URBANIZACION CARLOS LLERAS RESTREPO MZ B2

PROYECTO PRESUPUESTO VIGENCIA 2007-2008

Valor 2,014
Cuotas deINGRESOS
Administracin # Unitario MES
apartamentos 312 #ADDIN? #ADDIN?
Arriendo Local 1 2,500,000 2,500,000
Alquiler Salones
Intereses de moracomunales
cuotas de 1 500,000 500,000
administracin 0 0 0
Multas 0 0 0
Sanciones por Mora 0 0 0
otros 0 0
Rendimientos cuentas ahorros 1 0 0
TOTALES #ADDIN?
 CONJUNTO RESIDENCIAL PRADOS DEL PORTAL ETAPA 2 P.H.
PROYECTO PRESUPUESTO VIGENCIA 2014-2015

GASTOS GENERALES 2,014

MENSUAL ANUAL
Honorarios 2,100,000 25,200,000
Adminsitrador 1,200,000 14,400,000
Contador 500,000 6,000,000
Revisor Fiscal 400,000 4,800,000
Seguros 1,750,000 21,000,000
Incendio y terremoto 1,750,000 21,000,000
Servicios Pblicos 3,210,000 38,520,000
Agua y Alcantarillado 150,000 1,800,000
Energia 3,000,000 36,000,000
Telfono 60,000 720,000
Gas 0 0
Servicios 11,500,000 138,000,000
Servicio de Vigilancia 9,000,000 108,000,000
servicio de Aseo 2,500,000 30,000,000
Gastos legales 0 0
Procesos jurdicos 0 0
Notariales 0 0
Mantenimiento y Reparaciones 1,815,000 21,780,000
Equipo de Oficina y computo 150,000 1,800,000
Maquinaria y equipo (Equipo 150,000 1,800,000
Hidromatico) 50,000 600,000
C.C.TV.
Antena comunal 10,000 120,000
Cajas de aguas negras 150,000 1,800,000
Citofonos 0 0
Jardines 150,000 1,800,000
Extintores 100,000 1,200,000
Manguera equipo de incendio 100,000 1,200,000
Instalaciones Electricas (Reflectores, 200,000 2,400,000
temporizadores) 100,000 1,200,000
Fumigacin
Mant. Tanques de agua 400,000 4,800,000
Vidrios 50,000 600,000
Reparaciones Locativas 205,000 2,460,000
DEPRECIACIONES 0
DIVERSOS 1,625,000 19,500,000
Papeleria y Utiles de oficina 100,000 1,200,000
Fotocopias 50,000 600,000
Encuadernacion 25,000 300,000
Elementos de Aseo 50,000 600,000
Articulos de Cafeteria 50,000 600,000
Gastos de Asamblea 300,000 3,600,000
Transporte 0 0
Eventos culturales 50,000 600,000
Combustibles 0 0
Arreglo Cubiertas 50,000 600,000
Gastos Bancarios 100,000 1,200,000
Descuento pronto pago admon 100,000 1,200,000
Provisiones de Cartera 130,000 1,560,000
Fondo de Imprevistos 500,000 6,000,000
Impuestos asumidos 120,000 1,440,000
TOTALES 22,000,000 264,000,000
 CUOTAS
INT. APTO COEF.
ADMON APTOS
1 101 0.22 43,500 #ADDIN?
1 102 0.315 62,285 #ADDIN?
1 103 0.356 70,392 #ADDIN?
1 104 0.356 70,392 #ADDIN?
1 201 0.315 62,285 #ADDIN?
1 202 0.315 62,285 #ADDIN?
1 203 0.356 70,392 #ADDIN?
1 204 0.356 70,392 #ADDIN?
1 301 0.315 62,285 #ADDIN?
1 302 0.315 62,285 #ADDIN?
1 303 0.356 70,392 #ADDIN?
1 304 0.356 70,392 #ADDIN?
1 401 0.315 62,285 #ADDIN?
1 402 0.315 62,285 #ADDIN?
1 403 0.356 70,392 #ADDIN?
1 404 0.356 70,392 #ADDIN?
1 501 0.315 62,285 #ADDIN?
1 502 0.315 62,285 #ADDIN?
