FINAL DE VALORIZACIONES.xlsx

8/18/2019 FINAL DE VALORIZACIONES.xlsx

http://slidepdf.com/reader/full/final-de-valorizacionesxlsx 1/100



obra : CONCRETO AFECHA: Oct-99

ITEM

CONCRETOACERO CORR

CONCRETO ACOSTO DIRE

GASTOS GEUTILIDADSUBTOTALFACTOR DE

IGV

TOTAL



METRADO DE MES A MES

item descripción und

CONCRETO ARMANDO 0Ac"#$ c$##%&'($ )&C$*c#"t$ '#+'($ +3



Dec-99 Jan-00 Feb-00 Mar-00 Apr-00

400 800 400100 200 100



Obra : CONSTRUCCION DE PANELES PUBL

Lugar

Cliente

RUC

e!"a #i!$%%

ITE& DESCRIPCION

ACERO CORRU'ADO

CONCRETO AR&ADO

SUB $ TOTAL COSTO DIRECTO

''

Utili#a#

SUB TOTAL

(a!t)r #e rela!i*n +,)l) en !a,) #e l), !)n

I'V 1/

TOTAL 'ENERAL




Lugar

Cliente

RUC

e!"a ener)$00

ITE& DESCRIPCION

ACERO CORRU'ADO

CONCRETO AR&ADO


''

Utili#a#

SUB TOTAL


I'V 1/

TOTAL 'ENERAL


Lugar

Cliente

RUC

e!"a (ebrer)$00

ITE& DESCRIPCION

ACERO CORRU'ADO

CONCRETO AR&ADO




''

Utili#a#

SUB TOTAL


I'V 1/

TOTAL 'ENERAL



V A L O R I Z A C I O N N° 01

ICITARIOS

UND CANTIDAD PRECIO SUB$TOTAL ANTERIOR

UNITARIO &ETRADO &ONTO

KG 1600 4.29 6,864.00

M3 400.00 265.44 106,176.00

S34 1125060400 S34 0400

10400 115206400 0400

10400 115206400

127586/400 0400

trat), a ,u-a al. 04% 150/240 0400

1/400 15%964%/ 0400

166507/41/ 0400




ICITARIOS



KG 1600 4.29 6,864.00 600400 15918400

M3 400.00 265.44 106,176.00 100400 85766400

S34 1125060400 S34 /580400

10400 115206400 0400

10400 115206400

127586/400 /580400

trat), a ,u-a al. 04% 150/240 0400

1/400 15%964%/ 0400

166507/41/ /580400


ICITARIOS



KG 1600 4.29 6,864.00 1500400 7516/400

M3 400.00 265.44 106,176.00 200400 9%582400

S34 1125060400 S34 /659/0400



10400 115206400 0400

10400 115206400

127586/400 /659/0400

trat), a ,u-a al. 04% 150/240 0400

1/400 15%964%/ 0400

166507/41/ /659/0400



ACTUAL ACU&ULADO SALDO

&ETRADO &ONTO &ETRADO &ONTO &ETRADO &ONTO

400.00 1,716.00 400.00 1,716.00 1,200.00 5,148.00

100.00 26,544.00 100.00 26,544.00 300.00 79,632.00

|

S34 /580400 S34 /580400 S34 /659/0400

5/8400 5/8400 /569/400

5/8400 5/8400 /569/400

225%1400 225%1400 1015928400

205704/0 205704/0 %1578460

756%2496 756%2496 1856/142

285016476 285016476 10/5062482





800.00 3,432.00 1,200.00 5,148.00 400.00 1,716.00

200.00 53,088.00 300.00 79,632.00 100.00 26,544.00

|

S34 78570400 S34 /659/0400 S34 /580400

7587400 /569/400 5/8400

7587400 /569/400 5/8400

895/6400 1015928400 225%1400

815061480 %1578460 205704/0

105%/946% 1856/142 756%2496

950%40% 10/5062482 285016476



400.00 1,716.00 1,600.00 6,864.00 0.00 0.00

100.00 26,544.00 400.00 106,176.00 0.00 0.00

|

S34 /580400 S34 1125060400 S34 0400



5/8400 115206400 0400

5/8400 115206400 0400

225%1400 127586/400 0400

205704/0 150/240 0400

756%2496 15%964%/ 0400

285016476 166507/41/ 0400



SISTEMA DE CONTRATACIÓNOBRAVALOR REFERENCIALMONTO CONTRATADOFACTOR DE RALACIÓN (FR)FECHA DE PPTO. BASE O V.R.PLAZO DE EECUCIÓNFECHA DE INICIO DE PLAZOVENCIMIENTO DE PLAZOADELANTO DIRECTO 20

