Pregunta 1

ITEM ACTIVIDAD UND CANTIDAD P.U. SUBTOTAL

1 Compactación m3 100 150 15,000.00
2 Losa m3 100 230 23,000.00
3 Estr. metálica glb 20 500 10,000.00
4 Techo-cober. glb 190 200 38,000.00
5 Drywall ext. m2 190 100 19,000.00
6 Acabados m2 300 250 75,000.00
Costo directo 180,000.00
GG 13.89% 25,000.00
Utilidad 7% 12,600.00
TOTAL 217,600.00
27000 Adelanto 15%

Amortizació
n del
22881.3559 adelanto
Subtotal 2
IGV (18%) 39,168.00
Total 256,768.00
Fondo de gar 5% 9000

Pregunta 2 resumen valorizacion ejecutada

Nro Precio parcial

Cuenta Cont metrado
Unitario
1 Compactaci 100 15,000.00
150
2 Losa 100 23,000.00
230
3 Estr. metálic 20 10,000.00
500
4 Techo-cober 190 38,000.00
200
5 Drywall ext. 190 19,000.00
100
6 Acabados 300 75,000.00
250
CD= 180,000.00
GG= 13.89% 25,000.00
U= 7% 12,600.00
SUBTOTAL 1 217,600.00
27000 adelanto 1 15% 22,881.36
amortizacion1 10.52%
subtotal 2
IGV= 18% 39,168.00 4,118.64
TOTAL= 256,768.00 27,000.00
%avance
%avence acum.
PV -
EV -
AC
 22,881.36

10.52%

4,118.64
27,000.00

Sem1 Sem2 Sem3 Sem4 Sem5 Sem6

15,000.00
23,000.00
4,000.00 6,000.00
19,000.00 19,000.00
3,800.00 -
7,500.00 18,750.00 -
15,000.00 23,000.00 4,000.00 32,500.00 41,550.00 -
2,083.33 3,194.44 555.56 4,513.89 5,770.83 -
1,050.00 1,610.00 280.00 2,275.00 2,908.50 -
18,133.33 27,804.44 4,835.56 39,288.89 50,229.33 -

1,906.78 2,923.73 508.47 4,131.36 5,281.78 -

16,226.55 24,880.72 4,327.08 35,157.53 44,947.55 -
2,920.78 4,478.53 778.87 6,328.36 8,090.56 -
19,147.33 29,359.24 5,105.96 41,485.89 53,038.11 -
8.33% 12.78% 2.22% 18.06% 23.08% 0.00%
8.33% 21.11% 23.33% 41.39% 64.47% 64.47%
17,083.33 26,194.44 4,555.56 37,013.89 47,320.83 -
17,083.33 43,277.78 47,833.33 84,847.22 132,168.06
17,083.33 43,277.78 48,972.22 101,930.56 160,013.89 205,000.00
17,083.33 43,277.78 47,833.33 84,847.22 132,168.06 -
 Pregunta 2
Semana 1
ITEM ACTIVIDAD UND CANTIDAD P.U. SUBTOTAL

1 Compactación m3 100 150 15,000.00

2 Losa m3 100 230 23,000.00
3 Estr. metálica glb 20 500 10,000.00
4 Techo-cober. glb 190 200 38,000.00
5 Drywall ext. m2 190 100 19,000.00
6 Acabados m2 300 250 75,000.00
Costo directo 180,000.00
GG 13.89% 25,000.00
Utilidad 7% 12,600.00
Subtotal 1/Val. Bruta 217,600.00
27000 Adelanto 15% 22,881.36
Amortización del
22881.356 adelanto 10.52%
Subtotal 2/Val Neta
IGV (18%) 39,168.00 4,118.64
Total 256,768.00 27,000.00
Fondo de garantía/reten 5% 9000

Semana 2

ITEM ACTIVIDAD UND CANTIDAD P.U. SUBTOTAL

1 Compactación m3 100 150 15,000.00

2 Losa m3 100 230 23,000.00
3 Estr. metálica glb 20 500 10,000.00
4 Techo-cober. glb 190 200 38,000.00
5 Drywall ext. m2 190 100 19,000.00
6 Acabados m2 300 250 75,000.00
Costo directo 180,000.00
GG 13.89% 25,000.00
Utilidad 7% 12,600.00
Subtotal 1/Val. Bruta 217,600.00
27000 Adelanto 15% 22,881.36
Amortización del
22881.356 adelanto 10.52%
Subtotal 2/Val Neta
IGV (18%) 39,168.00 4,118.64
Total 256,768.00 27,000.00
Fondo de garantía/reten 5% 9000
 Semana 3