1 503 0.356 70,392 #ADDIN?
1 504 0.356 70,392 #ADDIN?
1 601 0.315 62,285 #ADDIN?
1 602 0.315 62,285 #ADDIN?
1 603 0.356 70,392 #ADDIN?
1 604 0.356 70,392 #ADDIN?
2 101 0.315 62,285 #ADDIN?
2 102 0.315 62,285 #ADDIN?
2 103 0.315 62,285 #ADDIN?
2 104 0.22 43,500 #ADDIN?
2 201 0.315 62,285 #ADDIN?
2 202 0.315 62,285 #ADDIN?
2 203 0.315 62,285 #ADDIN?
2 204 0.315 62,285 #ADDIN?
2 301 0.315 62,285 #ADDIN?
2 302 0.315 62,285 #ADDIN?
2 303 0.315 62,285 #ADDIN?
2 304 0.315 62,285 #ADDIN?
2 401 0.315 62,285 #ADDIN?
2 402 0.315 62,285 #ADDIN?
2 403 0.315 62,285 #ADDIN?
2 404 0.315 62,285 #ADDIN?
2 501 0.315 62,285 #ADDIN?
2 502 0.315 62,285 #ADDIN?
2 503 0.315 62,285 #ADDIN?
2 504 0.315 62,285 #ADDIN?
2 601 0.315 62,285 #ADDIN?
2 602 0.315 62,285 #ADDIN?
2 603 0.315 62,285 #ADDIN?
2 604 0.315 62,285 #ADDIN?
3 101 0.315 62,285 #ADDIN?
3 102 0.315 62,285 #ADDIN?
3 103 0.315 62,285 #ADDIN?
3 104 0.22 43,500 #ADDIN?
3 201 0.315 62,285 #ADDIN?
3 202 0.315 62,285 #ADDIN?
3 203 0.315 62,285 #ADDIN?
3 204 0.315 62,285 #ADDIN?
3 301 0.315 62,285 #ADDIN?
3 302 0.315 62,285 #ADDIN?
3 303 0.315 62,285 #ADDIN?
3 304 0.315 62,285 #ADDIN?
3 401 0.315 62,285 #ADDIN?
3 402 0.315 62,285 #ADDIN?
3 403 0.315 62,285 #ADDIN?
3 404 0.315 62,285 #ADDIN?
3 501 0.315 62,285 #ADDIN?
3 502 0.315 62,285 #ADDIN?
3 503 0.315 62,285 #ADDIN?
3 504 0.315 62,285 #ADDIN?
3 601 0.315 62,285 #ADDIN?
3 602 0.315 62,285 #ADDIN?
3 603 0.315 62,285 #ADDIN?
3 604 0.315 62,285 #ADDIN?
4 101 0.315 62,285 #ADDIN?
4 102 0.315 62,285 #ADDIN?
4 103 0.315 62,285 #ADDIN?
4 104 0.22 43,500 #ADDIN?
4 201 0.315 62,285 #ADDIN?
4 202 0.315 62,285 #ADDIN?
4 203 0.315 62,285 #ADDIN?
4 204 0.315 62,285 #ADDIN?
4 301 0.315 62,285 #ADDIN?
4 302 0.315 62,285 #ADDIN?
4 303 0.315 62,285 #ADDIN?
4 304 0.315 62,285 #ADDIN?
4 401 0.315 62,285 #ADDIN?
4 402 0.315 62,285 #ADDIN?
4 403 0.315 62,285 #ADDIN?
4 404 0.315 62,285 #ADDIN?
4 501 0.315 62,285 #ADDIN?
4 502 0.315 62,285 #ADDIN?
4 503 0.315 62,285 #ADDIN?
4 504 0.315 62,285 #ADDIN?
4 601 0.315 62,285 #ADDIN?
4 602 0.315 62,285 #ADDIN?
4 603 0.315 62,285 #ADDIN?
4 604 0.315 62,285 #ADDIN?
5 101 0.356 70,392 #ADDIN?
5 102 0.356 70,392 #ADDIN?
5 103 0.315 62,285 #ADDIN?
5 104 0.22 43,500 #ADDIN?
