CONJUNTO RESIDENCIAL MONTE

SION
PROYECTO PRESUPUESTO AÑO 2023

PRESUPUESTO AÑO 2023 PRESUPUESTO AÑO 2022

ITEM CONCEPTO
1: SEGURO

Mensual Anual Mensual Anual

1.1 Seguros generales edificio $ 374,795.67 $ 4,497,548.00 $ 400,000.00 $ 4,800,000.00
TOTAL SEGURO DEL EDIFICIO $ 374,795.67 $ 4,497,548.00 $ 400,000.00 $ 4,800,000.00

PRESUPUESTO AÑO 2023 PRESUPUESTO AÑO 2022

2: SERVICIOS PUBLICOS

ITEM CONCEPTO
Mensual Anual Mensual Anual
2.1 Acueducto y alcantarillado $ 1,400,000.00 $ 16,800,000.00 $ 500,000.00 $ 6,000,000.00
2.2 Energía eléctrica (Macromedidor, contador $ 4,500,000.00 $ 54,000,000.00 $ 3,500,000.00 $ 42,000,000.00
SCI)

TOTAL SERVICIOS PUBLICOS $ 5,900,000.00 $ 70,800,000.00 $ 4,000,000.00 $ 48,000,000.00

PRESUPUESTO AÑO 2023 PRESUPUESTO AÑO 2022

ITEM CONCEPTO
CONTRATADO
3: PERSONAL

Mensual Anual Mensual Anual

3.1 Servicios administrativos $ 1,968,800.00 $ 23,625,600.00 $ 1,640,000.00 $ 19,680,000.00
3.2 Revisor Fiscal $ 700,000.00 $ 8,400,000.00 $ - $ -
TOTAL PERSONAL CONTRATADO $ 2,668,800.00 $ 32,025,600.00 $ 1,640,000.00 $ 19,680,000.00

PRESUPUESTO AÑO 2023 PRESUPUESTO AÑO 2022

ITEM CONCEPTO
Mensual Anual Mensual Anual
Suministro de un conserje - zona recepción-
24 horas diarias , 7 días a la semana

3,1,1 $ 8,091,493.00 $ 97,097,916.00 $ 5,145,000.00 $ 61,740,000.00

3,1: PERSONAL SUMINISTRADO
3,1: PERSONAL SUMINISTRADO
3,1,2 Personal de oficios varios- 2 operarios - 8
horas diarias - seis días a la semana - Incluye
uniformes - personal suministrado y
piscinero salvavidas miercoles a domingo 8
horas $ 5,907,282.00 $ 70,887,384.00 $ 3,266,800.00 $ 39,201,600.00

Suministro de un vigilante - zona locales- 12

horas diarias nocturnas , 7 días a la semana
3,1,1 $ 4,374,955.08 $ 52,499,460.96

TOTAL PERSONAL SUMINISTRADO

TOTAL GASTOS DE PERSONAL $ 13,998,775.00 $ 167,985,300.00 $ 8,411,800.00 $ 100,941,600.00

PRESUPUESTO AÑO 2023 PRESUPUESTO AÑO 2022

ITEM CONCEPTO
Mensual Anual Mensual Anual

4.1 Mtto Ascensores mas repuestos - 6

EQUIPOS mantenimiento mensual

$ 3,729,494.00 $ 44,753,928.00 $ 2,296,740.00 $ 27,560,880.00

4.2 Certificación Anual de Calidad de $ 160,650.00 $ 191,140.00

Ascensores- anual $ 1,927,800.00 $ 2,293,680.00

4.3 Mtto preventivo Planta Eléctrica - Anual -

$ 125,000.00 $ 1,500,000.00 $ 100,000.00 $ 1,200,000.00

4.4 Mtto apantallamiento - pararrayos -

periodicidad anual
$ 33,333.33 $ 400,000.00 $ - $ -

4.5 Mtto Transformador y equipos de $ 150,000.00

subestacion electrica - periodicidad anual
$ 275,000.00 $ 3,300,000.00 $ 1,800,000.00

4.6 Mtto y repuestos menores electrobombas

de impulsion, Semestral. 4 equipos
$ 303,333.33 $ 3,640,000.00 $ 83,300.00 $ 999,600.00
 4.7 Mtto y repuestos menores porton de
entrada -
periodicidad semestral $ 50,000.00 $ 600,000.00 $ 65,000.00 $ 780,000.00

