reajuste obra atrasada

Upload: evelyn-kennya

Post on 05-Jul-2018

223 views

Category:

Documents


0 download

TRANSCRIPT

  • 8/16/2019 Reajuste Obra Atrasada

    1/28

    INDICES UNIFICADOS 47 49 37

    0.193 0.086 0.006

    IU Coef. Inc. Nomenclatua

    47 0.193 !

    39 0."00 ##U

    IU Coef. Inc.

    38 0.008 Coef. Inc. IU

    4 0.019 0.008 38

    43 0.0"0 0.0"1 43

    " 0.001 0.0"4 4

    13 0.00$

    3°IU Coef. Inc. Nomenclatua

    $ 0.143 A

    "1 0.1$1 C

    IU Coef. Inc. Coef. Inc. IU

    49 0.086 0.086 49

    48 0.168 0.174 48

    37 0.006

    K = 0.193 Jr / Jo + 0.053 HMAr / HMAo + 0.143

    INDICES UNIFICADOS % A&EAS #EO#&AFICAS N° "

    Nomenclatua IU !ul%9" Au'%9" Se(%9"

     ! 47 100.00 100.00 100.00

    38 100.00 100.00 103."6

    )*A 43 100.00 101.09 10$.86

    4 100.00 100.00 103."6

    A $ 100.00 97.36 99.09

    C "1 100.00 101.89 106.94

    EE 48 100.00 103.79 110.$9

    49 100.00 104.11 111.47

    #U 39 100.00 10".83 10$.$"

    CA+ENDA&IOS DE A,ANCE DE O-&A &O#&A*ADO / &EA+ E!ECUADO

    A,ANCE &O#&A*ADO

  • 8/16/2019 Reajuste Obra Atrasada

    2/28

    Se(%9" Oct%9" No%9"

    A,ANCE *ENSUA+ 1029"0.00 112701.00 "3298$.00

    A,ANCE ACU*U+ADO 1029"0.00 ""26"1.00 462606.00

    A,ANCE &EA+ E!ECUADOSe(%9" Oct%9" No%9"

    A,ANCE *ENSUA+ 82$00.00 1027$0.00 "72470.00

    A,ANCE ACU*U+ADO 82$00.00 192"$0.00 4627"0.00

     

    CA+CU+O DE &EA!USES

    NO*ENC+AU&A IU Coecente atc(ac5n

    Inc:enca ; Set. 9"

    .1 ." .3

     ! 47 0.193 100.00; 100.00

    )*A 38 0.0$3 1$.10; 103."6

    43 39.60; 10$.86

    4 4$.30; 103."6

    A $ 0.143 100.00; 99.09

    C "1 0.1$1 100.00; 106.94

    EE 48 0."60 66.90; 110.$949 33.10; 111.47

    #U 39 0."00 100.00; 10$.$"

    NO&*AS A&A O-&AS A&ASADAS D.S. N° 011%79%,C

      Valoriz. Ejecutadas Valoriz. !ro"ra#adas

      $ei%te"ro . Ejecutado $ei%te"ro. !ro"ra#ado

  • 8/16/2019 Reajuste Obra Atrasada

    3/28

    $ 48 38 "1 4 43

    0.143 0.168 0.008 0.1$1 0.019 0.0"0

    IU Coef. Inc. atc(ac5n ; Nomenclatu

    38 0.008 1$.10;

    43 0.0"1 39.60;

    4 0.0"4 4$.30;

    0.0$3 100.00; )*A

    IU Coef. Inc. atc(ac5n ; Nomenclatu

    49 0.086 33.10;

    48 0.174 66.90;

