21-Jun-18  
                       
                    Monto_Bs_Total_Si  
  A       B   A+B   A B A+B
Nro de Aptos 69       69   138 100%      
Nro Si 45 65%     48 70% 93 67% 180000 192000 372000
Nro Si Pagados 36 52%     44 64% 80 58% 144000 189000 333000
                       
              Bsx 1000        
  BRISAMAR_A+B           Quota/Apt 4000        
  Tot_Aptos 138         TorreA 180000        
   Aptos_"si" 93         TorreB 192000   N*,  N**    
  % si 67.39   `     TotalSi 372000   (**)= Apto No aportaron Pagos
              TotSi_Pag 333000   (*) = Apto manifesto Si, pero No pago

 

                      Bsx 1000
                    Tot.Condom 333000
A                      Si Pagados  Alicuota
Piso Apto m2 %Ali-c Ali-c   Si SiPag Spc-A Quo-SiPag Alic Pag Bal-Pag por Apto
  11 113 1.066 0.011   1 1   4000 3549.78 450.22 3549.78
  12** 77.3 0.711 0.007         0 0 -2367.63 2367.63
1 13 51.35 0.481 0.005   1 1   4000 1601.73 2398.27 1601.73
  14** 51.35 0.481 0.005         0 0 -1601.73 1601.73
  15 64.22 0.595 0.006   1 1   4000 1981.35 2018.65 1981.35
  21* 113 1.066 0.011   1     0 0 -3549.78 3549.78
  22 77.3 0.711 0.007   1 1   4000 2367.63 1632.37 2367.63
2 23** 51.35 0.481 0.005         0 0 -1601.73 1601.73
  24* 51.35 0.481 0.005   1     0 0 -1601.73 1601.73
  25** 64.22 0.595 0.006         0 0 -1981.35 1981.35
  31 113 1.066 0.011   1 1   4000 3549.78 450.22 3549.78
  32** 77.3 0.711 0.007         0 0 -2367.63 2367.63
3 33 51.35 0.481 0.005   1 1   4000 1601.73 2398.27 1601.73
  34** 51.35 0.481 0.005         0 0 -1601.73 1601.73
  35 64.22 0.595 0.006   1 1   4000 1981.35 2018.65 1981.35
  41 113 1.066 0.011   1 1   4000 3549.78 450.22 3549.78
  42 77.3 0.711 0.007   1 1   4000 2367.63 1632.37 2367.63
4 43* 51.35 0.481 0.005   1     0 0 -1601.73 1601.73
  44** 51.35 0.481 0.005         0 0 -1601.73 1601.73
  45 64.22 0.595 0.006   1 1   4000 1981.35 2018.65 1981.35
  51 113 1.066 0.011   1 1   4000 3549.78 450.22 3549.78
  52 77.3 0.711 0.007   1 1   4000 2367.63 1632.37 2367.63
5 53** 51.35 0.481 0.005         0 0 -1601.73 1601.73
  54** 51.35 0.481 0.005         0 0 -1601.73 1601.73
  55* 64.22 0.595 0.006   1     0 0 -1981.35 1981.35
  61 113 1.066 0.011   1 1   4000 3549.78 450.22 3549.78
  62* 77.3 0.711 0.007   1     0 0 -2367.63 2367.63
6 63 51.35 0.481 0.005   1 1   4000 1601.73 2398.27 1601.73
