REAJUSTE

Fecha de presupuesto: junio 2013

Valorizacin 1: S/ 28,426.06
Fecha de reajuste: septiembre 2013

Coef. Inc.

4=(3)x(2)

0.357

100%

497.55

497.55

37

21.00%

296.17

21.00%

58.00%

SIMB

I.U

47

HMAGAC
C

Ir(Septiembre 2013)

Io Junio 2013

Ir/Io

6=(5)x(2)

7=4/6

(1)x(7)

471.44

471.44

1.055

0.377

62.196

294.44

61.832

218.23

45.828

216.78

45.524

1.010

0.063

469.34

272.217

463.77

268.987

1.004

0.104

1.015

0.063

0.999

0.075

0.062

380.241
ACAFVI

376.343

0.104
2

18.30%

477.60

87.401

471.93

86.363

21.20%

751.89

159.401

755.40

160.145

79

60.50%

471.89

285.493

469.08

283.793

532.295
DCEPA

530.301

0.062
30

87.00%

378.78

329.539

372.66

324.214

24

6.50%

271.90

17.674

272.99

17.744

52

6.50%

277.01

18.006

274.60

17.849

365.218
MECL

359.808

0.075
48

6.70%

337.65

22.623

335.41

22.472

21

74.60%

339.42

253.207

339.42

253.207

17

18.70%

684.41

127.985

688.27

128.706

403.815

404.386

43

0.18

91%

570.14

519.432

565.10

514.840

1.009

0.182

GG

39

0.16

100%

392.28

392.280

387.61

387.610

1.012

0.162

1.025

R = V (K-1)
R= 28,426.06 (1.025-1)
R= 710.65
V=VB= 28,956.71