Download - Calculos José Bonifacio Rivero 2015
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
1/92
ng. freddy bastidas guilln.i. n 6.113.113
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /24.552./.0/
N Descripcin
1 SOTANO
2 PLANTA BAJA
3 PRIMER NIVEL
4 SEGUNDO NIVEL
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
2/92
ng. freddy bastidas guilln.i. n 6.113.113
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /24.552./.0/
PAR!ELA
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
3/92
ng. freddy bastidas guilln.i. n 6.113.113
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /24.552./.0/
"re# $M2%
1&4'(3
2('3
2('3
2('3
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
4/92
ng. freddy bastidas guilln.i. n 6.113.113
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /24.552./.0/
22('((
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
5/92
ng. freddy bastidas guilln.i. n 6.113.113
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /24.552./.0/
M)*+,+ ,e Depreci#cin
R+ss - .ei,ec/e
R+ss - .ei,ec/e
R+ss - .ei,ec/e
R+ss - .ei,ec/e
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
6/92
ng. freddy bastidas guilln.i. n 6.113.113
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /24.552./.0/
R+ss - .ei,ec/e
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
7/92
AMBIENTE
STANO 39,634,703.39
LOCAL 1 39,634,703.39
LOCAL 2 39,634,703.39
LOCAL 3 39,634,703.39
LOCAL 4 39,634,703.39
VALOR DEL INMUEBLE(Bs.)
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
8/92
AMBIENTEVALOR DEL INMUEBLE
(Bs.)
LOCAL 5 39,634,703.39
LOCAL 6 39,634,703.39
LOCAL 7 39,634,703.39
LOCAL 8 39,634,703.39
LOCAL 9 39,634,703.39
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
9/92
AMBIENTEVALOR DEL INMUEBLE
(Bs.)
LOCAL 10 39,634,703.39
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
10/92
AMBIENTEVALOR DEL INMUEBLE
(Bs.)
LOCAL 11 39,634,703.39
LOCAL 12 39,634,703.39
LOCAL 13 39,634,703.39
LOCAL 14 39,634,703.39
LOCAL 15 39,634,703.39
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
11/92
AMBIENTEVALOR DEL INMUEBLE
(Bs.)
LOCAL 16 39,634,703.39
LOCAL 17 39,634,703.39
LOCAL 18 39,634,703.39
LOCAL 19 39,634,703.39
LOCAL 20 39,634,703.39
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
12/92
AMBIENTEVALOR DEL INMUEBLE
(Bs.)
LOCAL 21 39,634,703.39
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
13/92
194.03 554.77
19.50 554.77
19.40 554.77
19.16 554.77
19.89 554.77
METROS CUADRADOS AARRENDAR (M2)
METROS CUADRADOSARRENDABLES (M2)
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
14/92
METROS CUADRADOS AARRENDAR (M2)
METROS CUADRADOSARRENDABLES (M2)
18.33 554.77
12.41 554.77
12.63 554.77
19.50 554.77
19.40 554.77
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
15/92
METROS CUADRADOS AARRENDAR (M2)
METROS CUADRADOSARRENDABLES (M2)
19.16 554.77
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
16/92
METROS CUADRADOS AARRENDAR (M2)
METROS CUADRADOSARRENDABLES (M2)
19.89 554.77
18.33 554.77
12.41 554.77
12.63 554.77
14.92 554.77
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
17/92
METROS CUADRADOS AARRENDAR (M2)
METROS CUADRADOSARRENDABLES (M2)
19.40 554.77
19.16 554.77
19.89 554.77
18.33 554.77
13.45 554.77
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
18/92
METROS CUADRADOS AARRENDAR (M2)
METROS CUADRADOSARRENDABLES (M2)
12.95 554.77
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
19/92
% RENTABILIDAD
12.00 138,621.80
12.00 13,931.48
12.00 13,860.04
12.00 13,688.57
12.00 14,210.11
CANON DE ARRENDAMIENTOMENSUAL (Bs.)
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
20/92
% RENTABILIDADCANON DE ARRENDAMIENTO
MENSUAL (Bs.)
12.00 13,095.59
12.00 8,866.14
12.00 9,023.31
12.00 13,931.48
12.00 13,860.04
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
21/92
% RENTABILIDADCANON DE ARRENDAMIENTO
MENSUAL (Bs.)