5 201 0.356 70,392 #ADDIN?
5 202 0.356 70,392 #ADDIN?
5 203 0.315 62,285 #ADDIN?
5 204 0.315 62,285 #ADDIN?
5 301 0.356 70,392 #ADDIN?
5 302 0.356 70,392 #ADDIN?
5 303 0.315 62,285 #ADDIN?
5 304 0.315 62,285 #ADDIN?
5 401 0.356 70,392 #ADDIN?
5 402 0.356 70,392 #ADDIN?
5 403 0.315 62,285 #ADDIN?
5 404 0.315 62,285 #ADDIN?
5 501 0.356 70,392 #ADDIN?
5 502 0.356 70,392 #ADDIN?
5 503 0.315 62,285 #ADDIN?
5 504 0.315 62,285 #ADDIN?
5 601 0.356 70,392 #ADDIN?
5 602 0.356 70,392 #ADDIN?
5 603 0.315 62,285 #ADDIN?
5 604 0.315 62,285 #ADDIN?
6 101 0.22 43,500 #ADDIN?
6 102 0.315 62,285 #ADDIN?
6 103 0.356 70,392 #ADDIN?
6 104 0.356 70,392 #ADDIN?
6 201 0.315 62,285 #ADDIN?
6 202 0.315 62,285 #ADDIN?
6 203 0.356 70,392 #ADDIN?
6 204 0.356 70,392 #ADDIN?
6 301 0.315 62,285 #ADDIN?
6 302 0.315 62,285 #ADDIN?
6 303 0.356 70,392 #ADDIN?
6 304 0.356 70,392 #ADDIN?
6 401 0.315 62,285 #ADDIN?
6 402 0.315 62,285 #ADDIN?
6 403 0.356 70,392 #ADDIN?
6 404 0.356 70,392 #ADDIN?
6 501 0.315 62,285 #ADDIN?
6 502 0.315 62,285 #ADDIN?
6 503 0.356 70,392 #ADDIN?
6 504 0.356 70,392 #ADDIN?
6 601 0.315 62,285 #ADDIN?
6 602 0.315 62,285 #ADDIN?
6 603 0.356 70,392 #ADDIN?
6 604 0.356 70,392 #ADDIN?
7 101 0.315 62,285 #ADDIN?
7 102 0.315 62,285 #ADDIN?
7 103 0.315 62,285 #ADDIN?
7 104 0.22 43,500 #ADDIN?
7 201 0.315 62,285 #ADDIN?
7 202 0.315 62,285 #ADDIN?
7 203 0.315 62,285 #ADDIN?
7 204 0.315 62,285 #ADDIN?
7 301 0.315 62,285 #ADDIN?
7 302 0.315 62,285 #ADDIN?
7 303 0.315 62,285 #ADDIN?
7 304 0.315 62,285 #ADDIN?
7 401 0.315 62,285 #ADDIN?
7 402 0.315 62,285 #ADDIN?
7 403 0.315 62,285 #ADDIN?
7 404 0.315 62,285 #ADDIN?
7 501 0.315 62,285 #ADDIN?
7 502 0.315 62,285 #ADDIN?
7 503 0.315 62,285 #ADDIN?
7 504 0.315 62,285 #ADDIN?
7 601 0.315 62,285 #ADDIN?
7 602 0.315 62,285 #ADDIN?
7 603 0.315 62,285 #ADDIN?
7 604 0.315 62,285 #ADDIN?
8 101 0.315 62,285 #ADDIN?
8 102 0.315 62,285 #ADDIN?
8 103 0.315 62,285 #ADDIN?
8 104 0.22 43,500 #ADDIN?
8 201 0.315 62,285 #ADDIN?
8 202 0.315 62,285 #ADDIN?
8 203 0.315 62,285 #ADDIN?
8 204 0.315 62,285 #ADDIN?
8 301 0.315 62,285 #ADDIN?
8 302 0.315 62,285 #ADDIN?
8 303 0.315 62,285 #ADDIN?
8 304 0.315 62,285 #ADDIN?
8 401 0.315 62,285 #ADDIN?
8 402 0.315 62,285 #ADDIN?
8 403 0.315 62,285 #ADDIN?
