AVANCES PROGRAMADOS

VAL N FECHA PARCIAL

1 set-2013 220,000.00
2 Oct-13 470,000.00
3 Nov-13 310,000.00

AVANCES EJECUTADOS O REALES SIN ADELANTOS

VAL N FECHA PARCIAL

1 set-2013 165,000.00
2 Oct-13 460,000.00
3 Nov-13 250,000.00
4 Dec-13 125,000.00

VALORES DE K

set-2013 Oct-13 Nov-13

1.003 1.017 1.013

OBRA AT
AVANCE
VAL N FECHA
PROGRAMADO (1)

SET 220,000.00
1
2013 220,000.00
OCT 470,000.00
2
2013 690,000.00
NOV 310,000.00
3
2013 1,000,000.00
DIC
4
2013

CALCULO
VALORIZACION N
EJECUTADO PROGRAMADO
01/SET. 2013 495.00 < 660.00
02/OCT. 2013 7,820.00 < 8,650.00
03/NOV. 2013 11,560.00 < 12,680.00
04/DIC. 2013 13,190.00 > 12,680.00
RAMADOS

ACUMULADO

220,000.00
690,000.00
1,000,000.00

ALES SIN ADELANTOS

ACUMULADO
165,000.00
625,000.00
875,000.00
1,000,000.00

DE K

Dec-13
1.013

OBRA ATRASADA
REAJUSTE REAJUSTE REAJUSTE
AVANCE K-1
PROGRAMADO EJECUTADO RECONOCIDO
EJECUTADO (2) (3)
(1)x(3) (2)x(3) (4)
165,000.00 0.003 660.00 495.00 495.00
165,000.00 660.00 495.00 495.00
460,000.00 0.017 7,990.00 7,820.00 7,820.00
625,000.00 8,650.00 8,315.00 8,315.00
250,000.00 0.013 4,030.00 3,250.00 3,250.00
875,000.00 12,680.00 11,565.00 11,565.00
125,000.00 0.013 - 1,625.00 1,115.00
1,000,000.00 12,680.00 13,190.00 12,680.00

REAJUSTE DEL MES

CUTADO PROGRAMADO RECONOCIDO
5.00 < 660.00 495.00
0.00 < 8,650.00 7,820.00
0.00 < 12,680.00 3,250.00
0.00 > 12,680.00 1,115.00
VALORIZACION
(2+4)

165,495.00
165,495.00
467,820.00
633,315.00
253,250.00
886,565.00
126,115.00
1,012,680.00
 AVANCES PROGRAMADOS

VAL N FECHA PARCIAL

1 set-2013 220,000.00
2 Oct-13 470,000.00
3 Nov-13 310,000.00

AVANCES EJECUTADOS O REALES SIN ADELANTOS

VAL N FECHA PARCIAL

1 set-2013 350,000.00
2 Oct-13 650,000.00

VALORES DE K

set-2013 Oct-13 Nov-13

1.003 1.017 1.013

OBRA AD
AVANCE
VAL N FECHA
PROGRAMADO (1)

SET 220,000.00
1
2013 220,000.00
OCT 470,000.00
2
2013 690,000.00
NOV 310,000.00
3
2013 1,000,000.00

CALCULO
VALORIZACION N EJECUTADO
PROGRAMADO
01/SET. 2013 1,050.00 > 660.00
02/OCT. 2013 12,100.00 > 8,650.00
03/NOV. 2013 12,100.00 < 12,680.00
RAMADOS

ACUMULADO
220,000.00
690,000.00
1,000,000.00

ALES SIN ADELANTOS

ACUMULADO
350,000.00
1,000,000.00

DE K

Dec-13
1.013

OBRA ADELANTADA
REAJUSTE REAJUSTE
AVANCE K-1 REAJUSTE
PROGRAMADO EJECUTADO
EJECUTADO (2) (3) RECONOCIDO (4)
(1)x(3) (2)x(3)
350,000.00 0.003 660.00 1,050.00 1,050.00
350,000.00 660.00 1,050.00 1,050.00
650,000.00 0.017 7,990.00 11,050.00 11,050.00
1,000,000.00 8,650.00 12,100.00 12,100.00
0.013 4,030.00
12,680.00

REAJUSTE DEL MES

EJECUTADO
RECONOCIDO
PROGRAMADO
50.00 > 660.00 1,050.00
00.00 > 8,650.00 11,050.00
00.00 < 12,680.00
VALORIZACION
(2+4)

351,050.00
351,050.00
661,050.00
1,012,100.00