12.00 13,688.57
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
22/92
% RENTABILIDADCANON DE ARRENDAMIENTO
MENSUAL (Bs.)
12.00 14,210.11
12.00 13,095.59
12.00 8,866.14
12.00 9,023.31
12.00 10,659.37
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
23/92
% RENTABILIDADCANON DE ARRENDAMIENTO
MENSUAL (Bs.)
12.00 13,860.04
12.00 13,688.57
12.00 14,210.11
12.00 13,095.59
12.00 9,609.15
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
24/92
% RENTABILIDADCANON DE ARRENDAMIENTO
MENSUAL (Bs.)
12.00 9,251.93
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
25/92
AMBIENTEMEDIDAS (m.)
REA (m2)FRENTE FONDO
PARCELA 11 20 220
STANO 9.75 19.90 194.03
LOCAL 1 4.02 4.85 19.50
LOCAL 2 4.00 4.85 19.40
LOCAL 3 3.95 4.85 19.16
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
26/92
AMBIENTEMEDIDAS (m.)
REA (m2)FRENTE FONDO
LOCAL 4 4.10 4.85 19.89
LOCAL 5 3.78 4.85 18.33
LOCAL 6 3.41 3.64 12.41
LOCAL 7 3.47 3.64 12.63
LOCAL 8 4.02 4.85 19.50
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
27/92
AMBIENTEMEDIDAS (m.)
REA (m2)FRENTE FONDO
LOCAL 9 4.00 4.85 19.40
LOCAL 10 3.95 4.85 19.16
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
28/92
AMBIENTEMEDIDAS (m.)
REA (m2)FRENTE FONDO
LOCAL 11 4.10 4.85 19.89
LOCAL 12 3.78 4.85 18.33
LOCAL 13 3.41 3.64 12.41
LOCAL 14 3.47 3.64 12.63
LOCAL 15 4.08 4.85 14.92
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
29/92
AMBIENTEMEDIDAS (m.)
REA (m2)FRENTE FONDO
LOCAL 16 4.00 4.85 19.40
LOCAL 17 3.95 4.85 19.16
LOCAL 18 4.10 4.85 19.89
LOCAL 19 3.78 4.85 18.33
LOCAL 20 4.10 3.28 13.45
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
30/92
AMBIENTEMEDIDAS (m.)
REA (m2)FRENTE FONDO
LOCAL 21 3.95 3.28 12.95
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
31/92
LIN
NORTE SUR
RAFAEL ANTONIO MNDEZ HASSAN AL
RAFAEL ANTONIO MNDEZ HASSAN AL
AREA COM!N NI"EL 1 HASSAN AL
AREA COM!N NI"EL 1 HASSAN AL
AREA COM!N NI"EL 1 HASSAN AL
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
32/92
LIN
NORTE SUR
AREA COM!N NI"EL 1 HASSAN AL
AREA COM!N NI"EL 1 HASSAN AL
RAFAEL ANTONIO MNDEZ AREA COM!N NI"EL 1
RAFAEL ANTONIO MNDEZ AREA COM!N NI"EL 1
AREA COM!N NI"EL 2 HASSAN AL
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
33/92
LIN
NORTE SUR
AREA COM!N NI"EL 2 HASSAN AL
AREA COM!N NI"EL 2 HASSAN AL
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
34/92
LIN
NORTE SUR
AREA COM!N NI"EL 2 HASSAN AL
AREA COM!N NI"EL 2 HASSAN AL
RAFAEL ANTONIO MNDEZ AREA COM!N NI"EL 2
RAFAEL ANTONIO MNDEZ AREA COM!N NI"EL 2
HASSAN ALAREA COM!N PLANTA
#A$A
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
35/92
LIN
NORTE SUR
HASSAN AL
HASSAN AL
HASSAN AL
HASSAN AL
RAFAEL ANTONIO MNDEZ AREA COM!N PLANTA #A$A
AREA COM!N PLANTA
#A$A
AREA COM!N PLANTA
#A$A
AREA COM!N PLANTA
#A$A
AREA COM!N PLANTA#A$A
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
36/92
LIN
NORTE SUR
RAFAEL ANTONIO MNDEZ AREA COM!N PLANTA #A$A
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
37/92
DEROS
ESTE OESTE
HASSAN AL CARRERA 2 #OL"AR
HASSAN AL CARRERA 2 #OL"AR
LOCAL 2 AREA COM!N NI"EL 1
LOCAL 3 LOCAL 1
LOCAL 4 LOCAL 2
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
38/92
DEROS
ESTE OESTE
LOCAL 5 LOCAL 3
HASSAN AL LOCAL 4
SALA DE #A%OS NI"EL 1 LOCAL 7
AREA COM!N NI"EL 1 LOCAL 6
LOCAL 9 AREA COM!N NI"EL 2
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
39/92
DEROS
ESTE OESTE
LOCAL 10 LOCAL 8
LOCAL 11 LOCAL 9
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
40/92
DEROS
ESTE OESTE
LOCAL 12 LOCAL 10
HASSAN AL LOCAL 11
SALA DE #A%OS NI"EL 2 LOCAL 14
AREA COM!N NI"EL 2 LOCAL 13
LOCAL 16 CARRERA 2 #OL"AR
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
41/92
DEROS
ESTE OESTE
LOCAL 17 LOCAL 15
LOCAL 18 LOCAL 16
LOCAL 19 LOCAL 17
HASSAN AL LOCAL 18
LOCAL 21SALA DE #A%OS PLANTA
#A$A
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
42/92
DEROS
ESTE OESTE
LOCAL 20 AREA COM!N PLANTA #A$A
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
