Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
UBICACIN:
ADAPTACION DEL LOCAL E-57, SUCURSAL SU CASITA EN SUPER
PLAZA LAS HACIENDAS, UBICADO EN AV. HUEHUETCA No. 1349,
CUATITLAN IZCALLI, ESTADO DE MEXICO
DESCRIPCION GENERAL:
LOCAL COMERCIAL, PARA SUCURSAL DE SU CASITA, DE 154M2 EN
TOTAL DISTRIBUIDOS EN PLANTA BAJA DE 98.6M2, Y PLANTA ALTA
O MEZZANINE DE 56M2.
EN PLANTA BAJA: ACCESO, SALA DE ESPERA, PATIO PUBLICO,
AREA PARA CAJEROS, COORDINACION DE ORIGINACION, AREA DE
ANALISTA, DE GESTORES, SANITARIOS, CAFE Y COCINETA,
ESCALERAS,OFICINA DE AUXILIAR ADMIISTRATIVO, DEL GERENTE
REGIONAL, SALA DE JUNTAS Y SITE.
RESUMEN
VALOR FISICO DEL INMUEBLE
PRESUPUESTO REAL
PRESUPUESTO VARELA
PRESUPUESTO VALUADOR
Y PLANTA ALTA
ADAPTACION DEL LOCAL E-57, SUCURSAL SU CASITA EN SUPER PLAZA LAS HACIENDAS, UBICADO EN AV. HUEHUETCA No. 1349, CUATITLAN
IZCALLI, ESTADO DE MEXICO
CATALOGO DE CONCEPTOS
CONCEPTO
1.-
TBR-001
M2
9.24
$223.43
$2,064.49
TBR-002
M2
65.07
$200.00
$13,013.60
TBR-003
PZA
10.00
$72.00
$720.00
CLAVE
Pgina 3 de 54
CANT.
P.U.
IMPORTE
CATALOGO DE CONCEPTOS
CONCEPTO
TBR-004
M2
186.20
$171.49
$31,931.44
TBR-005
10.00
$400.00
$4,000.00
TBR-006
4.56
$380.00
$1,732.80
TBR-007
35.80
$228.56
$8,182.45
TBR-008
M2
107.67
$211.17
$22,736.67
CLAVE
Pgina 4 de 54
CANT.
P.U.
IMPORTE
CATALOGO DE CONCEPTOS
CONCEPTO
M2
CLAVE
TBR-009
CANT.
28.21
P.U.
$187.50
Subtotal Tablaroca
IMPORTE
$5,289.38
$89,670.83
2.-
ACABADOS - en pisos
ACAPIS-001
M2
149.00
$230.12
$34,287.88
ACAPIS-002
PZA
1.00
$3,200.00
$3,200.00
ACAPIS-003
116.98
$31.35
$3,667.32
$41,155.20
3.-
ACABADOS - en muros
ACAMUR-001
M2
9.49
$246.02
$2,335.22
ACAMUR-002
M2
195.19
$37.00
$7,221.96
Pgina 5 de 54
CATALOGO DE CONCEPTOS
CONCEPTO
ACAMUR-003
M2
127.67
$37.00
$4,723.86
ACAMUR-004
M2
5.45
$45.96
$250.48
ACAMUR-005
M2
2.46
$45.96
$113.25
ACAMUR-006
M2
28.21
$37.00
$1,043.77
ACAMUR-007
M2
51.62
$40.00
$2,064.64
CLAVE
CANT.
P.U.
IMPORTE
$17,753.18
4.-
CARPINTERA Y CERRAJERA
CAR-001
PZA
5.00
$2,700.00
$13,500.00
CAR-002
PZA
2.00
$320.00
$640.00
Pgina 6 de 54
CATALOGO DE CONCEPTOS
CONCEPTO
CAR-003
PZA
1.00
$320.00
$320.00
CAR-004
PZA
2.00
$320.00
$640.00
CAR-005
PZA
1.00
$2,000.00
$2,000.00
CAR-006
PZA
2.00
$2,750.00
$5,500.00
CAR-007
PZA
1.00
$6,550.00
$6,550.00
CLAVE
Pgina 7 de 54
CANT.
P.U.
IMPORTE
CATALOGO DE CONCEPTOS
CONCEPTO
CAR-008
PZA
1.00
$8,510.00
$8,510.00
CAR-009
PZA
1.00
$6,215.00
$6,215.00
CAR-010
PZA
2.00
$5,600.00
$11,200.00
CLAVE
Pgina 8 de 54
CANT.
P.U.
IMPORTE
CATALOGO DE CONCEPTOS
CONCEPTO
CAR-011
PZA
1.00
$4,500.00
$4,500.00
CAR-012
PZA
1.00
$2,250.00
$2,250.00
CAR-013
PZA
1.00
$4,250.00
$4,250.00
CAR-014
PZA
1.00
$4,250.00
$4,250.00
CLAVE
CANT.
CANCELERA
Pgina 9 de 54
P.U.
IMPORTE
$70,325.00
CATALOGO DE CONCEPTOS
CONCEPTO
CAN-001
PZA
1.00
$6,219.24
$6,219.24
CAN-002
PZA
1.00
$5,904.80
$5,904.80
CAN-003
PZA
1.00
$39,060.00
$39,060.00
CAN-004
PZA
1.00
$10,065.00
$10,065.00
CLAVE
Pgina 10 de 54
CANT.
P.U.
IMPORTE
CATALOGO DE CONCEPTOS
CONCEPTO
CAN-005
PZA
1.00
$4,633.20
$4,633.20
CAN-006
PZA
1.00
$1,499.00
$1,499.00
CAN-007
PZA
2.00
$3,477.00
$6,954.00
CLAVE
CANT.
P.U.
Subtotal Canceleria
6.-
INSTALACION HIDRAULICA
IHS-0010
IHS-0011
IHS-0020
IHS-0021
IHS-0074
IHS-0059
IHS-0186
IHS-0380
Pgina 11 de 54
Ml
Ml
Pza
Pza
Pza
Pza
Pza
Pza
10.00
15.00
9.00
7.00
3.00
6.00
6.00
6.00
IMPORTE
$74,335.24
$75.53
$127.60
$12.18
$16.58
$40.14
$40.14
$40.14
$51.41
$755.30
$1,914.00
$109.62
$116.06
$120.42
$240.84
$240.84
$308.46
CATALOGO DE CONCEPTOS
CONCEPTO
CLAVE
IHS-0301
IHS-0302
IHS-0303
IHS-0284
IHS-0350
Pza
Pza
Pza
Pza
Pza
CANT.
3.00
1.00
2.00
7.00
1.00
P.U.
