You are on page 1of 16

COEFICIENTES DE COMUNIDAD

CONDOMINIO CAMPESTRE MIRADOR DEL SOL


Presupuesto Mensual

$17.644.000

PRESUPUESTO

CUOTA DE

LOTE

AREA TOTAL M2

COEFICIENTE

A1

126,72

0,00255527

$17.644.000

$45.085

A2

154,22

0,0031098

$17.644.000

$54.869

A3

181,72

0,003664329

$17.644.000

$64.653

A4

209,22

0,004218858

$17.644.000

$74.438

A5

236,72

0,004773387

$17.644.000

$84.222

A6

346,32

0,006983438

$17.644.000

$123.216

B1

285,37

0,0057544

$17.644.000

$101.531

B2

129,02

0,002601649

$17.644.000

$45.903

B3

127,31

0,002567168

$17.644.000

$45.295

B4

125,6

0,002532686

$17.644.000

$44.687

B5

123,88

0,002498003

$17.644.000

$44.075

B6

122,17

0,002463521

$17.644.000

$43.466

B7

120,46

0,002429039

$17.644.000

$42.858

B8

118,75

0,002394558

$17.644.000

$42.250

C1

134,31

0,00270832

$17.644.000

$47.786

ADMINISTRACIN

C2

135,69

0,002736148

$17.644.000

$48.277

C3

161,38

0,003254179

$17.644.000

$57.417

C4

163,28

0,003292492

$17.644.000

$58.093

C5

150,59

0,003036602

$17.644.000

$53.578

C6

150,43

0,003033375

$17.644.000

$53.521

C7

153,26

0,003090441

$17.644.000

$54.528

C8

150,1

0,003026721

$17.644.000

$53.403

C9

149,93

0,003023293

$17.644.000

$53.343

C10

149,77

0,003020067

$17.644.000

$53.286

C11

149,6

0,003016639

$17.644.000

$53.226

C12

149,44

0,003013412

$17.644.000

$53.169

C13

149,27

0,003009984

$17.644.000

$53.108

C14

149,11

0,003006758

$17.644.000

$53.051

C15

148,94

0,00300333

$17.644.000

$52.991

C16

148,72

0,002998894

$17.644.000

$52.912

C17

148,61

0,002996676

$17.644.000

$52.873

C18

148,45

0,002993449

$17.644.000

$52.816

C19

148,28

0,002990021

$17.644.000

$52.756

C20

148,12

0,002986795

$17.644.000

$52.699

C21

147,95

0,002983367

$17.644.000

$52.639

C22

147,78

0,002979939

$17.644.000

$52.578

C23

147,62

0,002976713

$17.644.000

$52.521

C24

147,46

0,002973486

$17.644.000

$52.464

C25

147,29

0,002970058

$17.644.000

$52.404

C26

147,13

0,002966832

$17.644.000

$52.347

C27

146,96

0,002963404

$17.644.000

$52.286

C28

132,2

0,002665773

$17.644.000

$47.035

D1

200

0,004032939

$17.644.000

$71.157

D2

200

0,004032939

$17.644.000

$71.157

D3

200

0,004032939

$17.644.000

$71.157

D4

200

0,004032939

$17.644.000

$71.157

D5

200

0,004032939

$17.644.000

$71.157

D6

200

0,004032939

$17.644.000

$71.157

D7

200

0,004032939

$17.644.000

$71.157

D8

200

0,004032939

$17.644.000

$71.157

D9

200

0,004032939

$17.644.000

$71.157

D10

200

0,004032939

$17.644.000

$71.157

D11

200

0,004032939

$17.644.000

$71.157

D12

200

0,004032939

$17.644.000

$71.157

D13

200

0,004032939

$17.644.000

$71.157

D14

200

0,004032939

$17.644.000

$71.157

D15

200

0,004032939

$17.644.000

$71.157

D16

200

0,004032939

$17.644.000

$71.157

E1

200

0,004032939

$17.644.000

$71.157

E2

200

0,004032939

$17.644.000

$71.157

E3

200

0,004032939

$17.644.000

$71.157

E4

200

0,004032939

$17.644.000

$71.157

E5

200

0,004032939

$17.644.000

$71.157

E6

200

0,004032939

