IC-Contract-Management-Strategy-Template_Google-sheet_ES

	B	C	D	E	F	G	H	I	J	K	L	M	O	P	Q	T
1
2	PLANTILLA DE ESTRATEGIA DE GESTIÓN DE CONTRATOS															https://es.smartsheet.com/try-it?trp=28256

3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84	PRODUCTOS		PRESUPUESTO			GASTOS NETOS		INGRESOS			MÁRGENES DE GANANCIAS		RELACIÓN DEUDA A PATRIMONIO NETO
85	N.º	NOMBRE	META	REAL	RESTO	ADICIONAL	TOTAL	META	REAL	RESTO	BRUTO	NETO	CALENDARIO	DEUDA	PATRIMONIO
86	1	ELEMENTO 1	$129,868	$256,513	-$126,645	$24,283	$280,796	$1,100,916	$1,073,357	-$27,559	76%	74%	2022	$3,613,439	$3,293,202
87	2	ARTÍCULO 2	$237,605	$85,618	$151,987	$10,598	$96,216	$215,534	$878,162	$662,628	90%	89%	2023	$3,508,776	$3,441,854
88	3	ARTÍCULO 3	$249,420	$264,259	-$14,839	$10,527	$274,786	$820,719	$1,193,784	$373,065	78%	77%	2024	$3,719,457	$3,531,844
89	4	ARTÍCULO 4	$226,538	$293,368	-$66,830	$20,592	$313,960	$620,242	$420,345	-$199,897	30%	25%	2025	$3,310,212	$3,354,051
90	5	ARTÍCULO 5	$109,478	$174,003	-$64,525	$20,392	$194,395	$821,177	$1,175,811	$354,634	85%	83%	2026	$3,945,202	$3,476,155
91	6	ARTÍCULO 6	$129,160	$249,567	-$120,407	$14,490	$264,057	$901,263	$1,015,766	$114,503	75%	74%	2027	$3,938,152	$3,538,468
92	7	ARTÍCULO 7	$213,785	$79,255	$134,530	$15,582	$94,837	$878,528	$733,751	-$144,777	89%	87%	2028	$3,733,706	$3,727,037
93	8	ARTÍCULO 8	$128,283	$122,300	$5,983	$21,606	$143,906	$838,380	$955,983	$117,603	87%	85%	2029	$3,526,698	$3,425,405
94	9	ARTÍCULO 9	$175,438	$119,943	$55,495	$20,667	$140,610	$1,073,157	$924,095	-$149,062	87%	85%	2030	$3,632,971	$3,734,041
95	10	ELEMENTO 10	$253,755	$255,187	-$1,432	$12,347	$267,534	$1,141,047	$1,061,074	-$79,973	76%	75%	2031	$3,206,487	$3,677,074
96			$1,853,330	$1,900,013	-$46,683	$171,084	$2,071,097	$8,410,963	$9,432,128	$1,021,165	77%	75%
97
98	HAGA CLIC AQUÍ PARA CREAR EN SMARTSHEET
99
100