Valor Acumulado Del Proyecto1

<?xml version="1.0" encoding="UTF-8"?
>
<?mso-application progid="Excel.Sheet"?>
<Workbook xmlns="urn:schemas-microsoft-com:office:spreadsheet" xmlns:o="urn:sche
mas-microsoft-com:office:office" xmlns:x="urn:schemas-microsoft-com:office:excel
" xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet" xmlns:html="http://www
.w3.org/TR/REC-html40"><ExcelWorkbook xmlns="urn:schemas-microsoft-com:office:ex
cel"/><Styles><Style ss:ID="Default" ss:Name="Normal"><Alignment ss:Vertical="To
p" ss:WrapText="1"/></Style><Style ss:ID="s01"><Alignment ss:Vertical="Top" s
s:WrapText="1"/><Interior ss:Color="#000000" ss:Pattern="Solid"/><Borders><Borde
r ss:Position="Top" ss:Color="#000000" ss:LineStyle="Continuous" ss:Weight="1"/>
<Border ss:Position="Bottom" ss:Color="#000000" ss:LineStyle="Continuous" ss:Wei
ght="1"/><Border ss:Position="Right" ss:Color="#969696" ss:LineStyle="Continuous
" ss:Weight="1"/></Borders></Style><Style ss:ID="s02"><Alignment ss:Vertical="To
p" ss:WrapText="1"/><Interior ss:Color="#000000" ss:Pattern="Solid"/><Borders><Border ss:Position="Bottom" ss:Color="#000000" ss:LineStyle="Continuous" ss
:Weight="1"/><Border ss:Position="Right" ss:Color="#000000" ss:LineStyle="Contin
uous" ss:Weight="1"/></Borders></Style><Style ss:ID="s03"><Alignment ss:Vertical
="Top" ss:WrapText="1"/><Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/><Border
s><Border ss:Position="Top" ss:Color="#000000" ss:LineStyle="Continuous" ss:Weig
ht="1"/><Border ss:Position="Bottom" ss:Color="#969696" ss:LineStyle="Continuous
" ss:Weight="1"/><Border ss:Position="Right" ss:Color="#000000" ss:LineStyle="Co
ntinuous" ss:Weight="1"/></Borders></Style><Style ss:ID="s04"><Alignment ss:Vert
ical="Top" ss:WrapText="1"/><Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/><Bo
rders><Border ss:Position="Top" ss:Color="#969696" ss:LineStyle="Continuous" ss:
Weight="1"/><Border ss:Position="Bottom" ss:Color="#969696" ss:LineStyle="Contin
uous" ss:Weight="1"/><Border ss:Position="Right" ss:Color="#000000" ss:LineStyle
="Continuous" ss:Weight="1"/></Borders></Style><Style ss:ID="s05"><Alignment ss:
Vertical="Center" ss:WrapText="1"/><Interior ss:Color="#FFFFFF" ss:Pattern="Soli
d"/><Borders><Border ss:Position="Top" ss:Color="#969696" ss:LineStyle="Continuo
us" ss:Weight="1"/><Border ss:Position="Bottom" ss:Color="#969696" ss:LineStyle=
"Continuous" ss:Weight="1"/><Border ss:Position="Right" ss:Color="#000000" ss:Li
neStyle="Continuous" ss:Weight="1"/></Borders></Style><Style ss:ID="s06"><Alignm
ent ss:Vertical="Bottom" ss:WrapText="1"/><Interior ss:Color="#FFFFFF" ss:Patter
n="Solid"/><Borders><Border ss:Position="Top" ss:Color="#969696" ss:LineStyle="C
ontinuous" ss:Weight="1"/><Border ss:Position="Bottom" ss:Color="#969696" ss:Lin
eStyle="Continuous" ss:Weight="1"/><Border ss:Position="Right" ss:Color="#000000
" ss:LineStyle="Continuous" ss:Weight="1"/></Borders></Style><Style ss:ID="s07">
<Alignment ss:Vertical="Center" ss:WrapText="1"/><Interior ss:Color="#FFFFFF" ss
:Pattern="Solid"/><Borders><Border ss:Position="Top" ss:Color="#969696" ss:LineS
tyle="Continuous" ss:Weight="1"/><Border ss:Position="Bottom" ss:Color="#000000"
ss:LineStyle="Continuous" ss:Weight="1"/><Border ss:Position="Right" ss:Color="
#000000" ss:LineStyle="Continuous" ss:Weight="1"/></Borders></Style><Style ss:ID
="s08"><Alignment ss:Vertical="Top" ss:WrapText="1"/><Interior ss:Color="#FFFFFF
" ss:Pattern="Solid"/><Borders><Border ss:Position="Top" ss:Color="#969696" ss:L
ineStyle="Continuous" ss:Weight="1"/><Border ss:Position="Bottom" ss:Color="#000
000" ss:LineStyle="Continuous" ss:Weight="1"/><Border ss:Position="Right" ss:Col
or="#000000" ss:LineStyle="Continuous" ss:Weight="1"/></Borders></Style><Style s
s:ID="s09"><Alignment ss:Vertical="Center" ss:WrapText="1"/><Interior ss:Color="
#FFFFFF" ss:Pattern="Solid"/><Borders><Border ss:Position="Top" ss:Color="#00000
0" ss:LineStyle="Continuous" ss:Weight="1"/><Border ss:Position="Bottom" ss:Colo
r="#969696" ss:LineStyle="Continuous" ss:Weight="1"/><Border ss:Position="Right"
ss:Color="#000000" ss:LineStyle="Continuous" ss:Weight="1"/></Borders></Style><
Style ss:ID="s10"><Alignment ss:Vertical="Bottom" ss:Horizontal="Left" ss:WrapTe
xt="1"/><Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/><Borders><Border ss:Pos
ition="Top" ss:Color="#969696" ss:LineStyle="Continuous" ss:Weight="1"/><Border
ss:Position="Bottom" ss:Color="#969696" ss:LineStyle="Continuous" ss:Weight="1"/
><Border ss:Position="Right" ss:Color="#000000" ss:LineStyle="Continuous" ss:Wei
ght="1"/></Borders></Style><Style ss:ID="s11"><Alignment ss:Vertical="Top" ss:Ho
rizontal="Left" ss:WrapText="1"/><Interior ss:Color="#FFFFFF" ss:Pattern="Solid"