8 404 0.315 62,285 #ADDIN?
8 501 0.315 62,285 #ADDIN?
8 502 0.315 62,285 #ADDIN?
8 503 0.315 62,285 #ADDIN?
8 504 0.315 62,285 #ADDIN?
8 601 0.315 62,285 #ADDIN?
8 602 0.315 62,285 #ADDIN?
8 603 0.315 62,285 #ADDIN?
8 604 0.315 62,285 #ADDIN?
9 101 0.356 70,392 #ADDIN?
9 102 0.356 70,392 #ADDIN?
9 103 0.315 62,285 #ADDIN?
9 104 0.22 43,500 #ADDIN?
9 201 0.356 70,392 #ADDIN?
9 202 0.356 70,392 #ADDIN?
9 203 0.315 62,285 #ADDIN?
9 204 0.315 62,285 #ADDIN?
9 301 0.356 70,392 #ADDIN?
9 302 0.356 70,392 #ADDIN?
9 303 0.315 62,285 #ADDIN?
9 304 0.315 62,285 #ADDIN?
9 401 0.356 70,392 #ADDIN?
9 402 0.356 70,392 #ADDIN?
9 403 0.315 62,285 #ADDIN?
9 404 0.315 62,285 #ADDIN?
9 501 0.315 62,285 #ADDIN?
9 502 0.356 70,392 #ADDIN?
9 503 0.356 70,392 #ADDIN?
9 504 0.315 62,285 #ADDIN?
9 601 0.356 70,392 #ADDIN?
9 602 0.356 70,392 #ADDIN?
9 603 0.315 62,285 #ADDIN?
9 604 0.315 62,285 #ADDIN?
10 101 0.22 43,500 #ADDIN?
10 102 0.315 62,285 #ADDIN?
10 103 0.356 70,392 #ADDIN?
10 104 0.356 70,392 #ADDIN?
10 201 0.315 62,285 #ADDIN?
10 202 0.315 62,285 #ADDIN?
10 203 0.356 70,392 #ADDIN?
10 204 0.356 70,392 #ADDIN?
10 301 0.315 62,285 #ADDIN?
10 302 0.315 62,285 #ADDIN?
10 303 0.356 70,392 #ADDIN?
10 304 0.356 70,392 #ADDIN?
10 401 0.315 62,285 #ADDIN?
10 402 0.315 62,285 #ADDIN?
10 403 0.356 70,392 #ADDIN?
10 404 0.356 70,392 #ADDIN?
10 501 0.315 62,285 #ADDIN?
10 502 0.315 62,285 #ADDIN?
10 503 0.356 70,392 #ADDIN?
10 504 0.356 70,392 #ADDIN?
10 601 0.315 62,285 #ADDIN?
10 602 0.315 62,285 #ADDIN?
10 603 0.356 70,392 #ADDIN?
10 604 0.356 70,392 #ADDIN?
11 101 0.315 62,285 #ADDIN?
11 102 0.315 62,285 #ADDIN?
11 103 0.315 62,285 #ADDIN?
11 104 0.221 43,698 #ADDIN?
11 201 0.315 62,285 #ADDIN?
11 202 0.315 62,285 #ADDIN?
11 203 0.315 62,285 #ADDIN?
11 204 0.315 62,285 #ADDIN?
11 301 0.315 62,285 #ADDIN?
11 302 0.315 62,285 #ADDIN?
11 303 0.315 62,285 #ADDIN?
11 304 0.315 62,285 #ADDIN?
11 401 0.315 62,285 #ADDIN?
11 402 0.315 62,285 #ADDIN?
11 403 0.315 62,285 #ADDIN?
11 404 0.315 62,285 #ADDIN?
11 501 0.315 62,285 #ADDIN?
11 502 0.315 62,285 #ADDIN?
11 503 0.315 62,285 #ADDIN?
11 504 0.315 62,285 #ADDIN?
11 601 0.315 62,285 #ADDIN?
11 602 0.315 62,285 #ADDIN?
11 603 0.315 62,285 #ADDIN?
11 604 0.315 62,285 #ADDIN?
12 101 0.315 62,285 #ADDIN?
12 102 0.315 62,285 #ADDIN?
