12.

Art.
128
9
234
7
234
9
236
3
239
4
239
5
678
2
784
4
821
0
831
0
911
1

Consu
mo
anual
400

Cost
%
Valorizaci
o
part.
n
3.75 9.09

1500

300

4.00 9.09

1200

120

2.50 9.09

300

75

1.50 9.09

112.5

60

1.75 9.09

105

30

2.00 9.09

60

20

1.15 9.09

23

12

2.05 9.09

24.6

1.80 9.09

14.4

2.00 9.09

14

3.00 9.09

18
3371.5

%
consu
mo

%
consum
Art.
o
128
44.49% 9 44.49%
234
35.59% 7 35.59%
234
8.90%
9
8.90%
236
3.34%
3
3.34%
239
3.11%
4
3.11%
239
1.78%
5
1.78%
784
0.68%
4
0.73%
678
0.73%
2
0.68%
911
0.43%
1
0.53%
821
0.42%
0
0.43%
831
0.53%
0
0.42%

% Part.
Acum.

%
Valoriz.
Acum.

9.09

44.49%

A
B
18.18

80.08%

27.27

88.98%

C
C
36.36

92.32%

45.45

95.43%

C
C
54.55

97.21%

63.64

97.94%

C
C
72.73

98.62%

81.82

99.16%

90.91

99.58%

100.00

100.00%

C
C
C

12.2
Art
.

Consu
mo
anual

Costo

A2

3,000

50.00

B8

4,000

12.00

C7

1,500

45.00

D1

6,000

10.00

E9

1,000

F3

500

G2

300

20.00
500.0
0
1500.
00

H2

600

20.00

I5

1,750

10.00

J8

2,500

5.00

%
%
%
Valorizaci consu Art consum
part.
n
mo
.
o
10.00
%
150,000 13.79% G2 41.38%
10.00
%
48,000
4.41% F3 22.99%
10.00
%
67,500
6.21% A2 13.79%
10.00
%
60,000
5.52% C7 6.21%
10.00
%
20,000
1.84% D1 5.52%
10.00
%
250,000 22.99% B8 4.41%
10.00
%
450,000 41.38% E9 1.84%
10.00
%
12,000
1.10% I5 1.61%
10.00
%
17,500
1.61% J8 1.15%
10.00
%
12,500
1.15% H2 1.10%
1,087,50
0

% Part.
Acum.

%
Valoriz.
Acum.

10.00%

41.38%

20.00%

64.37%

30.00%

78.16%

40.00%

84.37%

50.00%

89.89%

60.00%

94.30%

70.00%

96.14%

80.00%

97.75%

90.00%
100.00
%

98.90%
100.00%

12.3
Art
.

Consu
mo
anual

Costo
135.0
0
245.0
0

12

23.00

3.00

12.00

6
7

11
32

23.00
43.00

%
%
Valorizaci consu
part.
n
mo
5.00
%
405
4.97%
5.00
%
735
9.02%
5.00
%
276
3.39%
5.00
%
6
0.07%
5.00
%
24
0.29%
5.00
%
253
3.10%
5.00
1,376
16.88%

%
Art consum
.
o

% Part.
Acum.

%
Consumo.
Acum.

12 17.54%

5.00%

17.54%

16.88%

10.00%

34.43%

16 12.88%

15.00%

47.31%

13 12.22%

20.00%

59.53%

15 10.31%

25.00%

69.83%

30.00%
35.00%

78.85%
83.82%

2
1

9.02%
4.97%

3.00

11.00

10

12.00

11

12

10

13

32.00
143.0
0
166.0
0

14

28.00

15

24

35.00

16

14

75.00

17

12.00

18

22.00

19

56.00

20

4.00

%
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
%

0.11%

19

3.44%

40.00%

87.25%

33

0.40%

3.39%

45.00%

90.64%

36

0.44%

3.10%

50.00%

93.74%

160

1.96%

11

1.96%

55.00%

95.71%

1,430

17.54% 18

1.89%

60.00%

97.60%

996

12.22% 14

0.69%

65.00%

98.28%

56

0.69%

10

0.44%

70.00%

98.72%

840

10.31%

0.40%

75.00%

99.13%

1,050

12.88%

0.29%

80.00%

99.42%

24

0.29%

17

0.29%

85.00%

99.72%

154

1.89%

0.11%

90.00%

99.83%

280

3.44%

20

0.10%

99.93%

0.10%

0.07%

95.00%
100.00
%

8
8,151

100.00%

12.5
a)

b)
= 494

c)

12.6

12.7

12.8
a)

b)

12.9

b)

c)

d)

12.10

12.11

12.12
a)

b)

c)

d)

e)

f)

12.13
a)

b)

c)

d)

e)

f)

12.14
a)

b)

12.15
a)

b)

c)

d)

12.16
a)

b)

d)

e)

12.17
a)

b)

c)

d)

12.18
a)

c)

d)

12.19