ADELANTO PARA MATERIALES

* 0.+' r,o

INDICES UNIFICADOS - AREAS GEOGRAFICAS N+

No/123a45ra IU % (M. OBRA) 100AA(AC. CORRUGADO) 9!.AA(ALAMBRE N!6) 2.CP(CONC. PREMEZC.) 100V (VARIOS) 100GU (G.G. 7 UT) 100

CALENDARIO DE AVACE DE OBRA PROGRAMADA 7 REAL EECUT

AANCE PROGRAMADOAL-01 AL-02

D"c-99 '*-00AANCE MENSUAL 44!63.84 46120.32AANCE ACUMULADO 44!63.84 90884.16



AANCE REAL EECUTADOAL-01 AL-02

D"c-99 '*-00AANCE MENSUAL 30,20.80 61,041.60AANCE ACUMULADO 30,20.80 91,62.40

NOMENCLATURA IU

(M. OBRA)AA(AC. CORRUGADO)AA(ALAMBRE N!6)

CP(CONC. PREMEZC.)V (VARIOS)

GU (G.G. 7 UT)

Oct-99./

100.00

100.00101.00100.00

100.00



100.00K 1

NOMENCLATURA IU

(M. OBRA)AA(AC. CORRUGADO)AA(ALAMBRE N!6)

CP(CONC. PREMEZC.)V (VARIOS)

GU (G.G. 7 UT)

Dc.-99

./100.0010.86106.8699.09

106.9410.2

K 1



O

SUMA ALADAPISTAS 5 EREDAS

13648122083

0.90Oct-99

90 (' c'"*('#$127171999373172000

$ct'($ " 1-11-99

$t$#&'($ " 30-11-99EN ENERO-2000 $ct' AD. P'#' 'c"#$ c$##%&'($ S7. 200000. DIGA CUANT

8 0.+

O24- No9- D2- a1-00100 100 100 100.83100 101.09 10.86 108.01101 102.09 106.86 109.01100 9!.36 99.09 100.03100 101.89 106.94 121.89100 102.83 10.2 109.36

DO

AL-03 AL-04 AL-0:";-00

44!63.8413648



AL-03 AL-04 AL-0:";-00

30,20.80122,083.20

C$"<c"*t" P'#tc='c>*I*c("*c' ./1 ./2

0.20 100.000.200 9!.0

2.00.200 100.000.100 100.000.20 100.00

)1 / ' 01 - NO. 99Oct-99./6

100.00 0.20

100.00 0.200101.00100.00 0.200

100.00 0.100

/1 ? Σ /2 ? /Σ /2 ? /6



100.00 0.201.000

C$"<c"*t" P'#tc='c>*I*c("*c'

./1 ./2

0.20 100.000.200 9!.00.000 2.00.200 100.000.100 100.000.20 100.00

)1 / ' 01 - NO. 99Oct-99

./6 100.00 0.20100.00 0.212101.00100.00 0.198100.00 0.10!100.00 0.264

1.031

/1 ? Σ /2 ? /Σ

/2 ? /6



RA ADELANTADA

+$ +'100 101.09

ES EL MAIMO A OTORGAR

Aar,Aao 8 0.+ CPr,CPo

Fb-00 Mar-00 Ar-00 Ma;-00101.38 10.3 110.94 110.!110.22 114.9 122.6 130.1111.22 11.9 123.6 131.1106.6! 113.2! 121.! 121.!123.! 12.6! 131.3 13!.46113.23 11!.9 123.29 126.9

CE PROGRAMAL-01 AL-02

D"c-99 '*-00AANCE MEN 4028!.46 4108.29AANCE ACU 4028!.46 81!9.!



[email protected]./

100.00101.09102.099!.36

101.89102.83

K 1



E*".00

./

100.83108.01109.01100.03121.89109.36

K 1



8 0.! Vr,Vo

51-00110.38132.28133.28

121.3141.89132.28

AL-03 AL-04 AL-0:";-00

4028!.46122083.21



)1 /' 01- Dc"+;#" 99Oct-99 Dc.99./6 ./!

