

100 100

781.80 781.80 781.80

781.80 781.80 781.80 781.80 781.80 781.80

850 850 850 850 850

870 870 870 870 870 870 870

1,304 1,034 1,034 1,034

1,000 1,000 1,000

640 610 610 610 610

563.00 563.00

Page 118: Valor Ganado

26.26 26.26 26.26 26.26 26.26 26.26 26.26 26.26 26.26 26.26 26.26 26.26 26.26 26.26 26.26 26.26 26.26 26.26

20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20

Page 119: Valor Ganado

$215

,199

.62

$216

,007

.68

$216

,815

.74

$217

,692

.00

$218

,568

.26

$220

,748

.52

$221

,624

.78

$222

,501

.04

$223

,561

.30

$224

,621

.56

$225

,681

.82

$226

,348

.08

$226

,984

.34

$227

,620

.60

$228

,256

.86

$228

,893

.12

$229

,482

.38

$230

,071

.64

$60.

00

$60.

00

$901

.80

$901

.80

$801

.80

$801

.80

$801

.80

$801

.80

$890

.00

$890

.00

$890

.00

$890

.00

$890

.00

$890

.00

$890

.00

$1,0

20.0

0

$1,0

20.0

0

$1,0

20.0

0

$208

,531

.68

$208

,591

.68

$209

,493

.48

$210

,395

.28

$211

,197

.08

$211

,998

.88

$212

,800

.68

$213

,602

.48

$214

,492

.48

$215

,382

.48

$216

,272

.48

$217

,162

.48

$218

,052

.48

$218

,942

.48

$219

,832

.48

$220

,852

.48

$221

,872

.48

$222

,892

.48

$808

.06

$808

.06

$808

.06

$876

.26

$876

.26

$2,1

80.2

6

$876

.26

$876

.26

$1,0

60.2

6

$1,0

60.2

6

$1,0

60.2

6

$666

.26

$636

.26

$636

.26

$636

.26

$636

.26

$589

.26

$589

.26

Page 120: Valor Ganado

### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ###

Page 121: Valor Ganado
Page 122: Valor Ganado

222 223 224 225 226 227 228 229 230 231 232

Page 123: Valor Ganado

1,000

610 610 610 610 610

563.00 563.00

400 400 400 400 400

Page 124: Valor Ganado
Page 125: Valor Ganado

26.26 26.26

20 20

Page 126: Valor Ganado

$230

,660

.90

$231

,250

.16

$231

,250

.16

$231

,250

.16

$231

,250

.16

$231

,250

.16

$231

,250

.16

$231

,250

.16

$231

,250

.16

$231

,250

.16

$231

,250

.16

$1,0

20.0

0

$630

.00

$610

.00

$610

.00

$610

.00

$610

.00

$400

.00

$400

.00

$400

.00

$400

.00

$400

.00

$223

,912

.48

$224

,542

.48

$225

,152

.48

$225

,762

.48

$226

,372

.48

$226

,982

.48

$227

,382

.48

$227

,782

.48

$228

,182

.48

$228

,582

.48

$228

,982

.48

$589

.26

$589

.26

$0.0

0

$0.0

0

$0.0

0

$0.0

0

$0.0

0

$0.0

0

$0.0

0

$0.0

0

$0.0

0

Page 127: Valor Ganado
Page 128: Valor Ganado
Page 129: Valor Ganado

Adju

dica

ción

de

cons

truc

ción

Act. 1 2 3 4 5 6 7 8

OBC-1 40,000.033.33% 66.66% 100%

13,332.00 13,332.00 13,332.00

OBC-2 1,000.011.11% 22.22% 33.33% 44.44% 55.55%

111.10 110.00 110.00 110.00 110.00

OBC-3 200.0

OBC-4 300.0