/><Borders><Border ss:Position="Top" ss:Color="#969696" ss:LineStyle="Continuous
" ss:Weight="1"/><Border ss:Position="Bottom" ss:Color="#969696" ss:LineStyle="C
ontinuous" ss:Weight="1"/><Border ss:Position="Right" ss:Color="#000000" ss:Line
Style="Continuous" ss:Weight="1"/></Borders></Style><Style ss:ID="s12"><Alignmen
t ss:Vertical="Center" ss:Horizontal="Left" ss:WrapText="1"/><Interior ss:Color=
"#FFFFFF" ss:Pattern="Solid"/><Borders><Border ss:Position="Top" ss:Color="#9696
96" ss:LineStyle="Continuous" ss:Weight="1"/><Border ss:Position="Bottom" ss:Col
or="#969696" ss:LineStyle="Continuous" ss:Weight="1"/><Border ss:Position="Right
" ss:Color="#000000" ss:LineStyle="Continuous" ss:Weight="1"/></Borders></Style>
<Style ss:ID="s13"><Alignment ss:Vertical="Top" ss:Horizontal="Left" ss:WrapText
="1"/><Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/><Borders><Border ss:Posit
ion="Top" ss:Color="#969696" ss:LineStyle="Continuous" ss:Weight="1"/><Border ss
:Position="Bottom" ss:Color="#000000" ss:LineStyle="Continuous" ss:Weight="1"/><
Border ss:Position="Right" ss:Color="#000000" ss:LineStyle="Continuous" ss:Weigh
t="1"/></Borders></Style><Style ss:ID="s14"><Alignment ss:Vertical="Top" ss:Hori
zontal="Left" ss:WrapText="1"/><Interior ss:Color="#000000" ss:Pattern="Solid"/>
<Borders><Border ss:Position="Bottom" ss:Color="#000000" ss:LineStyle="Continuou
s" ss:Weight="1"/><Border ss:Position="Right" ss:Color="#969696" ss:LineStyle="C
ontinuous" ss:Weight="1"/></Borders></Style><Style ss:ID="s15"><Alignment ss:Ver
tical="Top" ss:Horizontal="Left" ss:WrapText="1"/><Interior ss:Color="#000000" s
s:Pattern="Solid"/><Borders><Border ss:Position="Bottom" ss:Color="#000000" ss:L
ineStyle="Continuous" ss:Weight="1"/><Border ss:Position="Right" ss:Color="#0000
00" ss:LineStyle="Continuous" ss:Weight="1"/></Borders></Style><Style ss:ID="s16
"><Alignment ss:Vertical="Bottom" ss:Horizontal="Left" ss:WrapText="1"/><Interio
r ss:Color="#FFFFFF" ss:Pattern="Solid"/><Borders><Border ss:Position="Bottom" s
s:Color="#969696" ss:LineStyle="Continuous" ss:Weight="1"/><Border ss:Position="
Right" ss:Color="#000000" ss:LineStyle="Continuous" ss:Weight="1"/></Borders></S
tyle><Style ss:ID="s17"><Alignment ss:Vertical="Top" ss:Horizontal="Left" ss:Wra
pText="1"/><Interior ss:Color="#000000" ss:Pattern="Solid"/><Borders><Border ss:
Position="Bottom" ss:Color="#000000" ss:LineStyle="Continuous" ss:Weight="1"/></Borders></Style><Style ss:ID="s18"><Alignment ss:Vertical="Top" ss:Horiz
ontal="Left" ss:WrapText="1"/><Interior ss:Color="#000000" ss:Pattern="Solid"/><
Borders><Border ss:Position="Bottom" ss:Color="#000000" ss:LineStyle="Continuous
" ss:Weight="1"/><Border ss:Position="Right" ss:Color="#000000" ss:LineStyle="Co
ntinuous" ss:Weight="1"/></Borders></Style><Style ss:ID="s19"><Alignment ss:Vert
ical="Top" ss:Horizontal="Left" ss:WrapText="1"/><Interior ss:Color="#FFFFFF" ss
:Pattern="Solid"/><Borders><Border ss:Position="Top" ss:Color="#000000" ss:LineS
tyle="Continuous" ss:Weight="1"/><Border ss:Position="Bottom" ss:Color="#969696"
ss:LineStyle="Continuous" ss:Weight="1"/><Border ss:Position="Right" ss:Color="
#000000" ss:LineStyle="Continuous" ss:Weight="1"/></Borders></Style><Style ss:ID
="s20"><Alignment ss:Vertical="Top" ss:Horizontal="Left" ss:WrapText="1"/><Inter
ior ss:Color="#C0C0C0" ss:Pattern="Solid"/><Borders><Border ss:Position="Top" ss
:Color="#969696" ss:LineStyle="Continuous" ss:Weight="1"/><Border ss:Position="B
ottom" ss:Color="#969696" ss:LineStyle="Continuous" ss:Weight="1"/><Border ss:Po
sition="Right" ss:Color="#000000" ss:LineStyle="Continuous" ss:Weight="1"/></Bor
ders></Style><Style ss:ID="s21"><Alignment ss:Vertical="Top" ss:Horizontal="Left
" ss:WrapText="1"/><Interior ss:Color="#C0C0C0" ss:Pattern="Solid"/><Borders><Bo
rder ss:Position="Top" ss:Color="#969696" ss:LineStyle="Continuous" ss:Weight="1
"/><Border ss:Position="Bottom" ss:Color="#969696" ss:LineStyle="Continuous" ss:
Weight="1"/><Border ss:Position="Right" ss:Color="#969696" ss:LineStyle="Continu
ous" ss:Weight="1"/></Borders></Style><Style ss:ID="s22"><Alignment ss:Vertical=
"Top" ss:Horizontal="Left" ss:WrapText="1"/><Interior ss:Color="#C0C0C0" ss:Patt
ern="Solid"/><Borders><Border ss:Position="Top" ss:Color="#969696" ss:LineStyle=
"Continuous" ss:Weight="1"/><Border ss:Position="Bottom" ss:Color="#000000" ss:L
ineStyle="Continuous" ss:Weight="1"/><Border ss:Position="Right" ss:Color="#0000
00" ss:LineStyle="Continuous" ss:Weight="1"/></Borders></Style><Style ss:ID="s23
"><Alignment ss:Vertical="Top" ss:Horizontal="Left" ss:WrapText="1"/><Interior s
s:Color="#339966" ss:Pattern="Solid"/><Borders><Border ss:Position="Top" ss:Colo
r="#000000" ss:LineStyle="Continuous" ss:Weight="1"/><Border ss:Position="Bottom