ITEM ACTIVIDAD UND CANTIDAD P.U. SUBTOTAL

1 Compactación m3 100 150 15,000.00

2 Losa m3 100 230 23,000.00
3 Estr. metálica glb 20 500 10,000.00
4 Techo-cober. glb 190 200 38,000.00
5 Drywall ext. m2 190 100 19,000.00
6 Acabados m2 300 250 75,000.00
Costo directo 180,000.00
GG 13.89% 25,000.00
Utilidad 7% 12,600.00
Subtotal 1/Val. Bruta 217,600.00
27000 Adelanto 15% 22,881.36
Amortización del
22881.356 adelanto 10.52%
Subtotal 2/Val Neta
IGV (18%) 39,168.00 4,118.64
Total 256,768.00 27,000.00
Fondo de garantía/reten 5% 9000

Semana 4

ITEM ACTIVIDAD UND CANTIDAD P.U. SUBTOTAL

1 Compactación m3 100 150 15,000.00

2 Losa m3 100 230 23,000.00
3 Estr. metálica glb 20 500 10,000.00
4 Techo-cober. glb 190 200 38,000.00
5 Drywall ext. m2 190 100 19,000.00
6 Acabados m2 300 250 75,000.00
Costo directo 180,000.00
GG 13.89% 25,000.00
Utilidad 7% 12,600.00
Subtotal 1/Val. Bruta 217,600.00
27000 Adelanto 15% 22,881.36
Amortización del
22881.356 adelanto 10.52%
Subtotal 2/Val Neta
IGV (18%) 39,168.00 4,118.64
Total 256,768.00 27,000.00
 Fondo de garantía/reten 5% 9000

Semana 5

ITEM ACTIVIDAD UND CANTIDAD P.U. SUBTOTAL

1 Compactación m3 100 150 15,000.00

2 Losa m3 100 230 23,000.00
3 Estr. metálica glb 20 500 10,000.00
4 Techo-cober. glb 190 200 38,000.00
5 Drywall ext. m2 190 100 19,000.00
6 Acabados m2 300 250 75,000.00
Costo directo 180,000.00
GG 13.89% 25,000.00
Utilidad 7% 12,600.00
Subtotal 1/Val. Bruta 217,600.00
27000 Adelanto 15% 22,881.36
Amortización del
22881.356 adelanto 10.52%
Subtotal 2/Val Neta
IGV (18%) 39,168.00 4,118.64
Total 256,768.00 27,000.00
Fondo de garantía/reten 5% 9000

Semana 6

ITEM ACTIVIDAD UND CANTIDAD P.U. SUBTOTAL

1 Compactación m3 100 150 15,000.00

2 Losa m3 100 230 23,000.00
3 Estr. metálica glb 20 500 10,000.00
4 Techo-cober. glb 190 200 38,000.00
5 Drywall ext. m2 190 100 19,000.00
6 Acabados m2 300 250 75,000.00
Costo directo 180,000.00
GG 13.89% 25,000.00
Utilidad 7% 12,600.00
Subtotal 1/Val. Bruta 217,600.00
27000 Adelanto 15% 22,881.36
Amortización del
22881.356 adelanto 10.52%
Subtotal 2/Val Neta
IGV (18%) 39,168.00 4,118.64
Total 256,768.00 27,000.00
Fondo de garantía/reten 5% 9000
 Valorización Anterior Valorización Actual Valorización Acumulada
Metrado Metrado Metrado
Avance % Avance Parcial Avance % Avance Parcial Avance % Avance Parcial
100.00 100% 15,000.00 100.00 100% 15,000.00
0.00 0% 0.00 0.00 0% 0.00
0.00 0% 0.00 0.00 0% 0.00
0.00 0% 0.00 0.00 0% 0.00
0.00 0% 0.00 0.00 0% 0.00
0.00 0.00 0% 0.00
15,000.00 15,000.00
2,083.33 2,083.33
1050.00 1050.00
18,133.33 18,133.33

1,906.78 1,906.78
16,226.55 16,226.55
2,920.78 2,920.78
19,147.33 19,147.33
750.00 750.00