$51.41
$51.41
$51.41
$12.10
$134.34
7.-
IHS-0510
IHS-0511
Suministro e instalacion de Inodoro Ideal Standard modelo Zafiro blanco con tanque
bajo de 6 litros. Considerar: Materiales, mano de obra, herramienta, equipo,
accesorios, asiento con tapa, conexiones, suministro y colocacion. Incluye: Limpieza
del frente de trabajo y todo lo necesario para la correcta ejecucion del concepto.
P.U.O.T
IHS-0500
$154.23
$51.41
$102.82
$84.70
$134.34
$4,333.04
INSTALACION SANITARIA
IHS-0406
IHS-0409
IHS-0415
IHS-0419
IHS-0435
IHS-0439
IHS-0445
IHS-0455
IHS-0459
IHS-0469
IHS-0470
IHS-0429
IHS-0462
IHS-0473
IHS-0484
IHS-0489
IMPORTE
Pgina 12 de 54
Ml
Ml
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
29.00
13.00
16.00
2.00
2.00
3.00
4.00
1.00
2.00
1.00
2.00
2.00
1.00
1.00
1.00
2.00
$22.48
$48.00
$19.48
$34.61
$35.67
$62.45
$98.62
$98.62
$145.83
$131.07
$131.07
$34.61
$126.37
$126.37
$60.00
$102.00
$651.92
$624.00
$311.68
$69.22
$71.34
$187.35
$394.48
$98.62
$291.66
$131.07
$262.14
$69.22
$126.37
$126.37
$60.00
$204.00
Pza
1.00
$916.54
$916.54
Pza
2.00
$1,066.54
$2,133.08
Pza
2.00
$2,362.12
$4,724.24
CATALOGO DE CONCEPTOS
CONCEPTO
IHS-0512
Suministro e instalacion de Asiento para W.C. con tapa marca Ideal Standard
modelo 135. Considerar: Materiales, mano de obra, herramienta, equipo,
accesorios, suministro y colocacion. Incluye: Limpieza del frente de trabajo y todo lo
necesario para la correcta ejecucion del concepto. P.U.O.T.
Pza
2.00
$307.50
$615.00
IHS-0513
Pza
2.00
$1,321.70
$2,643.40
CLAVE
CANT.
P.U.
8.-
INSTALACIN ELCTRICA
IEL-0160
IEL-0170
IEL-0180
IEL-0220
IEL-0230
IEL-0240
IMPORTE
$14,711.70
Ml
Ml
Ml
104.00
212.00
17.00
$22.06
$29.35
$53.83
$2,294.24
$6,222.20
$915.11
Pza
Pza
Pza
56.00
68.00
5.00
$8.00
$11.39
$18.45
$448.00
$774.52
$92.25
IEL-0280
IEL-0290
IEL-0300
Pza
Pza
Pza
18.00
37.00
12.00
$22.47
$31.62
$54.27
$404.46
$1,169.94
$651.24
IEL-0340
IEL-0350
IEL-0360
Pza
Pza
Pza
104.00
117.00
16.00
$5.26
$8.59
$14.64
$547.04
$1,005.03
$234.24
Ml
Ml
Pza
Pza
Jgo
Jgo
140.00
10.00
45.00
3.00
80.00
40.00
$68.87
$138.59
$16.19
$41.85
$11.52
$25.61
$9,641.80
$1,385.90
$728.55
$125.55
$921.60
$1,024.40
IEL-0410
IEL-0470
IEL-0590
Pgina 13 de 54
CATALOGO DE CONCEPTOS
CLAVE
IEL-0650
IEL-0740
IEL-1100
IEL-1110
IEL-1120
IEL-2070
IEL-2090
IEL-3090
IEL-3091
IEL-3092
IEL-3093
IEL-3094
IEL-3095
IEL-3096
CONCEPTO
Ml
Pza
4.00
8.00
$31.77
$41.57
$127.08
$332.56
Pza
Pza
Pza
Pza
Pza
45.00
23.00
6.00
31.00
5.00
$20.43
$23.08
$29.58
$63.11
$85.38
$919.35
$530.84
$177.48
$1,956.41
$426.90
Ml
Ml
Ml
Ml
Ml
Ml
Ml
Ml
Ml
419.00
597.00
116.00
40.00
417.00
151.00
30.00
10.00
20.00
$8.26
$12.63
$22.62
$57.27
$8.47
$8.26
$36.05
$21.43
$3.77
$3,460.94
$7,540.11
$2,623.92
$2,290.80
$3,531.99
$1,247.26
$1,081.50
$214.30
$75.40
PZA
15.00
$80.28
$1,204.20
PZA
2.00
$80.28
$160.56
PZA
15.00
$43.09
$646.35
PZA
3.00
$43.09
$129.27
PZA
PZA
PZA
4.00
6.00
4.00
$43.09
$35.93
$35.25
$172.36
$215.58
$141.00
Pgina 14 de 54
CANT.
P.U.
IMPORTE
CATALOGO DE CONCEPTOS
CONCEPTO
CLAVE
CANT.
P.U.
IMPORTE
PZA
3.00
$3,704.70
$11,114.10
PZA
1.00
$2,748.16
$2,748.16
21.00
$889.76
$18,684.96
15.00
$2,901.26
$43,518.90
1.00
1.00
1.00
1.00
1.00
1.00
$16,333.21
$280.00
$280.00
$280.00
$890.00
$280.00
$16,333.21
$280.00
$280.00
$280.00
$890.00
$280.00
1.00
1.00
10.00
1.00
$7,118.45
$90.00
$90.00
$280.00
$7,118.45
$90.00
$900.00
$280.00
1.00
6.00
$4,669.44
$90.00
$4,669.44
$540.00
IEL-3099
IEL-3100
IEL-3102
IEL-3103
IEL-3104
IEL-3105
IEL-3106
IEL-3107
IEL-3108
IEL-3109
IEL-3110
IEL-3111
IEL-3112
IEL-3113
PZA
LUMINARIA DE EMPOTRAR EN PLAFOND CON DOS LAMPARAS PL DE 2 X 13
W, CAMPANA DE POLICARBONATO CON 2 BALASTROS
ELECTROMAGNETICOS DE 1X 13 W 120 V, 60 HTZ, MARCA PHILIPHS
CONSTRULITA CAT 20/60 - B COLOR BLANCOY BALASTRO CON CARGADOR
DE BATERIA DE 90 MINUTOS DE RESPALDO
PZA
SUMINISTRO E INSTALACION DE TABLERO MCA. SQUARE'D, NQOD-20-3L22S 3F 4H, CON INTERRUPTOR PRINCIPAL 3P X 125 AMP. INCLUYE: CONEXIN
DE CIRCUITOS, PEINADO, PRUEBAS Y ARRANQUE
PZA
INTERRUPTOR TERMOMAGNETICO 2 X 30
PZA
INTERRUPTOR TERMOMAGNETICO 2 X 20
PZA
INTERRUPTOR TERMOMAGNETICO 2 X 15
PZA
INTERRUPTOR TERMOMAGNETICO 3 X 70
PZA
INTERRUPTOR TERMOMAGNETICO 2 X 40
PZA
SUMINISTRO E INSTALACION DE TABLERO MCA. SQUARE'D, NQOD-30-3L11S 3F 4H, CON INTERRUPTOR PRINCIPAL 3P X 70 AMP. INCLUYE: CONEXIN
DE CIRCUITOS, PEINADO, PRUEBAS Y ARRANQUE
PZA
INTERRUPTOR TERMOMAGNETICO 1 X 20
PZA
INTERRUPTOR TERMOMAGNETICO 1 X 15
PZA
INTERRUPTOR TERMOMAGNETICO 2 X 30
PZA
SUMINISTRO E INSTALACION DE TABLERO MCA. SQUARE'D, NQOD-12-3L11S 1F 4H, CON INTERRUPTOR PRINCIPAL 1P X 30 AMP. INCLUYE: CONEXIN
DE CIRCUITOS, PEINADO, PRUEBAS Y ARRANQUE
PZA
INTERRUPTOR TERMOMAGNETICO 1 X 15
PZA
$165,799.45
ACONDICIONAMIENTO DE AIRE
DUCTOS
IAA-01
IAA-02
IAA-03
Pgina 15 de 54
KGS.