OBC-5 450.0

OBC-6 800.0

OBC-7 1,500.0

OBC-8 700.0

OBC-9 500.0

OBC-10 50.0

OBC-11 1,000.0

Inic

io d

e la

con

stru

cció

n

OBC-12 3,500.0

OBC-123 20,000.0

OBC-14 50,790.1

OBC-15 9,050.0

OBC-16 3,000.0

OBC-17 5,000.0

OBC-18 1,000.0

OBC-19 453.0

Reci

bim

ient

o de

obr

a ci

vil OBC-20 500.0

OBC-21 1,800.0

OBC-22 250.0

Costo total

Page 130: Valor Ganado

Reci

bim

ient

o de

obr

a ci

vil

OBC-23 450.0

OBC-24 500.0

Gesti

ón d

e co

mpr

a de

maq

uina

ria y

equ

ipo

IPP-1 250.0

IPP-2 175.0

IPP-3 175.0

IPP-4 350.0

IPP-5 250.0

IPP-6 100.0

IPP-7 200.0

IPP-8 38,871.0

Rece

pció

n e

inst

alac

ión

de m

aqui

naria

y q

euip

o IPP-9 300.0

IPP-10 1,000.0

IPP-11 10,997.3

IPP-12 250.0

IPP-13 450.0

IPP-14 200.0

IPP-15 3,909.0

IPP-16 150.0

Prue

ba p

iloto

IPP-17 4,250.0

IPP-18 4,406.0

IPP-19 3,080.0

IPP-20 2,252.0

Capa

cita

ción

par

a lo

s coc

ios

PLN-1 45.0

Page 131: Valor Ganado

Capa

cita

ción

par

a lo

s coc

ios

PLN-1 45.0

PLN-2 27.0

PLN-3 27.0

PLN-4 90.0

PLN-5 3,204.5

PLN-6 90.0

Estr

uctu

ra

PLN-7 107.7

PLN-8 384.3

PLN-9 400.0

PLN-10 350.0

Fina

ncia

mie

nto

FNT-1 105.4

FNT-2 188.3

FNT-3 74.7

FNT-4 109.1

Docu

men

taci

ón

FNT-5 275.8

FNT-6 136.6

Enví

o de

solic

itude

s

FNT-7 193.1

FNT-8 75.0

FNT-9 36.8

FNT-10 145.4

FNT-11 109.0

Gesti

ón d

e pe

rmiso

s

LGZ-1 753.9

LGZ-2 302.1

Page 132: Valor Ganado

Gesti

ón d

e pe

rmiso

sLGZ-3 80.0

Mat

ricul

a de

em

pres

a LGZ-4 512.7

LGZ-5 248.4

LGZ-6 324.6

LGZ-7 314.4

Perm

isos a

mbi

enta

les

LGZ-8 645.4

LGZ-9 439.0

Gesti

ón d

e pe

rmiso

s

LGZ-10 593.2

LGZ-11 525.2

Cont

rata

ción

del

per

sona

l RH-1 300.050% 50%

150 150

RH-2 250.0100%

250

RH-3 500.0100%

500

RH-4 450.050% 50%

225 225

RH-5 350.0100%

350

Recl

utam

ient

o y

sele

cció

n RH-6 125.0100%

125

RH-7 200.0

RH-8 400.0

RH-9 425.0

RH-10 225.0

Elab

orac

ión

de c

ontr

atos RH-11 400.0

RH-12 800.0

RH-13 300.0

Page 133: Valor Ganado

Elab

orac

ión

de c

ontr

atos

RH-14 376.9

VG

13,4

82.0

0

13,4

82.0

0

13,5

82.0

0

611.

10

335.

00

335.

00

460.

00

235.

00

VG

A

13,4

82.0

0

26,9

63.9

9

40,5

45.9

9

41,1

57.0

9

41,4

92.0

9

41,8

27.0

9

42,2

87.0

9

42,5

22.0

9

CORTE DIA VPA CRA VGA IDS IDC VC IDSC CPAT

1 48.00 49025.59 48868.59 49017.20 0.9998 1.0030 148.61 1.0029 230549.04

2 96.00 68681.72 65694.72 64915.94 0.9452 0.9881 -778.78 0.9340 234024.383 144.0 150224.18 149249.10 148214.24 0.9866 0.9931 -1034.86 0.9798 232864.764 192.0 206992.03 202805.75 206955.73 0.9998 1.0205 4149.98 1.0203 226612.995 215.0 226348.08 217162.48 218619.15 0.9659 1.0067 1456.67 0.9723 229709.29