4.8 Elementos e instalaciones Eléctricas y $ 150,000.00 $ 50,000.00

Bombillos $ 1,800,000.00 $ 600,000.00
4: MANTENIMIENTOS GENERALES
4.90 Reparaciones Locativas menores, plomería, $ -
mampostería
$ 300,000.00 $ 3,600,000.00 $ -

4.10 Mtto y lavado Tanques de Agua elevados (6)

y subterraneo (2) - periodicidad
cuatrimestral $ 300,000.00 $ 3,600,000.00 $ 134,000.00 $ 1,608,000.00

0 4.11 Fumigaciones y Desratización zonas

comunes -
$ 150,000.00 $ 1,800,000.00 $ - $ -
periodicidad trimestral

4.12 Equipos, articulos y Elementos de Aseo $ 50,000.00

$ 300,000.00 $ 3,600,000.00 $ 600,000.00

4.13 Mtto de jardines, abonos, plantas, $ 250,000.00 $ -

fertilizantes
$ 3,000,000.00 $ -

4.14 Mant. Y repuestos menores Citofonos -

periodicidad semestral
semestral $ 100,000.00 $ 1,200,000.00 $ 134,000.00 $ 1,608,000.00

4.15 Mtto y repuestos menores bombas SCI-

periodicidad anual
$ 175,000.00 $ 2,100,000.00 $ - $ -

4.16 Mantenimiento y Recarga de Extintores -

periodicidad
anual $ 81,217.50 $ 974,610.00 $ 57,500.00 $ 690,000.00

4.17 Mantenimiento sistema de bombeo de

piscina periodicidad semestral
$ 87,500.00 $ 1,050,000.00 $ - $ -

4.18 Insumos de piscina

$ 508,500.00 $ 6,102,000.00 $ - $ -
 4.19 Monitoreo calidad del agua de piscina
$ 70,000.00 $ 840,000.00 $ - $ -

4.20 Combustible y Lubricantes ACPM $ 200,000.00 $ 2,400,000.00 $ 150,000.00 $ 1,800,000.00

4.21 Bateria para planta electrica $ 96,666.67 $ 1,160,000.00 $ - $ -

TOTAL MANTENIMIENTOS $ 7,445,694.83 $ 88,188,338.00 $ 3,461,680.00 $ 41,540,160.00

PRESUPUESTO AÑO 2023 PRESUPUESTO AÑO 2022

ITEM CONCEPTO
PROFESIONALES

Mensual Anual Mensual Anual

5: SERVICIOS

5.1 Diseño e implementación Sistema de gestion

en seguridad y salud $ 291,666.67 $ 3,500,000.00 $ -
en el trabajo

TOTAL SERV.PROFESIONALES $ 291,666.67 $ 3,500,000.00 $ - $ -

PRESUPUESTO AÑO 2023 PRESUPUESTO AÑO 2022

ITEM CONCEPTO
Mensual Anual Mensual Anual
6.1 Papeleria $ 50,000.00 $ 600,000.00 $ 50,000.00 $ 600,000.00
6: GASTOS DE OFICINA

6.2 Fechas especiales $ 100,000.00 $ 1,200,000.00

6.3 Movilizacion $ 50,000.00 $ 600,000.00

6.4 Software de contabilidad $ 108,333.33 $ 1,300,000.00 $ - $ -

6.5 $ -
6.6 Bancarios $ 370,000.00 $ 4,440,000.00 $ 450,000.00 $ 5,400,000.00
6.7 Gastos asamblea $ 131,666.67 $ 1,580,000.00 $ - $ -
TOTAL GASTOS DE OFICINA $ 810,000.00 $ 9,720,000.00 $ 500,000.00 $ 6,000,000.00

PRESUPUESTO AÑO 2023 PRESUPUESTO AÑO 2022

7: IMPREVISTOS Y

ITEM CONCEPTO
DESCUENTOS

Mensual Anual Mensual Anual

7.1 Gastos imprevistos $ 300,000.00 $ 3,600,000.00 $ 150,000.00 $ 1,800,000.00
TOTAL IMPREVISTOS $ 300,000.00 $ 3,600,000.00 $ 150,000.00 $ 1,800,000.00
 PRESUPUESTO DE GASTOS $ 31,789,732.17 $ 380,316,786.00 $ 18,563,480.00 $ 222,761,760.00