12 103 0.315 62,285 #ADDIN?
12 104 0.221 43,698 #ADDIN?
12 201 0.315 62,285 #ADDIN?
12 202 0.315 62,285 #ADDIN?
12 203 0.315 62,285 #ADDIN?
12 204 0.315 62,285 #ADDIN?
12 301 0.315 62,285 #ADDIN?
12 302 0.315 62,285 #ADDIN?
12 303 0.315 62,285 #ADDIN?
12 304 0.315 62,285 #ADDIN?
12 401 0.315 62,285 #ADDIN?
12 402 0.315 62,285 #ADDIN?
12 403 0.315 62,285 #ADDIN?
12 404 0.315 62,285 #ADDIN?
12 501 0.315 62,285 #ADDIN?
12 502 0.315 62,285 #ADDIN?
12 503 0.315 62,285 #ADDIN?
12 504 0.315 62,285 #ADDIN?
12 601 0.315 62,285 #ADDIN?
12 602 0.315 62,285 #ADDIN?
12 603 0.315 62,285 #ADDIN?
12 604 0.315 62,285 #ADDIN?
13 101 0.356 70,392 #ADDIN?
13 102 0.356 70,392 #ADDIN?
13 103 0.315 62,285 #ADDIN?
13 104 0.221 43,698 #ADDIN?
13 201 0.356 70,392 #ADDIN?
13 202 0.356 70,392 #ADDIN?
13 203 0.315 62,285 #ADDIN?
13 204 0.315 62,285 #ADDIN?
13 301 0.356 70,392 #ADDIN?
13 302 0.356 70,392 #ADDIN?
13 303 0.315 62,285 #ADDIN?
13 304 0.315 62,285 #ADDIN?
13 401 0.356 70,392 #ADDIN?
13 402 0.356 70,392 #ADDIN?
13 403 0.315 62,285 #ADDIN?
13 404 0.315 62,285 #ADDIN?
13 501 0.356 70,392 #ADDIN?
13 502 0.356 70,392 #ADDIN?
13 503 0.315 62,285 #ADDIN?
13 504 0.315 62,285 #ADDIN?
13 601 0.356 70,392 #ADDIN?
13 602 0.356 70,392 #ADDIN?
13 603 0.315 62,285 #ADDIN?
13 604 0.315 62,285 #ADDIN?
100.000 21,685,425 #ADDIN?
 CONJUNTO RESIDENCIAL PRADOS DEL PORTAL 2
PROYECTO PRESUPUESTO VIGENCIA 2017

A B C D E F
1 UTY 2016
2 INGRESOS # Valor Unitario $ MES VALOR $ PORCENTAJE
3 Cuotas de Administracin apartamentos 312 63,375 19,772,925 82.4%
4 CUOTA EXTRAORDINARIA 312
5 Arriendo Local 1 - - 0.0%
6 Alquiler Salones comunales 1 - - 0.0%
7 Intereses de mora cuotas de administracin 0 - - 0.0%
8 Multas 0 - - 0.0%
9 Parqueadero Vehiculos 76 50,000 3,800,000 15.8%
10 Parqueadero Motos 60 25,000 1,500,000 6.3%
11 Rendimientos cuentas ahorros 1 - - 0.0%
12 TOTALES 25,072,925 104.5%
13 - 1,072,925
14
15 GASTOS GENERALES 2,016
16 MENSUAL ANUAL
17 Honorarios 1,937,500 23,250,000 8.1%
18 Adminsitrador 1,337,500 16,050,000 5.6%
19 Contador 600,000 7,200,000 2.5%
21 Seguros 1,550,000 18,600,000 6.5%
22 ZONAS COMUNES Incendio y terremoto 1,550,000 18,600,000 6.5%
23 Servicios Pblicos 3,210,000 38,520,000 13.4%
24 Agua y Alcantarillado 150,000 1,800,000 0.6%
25 Energia 3,000,000 36,000,000 12.5%
26 Telfono 60,000 720,000 0.3%
28 Servicios 14,541,425 174,497,100 60.6%
29 Servicio de Vigilancia 9,917,737 119,012,844 41.3%
30 servicio de Aseo 4,623,688 55,484,256 19.3%
31 Gastos legales 0 0 0.0%
32 Procesos jurdicos 0 0 0.0%
33 Notariales 0 0 0.0%
34 Mantenimiento y Reparaciones 1,280,000 15,360,000 5.3%