$17.644.000

$71.157

E7

200

0,004032939

$17.644.000

$71.157

E8

200

0,004032939

$17.644.000

$71.157

E9

200

0,004032939

$17.644.000

$71.157

E10

200

0,004032939

$17.644.000

$71.157

E11

200

0,004032939

$17.644.000

$71.157

E12

200

0,004032939

$17.644.000

$71.157

E13

200

0,004032939

$17.644.000

$71.157

E14

200

0,004032939

$17.644.000

$71.157

E15

200

0,004032939

$17.644.000

$71.157

E16

200

0,004032939

$17.644.000

$71.157

F1

200

0,004032939

$17.644.000

$71.157

F2

200

0,004032939

$17.644.000

$71.157

F3

200

0,004032939

$17.644.000

$71.157

F4

200

0,004032939

$17.644.000

$71.157

F5

200

0,004032939

$17.644.000

$71.157

F6

200

0,004032939

$17.644.000

$71.157

F7

200

0,004032939

$17.644.000

$71.157

F8

200

0,004032939

$17.644.000

$71.157

F9

200

0,004032939

$17.644.000

$71.157

F10

200

0,004032939

$17.644.000

$71.157

F11

200

0,004032939

$17.644.000

$71.157

F12

200

0,004032939

$17.644.000

$71.157

F13

200

0,004032939

$17.644.000

$71.157

F14

200

0,004032939

$17.644.000

$71.157

F15

200

0,004032939

$17.644.000

$71.157

F16

200

0,004032939

$17.644.000

$71.157

G1

200

0,004032939

$17.644.000

$71.157

G2

200

0,004032939

$17.644.000

$71.157

G3

200

0,004032939

$17.644.000

$71.157

G4

200

0,004032939

$17.644.000

$71.157

G5

200

0,004032939

$17.644.000

$71.157

G6

200

0,004032939

$17.644.000

$71.157

G7

200

0,004032939

$17.644.000

$71.157

G8

200

0,004032939

$17.644.000

$71.157

G9

200

0,004032939

$17.644.000

$71.157

G10

200

0,004032939

$17.644.000

$71.157

G11

200

0,004032939

$17.644.000

$71.157

G12

200

0,004032939

$17.644.000

$71.157

G13

200

0,004032939

$17.644.000

$71.157

G14

200

0,004032939

$17.644.000

$71.157

G15

200

0,004032939

$17.644.000

$71.157

G16

200

0,004032939

$17.644.000

$71.157

H1

168,63 167,87

0,003385048

$17.644.000

$59.726

H2

117,3

0,002365319

$17.644.000

$41.734

H3

123,81

0,002496591

$17.644.000

$44.050

H4

130,32

0,002627863

$17.644.000

$46.366

H5

136,83

0,002759136

$17.644.000

$48.682

H6

143,35

0,002890609

$17.644.000

$51.002

H7

149,86

0,003021882

$17.644.000

$53.318

H8

156,37

0,003153154

$17.644.000

$55.634

H9

163,26

0,003292088

$17.644.000

$58.086

H10

169,4

0,0034159

$17.644.000

$60.270

H11

175,91

0,003547172

$17.644.000

$62.586

H12

182,43

0,003678646

$17.644.000

$64.906

H13

188,94

0,003809918

$17.644.000

$67.222

H14

195,45

0,00394119

$17.644.000

$69.538

H15

181,47

0,003659288

$17.644.000

$64.564

H16

207,83

0,004190829

$17.644.000

$73.943

H17

214,34

0,004322101

$17.644.000

$76.259

H18

220,85

0,004453373

$17.644.000

$78.575

H19

227,37

0,004584847

$17.644.000

$80.895

H20

233,88

0,004716119

$17.644.000

$83.211

H21

226,88

0,004574967

$17.644.000

$80.721

H22

191,29

0,003857305

$17.644.000

$68.058

H23

263,28

0,005308961

$17.644.000

$93.671

I1

200

0,004032939

$17.644.000

$71.157

I2

200

0,004032939

$17.644.000

$71.157

I3

200

0,004032939

$17.644.000

$71.157

I4

200