" ss:Color="#000000" ss:LineStyle="Continuous" ss:Weight="1"/><Border ss:Positio
n="Right" ss:Color="#000000" ss:LineStyle="Continuous" ss:Weight="1"/></Borders>
</Style><Style ss:ID="s24"><Alignment ss:Vertical="Top" ss:Horizontal="Left" ss:
WrapText="1"/><Interior ss:Color="#FFFFCC" ss:Pattern="Solid"/><Borders><Border
ss:Position="Top" ss:Color="#000000" ss:LineStyle="Continuous" ss:Weight="1"/><Border ss:Position="Right" ss:Color="#000000" ss:LineStyle="Continuous"
ss:Weight="1"/></Borders></Style><Style ss:ID="s25"><Alignment ss:Vertical="Top"
ss:Horizontal="Left" ss:WrapText="1"/><Interior ss:Color="#FF8080" ss:Pattern="
Solid"/><Borders><Border ss:Position="Top" ss:Color="#000000" ss:LineStyle="Cont
inuous" ss:Weight="1"/><Border ss:Position="Bottom" ss:Color="#000000" ss:LineSt
yle="Continuous" ss:Weight="1"/><Border ss:Position="Right" ss:Color="#000000" s
s:LineStyle="Continuous" ss:Weight="1"/></Borders></Style><Style ss:ID="s26"><Al
ignment ss:Vertical="Top" ss:Horizontal="Left" ss:WrapText="1"/><Interior ss:Col
or="#FFFFFF" ss:Pattern="Solid"/><Borders><Border ss:Position="Top" ss:Color="#0
00000" ss:LineStyle="Continuous" ss:Weight="1"/><Border ss:Position="Bottom" ss:
Color="#000000" ss:LineStyle="Continuous" ss:Weight="1"/><Border ss:Position="Ri
ght" ss:Color="#000000" ss:LineStyle="Continuous" ss:Weight="1"/></Borders></Sty
le></Styles><Worksheet ss:Name="Table 1"><Table><Column ss:Index="1" ss:AutoFitW
idth="0" ss:Width="144"/><Column ss:Index="2" ss:AutoFitWidth="0" ss:Width="49"/
><Column ss:Index="3" ss:AutoFitWidth="0" ss:Width="307"/><Column ss:Index="4" s
s:AutoFitWidth="0" ss:Width="192"/><Row ss:Index="1" ss:AutoFitHeight="0" ss:Hei
ght="12"><Cell ss:Index="1" ss:StyleID="s01"><ss:Data ss:Type="String" xmlns="ht
tp://www.w3.org/TR/REC-html40">Indicador&#10</ss:Data></Cell><Cell ss:Index="2" ss:StyleID="s01"><s
s:Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40">Abrev.&#10</ss:Data></Cell><Cell ss
:Index="3" ss:StyleID="s01"><ss:Data ss:Type="String" xmlns="http://www.w3.org/T
R/REC-html40">Des
cripcin&#1
0</ss:Data></Cell><Cell ss:Index="4" ss:StyleID="s02"><ss:Data ss:Type="S
tring" xmlns="http://www.w3.org/TR/REC-html40">Frmula/valor&#10</ss:Data></Cell></Row><Row ss:Index=
"2" ss:AutoFitHeight="0" ss:Height="12"><Cell ss:Index="1" ss:StyleID="s03"><ss:
Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40">Costo presupuestado final&#10</
ss:Data></Cell><Cell ss:Index="2" ss:StyleID="s03"><ss:Data ss:Type="String" xml
ns="http://www.w3.org/TR/REC-html40">CPF&#10</ss:Data></Cell><Cell ss:Index="3" ss:StyleID="s
03"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40">Costo previsto para el 100% de
l proyecto.&#10</ss:Data></Cell><Cell ss:Index="4" ss:StyleID="s03"><ss:D
ata ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40">N/D&#10</ss:Data></Cell></Row><R
ow ss:Index="3" ss:AutoFitHeight="0" ss:Height="12"><Cell ss:Index="1" ss:StyleI
D="s04"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40">Costo real&#10</ss:
Data></Cell><Cell ss:Index="2" ss:StyleID="s04"><ss:Data ss:Type="String" xmlns=
"http://www.w3.org/TR/REC-html40">CR&#10</ss:Data></Cell><Cell ss:Index="3" ss:StyleID="s04">
<ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40">Costo total real hasta la fecha.&#
10</ss:Data></Cell><Cell ss:Index="4" ss:StyleID="s04"><ss:Data ss:Type="
String" xmlns="http://www.w3.org/TR/REC-html40">N/D&#10</ss:Data></Cell></Row><Row ss:Index="
4" ss:AutoFitHeight="0" ss:Height="37"><Cell ss:Index="1" ss:StyleID="s05"><ss:D
ata ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40">Valor acumulado&#10</ss:Data></C
ell><Cell ss:Index="2" ss:StyleID="s05"><ss:Data ss:Type="String" xmlns="http://
www.w3.org/TR/REC-html40">VA&#10</ss:Data></Cell><Cell ss:Index="3" ss:StyleID="s04"><ss:Data
ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40">Importe del presupuesto acumulado hasta la
fecha segn el&#10 trabajo fsico realizado, sin hacer referencia a los costos
reales.&#10</ss:Data></Cell><Cell ss:Index="4" ss:StyleID="s05"><ss:Data
ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40">N/D&#10</ss:Data></Cell></Row><Row s
s:Index="5" ss:AutoFitHeight="0" ss:Height="24"><Cell ss:Index="1" ss:StyleID="s
:Size="10" html:Face="Arial" html:Color="#000000">Valor planeado&#10</ss:
"http://www.w3.org/TR/REC-html40">VP&#10</ss:Data></Cell><Cell ss:Index="3" ss:StyleID="s04">
e="10" html:Face="Arial" html:Color="#000000">Presupuesto para el trabajo fsico c
uya finalizacin est&#10 programada para finales del perodo de tiempo.&#10</ss:Data></Cell><Cell ss:Index="4" ss:StyleID="s05"><ss:Data ss:Type="String"
xmlns="http://www.w3.org/TR/REC-html40">N/D&#10</ss:Data></Cell></Row><Row ss:Index="6" ss:Au
toFitHeight="0" ss:Height="24"><Cell ss:Index="1" ss:StyleID="s05"><ss:Data ss:T
ype="String" xmlns="http://www.w3.org/TR/REC-html40">Variacin de costo&#10</ss:Data></Cell><Ce
ll ss:Index="2" ss:StyleID="s05"><ss:Data ss:Type="String" xmlns="http://www.w3.
org/TR/REC-html40">V
C&#10</ss:Data></Cell><Cell ss:Index="3" ss:StyleID="s04"><ss:Data ss:Typ
e="String" xmlns="http://www.w3.org/TR/REC-html40">Medida del exceso de costo. La diferencia entre e
l presupuesto&#10 para el trabajo realizado realmente y los costos reales ha
sta la&#10</ss:Data></Cell><Cell ss:Index="4" ss:StyleID="s04"><ss:Data s
s:Type="String" xmlns="http://www.w3.org/TR/REC-html40">Valor acumuladoCosto real&#10 VACR&#10</Fo
nt></ss:Data></Cell></Row><Row ss:Index="7" ss:AutoFitHeight="0" ss:Height="49">
<Cell ss:Index="1" ss:StyleID="s06"><ss:Data ss:Type="String" xmlns="http://www.
w3.org/TR/REC-html40">ndice de rendimiento de cost&#10</ss:Data></Cell><Cell ss:Index="2" ss:S
tyleID="s06"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40">o IRC&#10</s
s:Data></Cell><Cell ss:Index="3" ss:StyleID="s04"><ss:Data ss:Type="String" xmln
s="http://www.w3.org/TR/REC-html40">Porcentaje de eficacia de los costos. Un IRC de 1,00 significa q
ue los costos hasta el momento equivalen exactamente al presupuesto para el trab
ajo realizado realmente hasta la fecha.&#10</ss:Data></Cell><Cell ss:Inde
x="4" ss:StyleID="s04"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/REC
-html40">Valor acumu
lado/ Costo real VA/CR&#10</ss:Data></Cell></Row><Row ss:Index="8" ss:Aut
oFitHeight="0" ss:Height="49"><Cell ss:Index="1" ss:StyleID="s06"><ss:Data ss:Ty
pe="String" xmlns="http://www.w3.org/TR/REC-html40">Variacin de programacin&#10</ss:Data></Cell
><Cell ss:Index="2" ss:StyleID="s06"><ss:Data ss:Type="String" xmlns="http://www
.w3.org/TR/REC-html40">VP&#10</ss:Data></Cell><Cell ss:Index="3" ss:StyleID="s04"><ss:Data ss
:Type="String" xmlns="http://www.w3.org/TR/REC-html40">Medida de la posposicin de la programacin. La d