35 Equipo de Oficina y computo 50,000 600,000 0.2%

36 Maquinaria y equipo (Equipo Hidromatico)

200,000 2,400,000 0.8%
37 C.C.TV. 50,000 600,000 0.2%
38 Antena comunal 0 0 0.0%
39 Cajas de aguas negras 100,000 1,200,000 0.4%
41 Jardines 50,000 600,000 0.2%
42 Extintores 30,000 360,000 0.1%
44 Instalaciones Electricas 300,000 3,600,000 1.3%
45 Fumigacin 50,000 600,000 0.2%
46 Mant. Tanques de agua 200,000 2,400,000 0.8%
47 Vidrios 50,000 600,000 0.2%
48 Reparaciones Locativas 200,000 2,400,000 0.8%
49 DEPRECIACIONES 0 0.0%
50 DIVERSOS 2,554,000 30,648,000 10.6%
51 Papeleria y Utiles de oficina 80,000 960,000 0.3%
54 Elementos de Aseo 300,000 3,600,000 1.3%
55 Articulos de Cafeteria 0 0 0.0%
56 Gastos de Asamblea 50,000 600,000 0.2%
57 Transporte 50,000 600,000 0.2%
58 Eventos culturales 0 0 0.0%
59 Combustibles GUADAA 50,000 600,000 0.2%
60 Arreglo Cubiertas 50,000 600,000 0.2%
61 Gastos Bancarios 374,000 4,488,000 1.6%
62 Descuento pronto pago admon 1,200,000 14,400,000 5.0%
63 Provisiones de Cartera 130,000 1,560,000 0.5%
64 Fondo de Imprevistos 270,000 3,240,000 1.1%
65 Impuestos asumidos 0 0 0.0%
66 TOTALES 25,072,925 300,875,100 104.5%
67 SEOR COPROPIETARIO EL PRESENTE ES UN PROYECTO DE PRESUPUESTO, PARA SU ANALISIS
68 DE ACUERDO A LOS GASTOS REALES DEL CONJUTO Y EN LA ASAMBLEA SE DEBE DISCUTIR EN
69 BASE A LOS COSTOS Y GASTOS DEL CONJUTO PARA SU APROBACION.
 CONJUNTO RESIDENCIAL PRADOS DEL PORTAL E-2
RELACION DE CUOTAS DE ADMINISTRACION POR COEFICIENTE

CUOTAS CUOTAS CUOTAS

INT APTO COEF INT APTO COEF INT. APTO COEF.
ADMON ADMON ADMON
1 101 0.22 37,400 3 403 0.315 53,550 6 201 0.315 53,550
1 102 0.315 53,550 3 404 0.315 53,550 6 202 0.315 53,550
1 103 0.356 60,520 3 501 0.315 53,550 6 203 0.356 60,520
1 104 0.356 60,520 3 502 0.315 53,550 6 204 0.356 60,520
1 201 0.315 53,550 3 503 0.315 53,550 6 301 0.315 53,550
1 202 0.315 53,550 3 504 0.315 53,550 6 302 0.315 53,550
1 203 0.356 60,520 3 601 0.315 53,550 6 303 0.356 60,520
1 204 0.356 60,520 3 602 0.315 53,550 6 304 0.356 60,520
1 301 0.315 53,550 3 603 0.315 53,550 6 401 0.315 53,550
1 302 0.315 53,550 3 604 0.315 53,550 6 402 0.315 53,550
1 303 0.356 60,520 4 101 0.315 53,550 6 403 0.356 60,520
1 304 0.356 60,520 4 102 0.315 53,550 6 404 0.356 60,520
1 401 0.315 53,550 4 103 0.315 53,550 6 501 0.315 53,550
1 402 0.315 53,550 4 104 0.22 37,400 6 502 0.315 53,550
1 403 0.356 60,520 4 201 0.315 53,550 6 503 0.356 60,520
1 404 0.356 60,520 4 202 0.315 53,550 6 504 0.356 60,520
1 501 0.315 53,550 4 203 0.315 53,550 6 601 0.315 53,550
1 502 0.315 53,550 4 204 0.315 53,550 6 602 0.315 53,550
