Documente Academic
Documente Profesional
Documente Cultură
WWW-08
II.- ADELANTOS
2.1.0 CONCEDIDOS
2.1.1. EFECTIVO 71,100.00
2.1.2. MATERIALES 0.00
2.2.0 AMORTIZADOS
2.2.1. EFECTIVOS 71,100.00
2.2.2. MATERIALES 0.00
SALDO A CARGO DEL CONTRATISTA: 0.00
III.- DEDUCCIONES
3.1.0. AUTORIZADOS 676.47
3.1.1. PAGADOS 466.84
SALDO A CARGO DEL CONTRATISTA: 209.64
RESUMEN FINAL
423.04
REINTEGROS AUTORIZADOS
N FECHA Vpro Vre K-1 Rprog Rreal Rrecon.
JUL. 187,625.00 177,750.00 0.015 2,814.38 2,666.25 2,666.25
2 AG. 207,375.00 187,625.00 0.018 3,732.75 3,377.25 3,377.25
3 SET. 217,250.00 286,375.00 0.021 4,562.25 6,013.88 5,065.88
11,109.38
4 OCT. 177,750.00 88,875.00 0.023 4,088.25 2,044.13 2,044.13
5 NOV. 0.00 49,375.00 0.024 0.00 1,185.00 1,185.00
790,000.00 790,000.00 15,197.63 14,338.50
DEDUCCIN AUTORIZADA
N FECHA Vpro Vre K Ka A/C Dprog Dreal
1 JUL. 187,625.00 177,750.00 1.015 1.009 0.09 100.41 95.13
2 AG. 207,375.00 187,625.00 1.018 1.009 0.09 166.48 150.62
3 SET. 217,250.00 286,375.00 1.021 1.009 0.09 232.54 306.53
499.43
4 OCT. 177,750.00 88,875.00 1.023 1.009 0.09 221.97 110.98
5 NOV. 0.00 49,375.00 1.024 1.009 0.09 0.00 66.06
721.39
Kag= 1.015
Kset= 1.018
Koct= 1.021
Knov= 1.023
Kdic= 1.024
Drecon
95.13
150.62
253.68
499.43
110.98
66.06
676.47
P X D= 0.10 x 800,000x 0.9875 = 79000 = 4,388.89
0.15 X 120 18
AMX= 79,000.00