KGS.
ML.
79.00
187.00
$53.95
$58.26
$4,262.05
$10,894.62
2.00
$282.90
$565.80
CATALOGO DE CONCEPTOS
CONCEPTO
CLAVE
IAA-04
IAA-05
IAA-06
IAA-07
IAA-08
IAA-09
IAA-10
IAA-11
IAA12
IAA13
IAA-14
CANT.
P.U.
IMPORTE
ML.
2.00
$346.86
$693.72
ML.
3.00
$403.44
$1,210.32
ML.
1.00
$902.82
$902.82
M2
36.00
$142.80
$5,140.80
PZAS.
2.00
$1,002.45
$2,004.90
PZAS.
2.00
$1,034.43
$2,068.86
PZAS.
3.00
$1,066.41
$3,199.23
PZAS.
1.00
$1,111.92
$1,111.92
PZAS.
PZAS.
PZAS.
5.00
3.00
1.00
$813.23
$369.00
$1,500.00
$4,066.15
$1,107.00
$1,500.00
ML.
ML.
ML.
ML.
ML.
ML.
73.00
13.00
65.00
8.00
13.00
73.00
$74.41
$91.04
$107.49
$112.45
$183.91
$5,431.93
$1,183.52
$6,986.85
$899.60
$2,390.83
$138.99
$10,146.27
ML.
13.00
PZAS.
PZAS.
PZAS.
PZAS.
PZAS.
PZAS.
PZAS.
PZAS.
PZAS.
PZAS.
PZAS.
PZAS.
45.00
10.00
36.00
10.00
10.00
8.00
2.00
4.00
4.00
2.00
7.00
4.00
$179.58
$40.59
$29.52
$9.84
$9.84
$17.22
$12.30
$28.29
$28.29
$83.64
$83.64
$178.35
$2,334.54
$1,826.55
$295.20
$354.24
$98.40
$172.20
$98.40
$56.58
$113.16
$334.56
$167.28
$1,248.45
PZAS.
ML.
PZAS.
PZAS.
PZAS.
3.00
24.00
23.00
4.00
7.00
$227.55
$227.55
$23.37
$9.84
$12.30
$54.12
$910.20
$682.65
$560.88
$226.32
$49.20
$378.84
PZAS.
7.00
$17.22
$120.54
TUBERIAS
IAA-22
IAA-23
IAA-24
IAA-25
IAA-26
IAA-27
IAA-28
IAA-29
IAA-30
IAA-31
IAA-32
IAA-33
IAA-34
IAA-35
IAA-36
IAA-37
IAA-38
IAA-39
IAA-15
IAA-16
IAA-17
IAA-18
IAA-19
IAA-20
IAA-21
Pgina 16 de 54
CATALOGO DE CONCEPTOS
CONCEPTO
CLAVE
IAA-40
SOPORTERIA
CANT.
PZAS.
1.00
UNIDAD
MINI-SPLIT, MARCA TRANE
COMPUESTA POR UNIDAD
EVAPORADORA MODELO MCW-512 Y UNIDAD CONDENSADORA MODELO
TTK-512, INCLUYE TERMOSTATO INALAMBRICO OPERANDO A 230V- 1 FASE60HZ
UNIDAD MINI-SPLIT, MARCA TRANE COMPUESTA POR UNIDAD FC MODELO
MCD-524 Y UNIDAD CONDENSADORA MODELO TTK-524, INCLUYE
TERMOSTATO INALAMBRICO OPERANDO A 230V- 1 FASE- 60HZ
PZAS.
1.00
PZAS.
1.00
PZAS.
1.00
PZAS.
1.00
PZAS.
3.00
PZAS.
4.00
PZAS.
1.00
P.U.
IMPORTE
$2,701.08
$2,701.08
$10,905.18
$10,905.18
$13,839.96
$13,839.96
$19,801.77
$19,801.77
$25,861.98
$25,861.98
$579.23
$1,737.69
$579.33
$2,317.32
$1,845.00
$1,845.00
EQUIPOS
IAA-41
IAA-42
IAA-43
IAA-44
IAA-45
IAA-46
IAA-47
TEL-0020
TEL-0040
TEL-0080
TEL-0091
TEL-0140
TEL-0151
TEL-0200
TEL-0211
Pgina 17 de 54
Ml
Ml
Pza
Pza
Pza
Pza
Pza
Pza
24.00
24.00
9.00
9.00
4.00
4.00
20.00
18.00
$154,805.36
$38.56
$85.00
$11.08
$22.24
$35.34
$73.21
$7.66
$18.68
$925.44
$2,040.00
$99.72
$200.16
$141.36
$292.84
$153.20
$336.24
CATALOGO DE CONCEPTOS
CONCEPTO
Pza
Pza
Pza
10.00
10.00
9.00
$26.82
$42.31
$8.23
$268.20
$423.10
$74.07
TEL-0740
Ml
55.00
$2.50
$137.50
TEL-0750
TEL-0751
TEL-0752
TEL-0753
ML
Pza
Pza
Pza
14.00
1.00
2.00
1.00
$282.09
$420.03
$284.15
$284.15
$3,949.26
$420.03
$568.30
$284.15
CLAVE
TEL-0510
TEL-0521
TEL-0600
CANT.