1 503 0.356 60,520 4 301 0.315 53,550 6 603 0.356 60,520
1 504 0.356 60,520 4 302 0.315 53,550 6 604 0.356 60,520
1 601 0.315 53,550 4 303 0.315 53,550 7 101 0.315 53,550
1 602 0.315 53,550 4 304 0.315 53,550 7 102 0.315 53,550
1 603 0.356 60,520 4 401 0.315 53,550 7 103 0.315 53,550
1 604 0.356 60,520 4 402 0.315 53,550 7 104 0.22 37,400
2 101 0.315 53,550 4 403 0.315 53,550 7 201 0.315 53,550
2 102 0.315 53,550 4 404 0.315 53,550 7 202 0.315 53,550
2 103 0.315 53,550 4 501 0.315 53,550 7 203 0.315 53,550
2 104 0.22 37,400 4 502 0.315 53,550 7 204 0.315 53,550
2 201 0.315 53,550 4 503 0.315 53,550 7 301 0.315 53,550
2 202 0.315 53,550 4 504 0.315 53,550 7 302 0.315 53,550
2 203 0.315 53,550 4 601 0.315 53,550 7 303 0.315 53,550
2 204 0.315 53,550 4 602 0.315 53,550 7 304 0.315 53,550
2 301 0.315 53,550 4 603 0.315 53,550 7 401 0.315 53,550
2 302 0.315 53,550 4 604 0.315 53,550 7 402 0.315 53,550
2 303 0.315 53,550 5 101 0.356 60,520 7 403 0.315 53,550
2 304 0.315 53,550 5 102 0.356 60,520 7 404 0.315 53,550
2 401 0.315 53,550 5 103 0.315 53,550 7 501 0.315 53,550
2 402 0.315 53,550 5 104 0.22 37,400 7 502 0.315 53,550
2 403 0.315 53,550 5 201 0.356 60,520 7 503 0.315 53,550
2 404 0.315 53,550 5 202 0.356 60,520 7 504 0.315 53,550
2 501 0.315 53,550 5 203 0.315 53,550 7 601 0.315 53,550
2 502 0.315 53,550 5 204 0.315 53,550 7 602 0.315 53,550
2 503 0.315 53,550 5 301 0.356 60,520 7 603 0.315 53,550
2 504 0.315 53,550 5 302 0.356 60,520 7 604 0.315 53,550
2 601 0.315 53,550 5 303 0.315 53,550 8 101 0.315 53,550
2 602 0.315 53,550 5 304 0.315 53,550 8 102 0.315 53,550
2 603 0.315 53,550 5 401 0.356 60,520 8 103 0.315 53,550
2 604 0.315 53,550 5 402 0.356 60,520 8 104 0.22 37,400
3 101 0.315 53,550 5 403 0.315 53,550 8 201 0.315 53,550
3 102 0.315 53,550 5 404 0.315 53,550 8 202 0.315 53,550
3 103 0.315 53,550 5 501 0.356 60,520 8 203 0.315 53,550
3 104 0.22 37,400 5 502 0.356 60,520 8 204 0.315 53,550
3 201 0.315 53,550 5 503 0.315 53,550 8 301 0.315 53,550
3 202 0.315 53,550 5 504 0.315 53,550 8 302 0.315 53,550
3 203 0.315 53,550 5 601 0.356 60,520 8 303 0.315 53,550
3 204 0.315 53,550 5 602 0.356 60,520 8 304 0.315 53,550
3 301 0.315 53,550 5 603 0.315 53,550 8 401 0.315 53,550
3 302 0.315 53,550 5 604 0.315 53,550 8 402 0.315 53,550
3 303 0.315 53,550 6 101 0.22 37,400 8 403 0.315 53,550
3 304 0.315 53,550 6 102 0.315 53,550 8 404 0.315 53,550
3 401 0.315 53,550 6 103 0.356 60,520 8 501 0.315 53,550
3 402 0.315 53,550 6 104 0.356 60,520 8 502 0.315 53,550
 CONJUNTO RESIDENCIAL PRADOS DEL PORTAL E-2