    0."60 100.00; EE

    Ar / Ao + 0.151 &r / &o + 0.'(0 EE r / EE o + 0.'00

    Oct%9" No%9" Dec%9" !an%93 Fe%93 *a%93

    100.83 101.38 10$.3$ 110.94 110.7$ 110.38

    104.06 103."9 106.77 11".90 1"".87 1"3."1

    108.01 110."" 114.90 1"".$6 130.$1 13"."8

    104."$ 103."9 113.6$ 1"0.17 1"4.41 119.78

    100.03 106.67 113."7 1"1.70 1"1.70 1"1.30

    1"1.89 1"3.$7 1"$.67 131.3$ 137.46 141.89

    1"6.0$ 131.04 13".19 13$.47 140.18 148.83

    1"6.01 130.86 13".$7 13".3" 14".06 148.64

    109.36 113."3 117.$9 1"3."9 1"6.90 13"."8

  • 8/16/2019 Reajuste Obra Atrasada

    4/28

    Dec%9" !an%93 Fe%93

    "0286$.00 9290".40 )*A, E-*- AVA)&E- -*

    672471.00 772373.40 772373.40

    Dec%9" !an%93 Fe%93

    192800.00 72830.00 320"3.40 8$00 1 < > " <

    1 ? Σ " ? 3 1 ? Σ " ? $

    Σ " ? 4   Σ " ? 6

  • 8/16/2019 Reajuste Obra Atrasada

    5/28

    " 13 39

    0.001 0.00$ 0."00

  • 8/16/2019 Reajuste Obra Atrasada

    6/28

  • 8/16/2019 Reajuste Obra Atrasada

    7/28

  • 8/16/2019 Reajuste Obra Atrasada

    8/28

      ,al 04 % Dceme 9" $ ,al 0$ % Eneo 93 6

     !ul%9" Fe. 93 !ul%9" *a. 93

    .11 .1" .13 .14

    100.00 110.7$ 100.00 110.38

    100.00 1"".87 100.00 1"3."1

    100.00 130.$1 100.00 13"."8

    100.00 1"4.41 100.00 119.78

    100.00 1"1.70 100.00 1"1.30

    100.00 137.46 100.00 141.89

    100.00 140.18 100.00 148.83100.00 14".06 100.00 148.64

    100.00 1"6.90 100.00 13"."8

    > $ < > 6 <

    1 ? Σ " ? 10 1 ? Σ " ? 1"

    Σ " ? 11   Σ " ? 13

  • 8/16/2019 Reajuste Obra Atrasada

    9/28

  • 8/16/2019 Reajuste Obra Atrasada

    10/28

      ,al 06 % Feeo 93

     !ul%9"

    .1$

    100.00

    100.00

    100.00

    100.00

    100.00

    100.00

    100.00100.00

    100.00

    1 ? Σ " ? 14

    Σ " ? 1$

  • 8/16/2019 Reajuste Obra Atrasada

    11/28

    VA*$2A&*)@n a:elanto

    CA+CU+O DE+ COEFICIENE DE &EA!USE > SE%9"

    +a aloac5n @e eaBu@ta con el > :e Octue 9"

    1° ,aloac5n -uta ,o < 82$00.00

    "° ,aloac5n eaBu@ta:a , 82$00.00 ? 1.1"$ <

    ,ecac5n @ la oa e@t ata@a:a o (emanentem

    Detemna el eaBu@te a econoce (o la Ent:a: co

    a Com(aac5n :e Aance@

    Aance o'ama:o Acumula:o AA <

    Aance &eal Acumula:o A&A <

    Clculo :e lo@ eaBu@te@ eale@2 (o'ama:o@ econoc:o@

    ,al N° ,eal , (o'ama:o %1

    .1 ." .3

    1 82$00.00 1029"0.00 0.1"$

    ,aloac5n Neta a (a'a

    , n < , o &

    , n < 92$6".$0

    Σ &

  • 8/16/2019 Reajuste Obra Atrasada

    12/28

     01 -etie#re 9'

    9$6".$0

    nte a:elanta:a

      tatante

    1029"0.00 Como AA A&A

    82$00.00 Oa Ata@a:a

    &eaBu@te &eaBu@te &eaBu@te ,

    &eal o'ama:o &econoc:o

    4 < 1 ? 3 $ < " ? 3 .6 7 < 1 6

    106".$0 136$.00 106".$0 92$6".$0

    106".$0 136$.00

    Se :ee calcula lo@ eaBu@te@ eale@ (o'ama:o@ ac

    Σ &(

  • 8/16/2019 Reajuste Obra Atrasada

    13/28

      #ulados

  • 8/16/2019 Reajuste Obra Atrasada

    14/28

    VA*$2A&*

    CA+CU+O DE+ COEFICIENE DE &EA!USE > OC%9"

    +a aloac5n @e eaBu@ta con el > :e Noeme 9"

    1° ,aloac5n -uta ,o < 1027$0.00

    "° ,aloac5n eaBu@ta:a , 1027$0.00 ? 1.1$9 <

    ,ecac5n @ la oa e@t ata@a:a o (emanentem

    Detemna el eaBu@te a econoce (o la Ent:a: co

    a Com(aac5n :e Aance@

    Aance o'ama:o Acumula:o AA <

    Aance &eal Acumula:o A&A <

    Clculo :e lo@ eaBu@te@ eale@2 (o'ama:o@ econoc:o@

    ,al N° ,eal , (o'ama:o %1

    .1 ." .3

    1 82$00.00 1029"0.00 0.1"$

    " 1027$0.00 112701.00 0.1$9

    ,aloac5n Neta a (a'a

    , n < , o &

    , n < 1"24$9."$

    Σ &

  • 8/16/2019 Reajuste Obra Atrasada

    15/28

     0' *cture 9'