100.00 0.2 100.00100.00 0.202 10.86101.00 106.86100.00 0.19 99.09100.00 0.102 106.94100.00 0.2! 10.2

1.006K 2

/1 ? Σ /2 ? /Σ /2 ? /6



)1 /' 01- Dc"+;#" 99Oct-99 :";.00

./6 ./!

100.00 0.22 101.38100.00 0.216 110.22101.00 111.22100.00 0.2 106.6!100.00 0.122 123.!100.00 0.2!3 113.23

1.063K 2

/1 ? Σ /2 ? /

Σ /2 ? /6



8 0.+' GU,GUo



)1 /' 02- E*"#$ 00 )2 /' 03- :";#"#$ 00Oct-99 E*".00 Oct-99./8 ./9 ./10

100.00 0.2 100.83 100.00 0.22100.00 0.212 108.01 100.00 0.216101.00 109.01 101.00100.00 0.198 100.03 100.00 0.2100.00 0.10! 121.89 100.00 0.122100.00 0.264 109.36 100.00 0.2!3

1.031 K 3 1.063

/1 ? Σ /2 ? /! /1 ? Σ /2 ? /9Σ /2 ? /8 Σ /2 ? /10



)1 /' 02- E*"#$ 00 )2 /' 03- :";#"#$ 00Oct-99 +'#.00 Oct-99

./8 ./9 ./10

100.00 0.23 10.3 100.00 0.263100.00 0.22 114.90 100.00 0.23101.00 11.90 101.00100.00 0.213 113.2! 100.00 0.22!100.00 0.124 12.6! 100.00 0.126100.00 0.283 11!.9 100.00 0.294

1.093 K 3 1.140

/1 ? Σ /2 ? /! /1 ? Σ /2 ? /9

Σ /2 ? /8 Σ /2 ? /10



3 AMORTIZA

4 DEDUCCIO

'$#'c>* N"t' ' ='&'#

V n1 = Val. Re

V1!*



VALORIZACION

DE REAUSTE /K SET-92c$* " K (" Oct%;#" 92

30,20.80

30,20.80 ? 1.006 30!03.92

' $;#' "t 't#''(' $ ="#+'*"*t"+"*t" '("'*t'(' #"'B%t" ' #"c$*$c"# =$# ' E*t('( c$*t#'t'*t"

+'($ Ac%+%'($ /APA 40,28!.46

Ac%+%'($ /ARA 30,20.80

#"'", =#$&#'+'($ F #"c$*$c($

=#$&#'+'($ )-1 R"'B%t"R"'

./2 ./3 /4 /1 ? /3

40,28!.46 0.006 183.12

183.12Σ R#



ADELANTO DIRECTO

ION *+ M *+

/R* R

. 24,416.64 122,083.20

=UE NO CORRESPONDE *+ M *+

/R* R

. 24,416.64 122,083.20

delant" $#e&t"

justada - ((!"#t$%a&$"n ' edu&&$"n )

30,!03.92 - /

+$#'6".!$



! (D<2</br )

C$+$ APA ARAO;#' At#''('S" (";" c'c%'# $ #"'B%t" #"'"

R"'B%t" R"'B%t"P#$&#'+'($ R"c$*$c($/ /2 ? /3 ./6

241.!2 183.12

241.!2Σ R=



V+R//

MR//R

30,520.80 . 6,104.16

V+R//Ka K */

R

30,520.80 1.000 1.006 . 36.62

6,104.16 H 36.62 )



#

/! /1 H /6

30,!03.92



C$*c"=t$

M$*t$

Ot$#&'($

./A

delant" $#e&t" 24,416.64

A+$#t'c>*

Val-01 -6,104.16

S'($ =7'+$#t'# 18,312.48



C$* '("'*t$

CALCULO DEL COE:ICIENTL' @'$#'c>* " #"'B%t'

1 '$#'c>* #%t' /$

2 '$#'c>* #"'B%t'(' /#

"#<c'c>* D"t"#+*'# "

' C$+='#'c>* (" A@'*c"A@'*c" P#$&#A@'*c" R"'

; Cc%$ (" $ #"'B%t"

' N #"'

./1

1 30,20.80



3 AMORTIZA

4 DEDUCCIO

'$#'c>* N"t' ' ='&'#

V n1 = Val. Re

V1! *



VALORIZACION 0! (D<2</br

DE REAUSTE /K SET-92c$* " K (" Oct%;#" 92

30,20.80

30,20.80 ? 1.063 32443.61

' $;#' "t 't#''(' $ ="#+'*"*t"+"*t" '("'*t'(' #"'B%t" ' #"c$*$c"# =$# ' E*t('( c$*t#'t'*t"