43/92
ng. freddy bastidas guilln.i. n 6.113.113
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /24.552./.0/
RE"(E #E -
, #escri7ci8n1 E#I+ICACI%E"2 &ERRE%
3 -AL%R &%&AL
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
44/92
ng. freddy bastidas guilln.i. n 6.113.113
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /24.552./.0/
"%
&REI&A ) (E-E ILL%E" "EI!%L$-ARE" "I
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
45/92
ng. freddy bastidas guilln.i. n 6.113.113
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /24.552./.0/
L%RE"
34'//'21.02'0'251.5/
30'63'4/3.30
u .
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
46/92
ng. freddy bastidas guilln.i. n 6.113.113
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /24.552./.0/
30'6//'//.// CIE&%" IL 9(IIE&%"
:&I%"
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
47/92
ng. freddy bastidas guilln.i. n 6.113.113
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /24.552./.0/
VALOR DE LAS CONS
N Descripcin rea de Construccin (M2)
1 EDIFICACIONES 22000
VALOR DEL TE
N Descripcin rea de !arce"a (M2)
# !A$CE%A 22000
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
48/92
ng. freddy bastidas guilln.i. n 6.113.113
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /24.552./.0/
TRUCCIONES
&a"or Actua" ('s F)
*0#0*#21+,
RRENO
&a"or Actua" ('s F)
2*+,#*2-1-0
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
49/92
ng. freddy bastidas guilln.i. n 6.113.113
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /24.552./.0/
N Descripcin "re# ,e !+ns*r0ccin $M2%
1 SOTANO 1&4'(3
2 PLANTA BAJA 2('3
3 PRIMER NIVEL 2('3
4 SEGUNDO NIVEL 2('3
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
50/92
ng. freddy bastidas guilln.i. n 6.113.113
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /24.552./.0/
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
51/92
ng. freddy bastidas guilln.i. n 6.113.113
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /24.552./.0/
A+s ,e Us+ $A+s% V#+r Ac*0#
1('(( 1'(( &15(2'&(
'(( 1'(( &44231('6
1'(( 1'(( &442311'2
('(( 1'(( &6(1&5'4
Es*#,+ ,e !+nser7#cin8#c*+r R+ss
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
52/92
ng. freddy bastidas guilln.i. n 6.113.113
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /24.552./.0/
VALOR A!TUAL TOTAL 36(4(421'&
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
53/92
ng. freddy bastidas guilln.i. n 6.113.113
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /24.552./.0/
VALOR DE LAS CONS
N Descripcin rea de Construccin (M2)
1 SO.ANO 1,#0
!%AN.A 'A/A 20++
!$IME$ NI&E% 20++
2 SENDO NI&E% 20++
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
54/92
ng. freddy bastidas guilln.i. n 6.113.113
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /24.552./.0/
VALOR DEL TE
# !A$CE%A 22000
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
55/92
ng. freddy bastidas guilln.i. n 6.113.113
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /24.552./.0/
TRUCCIONES
&a"or Actua" ('s F)
,*1-+*02,0
,*##2*10-
,*##2*112-
-*,0*1,+#
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
56/92
ng. freddy bastidas guilln.i. n 6.113.113
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /24.552./.0/
36(4(421'&
RRENO
2&421'(
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
57/92
ng. freddy bastidas guilln.i. n 6.113.113
1//62/1
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /26.24././2
N Descripcinrea de
Construccin (M2)
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
58/92
ng. freddy bastidas guilln.i. n 6.113.113
1//62/1
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /26.24././2
1 SO.ANO 1,#0
2 !%AN.A 'A/A 20++
!$IME$ NI&E% 20++
# SENDO NI&E% 20++
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
59/92
ng. freddy bastidas guilln.i. n 6.113.113
1//62/1
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /26.24././2
Area .ota"
1 !A$CE%A 22000
* Fuente: CIPR%E& C.A. 1er.. &RIE"&RE.