    1"4$9."$

    nte a:elanta:a

      tatante

    ""26"1.00 Como AA A&A

    192"$0.00 Oa Ata@a:a

    &eaBu@te &eaBu@te &eaBu@te ,

    &eal o'ama:o &econoc:o

    4 < 1 ? 3 $ < " ? 3 .6 7 < 1 6

    106".$0 136$.00 106".$0 92$6".$0

    1709."$ 1860.46 1709."$ 1"24$9."$

    "771.7$ 3""$.46

    Se :ee calcula lo@ eaBu@te@ eale@ (o'ama:o@ ac

    Σ &(

  • 8/16/2019 Reajuste Obra Atrasada

    16/28

      #ulados

  • 8/16/2019 Reajuste Obra Atrasada

    17/28

    VA*$2A&*)

    CA+CU+O DE+ COEFICIENE DE &EA!USE > NO,%9"

    +a aloac5n @e eaBu@ta con el > :e Dceme 9"

    1° ,aloac5n -uta ,o < "72470.00

    "° ,aloac5n eaBu@ta:a , "72470.00 ? 1.194 <

    ,ecac5n @ la oa e@t ata@a:a o (emanentem

    Detemna el eaBu@te a econoce (o la Ent:a: co

    a Com(aac5n :e Aance@

    Aance o'ama:o Acumula:o AA <

    Aance &eal Acumula:o A&A <

    Clculo :e lo@ eaBu@te@ eale@2 (o'ama:o@ econoc:o@

    ,al N° ,eal , (o'ama:o %1

    .1 ." .3

    1 82$00.00 1029"0.00 0.1"$

    " 1027$0.00 112701.00 0.1$9

    3 "72470.00 "3298$.00 0.194

     %

    ,aloac5n Neta a (a'a, n < , o &

    , n < 3"2$76.80

    Σ &

  • 8/16/2019 Reajuste Obra Atrasada

    18/28

      3 )o6ie#re 9'

    3"799.18

    nte a:elanta:a

      tatante

    462606.00 Como AA G A&A

    4627"0.00 Oa A:elanta:a2 (eo como nc5 con ata@o

    &eaBu@te &eaBu@te &eaBu@te ,

    &eal o'ama:o &econoc:o

    4 < 1 ? 3 $ < " ? 3 .6 7 < 1 6

    106".$0 136$.00 106".$0 92$6".$0

    1709."$ 1860.46 1709."$ 1"24$9."$

    $3"9.18 46$3.09 510(.70 3"2$76.80

    8100.93 7878.$$

    a ora8 al estar atrasada8 el #:i#o reajuste a ;a"ar ser el to;e al #o

    $ reco%ocido =

    $ reco%ocido =

  • 8/16/2019 Reajuste Obra Atrasada

    19/28

    #e%to de la 6aloriza

  • 8/16/2019 Reajuste Obra Atrasada

    20/28

    VA*$2A&*)

    CA+CU+O DE+ COEFICIENE DE &EA!USE > DIC%9"

    +a aloac5n @e eaBu@ta con el > :e Eneo 93

    1° ,aloac5n -uta ,o < 192800.00

    "° ,aloac5n eaBu@ta:a , 192800.00 ? 1."47 <

    ,ecac5n @ la oa e@t ata@a:a o (emanentem

    Detemna el eaBu@te a econoce (o la Ent:a: co

    a Com(aac5n :e Aance@

    Aance o'ama:o Acumula:o AA <

    Aance &eal Acumula:o A&A <

    Clculo :e lo@ eaBu@te@ eale@2 (o'ama:o@ econoc:o@

    ,al N° ,eal , (o'ama:o %1

    .1 ." .3

    1 82$00.00 1029"0.00 0.1"$

    " 1027$0.00 112701.00 0.1$9

    3 "72470.00 "3298$.00 0.194

    4 192800.00 "0286$.00 0."47

    ,aloac5n Neta a (a'a, n < , o &

    , n < "42690.60

    Σ &

  • 8/16/2019 Reajuste Obra Atrasada

    21/28

      4 icie#re 9'