Valorización Anterior Valorización Actual Valorización Acumulada

Metrado Metrado Metrado
Avance % Avance Parcial Avance % Avance Parcial Avance % Avance Parcial
100.00 100% 15000 0.00 0% 0.00 100.00 100% 15,000.00
0.00 0% 0 100.00 100% 23,000.00 100.00 100% 23,000.00
0.00 0% 0 0.00 0% 0.00 0.00 0% 0.00
0.00 0% 0 0.00 0% 0.00 0.00 0% 0.00
0.00 0% 0 0.00 0% 0.00 0.00 0% 0.00
0.00 0% 0 0.00 0.00 0% 0.00
23,000.00 38,000.00
3,194.44 5,277.78
1610.00 2660.00
27,804.44 45,937.78

2,923.73 4,830.51
24,880.72 41,107.27
4,478.53 7,399.31
29,359.24 48,506.58
1150.00 1900.00
 Valorización Anterior Valorización Actual Valorización Acumulada
Metrado Metrado Metrado
Avance % Avance Parcial Avance % Avance Parcial Avance % Avance Parcial
100.00 100% 15000 0.00 0% 0.00 100.00 100% 15,000.00
100.00 100% 23000 0.00 0% 0.00 100.00 100% 23,000.00
0.00 0% 0 8.00 40% 4,000.00 8.00 40% 4,000.00
0.00 0% 0 0.00 0% 0.00 0.00 0% 0.00
0.00 0% 0 0.00 0% 0.00 0.00 0% 0.00
0.00 0% 0 0.00 0.00 0% 0.00
4,000.00 42,000.00
555.56 5,833.33
280.00 2940.00
4,835.56 50,773.33

508.47 5,338.98
4,327.08 45,434.35
778.87 8,178.18
5,105.96 53,612.53
200.00 2100.00

Valorización Anterior Valorización Actual Valorización Acumulada

Metrado Metrado Metrado
Avance % Avance Parcial Avance % Avance Parcial Avance % Avance Parcial
100.00 100% 15000 0.00 0% 0.00 100.00 100% 15,000.00
100.00 100% 23000 0.00 0% 0.00 100.00 100% 23,000.00
8.00 40% 4000 12.00 60% 6,000.00 20.00 100% 10,000.00
0.00 0% 0 95.00 50% 19,000.00 95.00 50% 19,000.00
0.00 0% 0 0.00 0% 0.00 0.00 0% 0.00
0.00 0% 0 30 10% 7,500.00 30.00 10% 7,500.00
32,500.00 74,500.00
4,513.89 10,347.22
2275.00 5215.00
39,288.89 90,062.22

4,131.36 9,470.34
35,157.53 80,591.88
6,328.36 14,506.54
41,485.89 95,098.42
 1625.00 3725.00

Valorización Anterior Valorización Actual Valorización Acumulada

Metrado Metrado Metrado
Avance % Avance Parcial Avance % Avance Parcial Avance % Avance Parcial
100.00 100% 15000 0.00 0% 0.00 100.00 100% 15,000.00
100.00 100% 23000 0.00 0% 0.00 100.00 100% 23,000.00
20.00 100% 10000 0.00 0% 0.00 20.00 100% 10,000.00
95.00 50% 19000 95.00 50% 19,000.00 190.00 100% 38,000.00
0.00 0% 0 38.00 20% 3,800.00 38.00 20% 3,800.00
30.00 10% 7500 75 25% 18,750.00 105.00 35% 26,250.00
41,550.00 116,050.00
5,770.83 16,118.06
2908.50 8123.50
50,229.33 140,291.56

5,281.78 14,752.12
44,947.55 125,539.44
8,090.56 22,597.10
53,038.11 148,136.54
2077.50 5802.50

Valorización Anterior Valorización Actual Valorización Acumulada

Metrado Metrado Metrado
Avance % Avance Parcial Avance % Avance Parcial Avance % Avance Parcial
100.00 100% 15000 0.00 0% 0.00 100.00 100% 15,000.00
100.00 100% 23000 0.00 0% 0.00 100.00 100% 23,000.00
20.00 100% 10000 0.00 0% 0.00 20.00 100% 10,000.00
190.00 100% 38000 0.00 0% 0.00 190.00 100% 38,000.00
38.00 20% 3800 152.00 80% 15,200.00 190.00 100% 19,000.00
105.00 35% 26250 195 65% 48,750.00 300.00 100% 75,000.00
63,950.00 180,000.00
8,881.95 25,000.00
4476.50 12600.00
77,308.45 217,600.00