0,004032939

$17.644.000

$71.157

I5

200

0,004032939

$17.644.000

$71.157

I6

200

0,004032939

$17.644.000

$71.157

I7

200

0,004032939

$17.644.000

$71.157

I8

200

0,004032939

$17.644.000

$71.157

I9

200

0,004032939

$17.644.000

$71.157

I10

200

0,004032939

$17.644.000

$71.157

I11

200

0,004032939

$17.644.000

$71.157

I12

200

0,004032939

$17.644.000

$71.157

I13

200

0,004032939

$17.644.000

$71.157

I14

200

0,004032939

$17.644.000

$71.157

J1

200

0,004032939

$17.644.000

$71.157

J2

200

0,004032939

$17.644.000

$71.157

J3

200

0,004032939

$17.644.000

$71.157

J4

200

0,004032939

$17.644.000

$71.157

J5

200

0,004032939

$17.644.000

$71.157

J6

200

0,004032939

$17.644.000

$71.157

J7

200

0,004032939

$17.644.000

$71.157

J8

200

0,004032939

$17.644.000

$71.157

J9

200

0,004032939

$17.644.000

$71.157

J10

200

0,004032939

$17.644.000

$71.157

J11

200

0,004032939

$17.644.000

$71.157

J12

200

0,004032939

$17.644.000

$71.157

J13

200

0,004032939

$17.644.000

$71.157

J14

200

0,004032939

$17.644.000

$71.157

J15

200

0,004032939

$17.644.000

$71.157

J16

200

0,004032939

$17.644.000

$71.157

K1

200

0,004032939

$17.644.000

$71.157

K2

200

0,004032939

$17.644.000

$71.157

K3

200

0,004032939

$17.644.000

$71.157

K4

200

0,004032939

$17.644.000

$71.157

K5

200

0,004032939

$17.644.000

$71.157

K6

200

0,004032939

$17.644.000

$71.157

K7

200

0,004032939

$17.644.000

$71.157

K8

200

0,004032939

$17.644.000

$71.157

K9

200

0,004032939

$17.644.000

$71.157

K10

200

0,004032939

$17.644.000

$71.157

K11

200

0,004032939

$17.644.000

$71.157

K12

200

0,004032939

$17.644.000

$71.157

K13

200

0,004032939

$17.644.000

$71.157

K14

200

0,004032939

$17.644.000

$71.157

L1

200

0,004032939

$17.644.000

$71.157

L2

200

0,004032939

$17.644.000

$71.157

L3

200

0,004032939

$17.644.000

$71.157

L4

200

0,004032939

$17.644.000

$71.157

L5

200

0,004032939

$17.644.000

$71.157

L6

200

0,004032939

$17.644.000

$71.157

L7

200

0,004032939

$17.644.000

$71.157

L8

200

0,004032939

$17.644.000

$71.157

L9

200

0,004032939

$17.644.000

$71.157

L10

200

0,004032939

$17.644.000

$71.157

L11

200

0,004032939

$17.644.000

$71.157

L12

200

0,004032939

$17.644.000

$71.157

L13

200

0,004032939

$17.644.000

$71.157

L14

200

0,004032939

$17.644.000

$71.157

M1

200

0,004032939

$17.644.000

$71.157

M2

200

0,004032939

$17.644.000

$71.157

M3

200

0,004032939

$17.644.000

$71.157

M4

200

0,004032939

$17.644.000

$71.157

M5

200

0,004032939

$17.644.000

$71.157

M6

200

0,004032939

$17.644.000

$71.157

M7

200

0,004032939

$17.644.000

$71.157

M8

200

0,004032939

$17.644.000

$71.157

M9

200

0,004032939

$17.644.000

$71.157

M10

200

0,004032939

$17.644.000

$71.157

M11

200

0,004032939

$17.644.000

$71.157

M12

200

0,004032939

$17.644.000

$71.157

M13

200

0,004032939

$17.644.000

$71.157

M14

200

0,004032939

$17.644.000

$71.157

N1

200

0,004032939

$17.644.000

$71.157

N2

200

0,004032939

$17.644.000

$71.157