Page 134: Valor Ganado

9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24

66.66% 77.77% 88.88% 100%

110.00 110.00 110.00 110.00

100%

200.00

1.66% 3.33% 4.98% 6.64 8.3% 9,96% 11.62% 13.28% 14.94% 16.6% 18.26%

4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98

Page 135: Valor Ganado

25% 50% 75% 100% 9

Page 136: Valor Ganado

11.25 11.25 11.25 11.25

50% 100%

52.72 52.72

50% 100%

94.16 94.16

25%

18.67

33.33% 66.66% 100%

251.26 251.26 251.26

7.7% 15.4% 23.1% 30.8% 38.5% 46.2% 53.9% 61.6% 69.3%

23.26 23.26 23.26 23.26 23.26 23.26 23.26 23.26 23.26

Page 137: Valor Ganado

33.33% 66.67% 100%

66.67 66.67 66.67

100%

400

100%

425

100%

225

100%

400

100%

800

100%

300

Page 138: Valor Ganado

1

376.8917

6.67

176.

67

176.

67

510.

00

625.

00

229.

98

404.

98

1,09

0.76

590.

76

667.

65

39.4

9

80.9

6

80.9

6

122.

40

122.

40

46.9

1

42,6

98.7

6

42,8

75.4

3

43,0

52.1

0

43,5

62.1

0

44,1

87.1

0

44,4

17.0

8

44,8

22.0

6

45,9

12.8

2

46,5

03.5

8

47,1

71.2

2

47,2

10.7

2

47,2

91.6

8

47,3

72.6

4

47,4

95.0

5

47,6

17.4

5

47,6

64.3

6

TPAT

223.04

235.94226.02223.04230.88

Page 139: Valor Ganado

25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41

19.92% 21.58% 23.24% 24.9% 26.56% 28.22% 29.88% 31.54% 33.2% 34.86% 36.52% 38.18% 39.84% 41.5% 43.16% 44.82% 46.48%

4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98

Page 140: Valor Ganado

100%

27.00

50%

13.50

50% 75% 100%

18.67 18.67 18.67

50% 100%

54.54 54.54

20% 40% 60% 80% 100%

55.15 55.15 55.15 55.15 55.15

33.33% 66.66% 100%

45.54 45.54 45.54

100%

193.13

50% 100%

37.50 37.50

14.28%

5.26

77% 84.7% 92.4% 100%

23.26 23.26 23.26 23.26

Page 141: Valor Ganado

5% 10% 15% 20% 25% 30% 35% 40% 45% 50% 55% 60% 65%

4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00

Page 142: Valor Ganado

46.9

1

46.9

1

46.9

1

82.7

8

63.5

2

64.1

3

64.1

3

64.1

3

64.1

3

64.1

3

54.5

2

54.5

2

54.5

2

202.

11

46.4

8

73.4

8

27.7

4

47,7

11.2

8

47,7

58.1

9

47,8

05.1

0

47,8

87.8

9

47,9

51.4

1

48,0

15.5

4

48,0

79.6

7

48,1

43.8

0

48,2

07.9

3

48,2

72.0

6

48,3

26.5

7

48,3

81.0

9

48,4

35.6

0

48,6

37.7

1

48,6

84.1

9

48,7

57.6

7

48,7

85.4

1

0 0 0 055916 45 54482 4562490 90 63456 90

143616 135 144582 135194538 180 195504 180

231250.13 223 231250.13 223

Page 143: Valor Ganado

42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59

48.14% 49.8% 51.46% 53.12% 54.78% 56.44% 58.1% 59.76% 61.42% 63.1% 64.74% 66.4% 68.1% 69.72% 71.38% 73.1% 74.7% 76.36%

4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98

Page 144: Valor Ganado
Page 145: Valor Ganado

100%

13.50

100%

90.00

10% 20% 30% 40% 50% 60% 70% 80% 90%

320.45 320.45 320.45 320.45 320.45 320.45 320.45 320.45 320.45

25% 50% 75% 100%

26.93 26.93 26.93 26.93

50% 100%

192.16 192.16

50% 100%

200.00 200.00

33.33% 66.67% 100%

116.66 116.66 116.66

28.58% 42.82% 57.12% 71.4% 85.68% 100%

5.26 5.26 5.26 5.26 5.26 5.26

11.11% 22.22% 33.33% 44.44% 55.55% 66.66% 77.77% 88.88% 100%

16.16 16.16 16.16 16.16 16.16 16.16 16.16 16.16 16.16

Page 146: Valor Ganado

70% 75% 80% 85% 90% 95% 100%

4.00 4.00 4.00 4.00 4.00 4.00 4.00

Page 147: Valor Ganado

27.7

4

14.2

4

41.1

7

41.1

7

41.1

7

41.1

7

25.1

4

213.