8,129.24 22,881.36
69,179.21 194,718.65
12,452.26 35,049.36
81,631.47 229,768.00
3197.50 9000.00
 Saldo

Metrado % Parcial
0.00 0% 0.00
100.00 100% 23,000.00
20.00 100% 10,000.00
190.00 100% 38,000.00
190.00 100% 19,000.00
300.00 100% 75,000.00
165,000.00
22,916.67
11550.00
199,466.67

20,974.58
178,492.09
32,128.58
210,620.67
8250.00

Saldo

Metrado % Parcial
0.00 0% 0.00
0.00 0% 0.00
20.00 100% 10,000.00
190.00 100% 38,000.00
190.00 100% 19,000.00
300.00 100% 75,000.00
142,000.00
19,722.22
9940.00
171,662.22

18,050.85
153,611.38
27,650.05
181,261.42
7100.00
 Saldo

Metrado % Parcial
0.00 0% 0.00
0.00 0% 0.00
12.00 60% 6,000.00
190.00 100% 38,000.00
190.00 100% 19,000.00
300.00 100% 75,000.00
138,000.00
19,166.67
9660.00
166,826.67

17,542.37
149,284.30
26,871.17
176,155.47
6900.00

Saldo

Metrado % Parcial
0.00 0% 0.00
0.00 0% 0.00
0.00 0% 0.00
95.00 50% 19,000.00
190.00 100% 19,000.00
270.00 90% 67,500.00
105,500.00
14,652.78
7385.00
127,537.78

13,411.02
114,126.76
20,542.82
134,669.58
 5275.00

Saldo

Metrado % Parcial
0.00 0% 0.00
0.00 0% 0.00
0.00 0% 0.00
0.00 0% 0.00
152.00 80% 15,200.00
195.00 65% 48,750.00
63,950.00
8,881.95
4476.50
77,308.45

8,129.24
69,179.21
12,452.26
81,631.47
3197.50

Saldo

Metrado % Parcial
0.00 0% 0.00
0.00 0% 0.00
0.00 0% 0.00
0.00 0% 0.00
0.00 0% 0.00
0.00 0% 0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
Pregunta 3

Nro Precio parcial

Cuenta Control metrado
Unitario
1 Compactación 100 150 15,000.00
2 Losa 100 230 23,000.00
3 Estr. metálica 20 500 10,000.00
4 Techo-cober. 190 200 38,000.00
5 Drywall ext. 190 100 19,000.00
6 Acabados 300 250 75,000.00
CD= 180,000.00
GG= 13.89% 25,000.00
U= 7% 12,600.00
SUBTOTAL 217,600.00

subtotal PV acum
%avance prog. (PV)
%avence prog. acum. (PV acum)

PV -
 Sem1 Sem2 Sem3 Sem4 Sem5 Sem6

15,000.00
23,000.00
5,000.00 5,000.00
19,000.00 19,000.00
9,500.00 9,500.00
22,500.00 22,500.00 30,000.00
15,000.00 23,000.00 5,000.00 46,500.00 51,000.00 39,500.00
2,083.33 3,194.44 694.44 6,458.33 7,083.33 5,486.11
1,050.00 1,610.00 350.00 3,255.00 3,570.00 2,765.00
18,133.33 27,804.44 6,044.44 56,213.33 61,653.33 47,751.11

17,083.33 43,277.78 48,972.22 101,930.56 160,013.89 205,000.00

8.33% 12.78% 2.78% 25.83% 28.33% 21.94%
8.33% 21.11% 23.89% 49.72% 78.06% 100.00%

17,083.33 26,194.44 5,694.44 52,958.33 58,083.33 44,986.11

17,083.33 43,277.78 48,972.22 101,930.56 160,013.89 205,000.00

Nro Precio parcial

Cuenta Control metrado Sem1
Unitario
1 Compactación 100 150 15,000.00 15,000.00
2 Losa 100 230 23,000.00
3 Estr. metálica 20 500 10,000.00
4 Techo-cober. 190 200 38,000.00
5 Drywall ext. 190 100 19,000.00
6 Acabados 300 250 75,000.00
CD= 180,000.00 15,000.00
GG= 13.89% 25,000.00 2,083.33
U= 7% 12,600.00 1,050.00
SUBTOTAL 217,600.00 18,133.33