PRESUPUESTO AÑO 2023 PRESUPUESTO AÑO 2022

ITEM CONCEPTO
Mensual Anual Mensual Anual
9: RESERVAS

8.2 Reserva ley 675 1% $ 317,897.32 $ 3,814,767.86 $ 180,000.00 $ 45,777,214.32

TOTAL SEGUROS Y RESERVAS $ 317,897.32 $ 3,814,767.86

PTO. DE GASTOS Y RESERVAS $ 32,107,629.49 $ 384,131,553.86 $ 18,743,480.00 $ 268,538,974.32

TOTAL PRESUPUESTO $ 32,107,629.49 $ 384,131,553.86 $ 23,717,902.00 $ 268,538,974.32

$ 11,281.10 $ 5,640.55 $ 5,640.55

 Area
TORRE Apartamento Privada Area total Coeficiente definitivo CUOTA 2023
(Mtr2)
C 101 58.58 58.58 0.3475 $ 111,574.01
C 102 52.95 52.95 0.3141 $ 100,850.06
C 103 45.69 45.69 0.271 $ 87,011.68
0.3475 $ 111,574.01
C 104 58.58 58.58
C LC13 43.62 43.62 0.2587 $ 83,062.44
C LC14 46.6 46.6 0.2764 $ 88,745.49
C LC15 55.01 55.01 0.3263 $ 104,767.20
C LC16 54.88 54.88 0.3255 $ 104,510.33
C LC17 45.58 45.58 0.2703 $ 86,786.92
C LC18 43.56 43.56 0.2584 $ 82,966.11
C 201 58.37 58.37 0.3462 $ 111,156.61
C 202 52.78 52.78 0.3131 $ 100,528.99
C 203 52.78 52.78 0.3131 $ 100,528.99
C 204 58.37 58.37 0.3462 $ 111,156.61
C 205 64.85 64.85 0.3847 $ 123,518.05
C 206 51.56 51.56 0.3058 $ 98,185.13
C 207 52.74 52.74 0.3128 $ 100,432.67
C $ -
C 208 50.66 50.66 0.3876 $ 124,449.17
C 209 65.35 65.35 0.3876 $ 124,449.17
C 301 59.63 59.63 0.3537 $ 113,564.69
C 302 53.94 53.94 0.3199 $ 102,712.31
C 303 53.94 53.94 0.3199 $ 102,712.31
C 304 59.63 59.63 0.3537 $ 113,564.69
C 305 65.35 65.35 0.3876 $ 124,449.17
0.3144 $ 100,946.39

C 306 53.01 53.01

 0.3198 $ 102,680.20

C 307 53.92 53.92

0.3144 $ 100,946.39
C 308 53.01 53.01

C 309 65.35 65.35 0.3876 $ 124,449.17

C 401 59.63 59.63 0.3537 $ 113,564.69
C 402 53.94 53.94 0.3199 $ 102,712.31
0.3199 $ 102,712.31
C 403 53.94 53.94
C 404 59.63 59.63 0.3537 $ 113,564.69
0.3876 $ 124,449.17