30

303.

30

341.

59

541.

59

541.

59

458.

25

458.

25

458.

25

325.

43

325.

43

325.

43

48,8

13.1

5

48,8

27.3

9

48,8

68.5

5

48,9

09.7

2

48,9

50.8

9

48,9

92.0

6

49,0

17.2

0

49,2

30.5

0

49,5

33.7

9

49,8

75.3

8

50,4

16.9

7

50,9

58.5

6

51,4

16.8

1

51,8

75.0

5

52,3

33.3

0

52,6

58.7

3

52,9

84.1

6

53,3

09.5

9

Page 148: Valor Ganado

60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75

78% 79.68% 81.34% 83% 84.66% 86.32% 87.98% 89.64% 91.3% 92.97% 94.62% 96.28% 98.2% 100%

4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98

33.33% 66.66% 100%

150.0 150.0 150.0

33.33% 66.67% 100%

266.64 266.64 266.64

20% 40% 60% 80% 100%

300.00 300.00 300.00 300.00 300.00

20%

140.00

Page 149: Valor Ganado

100% 320.45

320.45

100%

90.00

25% 50% 75% 100%

27.24 27.24 27.24 27.24

Page 150: Valor Ganado

6.67% 13.34% 20% 26.68% 33.35% 40% 46.69% 53.36% 60% 66.7% 73.37% 80% 86.71% 93.38%

34.20 34.20 34.20 34.20 34.20 34.20 34.20 34.20 34.20 34.20 34.20 34.20 34.20 34.20

20%

49.67

1.66% 3.33% 4.98% 6.64 8.3% 9,96% 11.62% 13.28% 14.94% 16.6% 18.26% 19.92% 21.58% 23.24%

5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22

Page 151: Valor Ganado

325.

43

94.9

8

44.4

0

44.4

0

44.4

0

44.4

0

71.6

4

221.

62

221.

62

221.

62

611.

04

611.

04

611.

04

344.

40

339.

42

229.

09

53,6

35.0

2

53,7

30.0

0

53,7

74.3

9

53,8

18.7

9

53,8

63.1

9

53,9

07.5

8

53,9

79.2

2

54,2

00.8

4

54,4

22.4

6

54,6

44.0

8

55,2

55.1

2

55,8

66.1

6

56,4

77.2

0

56,8

21.6

0

57,1

61.0

1

57,3

90.1

0

Page 152: Valor Ganado

76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94

40% 60% 80% 100%

140.00 140.00 140.00 140.00

50% 50%

250.00 250.00

100%

50.00

100%

1,000.00

8.33% 16.66% 25% 33,32% 41.65% 50% 58.31% 66.64% 75% 83.3% 91.63%

291.6 291.6 291.6 291.6 291.6 291.6 291.6 291.6 291.6 291.6 291.6

6.25%

Page 153: Valor Ganado

100%

34.20

40% 60% 80% 100%

49.67 49.67 49.67 49.67

6.67% 13.34% 20% 26.68% 33.35% 40% 46.69% 53.36% 60% 66.7% 73.37% 80% 86.71% 93.38% 100%

21.65 21.65 21.65 21.65 21.65 21.65 21.65 21.65 21.65 21.65 21.65 21.65 21.65 21.65 21.65

24.9% 26.56% 28.22% 29.88% 31.54% 33.2% 34.86% 36.52% 38.18% 39.84% 41.5% 43.16% 44.82% 46.48% 48.14% 49.8% 51.46% 53.12% 54.78%

5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22

Page 154: Valor Ganado

229.

09

194.

89

194.

89

194.

89

276.

87

276.

87

76.8

7

1,02

6.87

318.

42

318.

42

318.

42

318.

42

318.

42

318.

42

318.

42

318.

42

318.

42

318.

42

318.