P.U.
IMPORTE
$10,313.57
11.-
SEG-0021
SEG-0081
SEG-0141
SEG-0201
Ml
Pza
Pza
Pza
71.00
25.00
12.00
54.00
$66.03
$16.27
$61.72
$13.00
$4,688.13
$406.75
$740.64
$702.00
SEG-0520
SEG-0590
Pza
Pza
28.00
4.00
$34.61
$12.63
$969.08
$50.52
ESTRUCTURA
PRELIMINARES
Pgina 18 de 54
$7,557.12
CATALOGO DE CONCEPTOS
CONCEPTO
CLAVE
MEZZ-001
MEZZ-002
MEZZ-003
CANT.
P.U.
IMPORTE
5.31
$370.00
$1,964.70
7.78
$80.00
$622.40
2.40
$250.00
$600.00
M2
5.31
$85.60
$454.54
M2
5.31
$317.00
$1,683.27
KG
33.42
$40.00
$1,336.80
KG
59.76
$40.00
$2,390.40
KG
56.16
$40.00
$2,246.40
M3
1.20
$1,900.00
$2,280.00
ALBAILERIA
MEZZ-009
Plantilla de concreto simple 100 kg/cm2 prom. 5 cms de espesor, El P.U. Incluye:
mano de obra, herramienta,equipo, elaboracin y vaciado del concreto,
desperdicios, acarreos y protecciones necesarias.
Piso de concreto de 250 kg/cm2 armado con malla electrosoldada 6/6 10-10 prom.
15 cms de espesor, El P.U. Incluye: mano de obra, herramienta,equipo,
elaboracin y vaciado del concreto, desperdicios, acarreos y protecciones
necesarias.
Acero de refuerzo en cimentacion del No. 3, de Fy=4200 kg/cm2, incluye:
materiales, acarreos, cortes, desperdicios, habilitado, amarres, mano de obra,
equipo y herramienta.
Acero de refuerzo en cimentacion del No. 4, de Fy=4200 kg/cm2, incluye:
materiales, acarreos, cortes, desperdicios, habilitado, amarres, mano de obra,
equipo y herramienta.
Acero de refuerzo en cimentacion del No. 5, de Fy=4200 kg/cm2, incluye:
materiales, acarreos, cortes, desperdicios, habilitado, amarres, mano de obra,
equipo y herramienta.
Concreto en zapatas, hecho en obra de F'c=250 kg/cm2, incluye: acarreos, colado,
vibrado, mano de obra, equipo y herramienta.
MEZZ-010
M2
6.15
$150.00
$922.50
MEZZ-011
MEZZ-012
Pza
M3
3.00
1.00
$160.00
$400.00
$480.00
$400.00
49.39
$240.00
$11,853.60
49.39
$15.00
$740.85
49.39
$290.00
$14,323.10
MEZZ-004
MEZZ-005
MEZZ-006
MEZZ-007
MEZZ-008
MEZZ-013
MEZZ-014
MEZZ-015
Pgina 19 de 54
CATALOGO DE CONCEPTOS
CLAVE
MEZZ-016
CONCEPTO
KG
CANT.
P.U.
3,162.50
$30.00
IMPORTE
$94,875.00
$137,173.56
RESUMEN DE PARTIDAS
Subtotal Tablaroca
$89,670.83
$41,155.20
$17,753.18
$70,325.00
Subtotal Canceleria
$74,335.24
$4,333.04
$14,711.70
$165,799.45
$154,805.36
$10,313.57
$7,557.12
$137,173.56
=========
Subtotal
$787,933.25
15% I.V.A.
$118,189.99
=========
Importe Total
$906,123.23
Pgina 20 de 54
CATALOGO DE CONCEPTOS
CLAVE
CONCEPTO
Pgina 21 de 54
CANT.
P.U.
IMPORTE
ESPECIALIDADES
Oficial de Albailera
Ayudante albaileria
Cabo
UNIDAD
JORNAL
JORNAL
JORNAL
JORNAL
$ 79.92
$ 62.48
$ 99.52
DSR
1.64
1.64
1.64
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
operador de buldozer
Carpintero de obra negra
Oficial colocador de loseta y mosaico
yesero en casa habitacion y edificios
Fierrero en construccion
Chofer de camion de carga
operador de draga
Oficial electricista
Oficial de Herreria
Oficial Plomero en instalaciones
Ayudante de plomero
Oficial Fierrero
Oficial Carpintero de obra negra
Oficial pintor
Oficial ductero
Ayudante de ductero
Carpintero de obra negra
Ayudante de carpintero
ayudante de herreria
JORNAL
JORNAL
JORNAL
JORNAL
JORNAL
JORNAL
JORNAL
JORNAL
JORNAL
JORNAL
JORNAL
JORNAL
JORNAL
JORNAL
JORNAL
JORNAL
JORNAL
JORNAL
JORNAL
$ 61.90
$ 54.80
$ 57.40
$ 54.40
$ 56.65
$ 60.15
$ 62.55
$ 57.40
$ 56.65
$ 56.30
$ 48.67
$ 70.93
$ 70.93
$ 76.37
$ 68.57
$ 48.67
$ 299.87
$ 162.99
$ 57.62
1.64
1.64
1.64
1.64
1.64
1.64
1.64
1.64
1.64
1.64
1.64
1.64
1.64
1.64
1.64
1.64
1.64
1.64
1.64
NALES 08
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
IMPORTE
131.29
102.64
163.48
101.68
90.02
94.29
89.36
93.06
98.81
102.75
94.29
93.06
92.49
79.95
116.52
116.52
125.46
112.64
79.95
492.60
267.75
94.65
-
dias de ley
1-Jan
5-Feb
21-Mar
1-May
16-Sep
20-Nov
25-Dec
1-Dec
7.17
prestaciones
1.00
1.00
1.00
1.00
1.00
1.00
1.00
0.17
2
1
1
1
1
4
10
20-21 marzo
2-Feb
May-08
Aug-08
Nov-08
san lunes
vacaciones
6
1.5
14.67
vacaciones
prima
381.5
287.33
pr= 1.33
IMPUESTOS
IM
SAR
ISN
EDU
INFONAVIT
IM (< min)=
IM (> min)=
1.623
1.643
Cuadrillas
Cuadrilla 1
No.
1.2.-
CONCEPTO
Ayudante de albail
Cabo
U.
JOR
JOR
Q
1
sal. Base
$
50.13
$
88.26
factor
1.62
1.64
1
1
sal. Base
$
79.92
$
62.48
$
99.52
factor
1.64
1.64
1.64
1
1
sal. Base
$
56.30
$
48.67
$
85.12
factor
1.64
1.62
1.64
1
1
sal. Base
$
97.61
$
57.62
$
85.12
factor
1.643
1.643
1.643
sal. Base
$
62.48
$
62.48
$
62.48
$
62.48
$
62.48
$
88.26
factor
1.62
1.62
1.62
1.62
1.62
1.64
sal. Base
$
299.87
$
162.99
factor
1.64
1.62
1/10
Cuadrilla 3
No.