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
60/92
ng. freddy bastidas guilln.i. n 6.113.113
1//62/1
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /26.24././2
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
61/92
ng. freddy bastidas guilln.i. n 6.113.113
1//62/1
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /26.24././2
DEMOS.$
M3/OS3 'ONIFACI
.7u
9Costos deConstruccin ('s
F4M2)
&ida 9ti"
(A:os)
A:os de
so (A:os)
Estado deConser;acin
Factor $oss
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
62/92
ng. freddy bastidas guilln.i. n 6.113.113
1//62/1
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /26.24././2
+0*,0## 000 1000 100
#-*+,2# 000 -00 100
#+*,#12- 000 100 100
#*##22 000 000 100
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
63/92
ng. freddy bastidas guilln.i. n 6.113.113
1//62/1
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /26.24././2
11*,21,
$oss(e4;p)?((e4;p)@2)
A>% 2/1' C?LC(L%" PR%PI%"
&A < &$ : 1 - $1 - ('1% $8R.%;
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
64/92
ng. freddy bastidas guilln.i. n 6.113.113
1//62/1
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /26.24././2
$oss
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
65/92
ng. freddy bastidas guilln.i. n 6.113.113
1//62/1
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /26.24././2
CION DE %OS !$OCEDIMIEN.OS
.ODO $OSS 4 5EIDEC6E$I&E$O A%&A$ADO CI N 10-#+0+2
sda8* /u"8 2* 201+
Edad en B de
&ida 9ti"
FactorDepreciacin
5eidece(Fraccin)
Depreciacin
Acuu"ada ('s F)
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
66/92
ng. freddy bastidas guilln.i. n 6.113.113
1//62/1
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /26.24././2
1#2, 00,-0 0,
11# 0010+ 0,+
1# 000+0+ 100
000 000000 100
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
67/92
ng. freddy bastidas guilln.i. n 6.113.113
1//62/1
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /26.24././2
$oss?(1?$oss)=C
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
68/92
ng. freddy bastidas guilln.i. n 6.113.113
1//62/1
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /26.24././2
Factor de Depreciacin
tota" de 5eidece
Factor de Depreciacinparcia" de $oss
Aente de Ca"idad o
(&$ &r)= 5eidece CoeGiciente de Mantenii
Depreciacin Acuu"ada
&a"or de $eposicin
&a"or $esidua"&$ Da
&a"or Actua"
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
69/92
ng. freddy bastidas guilln.i. n 6.113.113
1//62/1
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /26.24././2
&a"or Actua" ('s F)&a"or de $eposicin
('s F)
&a"or $esidua" ('s
F)
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
70/92
ng. freddy bastidas guilln.i. n 6.113.113
1//62/1
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /26.24././2
,*-*,,2 ,-*,,2# ,*1-+*02,0
,*,,*2#0 ,,*,2# ,*##2*10-
,*##2*112- ,##*211 ,*##2*112-
-*,0*1,+# -,*01,+ -*,0*1,+#
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
71/92
ng. freddy bastidas guilln.i. n 6.113.113
1//62/1
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /26.24././2
1-*-#*1--,1 &a"or Actua" ('s) *0#0*#21+,
2*+,#*2-1-0
&A%O$ AC.A% .O.A% ('s) ,*#*0,
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
72/92