+'($ Ac%+%'($ /APA 40,28!.46

Ac%+%'($ /ARA 30,20.80

#"'", =#$&#'+'($ F #"c$*$c($

=#$&#'+'($ )-1 R"'B%t"R"'

./2 ./3 /4 /1 ? /3

40,28!.46 0.063 1922.81

1922.81Σ R#



ADELANTO DIRECTO

ION *+ M *+ V+R//

/R* R R

. 24,416.64 122,083.20 30,520.80

=UE NO CORRESPONDE *+ M *+ V+R//

/R* R R

. 24,416.64 122,083.20 30,520.80

delant" $#e&t"

justada - ((!"#t$%a&$"n ' edu&&$"n )

32,443.61 - / 6,104.16

+6#"0+.&"



)

C$+$ APA ARAO;#' At#''('S" (";" c'c%'# $ #"'B%t" #"'"

R"'B%t" R"'B%t" #P#$&#'+'($ R"c$*$c($/ /2 ? /3 ./6 ! /1 H /6

238.11 1922.81 32,443.61

238.11Σ R=



MR//C$*c"=t$

. 6,104.16

Ka K */ delant" $#e&t"

A+$#t'c>*1.000 1.006 . 36.62 Val-01

S'($ =7'+$#t'#

H 36.62 )



M$*t$

Ot$#&'($

./A

24,416.64

-6,104.16

18,312.48



C$* '("'*t$CALCULO DEL COE:ICIENTE DE REAUSTE /K SET-92

L' @'$#'c>* " #"'B%t' c$* " K (" Oct%;#" 92

1 '$#'c>* #%t' /$ 61,041.60

2 '$#'c>* #"'B%t'(' /# 61,041.60 ?

"#<c'c>* ' $;#' "t 't#''(' $ ="#+'*D"t"#+*'# " #"'B%t" ' #"c$*$c"# =$# ' E*t

' C$+='#'c>* (" A@'*c"

A@'*c" P#$&#'+'($ Ac%+%'($ /APA A@'*c" R"' Ac%+%'($ /ARA

; Cc%$ (" $ #"'B%t" #"'", =#$&#'+'($ F #"c$*$c(

' N #"' =#$&#'+'($

./1 ./2

1 30,20.80 40,28!.462 61,041.60 41,08.29



3 AMORTIZACION

4 DEDUCCION =UE NO

DEDUCCIONES' A+$#t'c>* (" M't"#'"

'1 D" '("'*t$ Ac"#$ C$##%&'($M"t#'($ %t'($ /M #e&$" n$t. () =

!"#t$%a&$n (a #e&$"s del al"#

A+$#t'c>* 't%''('

C$*c"=t$ M$*t$ M$*t$Ot$#&'($ C$*t#'ct%'



/A ? I+$

./A I+'

A("'*t$ ,933.!9 ,493.!4A+$#t'c>* -3,336.21 -3,432.00'-02 '1

S'($ =7'+$# 2,9!.8 2,061.!4

; D"(%cc>* %" *$ c$##"=$*(" =$# '("'*t$ (" M't"#'" /

;1 D C$"J. I*c(. ? $ ? I+# - I+'I+$

C$"<c"*t"IU M't"#' (" I*c("*c'

./1

3 Ac"#$ C$##%&'($ 0.200

'$#'c>* N"t' ' ='&'#

delant" $#e&t"V n3 = Val. Reajustada - ((!"#t$%a&$"n ' edeu&&$"n ) ' (!"#t$%a&$"

62,386.96

V1+* $6#$6".>



VALORIZACION 0+ E1ro 00

1.031 62933.89

*t"+"*t" '("'*t'(''( c$*t#'t'*t"

81,!9.!91,62.40

$

)-1 R"'B%t"R"'