iferencia entre el presupuesto para el trabajo realizado realmente hasta la fech
a y el costo presupuestado para el trabajo programado.&#10</ss:Data></Cel
l><Cell ss:Index="4" ss:StyleID="s05"><ss:Data ss:Type="String" xmlns="http://ww
w.w3.org/TR/REC-html40">Valor acumuladoValor planeado&#10 VAVP&#10</ss:Data></Cell></Row><R
ow ss:Index="9" ss:AutoFitHeight="0" ss:Height="37"><Cell ss:Index="1" ss:StyleI
html:Size="10" html:Face="Arial" html:Color="#000000">ndice de rendimiento de la
pr&#10</ss:Data></Cell><Cell ss:Index="2" ss:StyleID="s05"><ss:Data ss:Ty
pe="String" xmlns="http://www.w3.org/TR/REC-html40">IRP&#10</ss:Data></Cell><Cell ss:Index="3
" ss:StyleID="s04"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-htm
l40">Porcentaje de e
ficacia de la programacin. Un IRP de 1,0&#10 significa que el proyecto cumple
exactamente los tiempos previstos.&#10</ss:Data></Cell><Cell ss:Index="4
l40">Valor acumulado
/Valor planeado&#10 VA/VP&#10</ss:Data></Cell></Row><Row ss:Index="10
" ss:AutoFitHeight="0" ss:Height="24"><Cell ss:Index="1" ss:StyleID="s07"><ss:Da
ta ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40">Costo estimado para finalizar&#10
</ss:Data></Cell><Cell ss:Index="2" ss:StyleID="s07"><ss:Data ss:Type="String" x
mlns="http://www.w3.org/TR/REC-html40">CEF&#10</ss:Data></Cell><Cell ss:Index="3" ss:StyleID=
"s07"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40">Costo adicional previsto par
a finalizar el proyecto.&#10</ss:Data></Cell><Cell ss:Index="4" ss:StyleI
html:Size="10" html:Face="Arial" html:Color="#000000">Costo estimado totalCosto r
eal&#10 CETCR&#10</ss:Data></Cell></Row><Row ss:Index="11" ss:AutoFitH
eight="0" ss:Height="37"><Cell ss:Index="1" ss:StyleID="s09"><ss:Data ss:Type="S
tring" xmlns="http://www.w3.org/TR/REC-html40">Costo estimado total&#10</ss:Data></Cell><Cell
ss:Index="2" ss:StyleID="s09"><ss:Data ss:Type="String" xmlns="http://www.w3.or
g/TR/REC-html40">CET
&#10</ss:Data></Cell><Cell ss:Index="3" ss:StyleID="s03"><ss:Data ss:Type
="String" xmlns="http://www.w3.org/TR/REC-html40">Costo total previsto en funcin del porcentaje actua
l de eficacia de los costos.&#10</ss:Data></Cell><Cell ss:Index="4" ss:St
yleID="s03"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40"><F
ont html:Size="10" html:Face="Arial" html:Color="#000000">Costo presupuestado fi
nal/ndice de&#10 rendimiento de costos&#10 CPF/IRC&#10</ss:Data></
Cell></Row><Row ss:Index="12" ss:AutoFitHeight="0" ss:Height="37"><Cell ss:Index
="1" ss:StyleID="s05"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/REChtml40">Variacin en f
inalizacin&#10</ss:Data></Cell><Cell ss:Index="2" ss:StyleID="s05"><ss:Dat
a ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40">VEF&#10</ss:Data></Cell><Cell ss:I
ndex="3" ss:StyleID="s05"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/
REC-html40">Exceso d
e costo estimado al final del proyecto.&#10</ss:Data></Cell><Cell ss:Inde
-html40">Costo presu
puestado finalCosto&#10 estimado total&#10 CPFCET&#10</ss:Data></Ce
ll></Row></Table></Worksheet><Worksheet ss:Name="Table 2"><Table><Column ss:Inde
x="1" ss:AutoFitWidth="0" ss:Width="144"/><Column ss:Index="2" ss:AutoFitWidth="
0" ss:Width="49"/><Column ss:Index="3" ss:AutoFitWidth="0" ss:Width="307"/><Colu
mn ss:Index="4" ss:AutoFitWidth="0" ss:Width="192"/><Row ss:Index="1" ss:AutoFit
Height="0" ss:Height="49"><Cell ss:Index="1" ss:StyleID="s10"><ss:Data ss:Type="
String" xmlns="http://www.w3.org/TR/REC-html40">Estado&#10</ss:Data></Cell><Cell ss:Index="2"
ss:StyleID="s11"/><Cell ss:Index="3" ss:StyleID="s10"><ss:Data ss:Type="String"
xmlns="http://www.w3.org/TR/REC-html40">Promedio de IRC y IRP.&#10</ss:Data></Cell><Cell ss:
Index="4" ss:StyleID="s11"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR
/REC-html40">(ndice d
e rendimiento de&#10 costos+ndice de rendimiento de la programacin)/2 (IRC+IRP
)/2&#10</ss:Data></Cell></Row><Row ss:Index="2" ss:AutoFitHeight="0" ss:H
eight="12"><Cell ss:Index="1" ss:StyleID="s11"/><Cell ss:Index="2" ss:StyleID="s
11"/><Cell ss:Index="3" ss:StyleID="s11"><ss:Data ss:Type="String" xmlns="http:/
/www.w3.org/TR/REC-html40">VERDE = En curso&#10</ss:Data></Cell><Cell ss:Index="4" ss:StyleID
="s11"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40">>1,0&#10</ss:Data
></Cell></Row><Row ss:Index="3" ss:AutoFitHeight="0" ss:Height="24"><Cell ss:Ind
ex="1" ss:StyleID="s11"/><Cell ss:Index="2" ss:StyleID="s11"/><Cell ss:Index="3"
ss:StyleID="s11"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-html
40">AMARILLO = Liger
amente retrasado o por encima del&#10 presupuesto&#10</ss:Data></Cell
.w3.org/TR/REC-html40">>0,85&#10</ss:Data></Cell></Row><Row ss:Index="4" ss:AutoFitHeight=
"0" ss:Height="12"><Cell ss:Index="1" ss:StyleID="s11"/><Cell ss:Index="2" ss:St
yleID="s11"/><Cell ss:Index="3" ss:StyleID="s11"><ss:Data ss:Type="String" xmlns
="http://www.w3.org/TR/REC-html40">ROJO = Requiere atencin inmediata&#10</ss:Data></Cell><Cell
g/TR/REC-html40">&gt
;0,65&#10</ss:Data></Cell></Row><Row ss:Index="5" ss:AutoFitHeight="0" ss
:Height="12"><Cell ss:Index="1" ss:StyleID="s13"/><Cell ss:Index="2" ss:StyleID=
"s13"/><Cell ss:Index="3" ss:StyleID="s13"><ss:Data ss:Type="String" xmlns="http
://www.w3.org/TR/REC-html40">NEGRO = Eliminado o restaurado&#10</ss:Data></Cell><Cell ss:Inde
-html40"><0,65&#1
0</ss:Data></Cell></Row></Table></Worksheet><Worksheet ss:Name="Table 3">
<Table><Column ss:Index="1" ss:AutoFitWidth="0" ss:Width="46"/><Column ss:Index=
"2" ss:AutoFitWidth="0" ss:Width="53"/><Column ss:Index="3" ss:AutoFitWidth="0"
ss:Width="54"/><Column ss:Index="4" ss:AutoFitWidth="0" ss:Width="53"/><Column s
s:Index="5" ss:AutoFitWidth="0" ss:Width="53"/><Column ss:Index="6" ss:AutoFitWi
dth="0" ss:Width="53"/><Column ss:Index="7" ss:AutoFitWidth="0" ss:Width="53"/><
Column ss:Index="8" ss:AutoFitWidth="0" ss:Width="53"/><Column ss:Index="9" ss:A
utoFitWidth="0" ss:Width="53"/><Column ss:Index="10" ss:AutoFitWidth="0" ss:Widt
h="54"/><Row ss:Index="1" ss:AutoFitHeight="0" ss:Height="8"><Cell ss:Index="1"
ss:StyleID="s14"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-html4
0">Ene&#10</ss:Data><
/Cell><Cell ss:Index="2" ss:StyleID="s14"><ss:Data ss:Type="String" xmlns="http:
//www.w3.org/TR/REC-html40">Feb&#10</ss:Data></Cell><Cell ss:Index="3" ss:StyleID="s14"><ss:Data ss:T
ype="String" xmlns="http://www.w3.org/TR/REC-html40">Mar&#10</ss:Data></Cell><Cell ss:Index="4" ss:St
ont html:Size="7" html:Face="Arial" html:Color="#FFFFFF">Abr&#10</ss:Data></Cell
.w3.org/TR/REC-html40">May&#
String" xmlns="http://www.w3.org/TR/REC-html40">Jun&#10</ss:Data></Cell><Cell ss:Index="7" ss:StyleID
="s14"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40">Jul&#10</ss:Data></Cell><Cel
l ss:Index="8" ss:StyleID="s14"><ss:Data ss:Type="String" xmlns="http://www.w3.o
rg/TR/REC-html40">
Ago&#10</F
ont></ss:Data></Cell><Cell ss:Index="9" ss:StyleID="s14"><ss:Data ss:Type="Strin
g" xmlns="http://www.w3.org/TR/REC-html40">Sep&#10</ss:Data></Cell><Cell ss:Index="10" ss:StyleID="s1
5"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40">Oct&#10</ss:Data></Cell></Row></
Table></Worksheet><Worksheet ss:Name="Table 4"><Table><Column ss:Index="1" ss:Au
toFitWidth="0" ss:Width="239"/><Column ss:Index="2" ss:AutoFitWidth="0" ss:Width
="47"/><Column ss:Index="3" ss:AutoFitWidth="0" ss:Width="53"/><Column ss:Index=
"4" ss:AutoFitWidth="0" ss:Width="53"/><Column ss:Index="5" ss:AutoFitWidth="0"
ss:Width="53"/><Column ss:Index="6" ss:AutoFitWidth="0" ss:Width="54"/><Column s
s:Index="7" ss:AutoFitWidth="0" ss:Width="53"/><Column ss:Index="8" ss:AutoFitWi
dth="0" ss:Width="53"/><Column ss:Index="9" ss:AutoFitWidth="0" ss:Width="53"/><
Column ss:Index="10" ss:AutoFitWidth="0" ss:Width="53"/><Column ss:Index="11" ss
:AutoFitWidth="0" ss:Width="53"/><Row ss:Index="1" ss:AutoFitHeight="0" ss:Heigh
t="8"><Cell ss:Index="1" ss:MergeDown="1" ss:StyleID="s16"><ss:Data ss:Type="Str
ing" xmlns="http://www.w3.org/TR/REC-html40">Costo presupuestado final (CPF)&#10</ss:Data></Ce
ll><Cell ss:Index="2" ss:StyleID="s17"><ss:Data ss:Type="String" xmlns="http://w
ww.w3.org/TR/REC-html40">Ene
&#10</ss:Data></Cell><Cell ss:Index="3" ss:StyleID="s17"><ss:Data ss:Type
="String" xmlns="http://www.w3.org/TR/REC-html40">Feb&#10</ss:Data></Cell><Cell ss:Index="4" ss:Style
ID="s17"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40">Mar&#10</ss:Data></Cell><C
ell ss:Index="5" ss:StyleID="s17"><ss:Data ss:Type="String" xmlns="http://www.w3
.org/TR/REC-html40">Abr&#10</ss:Data></Cell><Cell ss:Index="6" ss:StyleID="s17"><ss:Data ss:Type="Str
l" html:Color="#FFFFFF">May&#10</ss:Data></Cell><Cell ss:Index="7" ss:StyleID="s
:Size="7" html:Face="Arial" html:Color="#FFFFFF">Jun&#10</ss:Data></Cell><Cell s
s:Index="8" ss:StyleID="s17"><ss:Data ss:Type="String" xmlns="http://www.w3.org/