N3

200

0,004032939

$17.644.000

$71.157

N4

200

0,004032939

$17.644.000

$71.157

N5

200

0,004032939

$17.644.000

$71.157

N6

200

0,004032939

$17.644.000

$71.157

N7

200

0,004032939

$17.644.000

$71.157

N8

200

0,004032939

$17.644.000

$71.157

N9

200

0,004032939

$17.644.000

$71.157

N10

200

0,004032939

$17.644.000

$71.157

N11

200

0,004032939

$17.644.000

$71.157

N12

200

0,004032939

$17.644.000

$71.157

N13

200

0,004032939

$17.644.000

$71.157

N14

200

0,004032939

$17.644.000

$71.157

O1

200

0,004032939

$17.644.000

$71.157

O2

200

0,004032939

$17.644.000

$71.157

O3

200

0,004032939

$17.644.000

$71.157

O4

200

0,004032939

$17.644.000

$71.157

O5

200

0,004032939

$17.644.000

$71.157

O6

200

0,004032939

$17.644.000

$71.157

O7

200

0,004032939

$17.644.000

$71.157

O8

200

0,004032939

$17.644.000

$71.157

O9

200

0,004032939

$17.644.000

$71.157

O10

200

0,004032939

$17.644.000

$71.157

O11

200

0,004032939

$17.644.000

$71.157

O12

200

0,004032939

$17.644.000

$71.157

O13

200

0,004032939

$17.644.000

$71.157

O14

200

0,004032939

$17.644.000

$71.157

P1

205,89 207,63

0,004186796

$17.644.000

$73.872

P2

217,66 215,41

0,004343677

$17.644.000

$76.640

P3

229,36

0,004624975

$17.644.000

$81.603

P4

241,03

0,004860297

$17.644.000

$85.755

P5

252,7

0,005095619

$17.644.000

$89.907

P6

264,39

0,005331344

$17.644.000

$94.066

P7

276,35

0,005572514

$17.644.000

$98.321

P8

200

0,004032939

$17.644.000

$71.157

P9

200

0,004032939

$17.644.000

$71.157

P10

189,33

0,003817782

$17.644.000

$67.361

Q1

200

0,004032939

$17.644.000

$71.157

Q2

200

0,004032939

$17.644.000

$71.157

Q3

269,5

0,005434386

$17.644.000

$95.884

Q4

200

0,004032939

$17.644.000

$71.157

Q5

200

0,004032939

$17.644.000

$71.157

Q6

200

0,004032939

$17.644.000

$71.157

Q7

200

0,004032939

$17.644.000

$71.157

Q8

200

0,004032939

$17.644.000

$71.157

Q9

200

0,004032939

$17.644.000

$71.157

Q10

216,02

0,004355978

$17.644.000

$76.857

Q11

153,06

0,003086409

$17.644.000

$54.457

Q12

165,27

0,00333262

$17.644.000

$58.801

Q13

175

0,003528822

$17.644.000

$62.263

Q14

189,42

0,003819597

$17.644.000

$67.393

Q15

198,88

0,004010355

$17.644.000

$70.759

Q16

340,83

0,006872734

$17.644.000

$121.263

CA1

30

0,000604941

$17.644.000

$10.674

CA2

30

0,000604941

$17.644.000

$10.674

CA3

30

0,000604941

$17.644.000

$10.674

CB1

30

0,000604941

$17.644.000

$10.674

CB2

30

0,000604941

$17.644.000

$10.674

CB3

30

0,000604941

$17.644.000

$10.674

CJ1

30

0,000604941

$17.644.000

$10.674

CJ2

30,01

0,000604941

$17.644.000

$10.674

CJ3

30

0,000604941

$17.644.000

$10.674

CJ4

30

0,000604941

$17.644.000

$10.674

CJ5

30

0,000604941

$17.644.000

$10.674

CJ6

30

0,000604941

$17.644.000

$10.674

CJ7

30

0,000604941

$17.644.000

$10.674

CJ8

30

0,000604941

$17.644.000

$10.674

CJ9

30

0,000604941

$17.644.000

$10.674

CJ10

30

0,000604941

$17.644.000

$10.674

Totales

49,591,62

100%

$17.644.000

You might also like