subtotal PV acum 17,083.33

%avance prog. (PV) 8.33%
%avence prog. acum. (PV acum) 8.33%

17,083.33
PV - 17,083.33
 Sem1 Sem2 Sem3 Sem4 Sem5 Sem6
15,000.00
23,000.00
5,000.00 5,000.00
19,000.00 19,000.00
9,500.00 9,500.00
22,500.00 22,500.00 30,000.00
15,000.00 23,000.00 5,000.00 46,500.00 51,000.00 39,500.00
2,083.33 3,194.44 694.44 6,458.33 7,083.33 5,486.11
1,050.00 1,610.00 350.00 3,255.00 3,570.00 2,765.00
18,133.33 27,804.44 6,044.44 56,213.33 61,653.33 47,751.11

17,083.33 43,277.78 48,972.22 101,930.56 160,013.89 205,000.00

8.33% 12.78% 2.78% 25.83% 28.33% 21.94%
8.33% 21.11% 23.89% 49.72% 78.06% 100.00%

17,083.33 26,194.44 5,694.44 52,958.33 58,083.33 44,986.11

- 17,083.33 43,277.78 48,972.22 101,930.56 160,013.89 205,000.00
Acumulado a la 1ra semana Acumulado a las 2da semana
FACTURADO PROVISIÓN
Compactació 8,000.00 8,000.00 Compactación
Losa Losa
Estr. metálica Estr. metálica
Techo-cober. Techo-cober.
Drywall ext. Drywall ext.
Acabados Acabados
GG 4,000.00 GG
AC1 20,000.00

s0 S1 S2 S3
PV - 17,083.33 43,277.78 48,972.22
EV - 17,083.33 43,277.78 47,833.33
AC 0 20,000.00 49,000.00 57,000.00

SV - - - -1,138.89
CV - -2,916.67 -5,722.22 -9,166.67
SPI - 1.00000 1.00000 0.97674
CPI - 0.85 0.88 0.84
BAC 217,600.00 217,600.00 217,600.00 217,600.00
EAC - 254,751.22 246,371.25 264,117.02

S0 S1 S2 S3
PV - 17,083.33 43,277.78 48,972.22
EV - 17,083.33 43,277.78 47,833.33
AC 0 20000 49000 57000

AC1 20000
AC2 49000
AC3 57000
AC4 99500
AC5 144000

s0 S1 S
PV - 17,083.33
EV - 17,083.33
AC 0 20,000.00

SV - -
CV - -2,916.67
SPI - 1.00000
CPI - 0.85
BAC 217,600.00 217,600.00
EAC - 254,751.22
SV - -
CV - -2,916.67
SPI - 1.00000
CPI - 0.85
BAC 217,600.00 217,600.00
EAC - 254,751.22
ado a las 2da semana Acumulado a la 3ra semana
FACTURADO PROVISIÓN FACTURADO PROVISIÓN
16,000.00 Compactaci 16,000.00
10,000.00 14,000.00 Losa 24,000.00
1,000.00 Estr. metáli 4,000.00 1,000.00
Techo-cober.
Drywall ext.
Acabados
8,000.00 GG 12,000.00
AC2 49,000.00 AC3 57,000.00

S4 S5 S6 250,000.00
101,930.56 160,013.89 205,000.00 Análisis de Valor Ganad
84,847.22 132,168.06 - 200,000.00
99,500.00 144,000.00
150,000.00
-17,083.33 -27,845.83 -205,000.00

Soles
-14,652.78 -11,831.94 - 100,000.00
0.83240 0.82598 -
0.85 0.92 #DIV/0!
50,000.00
217,600.00 217,600.00 217,600.00
286,523.35 256,690.54 #DIV/0!
-
S0 S1 S2 S3 S4
S4 S5 S6
101,930.56 160,013.89 205,000.00
84,847.22 132,168.06
99500 144000

s0 S1 S2 S3 S4 S5
PV - 17,083.33 43,277.78 48,972.22 101,930.56 1
EV - 17,083.33 43,277.78 47,833.33 84,847.22 1
AC 0 20,000.00 49,000.00 57,000.00 99,500.00 1