./3 /4 /1 ? /3

0.006 183.120.031 1892.29

20!.41

- La obra# a3 ?4ar a4ra

R r2o1o2<@o *R r2o1o2<@o *

Σ R# Σ R=

Ra5?4 R2o1o2<@o



ADELANTO DIRECTO

*+ M *+ V+R//

/R* R R

. 24,416.64 122,083.20 61,041.60

ORRESPONDE *+ M *+ V+R//

/R* R R

. 24,416.64 122,083.20 61,041.60

ADELANTO PARA &ATERIALES

#e:e#en&$al &t - 99) =

A1 M ? PU ? J# I+' S7. 3,432.00 ?I+$



ADELANTO MAIMO A OTORGAR DEL MATERIAL SOLIC.I Sbo FR

0.200 30,20.80 0.90

D

I+# I+'$

./2 ./3 ./4

61,041.60 108.01

delant" a#a !ate#$ales ' edu&&$"n))

- / 12,208.32 H 3!8.46 '



C$+$ APA ARAO;#' A("'*t'(', ="#$ c$+$ *c> c$* 't#'$

R"'B%t" R"'B%t" #P#$&#'+'($ R"c$*$c($

/ /2 ? /3 ./6 /! /1 H /6

241.!2 183.12 30,!03.921286.!6 134.36 62,386.96

128.48

?a@a# 3 /</o ra5?4 a aar ?r 3 4o a3 /o/14o @ 3a 9a3or<a2<1

!'+&.$& .- (

S" (";" "&%# c'c%'*($ $ #"'B%t" #"'" F =#$&#'+'($ a25/53a@o?

: 2o/o Rr R#

R - R (r2o1o2<@o 1 9a3 a14r<or)



MR//

. 12,208.32

Ka K */

1.000 1.031 . 378.46

800.00K&4.29 S$" 7K&

M ? PU S7. 3,432.00 S$"

0.9 ? 108.01 =

100.00



ITADOI/a I/o

108.01 100.00 S,. '#"".>

I+$ D"(%cc>* /DD /1 ? /2 ? //3 - /4

./ ./

108.01 100.00 0.00

3,336.21 ' 0.00 )



0.00

!&".!+ .) * !"$'."6



C$*c"=t$

M$*t$Ot$#&'($

./A

delant" $#e&t" 24,416.64A+$#t'c>*

Val-01 -6,104.16Val-02 -12,208.32

S'($ =7'+$# 6,104.16

S7. 3,336.21



16!8.36



C$* '("'*t$CALCULO DEL COE:ICIENTE DE REAUSTE /K SET-92L' @'$#'c>* " #"'B%t' c$* " K (" Oct%;#" 92

1 '$#'c>* #%t' /$ 61,041.60

2 '$#'c>* #"'B%t'(' /# 61,041.60 ?

"#<c'c>* ' $;#' "t 't#''(' $ =D"t"#+*'# " #"'B%t" ' #"c$*$c"# =$#

' C$+='#'c>* (" A@'*c"A@'*c" P#$&#'+'($ Ac%+%'($ /APA

A@'*c" R"' Ac%+%'($ /ARA

; Cc%$ (" $ #"'B%t" #"'", =#$&#'+'($ F #"c

' N #"' =#$&#'+'($

./1 ./2

1 30,20.80 40,28!.46 0

2 61,041.60 41,08.29 0



3 AMORTIZACION

4 DEDUCCION =UE NO

'$#'c>* N"t' ' ='&'#

V n1 = Val. Reajustada - ((!

V1" * '0#!>&.6$

DEDUCCIONES' A+$#t'c>* (" M't"#'"

'1 D" '("'*t$ Ac"#$ C$##%M"t#'($ %t#e&$" n$t. (

!"#t$%a&$n (a

A+$#t'c>* 't%''('



C$*c"=t$ M$*t$ M$*t$Ot$#&'($ C$*t#'ct%'

/A ? I+$

./A I+'

A("'*t$ ,933.!9 ,493.!4

A+$#t'c>* -3,336.21 -3,432.00'-02 '1S'($ =7'+$# 2,9!.8 2,061.!4

;D"(%cc>* %" *$ c$##"=$*(" =$# '("'

;1 D C$"J. I*c(. ? $

C$"<IU M't"#' (" I*c

./

3 Ac"#$ C$##%& 0.2

'$#'c>* N"t' ' ='&'#

delant" $#e&t"

V n3 = Val. Reajustada - ((!"#t$%a&$"n ' ede

62,386.96

V1+ * $6#&$+.$+



VALORIZACION 0+ E1ro 00)

1.093 66!18.4!

#+'*"*t"+"*t" '("'*t'('' E*t('( c$*t#'t'*t"

81,!9.!

