Documentos de Académico
Documentos de Profesional
Documentos de Cultura
47
0.193
49
0.086
37
0.006
1
IU
47
39
38
4
43
2
13
Coef. Inc.
0.008
0.019
0.020
0.001
0.005
5
21
49
48
37
Coef. Inc.
0.086
0.168
0.006
2
IU
Coef. Inc.
0.008
0.021
0.024
IU
Coef. Inc.
0.086
0.174
IU
38
43
4
3
IU
4
IU
49
48
5
K=
0.193
Jr / Jo +
0.053
HMAr / HMAo +
0.143
IU
J
HMA
A
C
EE
GU
47
38
43
4
5
21
48
49
39
Jul-92
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
Aug-92
100.00
100.00
101.09
100.00
97.36
101.89
103.79
104.11
102.83
Sep-92
100.00
103.26
105.86
103.26
99.09
106.94
110.59
111.47
105.52
Sep-92
AVANCE MENSUAL
AVANCE ACUMULADO
Oct-92
Nov-92
10,920.00
10,920.00
11,701.00
22,621.00
23,985.00
46,606.00
Sep-92
8,500.00
8,500.00
Oct-92
10,750.00
19,250.00
Nov-92
27,470.00
46,720.00
CALCULO DE REAJUSTES
NOMENCLATURA
IU
Coeficiente
Incidencia
.(1)
Participacin
%
.(2)
ko (Setiembre 92)
Set. 92
.(3)
47
0.193
100.00%
100.00
HMA
38
0.053
15.10%
103.26
43
39.60%
105.86
45.30%
103.26
0.143
100.00%
99.09
21
0.151
100.00%
106.94
EE
48
0.260
66.90%
110.59
33.10%
111.47
100.00%
105.52
49
GU
39
0.200
D.S. N 011-79-VC
5
0.143
48
0.168
38
0.008
IU
38
43
4
IU
49
48
Ar / Ao +
Oct-92
100.83
104.06
108.01
104.25
100.03
121.89
126.05
126.01
109.36
0.151
Nov-92
101.38
103.29
110.22
103.29
106.67
123.57
131.04
130.86
113.23
21
0.151
4
0.019
43
0.020
Coef. Inc.
0.008
0.021
0.024
0.053
Participacin %
15.10%
39.60%
45.30%
100.00%
Nomenclatura
Coef. Inc.
0.086
0.174
0.260
Participacin %
33.10%
66.90%
100.00%
Nomenclatura
Cr / Co +
Dec-92
105.35
106.77
114.90
113.65
113.27
125.67
132.19
132.57
117.59
0.260
Jan-93
110.94
112.90
122.56
120.17
121.70
131.35
135.47
132.32
123.29
EE r / EE o +
Feb-93
110.75
122.87
130.51
124.41
121.70
137.46
140.18
142.06
126.90
HMA
EE
0.200
Mar-93
110.38
123.21
132.28
119.78
121.30
141.89
148.83
148.64
132.28
Dec-92
Jan-93
Feb-93
20,865.00
67,471.00
9,902.40
77,373.40
77,373.40
Dec-92
19,800.00
66,520.00
Jan-93
7,830.00
74,350.00
Feb-93
3,023.40
77,373.40
ko (Setiembre 92)
(1) x (2) x (3)
Jul-92
(2) x (4)
.(4)
100.00
0.193
k2 ( Val 02 - Octub
Nov. 92
.(7)
100.83
100.00
101.38
100.00
104.06
100.00
103.29
100.00
108.01
100.00
110.22
100.00
104.25
100.00
103.29
100.00
100.03
100.00
106.67
100.00
121.89
100.00
123.57
100.00
126.05
100.00
131.04
100.00
126.01
100.00
130.86
100.00
109.36
100.00
113.23
K1=
K2=
menclatura
menclatura
2
0.001
13
0.005
39
0.200
k4 ( Val 04 - Diciem
Ene. 93
.(10)
100.00
105.35
100.00
110.94
100.00
106.77
100.00
112.90
100.00
114.90
100.00
122.56
100.00
113.65
100.00
120.17
100.00
113.27
100.00
121.70
100.00
125.67
100.00
131.35
100.00
132.19
100.00
135.47
100.00
132.57
100.00
132.32
100.00
117.59
100.00
123.29
K3=
K4=
k6 ( Val 06 - Fe
Mar. 93
.(14)
100.00
110.75
100.00
110.38
100.00
122.87
100.00
123.21
100.00
130.51
100.00
132.28
100.00
124.41
100.00
119.78
100.00
121.70
100.00
121.30
100.00
137.46
100.00
141.89
100.00
140.18
100.00
148.83
100.00
142.06
100.00
148.64
100.00
126.90
100.00
132.28
K5=
K6=
VALORIZACION 01 (Setiembre
sin adelanto
CALCULO DEL COEFICIENTE DE REAJUSTE (K SET-92)
La valorizacin se reajusta con el K de Octubre 92
1
8,500.00
8,500.00 x
1.125
Vreal
.(1)
1
8,500.00
V programado
.(2)
10,920.00
k-1
.(3)
0.125
Rr =
3
Valorizacin Neta a pagar
Vn=Vo+R
Vn=
9,562.50
9562.50
anentemente adelantada
ntidad contratante
10,920.00
8,500.00
Reajuste
Real
(4) = (1) x (3)
Reajuste
Reajuste
Programado Reconocido
(5) = (2) x (3)
.(6)
1062.50
1062.50
1365.00
Rp =
1365.00
1062.50
Vr
(7) = (1) + (6)
9,562.50
mados acumulados
VALORIZACION 02 (Octubre