TR/REC-html40">Jul
&#10Ago&#10</ss:Data></Cell><Cell ss:Index="10" ss:StyleID="s17">
e="7" html:Face="Arial" html:Color="#FFFFFF">Sep&#10</ss:Data></Cell><Cell ss:In
dex="11" ss:StyleID="s18"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/
REC-html40">Oct&#10</
ss:Data></Cell></Row><Row ss:Index="2" ss:AutoFitHeight="0" ss:Height="8"><Cell
ss:Index="2" ss:StyleID="s19"><ss:Data ss:Type="String" xmlns="http://www.w3.org
/TR/REC-html40">Bs 1,
230.00&#10</ss:Data></Cell><Cell ss:Index="3" ss:StyleID="s19"><ss:Data s
s:Type="String" xmlns="http://www.w3.org/TR/REC-html40">Bs 1,230.00&#10</ss:Data></Cell><Cell
g/TR/REC-html40">Bs 1
,400.00&#10</ss:Data></Cell><Cell ss:Index="11" ss:StyleID="s19"><ss:Data
ml:Face="Arial" html:Color="#000000">Bs 1,400.00&#10</ss:Data></Cell></Ro
w><Row ss:Index="3" ss:AutoFitHeight="0" ss:Height="8"><Cell ss:Index="1" ss:Sty
leID="s11"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40"><Fo
nt html:Size="7" html:Face="Arial" html:Color="#000000">Valor acumulado (VA)&#10
</ss:Data></Cell><Cell ss:Index="2" ss:StyleID="s11"><ss:Data ss:Type="St
ring" xmlns="http://www.w3.org/TR/REC-html40">Bs 100.00&#10</ss:Data></Cell><Cell ss:Index="3"
40">Bs 200.00&#10</Fo
nt></ss:Data></Cell><Cell ss:Index="4" ss:StyleID="s11"><ss:Data ss:Type="String
" xmlns="http://www.w3.org/TR/REC-html40">Bs 300.00&#10</ss:Data></Cell><Cell ss:Index="5" ss:
StyleID="s11"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40">
Bs 450.00&#10<
/ss:Data></Cell><Cell ss:Index="6" ss:StyleID="s11"><ss:Data ss:Type="String" xm
lns="http://www.w3.org/TR/REC-html40">Bs 750.00&#10</ss:Data></Cell><Cell ss:Index="7" ss:Styl
eID="s11"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40"><Fon
t html:Size="7" html:Face="Arial" html:Color="#000000">Bs 800.00&#10</ss:
"http://www.w3.org/TR/REC-html40">Bs 1,125.00&#10</ss:Data></Cell><Cell ss:Index="9" ss:StyleI