ng. freddy bastidas guilln.i. n 6.113.113
1//62/1
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /26.24././2
ento
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
73/92
ng. freddy bastidas guilln.i. n 6.113.113
1//62/1
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /26.24././2
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
74/92
ng. freddy bastidas guilln.i. n 6.113.113
1//62/1
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /26.24././2
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
75/92
ng. freddy bastidas guilln.i. n 6.113.113
1//62/1
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /26.24././2
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
76/92
ng. freddy bastidas guilln.i. n 6.113.113
1//62/1
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /26.24././2
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
77/92
ng. freddy bastidas guilln.i. n 6.113.113
1//62/1
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /26.24././2
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
78/92
ng. freddy bastidas guilln.i. n 6.113.113
1//62/1
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /26.24././2
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
79/92
ng. freddy bastidas guilln.i. n 6.113.113
1//62/1
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /26.24././2
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
80/92
ng. freddy bastidas guilln.i. n 6.113.113
1//62/1
ALLE PRICIPAL !RI"A" #EL R$% "EC&%R LA PA"ARELA' !I"C(C()'"&A#% P%R&(*(E"A. RI+ , -/61131130 I& , //36245 &EL+26.3/5.65.03 /26.24././2
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
81/92
N UBICACIN
1 unici7i; "ucre 6'06.4/
2 unici7i; "ucre 6'4/.50
3 unici7i; "ucre 4'22./
unici7i; "ucre 4'201.55
unici7i; "ucre 4'20.42
6 unici7i; "ucre 6'5/0.
4 unici7i; "ucre 4'12.56
5 unici7i; "ucre 4'23.1
0 unici7i; "ucre 4'233.6
1/ unici7i; "ucre 4'242.43
11 unici7i; "ucre 4'165.6
12 unici7i; "ucre 6'666.64
13 unici7i; "ucre 4'433.33
1 unici7i; "ucre 4'13.36
1 unici7i; "ucre 6'260.64
16 unici7i; "ucre 12'010.0/
14 unici7i; "ucre 4'12.56
!RECIO UNITARIOBs."m2
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
82/92
15 unici7i; "ucre 6'416.45
E#IA ARI&:&ICA @@@15#E"-IACI "&A# 1'31.62LBite "u7eri;r ..D#" LBite Inferi;r (.. #"
E#IAA 11'402.10
"e t;a el lBite su7eri;r 7;r estardisfrutar de t;d;s
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
83/92
E
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
84/92
1./2 6'51.12 2'060'211.6
1'336.6 2'3'54.56
54.26
&studentF2.1/1/ &student F @@@
&student F '36.33
11'402.10
la 7r;7iedad en ecelente ubicaci8n yl;s servici;s 7Gblic;s
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
85/92
N UBICACIN MONTO BS"
1 -alle -erde 340.// 33/'///.//
2 -alle -erde 1.46 3/'///.//
3 -alle -erde 23./1 22/'///.//
-alle -erde 104.5 15/'///.//
-alle -erde 100.2/ 15'///.//
6 -alle -erde 5./ 4'///.//
4 -alle -erde 25/.// 2/'///.//
5 -alle -erde 354.// 3/'///.//
0 -alle -erde 354./0 3/'///.//
1/ -alle -erde /.// //'///.//
11 -alle -erde 15./ 34'///.//12 -alle -erde 1/.// 12'///.//
13 -alle -erde 1/.// 1'///.//
1 -alle -erde 2/1.5 15/'///.//
1 -alle -erde 404.0 62'///.//
16 -alle -erde 61.02 1//'///.//