C 405 65.35 65.35

0.3144 $ 100,946.39
C 406 53.01 53.01
0.3198 $ 102,680.20
C 407 53.92 53.92

0.3144 $ 100,946.39
C 408 53.01 53.01

0.3876 $ 124,449.17
C 409 65.35 65.35

0.3537 $ 113,564.69
C 501 59.63 59.63
 0.3199 $ 102,712.31
C 502 53.94 53.94

0.3199 $ 102,712.31
C 503 53.94 53.94

0.3537 $ 113,564.69
C 504 59.63 59.63

0.3876 $ 124,449.17

C 505 65.35 65.35

0.3144 $ 100,946.39
C 506 53.01 53.01

0.3198 $ 102,680.20
C 507 53.92 53.92

0.3144 $ 100,946.39
C 508 53.01 53.01

0.3876 $ 124,449.17
C 509 65.35 65.35

0.3537 $ 113,564.69

C 601 59.63 59.63

0.3199 $ 102,712.31
C 602 53.94 53.94

0.3199 $ 102,712.31
C 603 53.94 53.94

0.3537 $ 113,564.69
C 604 59.63 59.63
 0.3876 $ 124,449.17
C 605 65.35 65.35
C 606 53.01 53.01 0.3144 $ 100,946.39
C 607 53.92 53.92 0.3198 $ 102,680.20
0.3144 $ 100,946.39
C 608 53.01 53.01
C 609 65.35 65.35 0.3876 $ 124,449.17
C 701 59.63 59.63 0.3537 $ 113,564.69
0.3199 $ 102,712.31
C 702 53.94 53.94
C 703 53.94 53.94 0.3199 $ 102,712.31
0.3537 $ 113,564.69
C 704 59.63 59.63
0.3876 $ 124,449.17
C 705 65.35 65.35
C 706 53.01 53.01 0.3144 $ 100,946.39
C 707 53.92 53.92 0.3198 $ 102,680.20
0.3144 $ 100,946.39
C 708 53.01 53.01
C 709 65.35 65.35 0.3876 $ 124,449.17
0.3537 $ 113,564.69
C 801 59.63 59.63
0.3199 $ 102,712.31
C 802 53.94 53.94
0.3199 $ 102,712.31
C 803 53.94 53.94
0.3537 $ 113,564.69
C 804 59.63 59.63
C 805 65.35 65.35 0.3876 $ 124,449.17
C 806 53.01 53.01 0.3144 $ 100,946.39
C 807 53.92 53.92 0.3198 $ 102,680.20
C 808 53.01 53.01 0.3144 $ 100,946.39
C 809 65.35 65.35 0.3876 $ 124,449.17
$ -

B 101 56.29 56.29 0.3339 $ 107,207.37

B 102 56.65 56.65 0.336 $ 107,881.64
B 103 48.57 48.57 0.2881 $ 92,502.08
 0.3339 $ 107,207.37
B 104 56.29 56.29
B LC7B 46.56 46.56 0.2762 $ 88,681.27
B LC8B 49.37 49.37 0.2928 $ 94,011.14
B LC9B 57.94 57.94 0.3437 $ 110,353.92

0.3421 $ 109,840.20
B LC10B 57.68 57.68
B LC11B 48.18 48.18 0.2858 $ 91,763.61
0.2762 $ 88,681.27
B LC12B 46.56 46.56

B 201 56.29 56.29 0.3339 $ 107,207.37

B 202 56.65 56.65 0.336 $ 107,881.64
B 203 56.65 56.65 0.336 $ 107,881.64
B 204 56.29 56.29 0.3339 $ 107,207.37
B 205 56.29 56.29 0.3339 $ 107,207.37
B 206 54.23 54.23 0.3217 $ 103,290.24
B 207 55.71 55.71 0.3304 $ 106,083.61
B 208 54.23 54.23 0.3217 $ 103,290.24
B 209 56.29 56.29 0.3339 $ 107,207.37
B 301 56.29 56.29 0.3339 $ 107,207.37
B 302 56.65 56.65 0.336 $ 107,881.64
B 303 56.65 56.65 0.336 $ 107,881.64
B 304 56.29 56.29 0.3339 $ 107,207.37
B 305 56.29 56.29 0.3339 $ 107,207.37