    "4690.60

    nte a:elanta:a

      tatante

    672471.00 Como AA A&A

    662$"0.00 Oa Ata@a:a

    &eaBu@te &eaBu@te &eaBu@te ,

    &eal o'ama:o &econoc:o

    4 < 1 ? 3 $ < " ? 3 .6 7 < 1 6

    106".$0 136$.00 106".$0 92$6".$0

    1709."$ 1860.46 1709."$ 1"24$9."$

    $3"9.18 46$3.09 510(.00 3"2$76.00

    4890.60 $1$3.66 4890.60 "42690.60

    1"991.$3 1303"."0

    Se :ee calcula lo@ eaBu@te@ eale@ (o'ama:o@

    Σ &(

  • 8/16/2019 Reajuste Obra Atrasada

    22/28

      cu#ulados

  • 8/16/2019 Reajuste Obra Atrasada

    23/28

    VA*$2A&*

    CA+CU+O DE+ COEFICIENE DE &EA!USE > ENE%93

    +a aloac5n @e eaBu@ta con el > :e Feeo 93

    1° ,aloac5n -uta ,o < 72830.00

    "° ,aloac5n eaBu@ta:a , 72830.00 ? 1."83 <

    ,ecac5n @ la oa e@t ata@a:a o (emanentem

    Detemna el eaBu@te a econoce (o la Ent:a: co

    a Com(aac5n :e Aance@

    Aance o'ama:o Acumula:o AA <

    Aance &eal Acumula:o A&A <

    Clculo :e lo@ eaBu@te@ eale@2 (o'ama:o@ econoc:o@

    ,al N° ,eal , (o'ama:o %1

    .1 ." .3

    1 82$00.00 1029"0.00 0.1"$

    " 1027$0.00 112701.00 0.1$9

    3 "72470.00 "3298$.00 0.194

    4 192800.00 "0286$.00 0."47$ 72830.00 9290".40 0."83

    3°,aloac5n Neta a (a'a

    , n < , o &

    , n < 10204$.89

    Σ &

  • 8/16/2019 Reajuste Obra Atrasada

    24/28

     05 E%ero 93

    1004$.89

    nte a:elanta:a

      tatante

    772373.40 Como AA A&A

    7423$0.00 Oa Ata@a:a

    &eaBu@te &eaBu@te &eaBu@te ,

    &eal o'ama:o &econoc:o

    4 < 1 ? 3 $ < " ? 3 .6 7 < 1 6

    106".$0 136$.00 106".$0 92$6".$0

    1709."$ 1860.46 1709."$ 1"24$9."$

    $3"9.18 46$3.09 510(.00 3"2$76.00

    4890.60 $1$3.66 4890.60 "42690.60""1$.89 "80".38 ""1$.89 10204$.89

    1$"07.4" 1$834.$8

    Se :ee calcula lo@ eaBu@te@ eale@ (o'ama:o@

    Σ &(

  • 8/16/2019 Reajuste Obra Atrasada

    25/28

  • 8/16/2019 Reajuste Obra Atrasada

    26/28

    VA*$2A&*)

    CA+CU+O DE+ COEFICIENE DE &EA!USE > FE-%93

    +a aloac5n @e eaBu@ta con el > :e *ao 93

    1° ,aloac5n -uta ,o < 320"3.40

    "° ,aloac5n eaBu@ta:a , 320"3.40 ? 1.318 <

    ,ecac5n @ la oa e@t ata@a:a o (emanentem

    Detemna el eaBu@te a econoce (o la Ent:a: co

    a Com(aac5n :e Aance@

    Aance o'ama:o Acumula:o AA <

    Aance &eal Acumula:o A&A <

    Clculo :e lo@ eaBu@te@ eale@2 (o'ama:o@ econoc:o@

    ,al N° ,eal , (o'ama:o %1

    .1 ." .3

    1 82$00.00 1029"0.00 0.1"$

    " 1027$0.00 112701.00 0.1$9

    3 "72470.00 "3298$.00 0.194

    4 192800.00 "0286$.00 0."47$ 72830.00 9290".40 0."83

    6 320"3.40 0.00 0.318

     %

    3°,aloac5n Neta a (a'a

    , n < , o &

    , n < 32873.74

    Σ &

  • 8/16/2019 Reajuste Obra Atrasada

    27/28

     0( ?erero 93

    3984.84

    nte a:elanta:a

      tatante

    772373.40 Como AA < A&A

    772373.40 Oa Ata@a:a

    Se eca el eaBu@te e@(ecto

    &eaBu@te &eaBu@te &eaBu@te ,

    &eal o'ama:o &econoc:o

    4 < 1 ? 3 $ < " ? 3 .6 7 < 1 6

    106".$0 136$.00 106".$0 92$6".$0

    1709."$ 1860.46 1709."$ 1"24$9."$

    $3"9.18 46$3.09 $106.00 3"2$76.00

    4890.60 $1$3.66 4890.60 "42690.60""1$.89 "80".38 ""1$.89 10204$.89

    961.441" 0 8$0.34 32873.74

    16168.86 1$834.$8

    a ora8 al estar atrasada8 el #:i#o reajuste a ;a"ar ser el to;e al #o#e%to d

    $ reco%ocido =

    $ reco%ocido = 15734.57 . 10('.50 1

  • 8/16/2019 Reajuste Obra Atrasada

    28/28

      la 6alorizaci@%

    ''15.79 . = 750.34