  64 51.35 0.481 0.005   1 1   4000 1601.73 2398.27 1601.73
  65** 64.22 0.595 0.006         0 0 -1981.35 1981.35
  71 113 1.066 0.011   1 1   4000 3549.78 450.22 3549.78
  72** 77.3 0.711 0.007         0 0 -2367.63 2367.63
7 73** 51.35 0.481 0.005         0 0 -1601.73 1601.73
  74 51.35 0.481 0.005   1 1   4000 1601.73 2398.27 1601.73
  75 64.22 0.595 0.006   1 1   4000 1981.35 2018.65 1981.35
  81* 113 1.066 0.011   1     0 0 -3549.78 3549.78
  82** 77.3 0.711 0.007         0 0 -2367.63 2367.63
8 83** 51.35 0.481 0.005         0 0 -1601.73 1601.73
  84* 51.35 0.481 0.005   1     0 0 -1601.73 1601.73
  85* 64.22 0.595 0.006   1     0 0 -1981.35 1981.35
  91** 113 1.066 0.011         0 0 -3549.78 3549.78
  92 77.3 0.711 0.007   1 1   4000 2367.63 1632.37 2367.63
9 93 51.35 0.481 0.005   1 1   4000 1601.73 2398.27 1601.73
  94 51.35 0.481 0.005   1 1   4000 1601.73 2398.27 1601.73
  95* 64.22 0.595 0.006   1     0 0 -1981.35 1981.35
  101 113 1.066 0.011   1 1   4000 3549.78 450.22 3549.78
  102 77.3 0.711 0.007   1 1   4000 2367.63 1632.37 2367.63
10 103 51.35 0.481 0.005   1 1   4000 1601.73 2398.27 1601.73
  104** 51.35 0.481 0.005         0 0 -1601.73 1601.73
  105 64.22 0.595 0.006   1 1   4000 1981.35 2018.65 1981.35
  111** 113 1.066 0.011         0 0 -3549.78 3549.78
  112 77.3 0.711 0.007   1 1   4000 2367.63 1632.37 2367.63
11 113** 51.35 0.481 0.005         0 0 -1601.73 1601.73
  114 51.35 0.481 0.005   1 1   4000 1601.73 2398.27 1601.73
  115** 64.22 0.595 0.006         0 0 -1981.35 1981.35
  121 113 1.066 0.011   1 1   4000 3549.78 450.22 3549.78
  122** 77.3 0.711 0.007         0 0 -2367.63 2367.63
12 123 51.35 0.481 0.005   1 1   4000 1601.73 2398.27 1601.73
  124 51.35 0.481 0.005   1 1   4000 1601.73 2398.27 1601.73
  125 64.22 0.595 0.006   1 1   4000 1981.35 2018.65 1981.35
  131 113 1.066 0.011   1 1   4000 3549.78 450.22 3549.78
  132** 77.3 0.711 0.007         0 0 -2367.63 2367.63
13 133** 51.35 0.481 0.005         0 0 -1601.73 1601.73
  134** 51.35 0.481 0.005         0 0 -1601.73 1601.73
  135** 64.22 0.595 0.006         0 0 -1981.35 1981.35
  PH1 224.9 1.926 0.019   1 1   4000 6413.58 -2413.58 6413.58
14 PH2 176.2 1.451 0.015   1 1   4000 4831.83 -831.83 4831.83
  PH3 181.6 1.619 0.016   1 1   4000 5391.27 -1391.27 5391.27
  PH4 198.4 1.662 0.017   1 1   4000 5534.46 -1534.46 5534.46
    Totales>> 50 0.5   45 36 0 144000 97832.07 -22500 166500