CALCULO DEL COEFICIENTE DE REAJUSTE (K OCT-92)
La valorizacin se reajusta con el K de Noviembre 92
1
10,750.00
10,750.00 x
1.159
Vreal
.(1)
1
2
8,500.00
10,750.00
V programado
.(2)
10,920.00
11,701.00
k-1
.(3)
0.125
0.159
Rr =
3
Valorizacin Neta a pagar
Vn=Vo+R
Vn=
12,459.25
12459.25
anentemente adelantada
ntidad contratante
22,621.00
19,250.00
Reajuste
Real
(4) = (1) x (3)
Reajuste
Reajuste
Programado Reconocido
(5) = (2) x (3)
.(6)
1062.50
1709.25
2771.75
1365.00
1860.46
Rp =
3225.46
1062.50
1709.25
Vr
(7) = (1) + (6)
9,562.50
12,459.25
mados acumulados
VALORIZACION 03 (Noviembre
CALCULO DEL COEFICIENTE DE REAJUSTE (K NOV-92)
La valorizacin se reajusta con el K de Diciembre 92
1
27,470.00
27,470.00 x
1.194
Vreal
.(1)
1
2
3
8,500.00
10,750.00
27,470.00
V programado
.(2)
10,920.00
11,701.00
23,985.00
k-1
.(3)
0.125
0.159
0.194
Rr =
3
Valorizacin Neta a pagar
Vn=Vo+R
Vn=
32,576.80
32799.18
anentemente adelantada
ntidad contratante
46,606.00
46,720.00
Reajuste
Real
(4) = (1) x (3)
Reajuste
Programado
(5) = (2) x (3)
1062.50
1709.25
5329.18
1365.00
1860.46
4653.09
8100.93
Rp =
Reajuste
Reconocido
.(6)
1062.50
1709.25
5106.80
Vr
(7) = (1) + (6)
9,562.50
12,459.25
32,576.80
7878.55
es y programados acumulados
5106.80
VALORIZACION 04 (Diciembre
CALCULO DEL COEFICIENTE DE REAJUSTE (K DIC-92)
La valorizacin se reajusta con el K de Enero 93
1
19,800.00
19,800.00 x
1.247
Vreal
.(1)
1
2
3
4
8,500.00
10,750.00
27,470.00
19,800.00
V programado
.(2)
10,920.00
11,701.00
23,985.00
20,865.00
k-1
.(3)
0.125
0.159
0.194
0.247
Rr =
3
Valorizacin Neta a pagar
Vn=Vo+R
Vn=
24,690.60
24690.60
anentemente adelantada
ntidad contratante
67,471.00
66,520.00
Reajuste
Real
(4) = (1) x (3)
Reajuste
Programado
(5) = (2) x (3)
1062.50
1709.25
5329.18
4890.60
1365.00
1860.46
4653.09
5153.66
12991.53
Rp =
13032.20
Reajuste
Reconocido
.(6)
1062.50
1709.25
5106.00
4890.60
Vr
(7) = (1) + (6)
9,562.50
12,459.25
32,576.00
24,690.60
amados acumulados
VALORIZACION 05 (Enero 93
CALCULO DEL COEFICIENTE DE REAJUSTE (K ENE-93)
La valorizacin se reajusta con el K de Febrero 93
1
7,830.00
7,830.00 x
1.283
Vreal
.(1)
1
2
3
4
5
8,500.00
10,750.00
27,470.00
19,800.00
7,830.00
V programado
.(2)
10,920.00
11,701.00
23,985.00
20,865.00
9,902.40
k-1
.(3)
0.125
0.159
0.194
0.247
0.283
Rr =
3
Valorizacin Neta a pagar
Vn=Vo+R
Vn=
10,045.89
10045.89
anentemente adelantada
ntidad contratante
77,373.40
74,350.00
Reajuste
Real
(4) = (1) x (3)
Reajuste
Programado
(5) = (2) x (3)
1062.50
1709.25
5329.18
4890.60
2215.89
1365.00
1860.46
4653.09
5153.66
2802.38
15207.42
Rp =
15834.58
Reajuste
Reconocido
.(6)
1062.50
1709.25
5106.00
4890.60
2215.89
Vr
(7) = (1) + (6)
9,562.50
12,459.25
32,576.00
24,690.60
10,045.89
amados acumulados
VALORIZACION 06 (Febrero 9
CALCULO DEL COEFICIENTE DE REAJUSTE (K FEB-93)
La valorizacin se reajusta con el K de Marzo 93
1
3,023.40
3,023.40 x
1.318
Vreal
.(1)
1
2
3
4
5
6
8,500.00
10,750.00
27,470.00
19,800.00
7,830.00
3,023.40
V programado
.(2)
10,920.00
11,701.00
23,985.00
20,865.00
9,902.40
0.00
k-1
.(3)
0.125
0.159
0.194
0.247
0.283
0.318
Rr =
3
Valorizacin Neta a pagar
Vn=Vo+R
Vn=
3,873.74
3984.84
anentemente adelantada
ntidad contratante
77,373.40
77,373.40
Reajuste
Real
(4) = (1) x (3)
Reajuste
Programado
(5) = (2) x (3)
1062.50
1709.25
5329.18
4890.60
2215.89
961.4412
16168.86
1365.00
1860.46
4653.09
5153.66
2802.38
0
15834.58
Rp =
Reajuste
Reconocido
.(6)
1062.50
1709.25
5106.00
4890.60
2215.89
850.34
Vr
(7) = (1) + (6)
9,562.50
12,459.25
32,576.00
24,690.60
10,045.89
3,873.74
mento de la valorizacin
+
###