VALORIZACI

REAJUSTE
VALORIZACI ON REAJUSTE PROGRAMD
K-1
VAL N° PERIODO ON REAL PROGRAMA REAL
DA O
1 2 3 4=1*3 5=2*3
MES 20000.00 0.00 0 -20000.00 0.00
01 11/30/2017
ACUM 20000.00 0.00 0 -20000.00 0.00
MES 38000.00 0.00 0 -38000.00 0.00
02 12/31/2017
ACUM 58000.00 0.00 0 -58000.00 0.00
MES 300000.00 0.00 0 -300000.00 0.00
03 1/31/2018
ACUM 358000.00 0.00 0 -358000.00 0.00
MES 150000.00 0.00 0 -150000.00 0.00
04 2/28/2018
ACUM 508000.00 0.00 0 -508000.00 0.00
MES 120000.00 0.00 0 -120000.00 0
05 3/30/2018
ACUM 628000.00 0.00 0 -628000.00 0.00
 REAJUSTE DEDUCCIONES POR
RECONOCID REAJUSTE REAJUSTE A VALORIZACI
ADEL. EFEC. ADEL. MAT. PAGAR ON NETA
O
6 7 8 9=6-7-8 10=1+9
-20000.00 833.71 32.12 -20865.83 -865.83
-20000.00 833.71 32.12 -20865.83 -865.83
-38000.00 882.21 29.73 -38911.94 -911.94
-58000.00 1715.92 61.85 -59777.77 -1777.77
-300000.00 431.44 81.79 -300513.23 -513.23
-358000.00 2147.36 143.64 -360291 -2291
-150000.00 -107.8 -7.04 -149885.16 114.84
-508000.00 2039.56 136.6 -510176.16 -2176.16
-120000.00 0 0 -120000.00 0.00
-628000.00 2039.56 136.6 -630176.16 -2176.16