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
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)
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
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)
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
216 217 218 219 220 221 222 223
610 610 610 610 6101,098 1,098 1,098
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
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
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
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
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
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
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
VPACRAVGA
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
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
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
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
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
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
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
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
$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
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
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
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
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
$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
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
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
90
90
27.24 27.24 27.24 27.24
27.24 27.24 27.24 27.24
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
$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
### ### ### ### ### ### ### 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
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
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
$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
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
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
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
$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
### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
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
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
$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
### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###
### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###
### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###
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
$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
### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###
### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###
### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###
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
$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
### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ###
### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###
### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###
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
125 125
225 225
225 225
500
125
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
$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
### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ###
### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ###
162 163 164 165 166 167 168 169 170 171 172 173 174 175
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
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
$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
### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ###
### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ###
176 177 178 179 180 181 182 183 184 185 186 187 188
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
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
$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
### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ###
### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ###
189 190 191 192 193 194 195 196 197 198 199 200 201 202 203
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
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
$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
### ### ### ### ###### ### ### ### ###### ### ### ### ###
### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221
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
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
$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
### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ###
222 223 224 225 226 227 228 229 230 231 232
1,000
610 610 610 610 610
563.00 563.00
400 400 400 400 400
26.26 26.26
20 20
$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
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
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
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
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
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
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
25% 50% 75% 100% 9
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
33.33% 66.67% 100%
66.67 66.67 66.67
100%
400
100%
425
100%
225
100%
400
100%
800
100%
300
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
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
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
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
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
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
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
70% 75% 80% 85% 90% 95% 100%
4.00 4.00 4.00 4.00 4.00 4.00 4.00
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
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
100% 320.45
320.45
100%
90.00
25% 50% 75% 100%
27.24 27.24 27.24 27.24
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
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
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%
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
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
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%
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
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
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
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
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
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
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
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
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
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
8.33% 16.66%
53.76 53.76
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
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
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
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
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
173 174 175 176 177 178 179 180 181 182 183 184
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
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
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
185 186 187 188 189 190 191 192 193 194 195 196 197 198 199
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
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
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
200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216
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
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
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
217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232
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
70% 75% 80% 85% 90% 95% 100%
26.26 26.26 26.26 26.26 26.26 26.26 26.26
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