html:Size="7" html:Face="Arial" html:Color="#000000">Bs 1,200.00&#10</ss:
Data></Cell><Cell ss:Index="10" ss:StyleID="s11"><ss:Data ss:Type="String" xmlns
="http://www.w3.org/TR/REC-html40">Bs 1,400.00&#10</ss:Data></Cell><Cell ss:Index="11" ss:Styl
eID="s11"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40"><Fon
t html:Size="7" html:Face="Arial" html:Color="#000000">Bs 1,400.00&#10</s
s:Data></Cell></Row><Row ss:Index="4" ss:AutoFitHeight="0" ss:Height="8"><Cell s
TR/REC-html40">Costo
real (CR)&#10</ss:Data></Cell><Cell ss:Index="2" ss:StyleID="s11"><ss:Dat
a ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40">Bs 100.00&#10</ss:Data></Cell><Cell
05.00&#10</ss:Data></Cell><Cell ss:Index="4" ss:StyleID="s11"><ss:Data ss
:Type="String" xmlns="http://www.w3.org/TR/REC-html40">Bs 315.00&#10</ss:Data></Cell><Cell ss:
/REC-html40">Bs 600.0
0&#10</ss:Data></Cell><Cell ss:Index="6" ss:StyleID="s11"><ss:Data ss:Typ
e="String" xmlns="http://www.w3.org/TR/REC-html40">Bs 800.00&#10</ss:Data></Cell><Cell ss:Inde
-html40">Bs 1,000.00&
#10</ss:Data></Cell><Cell ss:Index="8" ss:StyleID="s11"><ss:Data ss:Type=
"String" xmlns="http://www.w3.org/TR/REC-html40">Bs 1,200.00&#10</ss:Data></Cell><Cell ss:Inde
-html40">Bs 1,350.00&
#10</ss:Data></Cell><Cell ss:Index="10" ss:StyleID="s11"><ss:Data ss:Type
"Arial" html:Color="#000000">Bs 1,475.00&#10</ss:Data></Cell><Cell ss:Ind
ex="11" ss:StyleID="s11"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/R
EC-html40">Bs 1,525.0
0&#10</ss:Data></Cell></Row><Row ss:Index="5" ss:AutoFitHeight="0" ss:Hei
ght="8"><Cell ss:Index="1" ss:StyleID="s11"><ss:Data ss:Type="String" xmlns="htt
p://www.w3.org/TR/REC-html40">Valor planeado (VP)&#10</ss:Data></Cell><Cell ss:Index="2" ss:St
ont html:Size="7" html:Face="Arial" html:Color="#000000">Bs 100.00&#10</s
s:Data></Cell><Cell ss:Index="3" ss:StyleID="s11"><ss:Data ss:Type="String" xmln
s="http://www.w3.org/TR/REC-html40">Bs 220.00&#10</ss:Data></Cell><Cell ss:Index="4" ss:StyleI
html:Size="7" html:Face="Arial" html:Color="#000000">Bs 325.00&#10</ss:Da
ta></Cell><Cell ss:Index="5" ss:StyleID="s11"><ss:Data ss:Type="String" xmlns="h
ttp://www.w3.org/TR/REC-html40">Bs 550.00&#10</ss:Data></Cell><Cell ss:Index="6" ss:StyleID="s
:Size="7" html:Face="Arial" html:Color="#000000">Bs 725.00&#10</ss:Data><
//www.w3.org/TR/REC-html40">Bs 925.00&#10</ss:Data></Cell><Cell ss:Index="8" ss:StyleID="s11">
e="7" html:Face="Arial" html:Color="#000000">Bs 1,175.00&#10</ss:Data></C
ell><Cell ss:Index="9" ss:StyleID="s11"><ss:Data ss:Type="String" xmlns="http://
www.w3.org/TR/REC-html40">Bs 1,275.00&#10</ss:Data></Cell><Cell ss:Index="10" ss:StyleID="s11"
><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40">Bs 1,450.00&#10</ss:Data></