B 306 54.23 54.23 0.3217 $ 103,290.24

B 307 55.71 55.71 0.3304 $ 106,083.61
B 308 54.23 54.23 0.3217 $ 103,290.24
B 309 56.29 56.29 0.3339 $ 107,207.37
B 401 56.29 56.29 0.3339 $ 107,207.37
B 402 56.65 56.65 0.336 $ 107,881.64
B 403 56.65 56.65 0.336 $ 107,881.64
B 404 56.29 56.29 0.3339 $ 107,207.37
B 405 56.29 56.29 0.339 $ 108,844.86
B 406 54.23 54.23 0.3217 $ 103,290.24
B 407 55.71 55.71 0.3304 $ 106,083.61
B 408 54.23 54.23 0.3217 $ 103,290.24
B 409 56.29 56.29 0.3339 $ 107,207.37
B 501 56.29 56.29 0.3339 $ 107,207.37
B 502 56.65 56.65 0.336 $ 107,881.64
B 503 56.65 56.65 0.336 $ 107,881.64
B 504 56.29 56.29 0.3339 $ 107,207.37
B 505 56.29 56.29 0.3339 $ 107,207.37
B 506 54.23 54.23 0.3217 $ 103,290.24
B 507 55.71 55.71 0.3304 $ 106,083.61
B 508 54.23 54.23 0.3217 $ 103,290.24
B 509 56.29 56.29 0.3339 $ 107,207.37
B 601 56.29 56.29 0.3339 $ 107,207.37
B 602 56.65 56.65 0.336 $ 107,881.64
B 603 56.29 56.29 0.336 $ 107,881.64
B 604 56.29 56.29 0.3339 $ 107,207.37
B 605 56.29 56.29 0.339 $ 108,844.86
B 606 54.23 54.23 0.3217 $ 103,290.24
B 607 55.71 55.71 0.3304 $ 106,083.61
B 608 54.23 54.23 0.3217 $ 103,290.24
B 609 56.29 56.29 0.3339 $ 107,207.37
B 701 56.29 56.29 0.3339 $ 107,207.37
B 702 56.65 56.65 0.336 $ 107,881.64
B 703 56.65 56.65 0.336 $ 107,881.64
B 704 56.29 56.29 0.3339 $ 107,207.37
B 705 56.29 56.29 0.3339 $ 107,207.37
B 706 54.23 54.23 0.3217 $ 103,290.24
B 707 55.71 55.71 0.3304 $ 106,083.61
B 708 54.23 54.23 0.3217 $ 103,290.24
B 709 56.29 56.29 0.3339 $ 107,207.37
B 801 56.29 56.29 0.3339 $ 107,207.37
B 802 56.65 56.65 0.336 $ 107,881.64
B 803 56.65 56.65 0.336 $ 107,881.64
B 804 56.29 56.29 0.3339 $ 107,207.37
B 805 56.29 56.29 0.339 $ 108,844.86
B 806 54.23 54.23 0.3217 $ 103,290.24
B 807 55.71 55.71 0.3304 $ 106,083.61
B 808 54.23 54.23 0.3217 $ 103,290.24
B 809 56.29 56.29 0.3339 $ 107,207.37
B 901 56.29 56.29 0.3339 $ 107,207.37
B 902 56.65 56.65 0.336 $ 107,881.64
B 903 56.65 56.65 0.336 $ 107,881.64
B 904 56.29 56.29 0.3339 $ 107,207.37
B 905 56.29 56.29 0.3339 $ 107,207.37
B 906 54.23 54.23 0.3217 $ 103,290.24
B 907 55.71 55.71 0.3304 $ 106,083.61
B 908 54.23 54.23 0.3217 $ 103,290.24
B 909 56.29 56.29 0.3339 $ 107,207.37
B 1001 56.29 56.29 0.3339 $ 107,207.37
B 1002 56.65 56.65 0.336 $ 107,881.64
B 1003 56.65 56.65 0.336 $ 107,881.64
B 1004 56.29 56.29 0.3339 $ 107,207.37
B 1005 56.29 56.29 0.339 $ 108,844.86
B 1006 54.23 54.23 0.3217 $ 103,290.24
B 1007 55.71 55.71 0.3304 $ 106,083.61
B 1008 54.23 54.23 0.3217 $ 103,290.24
B 1009 56.29 56.29 0.3339 $ 107,207.37
B 1101 56.29 56.29 0.3339 $ 107,207.37
B 1102 56.65 56.65 0.336 $ 107,881.64
B 1103 56.65 56.65 0.336 $ 107,881.64
B 1104 56.29 56.29 0.3339 $ 107,207.37