1.2.3.-
CONCEPTO
oficial Albail
ayudante de albail
cabo
U.
JOR
JOR
JOR
1/10
Cuadrilla 5
No.
1.2.3.-
CONCEPTO
Oficial Plomero en instalaciones
Ayudante de plomero
Cabo
U.
JOR
JOR
JOR
1/10
Cuadrilla 7
No.
1.2.3.-
CONCEPTO
herrero
ayudante de herreria
cabo
U.
JOR
JOR
JOR
1/10
Cuadrilla 9
No.
1.-
2.3.-
CONCEPTO
Ayudante albaileria
Ayudante albaileria
Ayudante albaileria
Ayudante albaileria
ayudante de herreria
Cabo
U.
JOR
JOR
JOR
JOR
JOR
JOR
U.
JOR
JOR
1
1
1
1
1
1/10
Cuadrilla 11
No.
1.2.-
CONCEPTO
Carpintero
Ayudante de carpintero
1
1
3.-
Cabo
JOR
1/10 $
88.26
1.62
sal. Base
$
76.37
factor
1.64
Cuadrilla 13
No.
1.2.3.-
CONCEPTO
Oficial pintor
Ayudante pintor
U.
JOR
JOR
JOR
U.
JOR
JOR
JOR
U.
JOR
JOR
JOR
1/10 $
88.26
1.64
Cuadrilla 15
No.
1.2.3.-
CONCEPTO
Oficial electricista
Oficial de Herreria
Ayudante pintor
sal. Base
factor
1/10
Cuadrilla 17
No.
1.2.3.-
CONCEPTO
Oficial ductero
Ayudante de ductero
Ayudante pintor
No.
1.-
CONCEPTO
sal. Base
1
68.57
1
48.67
1/10 $
85.12
factor
1.64
1.62
1.64
Cuadrilla 19
U.
0 JOR
sal. Base
factor
Cuadrilla 21
No.
1.2.3.-
CONCEPTO
ALUMINERO
VIDRIERO
CABO
U.
JOR
JOR
JOR
sal. Base
1 $
297.65
1 $
266.52
1/10 $
-
factor
1.64
1.64
sal. Real
$
81.35
$
144.99
TOTAL
$
$
$
sal. Real
131.29
102.64
163.48
TOTAL
$
$
$
sal.real
92.49
78.98
139.82
TOTAL
$
$
sal.real
116.52
92.49
163.48
TOTAL
IMPORTE
81.35
14.50
95.85
IMPORTE
131.29
102.64
16.35
147.64
IMPORTE
92.49
78.98
13.98
106.47
IMPORTE
116.52
92.49
16.35
225.35
sal.real
$
101.39
$
101.39
$
101.39
$
101.39
$
101.39
$
144.99
TOTAL
IMPORTE
101.39
101.39
101.39
101.39
101.39
14.50
217.27
sal.real
101.39
101.39
IMPORTE
101.39
101.39
$
$
144.99
TOTAL
sal.real
125.46
144.99
TOTAL
$
$
sal.real
94.29
94.29
144.99
TOTAL
$
$
sal.real
112.64
78.98
144.99
TOTAL
sal.real
$
-
TOTAL
$
$
sal.real
488.96
437.82
139.82
TOTAL
14.50
217.27
IMPORTE
125.46
14.50
139.95
IMPORTE
93.06
14.50
107.56
IMPORTE
112.64
78.98
14.50
206.12
IMPORTE
-
IMPORTE
488.96
437.82
13.98
940.76
FOTO 3: PLAFONES
FOTO 4: SANITARIOS
FOTO 6: ESCALERAS
FACHADA
FACTORES DE DEMERITO
otro metodo
AOS (t)
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
d=1-(t-35)/350u (hab)
1.1000000
1.0971429
1.0942857
1.0914286
1.0885714
1.0857143
1.0828571
1.0800000
1.0771429
1.0742857
1.0714286
1.0685714
1.0657143
1.0628571
1.0600000
1.0571429
1.0542857
1.0514286
1.0485714
1.0457143
1.0428571
1.0400000
1.0371429
1.0342857
1.0314286
1.0285714
1.0257143
1.0228571
1.0200000
1.0171429
1.0142857
1.0114286
1.0085714
1.0057143
1.0028571
1.0000000
0.9971429
0.9942857
0.9914286
0.9885714
0.9857143
0.9828571
0.9800000
0.9771429
0.9742857
0.9714286
0.9685714
0.9657143
0.9628571
0.9600000
0.9571429
0.9542857
0.9514286
c alta
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1
0.9847619
0.96983417
0.95520969
0.94088155
0.92684302
0.91308751
0.89960863
0.88640013
0.87345593
0.86077008
0.84833681
0.83615048
0.82420557
0.81249674
0.80101875
0.7897665
0.77873501
0.76791944
0.75731504
0.74691722
0.73672146
0.72672337
0.71691866
0.70730316
0.69787279
0.68862357
0.67955162
0.67065314
0.66192444
0.65336191
0.64496202
0.63672135
0.62863654
0.62070431
0.61292146
0.60528488
0.59779153
0.59043841
0.58322264
0.57614138
0.56919186
0.56237137
0.55567729
0.54910702
0.54265806
0.53632795
0.53011428
0.52401471
0.51802696
0.51214878
0.50637798
0.50071245
usos
habitacional
comercial
insdustrial
1
0.9
0.8
calidades
alta
media
baja
1.2
1
0.8
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
0.9485714
0.9457143
0.9428571
0.9400000
0.9371429
0.9342857
0.9314286
0.9285714
0.9257143
0.9228571
0.9200000
0.9171429
0.9142857
0.9114286
0.9085714
0.9057143
0.9028571
0.9000000
0.8971429
0.8942857
0.8914286
0.8885714
0.8857143
0.8828571
0.8800000
0.8771429
0.8742857
0.8714286
0.8685714
0.8657143
0.8628571
0.8600000
0.8571429
0.8542857
0.8514286
0.8485714
0.8457143
0.8428571
0.8400000
0.8371429
0.8342857
0.8314286
0.8285714
0.8257143
0.8228571
0.8200000
0.8171429
0.8142857