Cell><Cell ss:Index="11" ss:StyleID="s11"><ss:Data ss:Type="String" xmlns="http:
00000">Bs 1,500.00&#10</ss:Data></Cell></Row><Row ss:Index="6" ss:AutoFit
Height="0" ss:Height="8"><Cell ss:Index="1" ss:StyleID="s11"><ss:Data ss:Type="S
tring" xmlns="http://www.w3.org/TR/REC-html40">Variacin de costo (VC)&#10</ss:Data></Cell><Cell
.00&#10</ss:Data></Cell><Cell ss:Index="3" ss:StyleID="s20"><ss:Data ss:T
ce="Arial" html:Color="#000000">-Bs 5.00&#10</ss:Data></Cell><Cell ss:Ind
ex="4" ss:StyleID="s20"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/RE
C-html40">-Bs 15.00&#
String" xmlns="http://www.w3.org/TR/REC-html40">-Bs 150.00&#10</ss:Data></Cell><Cell ss:Index=
"6" ss:StyleID="s20"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-h
tml40">-Bs 50.00&#10<
l" html:Color="#000000">-Bs 200.00&#10</ss:Data></Cell><Cell ss:Index="8"
40">-Bs 75.00&#10</Fo
nt></ss:Data></Cell><Cell ss:Index="9" ss:StyleID="s20"><ss:Data ss:Type="String
" xmlns="http://www.w3.org/TR/REC-html40">-Bs 150.00&#10</ss:Data></Cell><Cell ss:Index="10" s
s:StyleID="s20"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40
">-Bs 75.00&#10-Bs 125.00&#10</ss:Data></Cell></Row><Row ss:Index="7
" ss:AutoFitHeight="0" ss:Height="8"><Cell ss:Index="1" ss:StyleID="s11"><ss:Dat
tml:Face="Arial" html:Color="#000000">Variacin de programacin (VP)&#10</ss:
"http://www.w3.org/TR/REC-html40">Bs 0.00&#10</ss:Data></Cell><Cell ss:Index="3" ss:StyleID="s
:Size="7" html:Face="Arial" html:Color="#000000">-Bs 20.00&#10</ss:Data><
00000">-Bs 25.00&#10</ss:Data></Cell><Cell ss:Index="5" ss:StyleID="s20">
e="7" html:Face="Arial" html:Color="#000000">-Bs 100.00&#10</ss:Data></Ce
ww.w3.org/TR/REC-html40">Bs 25.00&#10</ss:Data></Cell><Cell ss:Index="7" ss:StyleID="s20"><ss:
Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40">-Bs 125.00&#10</ss:Data></Cell><
Cell ss:Index="8" ss:StyleID="s20"><ss:Data ss:Type="String" xmlns="http://www.w
3.org/TR/REC-html40">
-Bs 50.00&#10</ss:Data></Cell><Cell ss:Index="9" ss:StyleID="s20"><ss:Dat
tml:Face="Arial" html:Color="#000000">-Bs 75.00&#10</ss:Data></Cell><Cell
ss:Index="10" ss:StyleID="s20"><ss:Data ss:Type="String" xmlns="http://www.w3.o
rg/TR/REC-html40">-Bs
50.00&#10</ss:Data></Cell><Cell ss:Index="11" ss:StyleID="s20"><ss:Data
ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40">-Bs 100.00&#10</ss:Data></Cell></Row>
<Row ss:Index="8" ss:AutoFitHeight="0" ss:Height="8"><Cell ss:Index="1" ss:Style

html:Size="7" html:Face="Arial" html:Color="#000000">ndice de rendimiento de cos
tos (IRC)&#10</ss:Data></Cell><Cell ss:Index="2" ss:StyleID="s20"><ss:Dat
tml:Face="Arial" html:Color="#000000">Bs 1.00&#10</ss:Data></Cell><Cell s
TR/REC-html40">Bs 0.9
8&#10</ss:Data></Cell><Cell ss:Index="4" ss:StyleID="s20"><ss:Data ss:Typ
="Arial" html:Color="#000000">Bs 0.95&#10</ss:Data></Cell><Cell ss:Index=
"5" ss:StyleID="s20"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-h
tml40">Bs 0.75&#10</F
ont></ss:Data></Cell><Cell ss:Index="6" ss:StyleID="s20"><ss:Data ss:Type="Strin
g" xmlns="http://www.w3.org/TR/REC-html40">Bs 0.94&#10</ss:Data></Cell><Cell ss:Index="7" ss:S
Font html:Size="7" html:Face="Arial" html:Color="#000000">Bs 0.80&#10</ss
:Data></Cell><Cell ss:Index="8" ss:StyleID="s20"><ss:Data ss:Type="String" xmlns
lor="#000000">Bs 0.94&#10</ss:Data></Cell><Cell ss:Index="9" ss:StyleID="
s20"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40">Bs 0.89&#10</ss:Data></
Cell><Cell ss:Index="10" ss:StyleID="s20"><ss:Data ss:Type="String" xmlns="http:
00000">Bs 0.95&#10</ss:Data></Cell><Cell ss:Index="11" ss:StyleID="s20"><
ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40">Bs 0.92&#10</ss:Data></Cell><
/Row><Row ss:Index="9" ss:AutoFitHeight="0" ss:Height="8"><Cell ss:Index="1" ss:
StyleID="s11"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40">
ndice de rendimiento d
e la programacin (IRP)&#10</ss:Data></Cell><Cell ss:Index="2" ss:StyleID="
l:Size="7" html:Face="Arial" html:Color="#000000">Bs 1.00&#10</ss:Data></
Cell><Cell ss:Index="3" ss:StyleID="s20"><ss:Data ss:Type="String" xmlns="http:/
0000">Bs 0.91&#10</ss:Data></Cell><Cell ss:Index="4" ss:StyleID="s20"><ss
:Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40">Bs 0.92&#10</ss:Data></Cell><Ce
ll ss:Index="5" ss:StyleID="s20"><ss:Data ss:Type="String" xmlns="http://www.w3.
org/TR/REC-html40">Bs
0.82&#10</ss:Data></Cell><Cell ss:Index="6" ss:StyleID="s20"><ss:Data ss
:Type="String" xmlns="http://www.w3.org/TR/REC-html40">Bs 1.03&#10</ss:Data></Cell><Cell ss:In
dex="7" ss:StyleID="s20"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/R
EC-html40">Bs 0.86&#1
ial" html:Color="#000000">Bs 0.96&#10</ss:Data></Cell><Cell ss:Index="9"
ss:StyleID="s20"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-html4
0">Bs 0.94&#10
</ss:Data></Cell><Cell ss:Index="10" ss:StyleID="s20"><ss:Data ss:Type="String"
xmlns="http://www.w3.org/TR/REC-html40">Bs 0.97&#10</ss:Data></Cell><Cell ss:Index="11" ss:Sty
nt html:Size="7" html:Face="Arial" html:Color="#000000">Bs 0.93&#10</ss:D
ata></Cell></Row><Row ss:Index="10" ss:AutoFitHeight="0" ss:Height="8"><Cell ss:
/REC-html40">Costo es
timado para finalizar (CEF)&#10</ss:Data></Cell><Cell ss:Index="2" ss:Sty

nt html:Size="7" html:Face="Arial" html:Color="#000000">Bs 1,130.00&#10</
ss:Data></Cell><Cell ss:Index="3" ss:StyleID="s20"><ss:Data ss:Type="String" xml
ns="http://www.w3.org/TR/REC-html40">Bs 1,055.75&#10</ss:Data></Cell><Cell ss:Index="4" ss:Sty
nt html:Size="7" html:Face="Arial" html:Color="#000000">Bs 976.50&#10</ss
:Data></Cell><Cell ss:Index="5" ss:StyleID="s20"><ss:Data ss:Type="String" xmlns
lor="#000000">Bs 1,040.00&#10</ss:Data></Cell><Cell ss:Index="6" ss:Style
html:Size="7" html:Face="Arial" html:Color="#000000">Bs 693.33&#10</ss:D
ata></Cell><Cell ss:Index="7" ss:StyleID="s20"><ss:Data ss:Type="String" xmlns="
http://www.w3.org/TR/REC-html40">Bs 750.00&#10</ss:Data></Cell><Cell ss:Index="8" ss:StyleID="
l:Size="7" html:Face="Arial" html:Color="#000000">Bs 293.33&#10</ss:Data>
</Cell><Cell ss:Index="9" ss:StyleID="s20"><ss:Data ss:Type="String" xmlns="http
://www.w3.org/TR/REC-html40">Bs 225.00&#10</ss:Data></Cell><Cell ss:Index="10" ss:StyleID="s20
"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40">Bs 0.00&#10</ss:Data></Cel
l><Cell ss:Index="11" ss:StyleID="s20"><ss:Data ss:Type="String" xmlns="http://w
ww.w3.org/TR/REC-html40">Bs 0.00&#10</ss:Data></Cell></Row><Row ss:Index="11" ss:AutoFitHeight
="0" ss:Height="8"><Cell ss:Index="1" ss:StyleID="s11"><ss:Data ss:Type="String"
tml:Color="#000000">Costo estimado total (CET)&#10</ss:Data></Cell><Cell
,475.00&#10</ss:Data></Cell><Cell ss:Index="11" ss:StyleID="s21"><ss:Data
ml:Face="Arial" html:Color="#000000">Bs 1,525.00&#10</ss:Data></Cell></Ro
w><Row ss:Index="12" ss:AutoFitHeight="0" ss:Height="8"><Cell ss:Index="1" ss:St
ont html:Size="7" html:Face="Arial" html:Color="#000000">Variacin en finalizacin (
VF)&#10</ss:Data></Cell><Cell ss:Index="2" ss:StyleID="s22"><ss:Data ss:T
ce="Arial" html:Color="#000000">Bs 0.00&#10</ss:Data></Cell><Cell ss:Inde
-html40">-Bs 30.75&#1