42

57,6

19.1

9

57,8

14.0

7

58,0

08.9

6

58,2

03.8

5

58,4

80.7

2

58,7

57.5

9

58,8

34.4

6

59,8

61.3

3

60,1

79.7

5

60,4

98.1

7

60,8

16.5

9

61,1

35.0

1

61,4

53.4

3

61,7

71.8

5

62,0

90.2

7

62,4

08.6

9

62,7

27.1

1

63,0

45.5

3

63,3

63.9

5

Page 155: Valor Ganado

95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111

100%

291.6

12.5% 6.25% 12.5% 18.75% 25% 31.25% 37.5% 43.75% 50% 56.25% 62.5% 68.75% 75% 81.25% 87.5% 93.75% 100%

1,250.0 1,250.0 1,250.0 1,250.0 1,250.0 1,250.0 1,250.0 1,250.0 1,250.0 1,250.0 1,250.0 1,250.0 1,250.0 1,250.0 1,250.0 1,250.0

6.25% 12.5%

Page 156: Valor Ganado
Page 157: Valor Ganado
Page 158: Valor Ganado

56.44% 58.1% 59.76% 61.42% 63.1% 64.74% 66.4% 68.1% 69.72% 71.38% 73.1% 74.7% 76.36% 78% 79.68% 81.34% 83%

5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22

Page 159: Valor Ganado

296.

77

1,25

5.22

1,25

5.22

1,25

5.22

1,25

5.22

1,25

5.22

1,25

5.22

1,25

5.22

1,25

5.22

1,25

5.22

1,25

5.22

1,25

5.22

1,25

5.22

1,25

5.22

1,25

5.22

1,25

5.22

1,25

5.22

63,6

60.7

2

64,9

15.9

4

66,1

71.1

6

67,4

26.3

8

68,6

81.6

0

69,9

36.8

2

71,1

92.0

3

72,4

47.2

5

73,7

02.4

7

74,9

57.6

9

76,2

12.9

1

77,4

68.1

3

78,7

23.3

5

79,9

78.5

7

81,2

33.7

9

82,4

89.0

1

83,7

44.2

2

Page 160: Valor Ganado

112 113 114 115 116 117 118 119 120 121 122

5.88% 11.76% 17.64% 23.52% 29.4% 35.28% 41.16% 47.04% 52.92% 58.8% 64.68%

2,986.5 2,986.5 2,986.5 2,986.5 2,986.5 2,986.5 2,986.5 2,986.5 2,986.5 2,986.5 2,986.5

Page 161: Valor Ganado

84.66% 86.32% 87.98% 89.64% 91.3% 92.97% 94.62% 96.28% 98.2% 100%

5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22

Page 162: Valor Ganado

2,99

1.67

2,99

1.67

2,99

1.67

2,99

1.67

2,99

1.67

2,99

1.67

2,99

1.67

2,99

1.67

2,99

1.67

2,99

1.67

2,98

6.45

86,7

35.9

0

89,7

27.5

7

92,7

19.2

5

95,7

10.9

2

98,7

02.5

9

101,

694.

27

104,

685.

94

107,

677.

62

110,

669.

29

113,

660.

96

116,

647.

42

Page 163: Valor Ganado

123 124 125 126 127 128 129 130 131 132 133

70.56% 76.44% 82.32% 88.2% 94.1% 100%

2,986.5 2,986.5 2,986.5 2,986.5 2,986.5 2,986.5

11.11% 22.22% 33.33% 44.44% 55.55%

1,005.5 1,005.5 1,005.5 1,005.5 1,005.5

Page 164: Valor Ganado

2,98

6.45

2,98

6.45

2,98

6.45

2,98

6.45

2,98

6.45

2,98

6.45

1,00

5.46

1,00

5.46

1,00

5.46

1,00

5.46

1,00

5.46

119,

633.

87

122,

620.

33

125,

606.

78

128,

593.

24

131,

579.

69

134,

566.

15

135,

571.

61

136,

577.

07

137,

582.

53

138,

587.

99

139,

593.