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
1.2
0.49515008
0.48968884
0.48432674
0.47906184
0.47389223
0.46881607
0.46383153
0.45893684
0.45413027
0.44941013
0.44477476
0.44022254
0.4357519
0.43136129
0.4270492
0.42281415
0.41865471
0.41456946
0.41055701
0.40661604
0.40274521
0.39894324
0.39520887
0.39154087
0.38793804
0.3843992
0.38092319
0.37750889
0.37415521
0.37086106
0.3676254
0.36444719
0.36132544
0.35825915
0.35524736
0.35228913
0.34938355
0.34652971
0.34372673
0.34097376
0.33826995
0.33561447
0.33300652
0.33044532
0.3279301
0.3254601
0.32303458
0.32065283
siller
aos
100 aos
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
1
0.993
0.986
0.979
0.972
0.965
0.958
0.951
0.944
0.937
0.93
0.923
0.916
0.909
0.902
0.895
0.888
0.881
0.874
0.867
0.86
0.853
0.846
0.839
0.832
0.825
0.818
0.811
0.804
0.797
0.79
0.783
0.776
0.769
0.762
0.755
0.748
0.741
0.734
0.727
0.72
0.713
0.706
0.699
80 aos
1
0.99125
0.9825
0.97375
0.965
0.95625
0.9475
0.93875
0.93
0.92125
0.9125
0.90375
0.895
0.88625
0.8775
0.86875
0.86
0.85125
0.8425
0.83375
0.825
0.81625
0.8075
0.79875
0.79
0.78125
0.7725
0.76375
0.755
0.74625
0.7375
0.72875
0.72
0.71125
0.7025
0.69375
0.685
0.67625
0.6675
0.65875
0.65
0.64125
0.6325
0.62375
70 aos
60 aos
1
0.99
0.98
0.97
0.96
0.95
0.94
0.93
0.92
0.91
0.9
0.89
0.88
0.87
0.86
0.85
0.84
0.83
0.82
0.81
0.8
0.79
0.78
0.77
0.76
0.75
0.74
0.73
0.72
0.71
0.7
0.69
0.68
0.67
0.66
0.65
0.64
0.63
0.62
0.61
0.6
0.59
0.58
0.57
1
0.98833333
0.97666667
0.965
0.95333333
0.94166667
0.93
0.91833333
0.90666667
0.895
0.88333333
0.87166667
0.86
0.84833333
0.83666667
0.825
0.81333333
0.80166667
0.79
0.77833333
0.76666667
0.755
0.74333333
0.73166667
0.72
0.70833333
0.69666667
0.685
0.67333333
0.66166667
0.65
0.63833333
0.62666667
0.615
0.60333333
0.59166667
0.58
0.56833333
0.55666667
0.545
0.53333333
0.52166667
0.51
0.49833333
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
0.692
0.685
0.678
0.671
0.664
0.657
0.65
0.643
0.636
0.629
0.622
0.615
0.608
0.601
0.594
0.587
0.58
0.573
0.566
0.559
0.552
0.545
0.538
0.531
0.524
0.517
0.51
0.503
0.496
0.489
0.482
0.475
0.468
0.461
0.454
0.447
0.44
0.433
0.426
0.419
0.412
0.405
0.398
0.391
0.384
0.377
0.37
0.363
0.356
0.349
0.342
0.335
0.615
0.60625
0.5975
0.58875
0.58
0.57125
0.5625
0.55375
0.545
0.53625
0.5275
0.51875
0.51
0.50125
0.4925
0.48375
0.475
0.46625
0.4575
0.44875
0.44
0.43125
0.4225
0.41375
0.405
0.39625
0.3875
0.37875
0.37
0.36125
0.3525
0.34375
0.335
0.32625
0.3175
0.30875
0.3
0.29125
0.2825
0.27375
0.265
0.25625
0.2475
0.23875
0.23
0.22125
0.2125
0.20375
0.195
0.18625
0.1775
0.16875
0.56
0.55
0.54
0.53
0.52
0.51
0.5
0.49
0.48
0.47
0.46
0.45
0.44
0.43
0.42
0.41
0.4
0.39
0.38
0.37
0.36
0.35
0.34
0.33
0.32
0.31
0.3
0.29
0.28
0.27
0.26
0.25
0.24
0.23
0.22
0.21
0.2
0.19
0.18
0.17
0.16
0.15
0.14
0.13
0.12
0.11
0.1
0.09
0.08
0.07
0.06
0.05
0.48666667
0.475
0.46333333
0.45166667
0.44
0.42833333
0.41666667
0.405
0.39333333
0.38166667
0.37
0.35833333
0.34666667
0.335
0.32333333
0.31166667
0.3
0.28833333
0.27666667
0.265
0.25333333
0.24166667
0.23
0.21833333
0.20666667
0.195
0.18333333
0.17166667
0.16
0.14833333
0.13666667
0.125
0.11333333
0.10166667
0.09
0.07833333
0.06666667
0.055
0.04333333
0.03166667
0.02
0.00833333
-0.00333333
-0.015
-0.02666667
-0.03833333
-0.05
-0.06166667
-0.07333333
-0.085
-0.09666667
-0.10833333
96
97
98
99
100
0.328
0.321
0.314
0.307
0.3
0.16
0.15125
0.1425
0.13375
0.125
0.04
-0.12
0.03 -0.13166667
0.02 -0.14333333
0.01
-0.155
0 -0.16666667
norma espaola
cien aos
ochenta aos
sesenta aos
AOS
d
Cd=(1-d)
d
Cd=(1-d)
d
Cd=(1-d)
0
0
1
0
1
0
1
1
0.01
0.99
0.0125
0.9875 0.01666667 0.98333333
2
0.02
0.98
0.025
0.975 0.03333333 0.96666667
3
0.03
0.97
0.0375
0.9625
0.05
0.95
4
0.04
0.96
0.05
0.95 0.06666667 0.93333333
5
0.05
0.95
0.0625
0.9375 0.08333333 0.91666667
6
0.06
0.94
0.075
0.925
0.1
0.9
7
0.07
0.93
0.0875
0.9125 0.11666667 0.88333333
8
0.08
0.92
0.1
0.9 0.13333333 0.86666667
9
0.09
0.91
0.1125