91,62.40

*$c($

)-1 R"'B%t"R"'

./3 /4 /1 ? /3

0.006 0 183.12 0 0

0.031 0 1892.29 0 0

20!.41

- La obra# a3 ?4arR r2o1o2<@o *

R r2o1o2<@o *

Σ R# Σ R=

Ra5?4 R2o1o



ADELANTO DIRECTO

*+ M *+ V+R//

/R* R R

. 24,416.64 . 122,083.20 . 61,041.60


/R* R R

. 24,416.64 122,083.20 61,041.60

delant" $#e&t"

#t$%a&$"n ' edu&&$"n )

62,386.96 - / 12,208.32

ADELANTO PARA &ATERIALES

'($'($ /M =

#e&$"s del al"# #e:e#en&$al &t - 99) =

A1 M ? PU ? J# I+' S7. 3,432.00I+$



ADELANTO MAIMO A OTORGARC.I Sbo

0.200 3020.800

*t$ (" M't"#'" /D

I+# - I+'I+$

"*t" I+# ("*c' $

./2 ./3

00 61,041.60 108.01

delant" a#a !ate#$ales

u&&$"n ) ' (!"#t$%a&$"n ' edu&&$"n))

- / 12,208.32 H 0.00



C$+$ APA ARA

O;#' A("'*t'(', ="#$ c$+$ *c> c$* 't#'$

R"'B%t" R"'B%t" #P#$&#'+'($ R"c$*$c($ /2 ? /3 ./6 /! /1 H /6

241.!2 0.00 183.12 30,!03.92

1286.!6 0.00 134.36 62,386.96

128.48

a4ra?a@a# 3 /</o ra5?4 a aar ?r 3 4o a3 /o/14o @ 3a 9a3or<a2<

!'+&.$& .- ( !&+.+

S" (";" "&%# c'c%'*($ $ #"'B%t" #"'" F =#$&#'+'($ a25/53a@o?

2<@o: 2o/o Rr R#

R - R (r2o1o2<@o 1 9a3 a14r<or)



MR//

. 12,208.32

Ka K */

1.031 1.031 . -

H 0.00 )

800.00K&4.29 S$" 7K&

M ? PU S7. 3,432.00 S$"

? 0.9 ? 108.01 =

100.00



EL MATERIAL SOLICITADOFR I/a I/o

0.900 108.010 100.000 S,. '#"".>

I+' I+$ D"(%cc>* /DD /1 ? /2 ? //3 - /4

./4 ./ ./

108.01 100.00 0.00

' 3,336.21 ' 0.00 )



1 0.00

H !&".!+ .) * !"$'."6



C$*c"=t$

M$*t$Ot$#&'($

./A

delant" $#e&t" 24,416.64A+$#t'c>*

Val-01 -12,208.32Val-02 -12208.32

S'($ =7'+$#t'# 0.00

S7. 3,336.21



16!8.36



C$* '("'*t$CALCULO DEL COE:ICIENTE DE REAUSTL' @'$#'c>* " #"'B%t' c$* " K ("

1 '$#'c>* #%t' /$ 30,20.80

2 '$#'c>* #"'B%t'(' /# 30,20.80

"#<c'c>* ' $;#' "tD"t"#+*'# " #"'B%t" ' #"

' C$+='#'c>* (" A@'*c"A@'*c" P#$&#'+'($ Ac%+A@'*c" R"' Ac%+%'($ /

; Cc%$ (" $ #"'B%t" #"'", =#$&#

' N #"' =#$&

./1 ./2

1 3020.8 4028!.462 61041.6 4108.293 30,20.80 40,28!.46



3 AMORTIZACION

4 DEDUCCION =UE NO

'$#'c>* N"t' ' ='&'#


V1" * +'#'$.&



VALORIZACION 0" (Fbrro)

E /K SET-92ct%;#" 92

? 1.063 32443.61

't#''(' $ ="#+'*"*t"+"*t" '("'*t'(' c$*$c"# =$# ' E*t('( c$*t#'t'*t"

'($ /APA 122,083.21 RA 122,083.20

+'($ F #"c$*$c($

'+'($ )-1 R"'B%t"R"'

./3 /4 /1 ? /3

0.006 183.12480.031 1892.290.063 1922.8104

3998.22Σ R#



ADELANTO DIRECTO

*+ M *+ V+R//

/R* R R

. 24,416.64 122,083.20 30,520.80


/R* R R

. 24,416.64 122,083.20 30,520.80

delant" $#e&t"