 

                      Bsx 1000
                    Tot.Condom 333000
B                     Alic-Si Pagados Alicuota
Piso Apto m2 %Ali-c Ali-c   Si SiPag Spc-A Quo-SiPag Alic Pag Bal-Pag por Apto
  11** 113 1.066 0.011         0 0 -3549.78 3549.78
  12** 77.3 0.711 0.007         0 0 -2367.63 2367.63
1 13** 51.35 0.481 0.005         0 0 -1601.73 1601.73
  14** 51.35 0.481 0.005         0 0 -1601.73 1601.73
  15 64.22 0.595 0.006   1 1   4000 1981.35 2018.65 1981.35
  21 113 1.066 0.011   1 1   4000 3549.78 450.22 3549.78
  22 77.3 0.711 0.007   1 1   4000 2367.63 1632.37 2367.63
2 23 51.35 0.481 0.005   1 1   4000 1601.73 2398.27 1601.73
  24 51.35 0.481 0.005   1 1   4000 1601.73 2398.27 1601.73
  25 64.22 0.595 0.006   1 1   4000 1981.35 2018.65 1981.35
  31** 113 1.066 0.011         0 0 -3549.78 3549.78
  32 77.3 0.711 0.007   1 1   4000 2367.63 1632.37 2367.63
3 33 51.35 0.481 0.005   1 1   4000 1601.73 2398.27 1601.73
  34 51.35 0.481 0.005   1 1   4000 1601.73 2398.27 1601.73
  35 64.22 0.595 0.006   1 1   4000 1981.35 2018.65 1981.35
  41* 113 1.066 0.011   1     0 0 -3549.78 3549.78
  42 77.3 0.711 0.007   1 1   4000 2367.63 1632.37 2367.63
4 43 51.35 0.481 0.005   1 1   4000 1601.73 2398.27 1601.73
  44 51.35 0.481 0.005   1 1   4000 1601.73 2398.27 1601.73
  45 64.22 0.595 0.006   1 1   4000 1981.35 2018.65 1981.35
  51** 113 1.066 0.011         0 0 -3549.78 3549.78
  52 77.3 0.711 0.007   1 1   4000 2367.63 1632.37 2367.63
5 53** 51.35 0.481 0.005         0 0 -1601.73 1601.73
  54** 51.35 0.481 0.005         0 0 -1601.73 1601.73
  55 64.22 0.595 0.006   1 1   4000 1981.35 2018.65 1981.35
  61 113 1.066 0.011   1 1   4000 3549.78 450.22 3549.78
  62 77.3 0.711 0.007   1 1   4000 2367.63 1632.37 2367.63
6 63 51.35 0.481 0.005   1 1   4000 1601.73 2398.27 1601.73
  64** 51.35 0.481 0.005         0 0 -1601.73 1601.73
  65 64.22 0.595 0.006   1 1   4000 1981.35 2018.65 1981.35
  71 113 1.066 0.011   1 1   4000 3549.78 450.22 3549.78
  72 77.3 0.711 0.007   1 1   4000 2367.63 1632.37 2367.63
7 73* 51.35 0.481 0.005   1     0 0 -1601.73 1601.73
  74 51.35 0.481 0.005   1 1   4000 1601.73 2398.27 1601.73
  75 64.22 0.595 0.006   1 1   4000 1981.35 2018.65 1981.35
  81* 113 1.066 0.011   1     0 0 -3549.78 3549.78
  82** 77.3 0.711 0.007         0 0 -2367.63 2367.63
8 83** 51.35 0.481 0.005         0 0 -1601.73 1601.73
  84 51.35 0.481 0.005   1 1   4000 1601.73 2398.27 1601.73
  85 64.22 0.595 0.006   1 1   4000 1981.35 2018.65 1981.35
  91 113 1.066 0.011   1 1   4000 3549.78 450.22 3549.78
  92 77.3 0.711 0.007   1 1   4000 2367.63 1632.37 2367.63
9 93 51.35 0.481 0.005   1 1   4000 1601.73 2398.27 1601.73
  94 51.35 0.481 0.005   1 1   4000 1601.73 2398.27 1601.73
  95 64.22 0.595 0.006   1 1   4000 1981.35 2018.65 1981.35
  101** 113 1.066 0.011         0 0 -3549.78 3549.78
  102 77.3 0.711 0.007   1 1   4000 2367.63 1632.37 2367.63
10 103 51.35 0.481 0.005   1 1 1000 5000 1601.73 3398.27 1601.73
  104 51.35 0.481 0.005   1 1   4000 1601.73 2398.27 1601.73
  105** 64.22 0.595 0.006         0 0 -1981.35 1981.35
  111** 113 1.066 0.011         0 0 -3549.78 3549.78
  112 77.3 0.711 0.007   1 1   4000 2367.63 1632.37 2367.63
11 113** 51.35 0.481 0.005         0 0 -1601.73 1601.73
  114 51.35 0.481 0.005   1 1   4000 1601.73 2398.27 1601.73
  115 64.22 0.595 0.006   1 1   4000 1981.35 2018.65 1981.35
  121 113 1.066 0.011   1 1   4000 3549.78 450.22 3549.78
  122** 77.3 0.711 0.007         0 0 -2367.63 2367.63
12 123 51.35 0.481 0.005   1 1   4000 1601.73 2398.27 1601.73
  124 51.35 0.481 0.005   1 1   4000 1601.73 2398.27 1601.73
  125 64.22 0.595 0.006   1 1 12000 16000 1981.35 14018.65 1981.35
  131** 113 1.066 0.011         0 0 -3549.78 3549.78
  132** 77.3 0.711 0.007         0 0 -2367.63 2367.63
13 133* 51.35 0.481 0.005   1     0 0 -1601.73 1601.73
  134** 51.35 0.481 0.005         0 0 -1601.73 1601.73
  135 64.22 0.595 0.006   1 1   4000 1981.35 2018.65 1981.35
  PH1** 224.9 1.926 0.019         0 0 -6413.58 6413.58
14 PH2 176.2 1.451 0.015   1 1   4000 4831.83 -831.83 4831.83
  PH3** 181.6 1.619 0.016         0 0 -5391.27 5391.27
  PH4 198.4 1.662 0.017   1 1   4000 5534.46 -1534.46 5534.46
    Totales>> 50 0.5   48 44 13000 189000 98827.74 22500 166500