0.8875
0.15
0.85
10
0.1
0.9
0.125
0.875 0.16666667 0.83333333
11
0.11
0.89
0.1375
0.8625 0.18333333 0.81666667
12
0.12
0.88
0.15
0.85
0.2
0.8
13
0.13
0.87
0.1625
0.8375 0.21666667 0.78333333
14
0.14
0.86
0.175
0.825 0.23333333 0.76666667
15
0.15
0.85
0.1875
0.8125
0.25
0.75
16
0.16
0.84
0.2
0.8 0.26666667 0.73333333
17
0.17
0.83
0.2125
0.7875 0.28333333 0.71666667
18
0.18
0.82
0.225
0.775
0.3
0.7
19
0.19
0.81
0.2375
0.7625 0.31666667 0.68333333
20
0.2
0.8
0.25
0.75 0.33333333 0.66666667
21
0.21
0.79
0.2625
0.7375
0.35
0.65
22
0.22
0.78
0.275
0.725 0.36666667 0.63333333
23
0.23
0.77
0.2875
0.7125 0.38333333 0.61666667
24
0.24
0.76
0.3
0.7
0.4
0.6
25
0.25
0.75
0.3125
0.6875 0.41666667 0.58333333
26
0.26
0.74
0.325
0.675 0.43333333 0.56666667
27
0.27
0.73
0.3375
0.6625
0.45
0.55
28
0.28
0.72
0.35
0.65 0.46666667 0.53333333
29
0.29
0.71
0.3625
0.6375 0.48333333 0.51666667
30
0.3
0.7
0.375
0.625
0.5
0.5
31
0.31
0.69
0.3875
0.6125 0.51666667 0.48333333
32
0.32
0.68
0.4
0.6 0.53333333 0.46666667
33
0.33
0.67
0.4125
0.5875
0.55
0.45
34
0.34
0.66
0.425
0.575 0.56666667 0.43333333
35
0.35
0.65
0.4375
0.5625 0.58333333 0.41666667
36
0.36
0.64
0.45
0.55
0.6
0.4
37
0.37
0.63
0.4625
0.5375 0.61666667 0.38333333
38
0.38
0.62
0.475
0.525 0.63333333 0.36666667
39
0.39
0.61
0.4875
0.5125
0.65
0.35
40
0.4
0.6
0.5
0.5 0.66666667 0.33333333
41
0.41
0.59
0.5125
0.4875 0.68333333 0.31666667
42
0.42
0.58
0.525
0.475
0.7
0.3
43
0.43
0.57
0.5375
0.4625 0.71666667 0.28333333
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
0.44
0.45
0.46
0.47
0.48
0.49
0.5
0.51
0.52
0.53
0.54
0.55
0.56
0.57
0.58
0.59
0.6
0.61
0.62
0.63
0.64
0.65
0.66
0.67
0.68
0.69
0.7
0.71
0.72
0.73
0.74
0.75
0.76
0.77
0.78
0.79
0.8
0.81
0.82
0.83
0.84
0.85
0.86
0.87
0.88
0.89
0.9
0.91
0.92
0.93
0.94
0.95
0.56
0.55
0.54
0.53
0.52
0.51
0.5
0.49
0.48
0.47
0.46
0.45
0.44
0.43
0.42
0.41
0.4
0.39
0.38
0.37
0.36
0.35
0.34
0.33
0.32
0.31
0.3
0.29
0.28
0.27
0.26
0.25
0.24
0.23
0.22
0.21
0.2
0.19
0.18
0.17
0.16
0.15
0.14
0.13
0.12
0.11
0.1
0.09
0.08
0.07
0.06
0.05
0.55
0.5625
0.575
0.5875
0.6
0.6125
0.625
0.6375
0.65
0.6625
0.675
0.6875
0.7
0.7125
0.725
0.7375
0.75
0.7625
0.775
0.7875
0.8
0.8125
0.825
0.8375
0.85
0.8625
0.875
0.8875
0.9
0.9125
0.925
0.9375
0.95
0.9625
0.975
0.9875
1
1.0125
1.025
1.0375
1.05
1.0625
1.075
1.0875
1.1
1.1125
1.125
1.1375
1.15
1.1625
1.175
1.1875
0.45
0.4375
0.425
0.4125
0.4
0.3875
0.375
0.3625
0.35
0.3375
0.325
0.3125
0.3
0.2875
0.275
0.2625
0.25
0.2375
0.225
0.2125
0.2
0.1875
0.175
0.1625
0.15
0.1375
0.125
0.1125
0.1
0.0875
0.075
0.0625
0.05
0.0375
0.025
0.0125
0
-0.0125
-0.025
-0.0375
-0.05
-0.0625
-0.075
-0.0875
-0.1
-0.1125
-0.125
-0.1375
-0.15
-0.1625
-0.175
-0.1875
0.73333333
0.75
0.76666667
0.78333333
0.8
0.81666667
0.83333333
0.85
0.86666667
0.88333333
0.9
0.91666667
0.93333333
0.95
0.96666667
0.98333333
1
1.01666667
1.03333333
1.05
1.06666667
1.08333333
1.1
1.11666667
1.13333333
1.15
1.16666667
1.18333333
1.2
1.21666667
1.23333333
1.25
1.26666667
1.28333333
1.3
1.31666667
1.33333333
1.35
1.36666667
1.38333333
1.4
1.41666667
1.43333333
1.45
1.46666667
1.48333333
1.5
1.51666667
1.53333333
1.55
1.56666667
1.58333333
0.26666667
0.25
0.23333333
0.21666667
0.2
0.18333333
0.16666667
0.15
0.13333333
0.11666667
0.1
0.08333333
0.06666667
0.05
0.03333333
0.01666667
0
-0.01666667
-0.03333333
-0.05
-0.06666667
-0.08333333
-0.1
-0.11666667
-0.13333333
-0.15
-0.16666667
-0.18333333
-0.2
-0.21666667
-0.23333333
-0.25
-0.26666667
-0.28333333
-0.3
-0.31666667
-0.33333333
-0.35
-0.36666667
-0.38333333
-0.4
-0.41666667
-0.43333333
-0.45
-0.46666667
-0.48333333
-0.5
-0.51666667
-0.53333333
-0.55
-0.56666667
-0.58333333
96
97
98
99
100
0.96
0.97
0.98
0.99
1
0.04
0.03
0.02
0.01
0
1.2
1.2125
1.225
1.2375
1.25
-0.2
-0.2125
-0.225
-0.2375
-0.25
1.6
-0.6
1.61666667 -0.61666667
1.63333333 -0.63333333
1.65
-0.65
1.66666667 -0.66666667
BANCO DE CUBA
aos
edo cons% Num e
(-1/n)
indice
0
1
2.7183
#DIV/0!
#DIV/0!