14 -alle -erde 25/.// 2/'///.//
15 -alle -erde 354./0 32'///.//
REA M2
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
86/92
TRIMESTRE
N
6'06.4/ 1
6'4/.50 1
4'22./ 2
4'201.55 2
4'20.42 2
6'5/0. 2
4'12.56 2
4'23.1 2
4'233.6 2
4'242.43 2
4'165.6 36'666.64 3
4'433.33 3
4'13.36 3
6'260.64
12'010.0/
4'12.56
6'416.45 6
!RECIO UNITARIOBs."m2
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
87/92
E"&(#I%" #E ERCA#%
N UBICACIN MONTO BS"
1 -alle -erde 340.// 66'///.//
2 -alle -erde 1.46 4/'///.//
3 -alle -erde 23./1 '///.//
-alle -erde 104.5 36'///.//
-alle -erde 100.2/ 34'///.//
6 -alle -erde 5./ 0'///.//
4 -alle -erde 25/.// /'///.//
5 -alle -erde 354.// 4/'///.//
0 -alle -erde 354./0 4/'///.//
1/ -alle -erde /.// 1//'///.//
11 -alle -erde 15./ 4'///.//12 -alle -erde 1/.// 2'///.//
13 -alle -erde 1/.// 20'///.//
1 -alle -erde 2/1.5 36'///.//
1 -alle -erde 404.0 12'///.//
16 -alle -erde 61.02 2/'///.//
14 -alle -erde 25/.// /'///.//
15 -alle -erde 354./0 6'///.//
N UBICACIN MONTO BS"
1 -alle -erde 340.// 66'///.//2 -alle -erde 1.46 4/'///.//3 -alle -erde 23./1 '///.// -alle -erde 104.5 36'///.//
-alle -erde 100.2/ 34'///.//6 -alle -erde 5./ 0'///.//4 -alle -erde 25/.// /'///.//5 -alle -erde 354.// 4/'///.//
0 -alle -erde 354./0 4/'///.//1/ -alle -erde /.// 1//'///.//11 -alle -erde 15./ 4'///.//12 -alle -erde 1/.// 2'///.//
REA M2
REA M2
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
88/92
E"&(#I%" #E ERCA#%13 -alle -erde 1/.// 20'///.//1 -alle -erde 2/1.5 36'///.//
1 -alle -erde 404.0 12'///.//16 -alle -erde 61.02 2/'///.//14 -alle -erde 25/.// /'///.//15 -alle -erde 354./0 6'///.//
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
89/92
E"&(#I%" #E ERCA#%
FECARE*ISTRO
N
14.1 3132/12 1
165.44 3262/12 2
151./6 162/12 10
152.3/ 32/12 13
15.4 12/12 /
14/.2 12/12 1
145.4 152/12 33
15/.55 22/12 32
15/.5 632/12 31
151.52 612/12 3
140.21 402/12 15166.64 4232/12
103.33 422/12 3/
145.36 5162/12 23
16.4 0102/12 4
323.// 1/1/2/12 3
145.4 12252/12 35
164.02 22/13 36
15.0/
TRIMESTRE
N
14.1 1165.44 1151./6 2152.3/ 2
15.4 214/.2 2145.4 215/.55 2
15/.5 2151.52 2140.21 3166.64 3
!RECIO UNITARIOBs."m2
!RECIO UNITARIOBs."m2
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
90/92
E"&(#I%" #E ERCA#%103.33 3145.36 3
16.4 323.// 145.4 164.02 6
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
91/92
A?LI"I" #E L%" RE"(L&A#%"
)F !; D !1 Jrea D !2 triestre
)F !; D !1 1 D !2 2
#ad; Kue se cu7le
/.52
+ calculad;F 32.463+ calculad; M + tabla
+ tablaF .26
!;F 10.10 JreaF 1/.22/
!1F /./36 triestreF 6.///
!2F1.02/
) F165.13
"i a7lica;s un interval; de c;nNanOa c;n una 7r;babilidad de err;r del y &student 2'
Preci; (nitari; F ) ".&. &studentM Preci; (nitari; Pr;edi; M ) D ".&. &student
) ".&. &studentF162.50
) D ".&. &studentF143.34
#e acuerd; a l;s resultad;s arr;Qad;s 7;r el PaKuete EstadBstic; "P"" 2/' la ecuaci8n resusiguiente anera
R2AQustad;F
"e 7uede aNrar c;n t;da c;nNanOa Kue eiste regresi8n c;nQunta entre l;s dat;s' 7;r l;la ecuaci8n de regresi8n c;; sigue' sustituyend; val;res
!s.2
-
7/17/2019 Calculos Jos Bonifacio Rivero 2015
92/92
/6' ent;nces
".&.F 2.02/
&studentF2 1/1/
ltante se e7resa de la
ant; se 7r;cede a ;7erar