45

Page 165: Valor Ganado

134 135 136 137 138 139 140 141 142 143 144

66.66% 77.77% 88.88% 100%

1,005.5 1,005.5 1,005.5 1,005.5

333.33 333.33 10% 20% 30% 40% 50% 60% 70%

300.0 300.0 300.0 300.0 300.0 300.0 300.0

7.14% 14.28% 21.42% 28.56% 35.7% 42.84% 50%

357.0 357.0 357.0 357.0 357.0 357.0 357.0

Page 166: Valor Ganado
Page 167: Valor Ganado
Page 168: Valor Ganado
Page 169: Valor Ganado

1,00

5.46

1,00

5.46

1,00

5.46

1,00

5.46

656.

99

656.

99

656.

99

656.

99

656.

99

656.

99

656.

99

140,

598.

91

141,

604.

36

142,

609.

82

143,

615.

28

144,

272.

28

144,

929.

27

145,

586.

27

146,

243.

26

146,

900.

25

147,

557.

25

148,

214.

24

Page 170: Valor Ganado

145 146 147 148 149 150 151 152 153 154 155 156

80% 90% 100%

300.0 300.0 300.0

57.12% 64.26% 71.4% 78.54% 85.68% 92.82% 100%

357.0 357.0 357.0 357.0 357.0 357.0 357.0 %

33.33% 66,66% 100%

333.3 333.3 333.3

25% 50% 75% 100%

113.3 113.3 113.3 113.3

100%

500.0

50%

900.0

Page 171: Valor Ganado

8.33% 16.66%

53.76 53.76

Page 172: Valor Ganado

656.

99

656.

99

656.

99

357.

00

357.

00

357.

00

357.

00

446.

6

446.

55

946.

55

167.

01

953.

76

148,

871.

24

149,

528.

23

150,

185.

23

150,

542.

22

150,

899.

22

151,

256.

22

151,

613.

21

152,

059.

81

152,

506.

36

153,

452.

91

153,

619.

92

154,

573.

67

Page 173: Valor Ganado

157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172

100%

900.0

50% 100%

125.0 125.0

Page 174: Valor Ganado

50% 100%

225.0 225.0

100%

500.0

50% 100%

125.0 125.0

33.33% 66,66% 100%

58.3 58.3 58.3

100% 87.5

175.0

50% 100%

175.0 175.0

50% 100%

125.0 125.0

100%

100.0

50% 100%

100.0 100.0

3239.25 3239.25 10% 20% 30%

3,887.1 3,887.1 3,887.1

Page 175: Valor Ganado

25% 33.32% 41.65% 50% 58.31% 66.64% 75% 83.3% 91.63% 100%

53.76 53.76 53.76 53.76 53.76 53.76 53.76 53.76 53.76 53.76

4% 8% 12% 16% 20% 24%

17.56 17.56 17.56 17.56 17.56 17.56

Page 176: Valor Ganado

953.

76

178.

76

178.

76

278.

76

278.

76

553.

76

178.

76

178.

76

287.

09

237.

09

200.

89

292.

56

292.

56

4,00

4.66

3,90

4.66

3,90

4.66

155,

527.

43

155,

706.

19

155,

884.

95

156,

163.

71

156,

442.

47

156,

996.

23

157,

174.

98

157,

353.

74

157,

640.

83

157,

877.

91

158,

078.

80

158,

371.

36

158,

663.

92

162,

668.

58

166,

573.

24

170,

477.

90

Page 177: Valor Ganado

173 174 175 176 177 178 179 180 181 182 183 184

Page 178: Valor Ganado

40% 50% 60% 70% 80% 90% 100%

3,887.1 3,887.1 3,887.1 3,887.1 3,887.1 3,887.1 3,887.1

100%

300.0

33.33% 66.66% 100% 250

333.3 333.3 333.3

6.67% 13.34%

733.5 733.5

50% 100% 83.33

125.0 125.0

Page 179: Valor Ganado

28% 32% 36% 40% 44% 48% 52% 56% 60% 64% 68% 72%

17.56 17.56 17.56 17.56 17.56 17.56 17.56 17.56 17.56 17.56 17.56 17.56

Page 180: Valor Ganado

3,90

4.66

3,90

4.66

3,90

4.66

3,90

4.66

3,90

4.66

3,90

4.66

3,90

4.66

775.

86

475.

86

350.

86

751.

08

751.

08

174,

382.