#t$%a&$"n ' edu&&$"n )

32,443.61 - / 6,104.16



C$+$ APA ARA C$+$ *c> c$* 't#'$

R"'B%t" R"'B%t" #P#$&#'+'($ R"c$*$c($/ /2 ? /3 ./6 ! /1 H /6

241.!24!6 183.1248 30!03.92481286.!699 134.369 62386.9!238.109!3 1922.8104 32,443.61

4066.9

S" (";" "&%# c'c%'*($ $ #"'B%t" #"'" F =#$&#'+'($ a25/53a@

Σ R=



MR//

C$*c"=t$ . 6,104.16

Ka K */ delant" $#e&t"

A+$#t'c>*1.000 1.063 . 384.56 Val-01

Val-02

Val-03

S'($ =7'+$#t'#

H 384.6 )



?



M$*t$Ot$#&'($

./A

24,416.64

-6104.16

-12208.32

-6,104.16

0.00



C$* '("'*t$CALCULO DEL COE:ICIENTE DE REAUSTL' @'$#'c>* " #"'B%t' c$* " K ("

1 '$#'c>* #%t' /$ 30,20.80

2 '$#'c>* #"'B%t'(' /# 30,20.80

"#<c'c>* ' $;#' "tD"t"#+*'# " #"'B%t" ' #"

' C$+='#'c>* (" A@'*c"A@'*c" P#$&#'+'($ Ac%+A@'*c" R"' Ac%+%'($ /

; Cc%$ (" $ #"'B%t" #"'", =#$&#

' N #"' =#$&

./1 ./2

1 3020.8 4028!.462 61041.6 4108.293 30,20.80 40,28!.46



3 AMORTIZACION

4 DEDUCCION =UE NO

'$#'c>* N"t' ' ='&'#


V1" * +&#'00.0



VALORIZACION 0" (Fbrro)

E /K SET-92ct%;#" 92

? 1.14 34!93.!1

't#''(' $ ="#+'*"*t"+"*t" '("'*t'(' c$*$c"# =$# ' E*t('( c$*t#'t'*t"

'($ /APA 122,083.21 RA 122,083.20

+'($ F #"c$*$c($

'+'($ )-1 R"'B%t"R"'

./3 /4 /1 ? /3

0.006 183.12480.031 1892.290.14 42!2.912

6348.33Σ R# Σ R=



ADELANTO DIRECTO

*+ M *+ V+R// MR/

/R* R R

. 24,416.64 122,083.20 30,520.80 .


Ka/R* R R

. 24,416.64 122,083.20 30,520.80 1.031

delant" $#e&t"

#t$%a&$"n ' edu&&$"n )

34,!93.!1 - / 6,104.16 H



C$+$ APA ARA C$+$ *c> c$* 't#'$

R"'B%t" R"'B%t" #P#$&#'+'($ R"c$*$c($ /2 ? /3 ./6 ! /1 H /6

241.!24!6 183.1248 30!03.92481286.!699 134.369 62386.9!640.24384 42!2.912 34,!93.!1

!168.!3

S" (";" "&%# c'c%'*($ $ #"'B%t" #"'" F =#$&#'+'($ a25/53a@o?



/

C$*c"=t$

M$*t$Ot$#&'($

6,104.16

./A

K */ delant" $#e&t" 24,416.64A+$#t'c>*

1.063 . 189.46 Val-01 -6104.16

Val-02 -12208.32

Val-03 -6,104.16

S'($ =7'+$#t'# 0.00

189.46 )



LI=UIDACION

CORRESPONDE PAGAR PAGADO

1 26,302.83 24,63.14

2 46,842.42 46,463.9!

3 28,00.09 2,94.89

!0!#6$'."$ 6#&!.



M%t' =$# (' (" 't#'$ 122083.2 ? 11000

@'$#'c$* *"t'M" (" '$#'c>*"*c+"*t$ (" ='&$

T.I.L. (" 31-01-00D' ("='&$ #"' (" '$#'c>*

T.I.L. (" 31-03-00

*t"#" 46,463.9!?/4.066863.9908

T$t' I*t"#"" S7. 88.490!9 H



? 10 1220.832

46,463.9! '*-00

31-'*-003.9908

31-M'#-004.06686

-1 88.490!9

IG S7.1,044.9

FINAL DE VALORIZACIONES.xlsx

Documents

Transcript of FINAL DE VALORIZACIONES.xlsx