SV - - - -1,138.89 -17,083.33
CV s0 - S1 -2,916.67 S2 -5,722.22 S3 -9,166.67 S4 -14,652.78 S5
PV
SPI - 17,083.33
1.00000 43,277.78
1.00000 48,972.22
0.97674 101,930.56
0.83240 1
s0 S1 EV
CPI S2 -S3 17,083.33
0.85S4 43,277.78
0.88 S5 47,833.33
0.84 84,847.22
0.85 1
- 17,083.33
AC
BAC 43,277.78
217,600.000 48,972.22
217,600.00
20,000.00 217,600.00
101,930.56
49,000.00 160,013.89
217,600.00
57,000.00 217,600.00
99,500.00 1
2
- 17,083.33
EAC 43,277.78 - 47,833.33
254,751.22 246,371.25
84,847.22 132,168.06
264,117.02 286,523.35 2
0 20,000.00
SV 69,000.00 - 126,000.00- 225,500.00
- 369,500.00
-1,138.89 -17,083.33
CV - -2,916.67 -5,722.22 -9,166.67 -14,652.78
- SPI- - - -1,138.89
1.00000 -17,083.33
1.00000 -27,845.83
0.97674 0.83240
- -2,916.67
CPI -25,722.22 - -78,166.67
0.85 -140,652.78
0.88 -237,331.94
0.84 0.85
- 1.00000
BAC 1.00000
217,600.00 217,600.00
0.97674 217,600.00
0.83240 217,600.00
0.82598 217,600.00 2
- EAC
0.85 0.63 - 254,751.22
0.38 246,371.25
0.38 264,117.02
0.36 286,523.35 2
217,600.00 217,600.00 217,600.00 217,600.00 217,600.00 217,600.00
- 254,751.22 346,930.94
S0 S1 583,837.63 S2 649,356.94 S3 658,660.80 S4 S5
PV - 17,083.33 43,277.78 48,972.22 101,930.56 1
 CV - -2,916.67 -5,722.22 -9,166.67 -14,652.78
- SPI- - - -1,138.89
1.00000 -17,083.33
1.00000 -27,845.83
0.97674 0.83240
- -2,916.67
CPI -25,722.22 - -78,166.67
0.85 -140,652.78
0.88 -237,331.94
0.84 0.85
- 1.00000
BAC 1.00000
217,600.00 217,600.00
0.97674 217,600.00
0.83240 217,600.00
0.82598 217,600.00 2
- EAC
0.85 0.63 - 254,751.22
0.38 246,371.25
0.38 264,117.02
0.36 286,523.35 2
217,600.00 217,600.00 217,600.00 217,600.00 217,600.00 217,600.00
- 254,751.22 346,930.94
S0 S1 583,837.63 S2 649,356.94 S3 658,660.80 S4 S5
PV - 17,083.33 43,277.78 48,972.22 101,930.56 1
EV - 17,083.33 43,277.78 47,833.33 84,847.22 1
AC 0 20000 49000 57000 99500
 Acumulado a las 4ta semana Acumulado a la 5ta semana
FACTURADO PROVISIÓN FACTURADO PROVISIÓN
Compactaci 16,000.00 Compactaci 16,000.00
Losa 24,000.00 Losa 14,000.00
Estr. metáli 10,500.00 Estr. metáli 10,500.00
Techo-cober 10,000.00 5,000.00 Techo-cober 15,000.00
Drywall ext. 3,000.00 Drywall ext. 15,000.00 3,500.00
Acabados 15,000.00 Acabados 25,000.00 25,000.00
GG 16,000.00 GG 20,000.00
AC4 99,500.00 AC5 144,000.00

lisis de Valor Ganado

PV
EV
AC
BAC

S2 S3 S4 S5 S6

S4 S5
101,930.56 160,013.89
84,847.22 132,168.06
99,500.00 144,000.00

-17,083.33 -27,845.83
S4 -14,652.78 S5 -11,831.94
101,930.56
0.83240 160,013.89
0.82598
84,847.22
0.85 132,168.06
0.92
217,600.00
99,500.00 144,000.00
217,600.00
286,523.35 256,690.54
-17,083.33 -27,845.83
-14,652.78 -11,831.94
0.83240 0.82598
0.85 0.92
217,600.00 217,600.00
286,523.35 256,690.54

S4 S5
101,930.56 160,013.89
 -14,652.78 -11,831.94
0.83240 0.82598
0.85 0.92
217,600.00 217,600.00
286,523.35 256,690.54

S4 S5
101,930.56 160,013.89
84,847.22 132,168.06
99500 144000