56

178,

287.

22

182,

191.

88

186,

096.

54

190,

001.

20

193,

905.

86

197,

810.

52

198,

586.

38

199,

062.

23

199,

413.

09

200,

164.

17

200,

915.

25

Page 181: Valor Ganado

185 186 187 188 189 190 191 192 193 194 195 196 197 198 199

Page 182: Valor Ganado

20% 26.68% 33.35% 40% 46.69% 53.36% 60% 66.7% 73.37% 80% 86.71% 93.38% 100%

733.5 733.5 733.5 733.5 733.5 733.5 733.5 733.5 733.5 733.5 733.5 733.5 733.5

14.28% 28.58%

64.3 64.3

Page 183: Valor Ganado
Page 184: Valor Ganado

76% 80% 84% 88% 92% 96% 100%

17.56 17.56 17.56 17.56 17.56 17.56 17.56

8.33% 16.66% 25% 33.32% 41.65% 50% 58.31% 66.64%

49.41 49.41 49.41 49.41 49.41 49.41 49.41 49.41

Page 185: Valor Ganado

751.

08

751.

08

751.

08

751.

08

751.

08

751.

08

751.

08

782.

93

782.

93

782.

93

782.

93

782.

93

782.

93

113.

67

113.

67

201,

666.

33

202,

417.

41

203,

168.

48

203,

919.

56

204,

670.

64

205,

421.

72

206,

172.

80

206,

955.

73

207,

738.

66

208,

521.

59

209,

304.

51

210,

087.

44

210,

870.

37

210,

984.

04

211,

097.

71

Page 186: Valor Ganado

200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216

Page 187: Valor Ganado

42.82% 57.12% 71.4% 85.68% 100%

64.3 64.3 64.3 64.3 64.3

100%

200.0

16.67% 33.34% 50% 66.68% 83.35% 100%

651.6 651.6 651.6 651.6 651.6 651.6

100%

150.0

14.28% 28.58% 42.82% 57.12% 71.4%

606.9 606.9 606.9 606.9 606.9

1304 1304

Page 188: Valor Ganado

75% 83.3% 91.63% 100%

49.41 49.41 49.41 49.41

5% 10% 15% 20% 25% 30% 35% 40% 45% 50% 55% 60% 65%

26.26 26.26 26.26 26.26 26.26 26.26 26.26 26.26 26.26 26.26 26.26 26.26 26.26

Page 189: Valor Ganado

113.

67

113.

67

113.

67

113.

67

90.5

2

226.

26

827.

89

677.

89

677.

89

677.

89

677.

89

677.

89

633.

16

633.

16

633.

16

633.

16

633.

16

211,

211.

38

211,

325.

05

211,

438.

72

211,

552.

39

211,

642.

91

211,

869.

17

212,

697.

06

213,

374.

95

214,

052.

84

214,

730.

73

215,

408.

62

216,

086.

51

216,

719.

67

217,

352.

83

217,

985.

99

218,

619.

15

219,

252.

31

Page 190: Valor Ganado

217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232

Page 191: Valor Ganado

85.68% 100%

606.9 606.9

25% 50% 75% 100%

1034 1034 1,101.5 1,101.5 1,101.5 1,101.5

20% 40% 60% 80% 100%

616.0 616.0 616.0 616.0 616.0

20% 40% 60% 80% 100%

1098 1098 1098 450.4 450.4 450.4 450.4 450.4

Page 192: Valor Ganado
Page 193: Valor Ganado

70% 75% 80% 85% 90% 95% 100%

26.26 26.26 26.26 26.26 26.26 26.26 26.26

Page 194: Valor Ganado

1,66

7.16

1,66

7.16

1,12

7.76

1,12

7.76

1,12

7.76

1,12

7.76

642.

26

616.

00

1,71

4.00

1,71

4.00

1,71

4.00

450.

40

450.

40

450.

40

450.

40

450.

40

220,

919.

47

222,

586.

63

223,

714.

39

224,

842.

15

225,

969.

91

227,

097.

67

227,

739.

93

228,

355.

93

230,

069.

93

231,

783.

93

233,

497.

93

233,

948.

33

234,

398.

73

234,

849.

13

235,

299.

53

235,

749.

93


Recommended