RELACION DE CUOTAS DE ADMINISTRACION POR COEFICIENTE

CUOTAS APT CUOTAS

INT APTO COEF INT COEF
ADMON O ADMON
8 503 0.315 53,550 11 302 0.315 53,550
8 504 0.315 53,550 11 303 0.315 53,550
8 601 0.315 53,550 11 304 0.315 53,550
8 602 0.315 53,550 11 401 0.315 53,550
8 603 0.315 53,550 11 402 0.315 53,550
8 604 0.315 53,550 11 403 0.315 53,550
9 101 0.356 60,520 11 404 0.315 53,550
9 102 0.356 60,520 11 501 0.315 53,550
9 103 0.315 53,550 11 502 0.315 53,550
9 104 0.22 37,400 11 503 0.315 53,550
9 201 0.356 60,520 11 504 0.315 53,550
9 202 0.356 60,520 11 601 0.315 53,550
9 203 0.315 53,550 11 602 0.315 53,550
9 204 0.315 53,550 11 603 0.315 53,550
9 301 0.356 60,520 11 604 0.315 53,550
9 302 0.356 60,520 12 101 0.315 53,550
9 303 0.315 53,550 12 102 0.315 53,550
9 304 0.315 53,550 12 103 0.315 53,550
9 401 0.356 60,520 12 104 0.221 37,570
9 402 0.356 60,520 12 201 0.315 53,550
9 403 0.315 53,550 12 202 0.315 53,550
9 404 0.315 53,550 12 203 0.315 53,550
9 501 0.315 53,550 12 204 0.315 53,550
9 502 0.356 60,520 12 301 0.315 53,550
9 503 0.356 60,520 12 302 0.315 53,550
9 504 0.315 53,550 12 303 0.315 53,550
9 601 0.356 60,520 12 304 0.315 53,550
9 602 0.356 60,520 12 401 0.315 53,550
9 603 0.315 53,550 12 402 0.315 53,550
9 604 0.315 53,550 12 403 0.315 53,550
10 101 0.22 37,400 12 404 0.315 53,550
10 102 0.315 53,550 12 501 0.315 53,550
10 103 0.356 60,520 12 502 0.315 53,550
10 104 0.356 60,520 12 503 0.315 53,550
10 201 0.315 53,550 12 504 0.315 53,550
10 202 0.315 53,550 12 601 0.315 53,550
10 203 0.356 60,520 12 602 0.315 53,550
10 204 0.356 60,520 12 603 0.315 53,550
10 301 0.315 53,550 12 604 0.315 53,550
10 302 0.315 53,550 13 101 0.356 60,520
10 303 0.356 60,520 13 102 0.356 60,520
10 304 0.356 60,520 13 103 0.315 53,550
10 401 0.315 53,550 13 104 0.221 37,570
10 402 0.315 53,550 13 201 0.356 60,520
10 403 0.356 60,520 13 202 0.356 60,520
10 404 0.356 60,520 13 203 0.315 53,550
10 501 0.315 53,550 13 204 0.315 53,550
10 502 0.315 53,550 13 301 0.356 60,520
10 503 0.356 60,520 13 302 0.356 60,520
10 504 0.356 60,520 13 303 0.315 53,550
10 601 0.315 53,550 13 304 0.315 53,550
10 602 0.315 53,550 13 401 0.356 60,520
10 603 0.356 60,520 13 402 0.356 60,520
10 604 0.356 60,520 13 403 0.315 53,550
11 101 0.315 53,550 13 404 0.315 53,550
11 102 0.315 53,550 13 501 0.356 60,520
11 103 0.315 53,550 13 502 0.356 60,520
11 104 0.221 37,570 13 503 0.315 53,550
11 201 0.315 53,550 13 504 0.315 53,550
11 202 0.315 53,550 13 601 0.356 60,520
11 203 0.315 53,550 13 602 0.356 60,520
11 204 0.315 53,550 13 603 0.315 53,550
11 301 0.315 53,550 13 604 0.315 53,550
100 17,000,000