B 1105 56.29 56.29 0.3339 $ 107,207.37
B 1106 54.23 54.23 0.3217 $ 103,290.24
B 1107 55.71 55.71 0.3304 $ 106,083.61
B 1108 54.23 54.23 0.3217 $ 103,290.24
B 1109 56.29 56.29 0.3339 $ 107,207.37
P11 13.590 13.59 0.0806 $ 25,878.75
P12 13.590 13.59 0.0806 $ 25,878.75
P15 13.590 13.59 0.0806 $ 25,878.75
P16 12.500 12.5 0.0741 $ 23,791.75
P17 13.590 13.59 0.0806 $ 25,878.75
P18 13.590 13.59 0.0806 $ 25,878.75
P19 12.500 12.5 0.0741 $ 23,791.75
P20 13.590 13.59 0.0806 $ 25,878.75
 P21 19.220 19.22 0.114 $ 36,602.70
P23 13.59 13.59 0.0806 $ 25,878.75
A 101 56.29 56.29 0.3339 $ 107,207.37
A 102 56.65 56.65 0.336 $ 107,881.64
A 103 48.57 48.57 0.2881 $ 92,502.08
A 104 56.29 56.29 0.3339 $ 107,207.37
A LC1A 0.2774 $ 89,066.56
A LC2A 0.2814 $ 90,350.87
A LC3A 0.2989 $ 95,969.70
A LC4A 0.339 $ 108,844.86
A LC5A 0.2835 $ 91,025.13
A LC6A 0.2763 $ 88,713.38
A 201 56.29 56.29 0.3339 $ 107,207.37
A 202 56.65 56.65 0.336 $ 107,881.64
A 203 56.65 56.65 0.336 $ 107,881.64
A 204 56.29 56.29 0.3339 $ 107,207.37
A 205 56.29 56.29 0.3339 $ 107,207.37
A 206 54.23 54.23 0.3217 $ 103,290.24
A 207 55.71 55.71 0.3304 $ 106,083.61
A 208 54.23 54.23 0.3217 $ 103,290.24
A 209 56.29 56.29 0.3339 $ 107,207.37
A 301 56.29 56.29 0.3339 $ 107,207.37
A 302 56.65 56.65 0.336 $ 107,881.64
A 303 56.65 56.65 0.336 $ 107,881.64
A 304 56.29 56.29 0.3339 $ 107,207.37
A 305 56.29 56.29 0.3339 $ 107,207.37
A 306 54.23 54.23 0.3217 $ 103,290.24
A 307 55.71 55.71 0.3304 $ 106,083.61
A 308 54.23 54.23 0.3217 $ 103,290.24
A 309 56.29 56.29 0.3339 $ 107,207.37
A 401 56.29 56.29 0.3339 $ 107,207.37
A 402 56.65 56.65 0.336 $ 107,881.64
A 403 56.65 56.65 0.336 $ 107,881.64
A 404 56.29 56.29 0.3339 $ 107,207.37
A 405 56.29 56.29 0.3339 $ 107,207.37
A 406 54.23 54.23 0.3217 $ 103,290.24
A 407 55.71 55.71 0.3304 $ 106,083.61
A 408 54.23 54.23 0.3217 $ 103,290.24
A 409 56.29 56.29 0.3339 $ 107,207.37
A 501 56.29 56.29 0.3339 $ 107,207.37
A 502 56.65 56.65 0.336 $ 107,881.64
A 503 56.65 56.65 0.336 $ 107,881.64
A 504 56.29 56.29 0.3339 $ 107,207.37
A 505 56.29 56.29 0.3339 $ 107,207.37
A 506 54.23 54.23 0.3217 $ 103,290.24
A 507 55.71 55.71 0.3304 $ 106,083.61
A 508 54.23 54.23 0.3217 $ 103,290.24
A 509 56.29 56.29 0.3339 $ 107,207.37
A 601 56.29 56.29 0.3339 $ 107,207.37
A 602 56.65 56.65 0.336 $ 107,881.64
A 603 56.65 56.65 0.336 $ 107,881.64
A 604 56.29 56.29 0.3339 $ 107,207.37
A 605 56.29 56.29 0.3339 $ 107,207.37
A 606 54.23 54.23 0.3217 $ 103,290.24
A 607 55.71 55.71 0.3304 $ 106,083.61
A 608 54.23 54.23 0.3217 $ 103,290.24
A 609 56.29 56.29 0.3339 $ 107,207.37
A 701 56.29 56.29 0.3339 $ 107,207.37
A 702 56.65 56.65 0.336 $ 107,881.64
A 703 56.65 56.65 0.336 $ 107,881.64
A 704 56.29 56.29 0.3339 $ 107,207.37