ial" html:Color="#000000">-Bs 61.50&#10</ss:Data></Cell><Cell ss:Index="5
l40">-Bs 410.00&#10</ss:Data></Cell><Cell ss:Index="6" ss:StyleID="s22"><ss:Data ss:Type="Stri
ng" xmlns="http://www.w3.org/TR/REC-html40">-Bs 93.33&#10</ss:Data></Cell><Cell ss:Index="7" s
s:StyleID="s22"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40
">-Bs 350.00&#10</Fon
t></ss:Data></Cell><Cell ss:Index="8" ss:StyleID="s22"><ss:Data ss:Type="String"
tml:Color="#000000">-Bs 93.33&#10</ss:Data></Cell><Cell ss:Index="9" ss:S
Font html:Size="7" html:Face="Arial" html:Color="#000000">-Bs 175.00&#10<
/ss:Data></Cell><Cell ss:Index="10" ss:StyleID="s22"><ss:Data ss:Type="String" x
mlns="http://www.w3.org/TR/REC-html40">-Bs 75.00&#10</ss:Data></Cell><Cell ss:Index="11" ss:St
ont html:Size="7" html:Face="Arial" html:Color="#000000">-Bs 125.00&#10</
ss:Data></Cell></Row><Row ss:Index="13" ss:AutoFitHeight="0" ss:Height="8"><Cell
g/TR/REC-html40">Esta
do en funcin del Promedio del ndice de rendimiento&#10</ss:Data></Cell><Cel
l ss:Index="2" ss:StyleID="s23"><ss:Data ss:Type="String" xmlns="http://www.w3.o
rg/TR/REC-html40">
VERDE&#10<
l" html:Color="#800080">AMARILLO&#10</ss:Data></Cell><Cell ss:Index="4" ss:Style
html:Size="7" html:Face="Arial" html:Color="#800080">AMARILLO<Fon
t html:Size="7" html:Face="Arial" html:Color="#000000">&#10</ss:Data></Ce
ww.w3.org/TR/REC-html40">ROJO&#10</ss:Data></Cell><Cell ss:Index="6" ss:StyleID="s24"><ss:Data ss:Typ
="Arial" html:Color="#800080">AMARILLO&#10</ss:Data></Cell><Cell ss:Index="7" ss
:StyleID="s25"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40"
>ROJO<F
ont html:Size="7" html:Face="Arial" html:Color="#000000">&#10</ss:Data></
Cell><Cell ss:Index="8" ss:StyleID="s24"><ss:Data ss:Type="String" xmlns="http:/
0080">AMARILLO&#10</ss:Data></Cell><Cell ss:Index="9" ss:StyleID="s24"><ss:Data
ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40">AMARILLO&#10</ss:Data></Cell><Cell ss:Index=
"10" ss:StyleID="s24"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/REChtml40">AMARILLO&#10<
/ss:Data></Cell><Cell ss:Index="11" ss:StyleID="s24"><ss:Data ss:Type="String" x
mlns="http://www.w3.org/TR/REC-html40">AMARILLO&#10</ss:Data></Cell></Row><Row ss:Index="14" ss:AutoF
itHeight="0" ss:Height="20"><Cell ss:Index="1" ss:StyleID="s11"><ss:Data ss:Type

"Arial" html:Color="#000000">Comentarios&#10</ss:Data></Cell><Cell ss:Ind
ex="2" ss:StyleID="s26"/><Cell ss:Index="3" ss:StyleID="s26"/><Cell ss:Index="4"
ss:StyleID="s26"/><Cell ss:Index="5" ss:StyleID="s26"/><Cell ss:Index="6" ss:St
ont html:Size="7" html:Face="Arial" html:Color="#000000">Previsto nuevo conjunto
&#10</ss:Data></Cell><Cell ss:Index="7" ss:StyleID="s26"/><Cell ss:Index=
"8" ss:StyleID="s26"/><Cell ss:Index="9" ss:StyleID="s26"/><Cell ss:Index="10" s
s:StyleID="s26"/><Cell ss:Index="11" ss:StyleID="s26"/></Row></Table></Worksheet
></Workbook>

Valor Acumulado Del Proyecto1

Загружено:

Сведения о документе

Оригинальное название

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

Valor Acumulado Del Proyecto1

Загружено:

Авторское право:

Доступные форматы

<?xml version="1.0" encoding="UTF-8"?

rizontal="Left" ss:WrapText="1"/><Interior ss:Color="#FFFFFF" ss:Pattern="Solid"

r="#000000" ss:LineStyle="Continuous" ss:Weight="1"/><Border ss:Position="Bottom

ata ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40"><Font html:Size="10

:Face="Arial" html:Color="#000000">Medida de la posposicin de la programacin. La d

puestado finalCosto&#10</Font><Font><br/></Font><Font html:Size="10" html:Face="A

FFFFF"><B>Feb</B></Font><Font html:Size="7" html:Face="Arial" html:Color="#00000

s:Index="8" ss:StyleID="s17"><ss:Data ss:Type="String" xmlns="http://www.w3.org/

D="s11"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40"><Font

ze="7" html:Face="Arial" html:Color="#000000">Bs 1,450.00&#10</Font></ss:Data></

<Row ss:Index="8" ss:AutoFitHeight="0" ss:Height="8"><Cell ss:Index="1" ss:Style

leID="s20"><ss:Data ss:Type="String" xmlns="http://www.w3.org/TR/REC-html40"><Fo

-html40"><Font html:Size="7" html:Face="Arial" html:Color="#000000">-Bs 30.75&#1

="String" xmlns="http://www.w3.org/TR/REC-html40"><Font html:Size="7" html:Face=

Вам также может понравиться