1
0.99
2.7183
-1
0.0037
2
0.98
2.7183
-0.5
0.0122
3
0.97
2.7183 -0.33333333
0.0216
4
0.96
2.7183
-0.25
0.0313
5
0.95
2.7183
-0.2
0.0411
6
0.94
2.7183 -0.16666667
0.0510
7
0.93
2.7183 -0.14285714
0.0610
8
0.92
2.7183
-0.125
0.0709
9
0.91
2.7183 -0.11111111
0.0809
10
0.9
2.7183
-0.1
0.0909
11
0.89
2.7183 -0.09090909
0.1009
12
0.88
2.7183 -0.08333333
0.1110
13
0.87
2.7183 -0.07692308
0.1210
14
0.86
2.7183 -0.07142857
0.1310
15
0.85
2.7183 -0.06666667
0.1410
16
0.84
2.7183
-0.0625
0.1511
17
0.83
2.7183 -0.05882353
0.1611
18
0.82
2.7183 -0.05555556
0.1712
19
0.81
2.7183 -0.05263158
0.1812
20
0.8
2.7183
-0.05
0.1912
21
0.79
2.7183 -0.04761905
0.2013
22
0.78
2.7183 -0.04545455
0.2113
23
0.77
2.7183 -0.04347826
0.2214
24
0.76
2.7183 -0.04166667
0.2314
25
0.75
2.7183
-0.04
0.2415
26
0.74
2.7183 -0.03846154
0.2515
27
0.73
2.7183 -0.03703704
0.2616
28
0.72
2.7183 -0.03571429
0.2717
29
0.71
2.7183 -0.03448276
0.2817
30
0.7
2.7183 -0.03333333
0.2918
31
0.69
2.7183 -0.03225806
0.3018
32
0.68
2.7183
-0.03125
0.3119
33
0.67
2.7183 -0.03030303
0.3219
34
0.66
2.7183 -0.02941176
0.3320
35
0.65
2.7183 -0.02857143
0.3421
36
0.64
2.7183 -0.02777778
0.3521
37
0.63
2.7183 -0.02702703
0.3622
38
0.62
2.7183 -0.02631579
0.3723
39
0.61
2.7183 -0.02564103
0.3823
40
0.6
2.7183
-0.025
0.3924
41
0.59
2.7183 -0.02439024
0.4025
42
0.58
2.7183 -0.02380952
0.4125
43
0.57
2.7183 -0.02325581
0.4226
44
0.56
2.7183 -0.02272727
0.4327
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
0.55
0.54
0.53
0.52
0.51
0.5
0.49
0.48
0.47
0.46
0.45
0.44
0.43
0.42
0.41
0.4
0.39
0.38
0.37
0.36
0.35
0.34
0.33
0.32
0.31
0.3
0.29
0.28
0.27
0.26
0.25
0.24
0.23
0.22
0.21
0.2
0.19
0.18
0.17
0.16
0.15
0.14
0.13
0.12
0.11
0.1
0.09
0.08
0.07
0.06
0.05
0.04
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
2.7183
-0.02222222
-0.02173913
-0.0212766
-0.02083333
-0.02040816
-0.02
-0.01960784
-0.01923077
-0.01886792
-0.01851852
-0.01818182
-0.01785714
-0.01754386
-0.01724138
-0.01694915
-0.01666667
-0.01639344
-0.01612903
-0.01587302
-0.015625
-0.01538462
-0.01515152
-0.01492537
-0.01470588
-0.01449275
-0.01428571
-0.01408451
-0.01388889
-0.01369863
-0.01351351
-0.01333333
-0.01315789
-0.01298701
-0.01282051
-0.01265823
-0.0125
-0.01234568
-0.01219512
-0.01204819
-0.01190476
-0.01176471
-0.01162791
-0.01149425
-0.01136364
-0.01123596
-0.01111111
-0.01098901
-0.01086957
-0.01075269
-0.0106383
-0.01052632
-0.01041667
0.4427
0.4528
0.4629
0.4729
0.4830
0.4931
0.5032
0.5132
0.5233
0.5334
0.5435
0.5536
0.5636
0.5737
0.5838
0.5939
0.6040
0.6141
0.6242
0.6343
0.6443
0.6544
0.6645
0.6746
0.6847
0.6948
0.7049
0.7150
0.7251
0.7353
0.7454
0.7555
0.7656
0.7757
0.7858
0.7960
0.8061
0.8162
0.8264
0.8365
0.8466
0.8568
0.8669
0.8771
0.8873
0.8974
0.9076
0.9178
0.9280
0.9382
0.9484
0.9586
97
98
99
100
0.03
0.02
0.01
-9.992E-16
2.7183 -0.01030928
2.7183 -0.01020408
2.7183 -0.01010101
2.7183
-0.01
0.9689
0.9792
0.9895
#NUM!
ross heidcke
FACTOR DE CONSERVACION
C
Fco
optimo
1
bueno
0.9748
regular
0.819
malo
0.474
muy malo
0.278
ruinoso
0
Edad en
aos
Estado de
conservaci
Bueno
Regular
Malo
1
2
3
4
5
10
15
20
25
30
35
40
45
50
60
70
80
90
100
0.01
0.03
0.04
0.05
0.06
0.12
0.18
0.22
0.26
0.3
0.34
0.37
0.41
0.43
0.46
0.49
0.52
0.54
0.55
0.06
0.1
0.12
0.14
0.16
0.22
0.26
0.3
0.34
0.38
0.42
0.44
0.47
0.49
0.51
0.55
0.57
0.59
0.6
0.2
0.23
0.24
0.25
0.26
0.3
0.35
0.38
0.42
0.45
0.48
0.5
0.55
0.56
0.58
0.59
0.63
0.64
0.65
0.3
0.32
0.33
0.34
0.35
0.39
0.43
0.45
0.47
0.49
0.52
0.54
0.56
0.59
0.61
0.64
0.67
0.68
0.7
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
0.25547544
0.24257542
0.22961232
0.21658659
0.20349869
0.19034905
0.17713810
0.16386627
0.15053398
0.13714164
0.12368963
0.11017837
0.09660823
0.08297960
0.06929286
0.05554836
0.04174647
0.02788755
0.01397194
0.00000000
0.24903746
0.23646252
0.22382609
0.21112861
0.19837052
0.18555225
0.17267422
0.15973684
0.14674053
0.13368567
0.12057265
0.10740188
0.09417371
0.08088852
0.06754668
0.05414854
0.04069446
0.02718478
0.01361985
0.00000000
0.20923439
0.19866927
0.18805249
0.17738442
0.16666542
0.15589587
0.14507610
0.13420648
0.12328733
0.11231900
0.10130181
0.09023609
0.07912214
0.06796030
0.05675085
0.04549410
0.03419036
0.02283990
0.01144302
0.00000000
0.20923439
0.19866927
0.18805249
0.17738442
0.16666542
0.15589587
0.14507610
0.13420648
0.12328733
0.11231900
0.10130181
0.09023609
0.07912214
0.06796030
0.05675085
0.04549410
0.03419036
0.02283990
0.01144302
0.00000000
0.12109536
0.11498075
0.10883624
0.10266204
0.09645838
0.09022545
0.08396346
0.07767261
0.07135311
0.06500514
0.05862889
0.05222455
0.04579230
0.03933233
0.03284481
0.02632992
0.01978783
0.01321870
0.00662270
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000