A 705 56.29 56.29 0.3339 $ 107,207.37
A 706 54.23 54.23 0.3217 $ 103,290.24
A 707 55.71 55.71 0.3304 $ 106,083.61
A 708 54.23 54.23 0.3217 $ 103,290.24
A 709 56.29 56.29 0.3339 $ 107,207.37
A 801 56.29 56.29 0.3339 $ 107,207.37
A 802 56.65 56.65 0.336 $ 107,881.64
A 803 56.65 56.65 0.336 $ 107,881.64
A 804 56.29 56.29 0.3339 $ 107,207.37
A 805 56.29 56.29 0.3339 $ 107,207.37
A 806 54.23 54.23 0.3217 $ 103,290.24
A 807 55.71 55.71 0.3304 $ 106,083.61
A 808 54.23 54.23 0.3217 $ 103,290.24
A 809 56.29 56.29 0.3339 $ 107,207.37
A 901 56.29 56.29 0.3339 $ 107,207.37
A 902 56.65 56.65 0.336 $ 107,881.64
A 903 56.65 56.65 0.336 $ 107,881.64
A 904 56.29 56.29 0.3339 $ 107,207.37
A 905 56.29 56.29 0.3339 $ 107,207.37
A 906 54.23 54.23 0.3217 $ 103,290.24
A 907 55.71 55.71 0.3304 $ 106,083.61
A 908 54.23 54.23 0.3217 $ 103,290.24
A 909 56.29 56.29 0.3339 $ 107,207.37
A 1001 56.29 56.29 0.3339 $ 107,207.37
A 1002 56.65 56.65 0.336 $ 107,881.64
A 1003 56.65 56.65 0.336 $ 107,881.64
A 1004 56.29 56.29 0.3339 $ 107,207.37
A 1005 56.29 56.29 0.3339 $ 107,207.37
A 1006 54.23 54.23 0.3217 $ 103,290.24
A 1007 55.71 55.71 0.3304 $ 106,083.61
A 1008 54.23 54.23 0.3217 $ 103,290.24
A 1009 56.29 56.29 0.3339 $ 107,207.37
A 1101 56.29 56.29 0.3339 $ 107,207.37
A 1102 56.65 56.65 0.336 $ 107,881.64
A 1103 56.65 56.65 0.336 $ 107,881.64
A 1104 56.29 56.29 0.3339 $ 107,207.37
A 1105 56.29 56.29 0.3339 $ 107,207.37
A 1106 54.23 54.23 0.3217 $ 103,290.24
A 1107 55.71 55.71 0.3304 $ 106,083.61
A 1108 54.23 54.23 0.3217 $ 103,290.24
A 1109 56.29 56.29 0.3339 $ 107,207.37
A 1201 56.29 56.29 0.3339 $ 107,207.37
A 1202 56.65 56.65 0.336 $ 107,881.64
A 1203 56.65 56.65 0.336 $ 107,881.64
A 1204 56.29 56.29 0.3339 $ 107,207.37
A 1205 56.29 56.29 0.3339 $ 107,207.37
A 1206 54.23 54.23 0.3217 $ 103,290.24
A 1207 55.71 55.71 0.3304 $ 106,083.61
A 1208 54.23 54.23 0.3217 $ 103,290.24
A 1209 56.29 56.29 0.3339 $ 107,207.37
A 1301 56.29 56.29 0.3339 $ 107,207.37
A 1302 56.65 56.65 0.336 $ 107,881.64
A 1303 56.65 56.65 0.336 $ 107,881.64
A 1304 56.29 56.29 0.3339 $ 107,207.37
A 1305 56.29 56.29 0.3339 $ 107,207.37
A 1306 54.23 54.23 0.3217 $ 103,290.24
A 1307 55.71 55.71 0.3304 $ 106,083.61
A 1308 54.23 54.23 0.3217 $ 103,290.24
A 1309 56.29 56.29 0.3339 $ 107,207.37
A 1401 56.29 56.29 0.3339 $ 107,207.37
A 1402 56.65 56.65 0.336 $ 107,881.64
A 1403 56.65 56.65 0.336 $ 107,881.64
A 1404 56.29 56.29 0.3339 $ 107,207.37
A 1405 56.29 56.29 0.3339 $ 107,207.37
A 1406 54.23 54.23 0.3217 $ 103,290.24
A 1407 55.71 55.71 0.3304 $ 106,083.61
A 1408 54.23 54.23 0.3217 $ 103,290.24
A 1409 56.29 56.29 0.3339 $ 107,207.37
TOTAL 100% $ 32,138,099.63
 FORMULA CUOTAS
$ 32,107,629.49 100
$ 111,574.01 0.3475 Coef Apartamento