Você está na página 1de 1

Condomnio Edifcio Barretos

324945505.xls

valor das despesas do ms


por exemplo:
apto
11
12
13
21
22
23
31
32
33
41
42
43
51
52
53
61
62
63
71
72
73
81
82
83

07/27/2016

rea m2 total rea apto m2

2,429.6680
2,429.6680
2,429.6680
2,429.6680
2,429.6680
2,429.6680
2,429.6680
2,429.6680
2,429.6680
2,429.6680
2,429.6680
2,429.6680
2,429.6680
2,429.6680
2,429.6680
2,429.6680
2,429.6680
2,429.6680
2,429.6680
2,429.6680
2,429.6680
2,429.6680
2,429.6680
2,429.6680
TOTAIS

83.0108
110.0063
93.1914
83.0108
110.0063
93.1914
83.0108
110.0063
93.1914
83.0108
110.0063
93.1914
83.0108
110.0063
93.1914
83.0108
110.0063
93.1914
83.0108
110.0063
93.1914
83.0108
110.0063
93.1914
2,289.6680

garagem 10m2

10.0000
10.0000

10.0000
10.0000
10.0000
10.0000

10.0000

10.0000
10.0000
10.0000
10.0000
10.0000
10.0000
10.0000
140.0000

1,000.00
garagem+apto

fracao ideal

Tx Ordin

83.0108
120.0063
103.1914
83.0108
110.0063
93.1914
83.0108
120.0063
103.1914
83.0108
120.0063
103.1914
83.0108
110.0063
103.1914
83.0108
110.0063
103.1914
93.0108
120.0063
103.1914
93.0108
120.0063
103.1914
2429.6680

3.4165%
4.9392%
4.2471%
3.4165%
4.5276%
3.8356%
3.4165%
4.9392%
4.2471%
3.4165%
4.9392%
4.2471%
3.4165%
4.5276%
4.2471%
3.4165%
4.5276%
4.2471%
3.8281%
4.9392%
4.2471%
3.8281%
4.9392%
4.2471%
100.0000%

34.16549092
49.39205686
42.47139938
34.16549092
45.2762682
38.35561073
34.16549092
49.39205686
42.47139938
34.16549092
49.39205686
42.47139938
34.16549092
45.2762682
42.47139938
34.16549092
45.2762682
42.47139938
38.28127958
49.39205686
42.47139938
38.28127958
49.39205686
42.47139938
1,000.00

324945505.xls

F Reserva
5.00%
1.70827455
2.46960284
2.12356997
1.70827455
2.26381341
1.91778054
1.70827455
2.46960284
2.12356997
1.70827455
2.46960284
2.12356997
1.70827455
2.26381341
2.12356997
1.70827455
2.26381341
2.12356997
1.91406398
2.46960284
2.12356997
1.91406398
2.46960284
2.12356997
50.00

F Obras
10.00%
3.41654909
4.93920569
4.24713994
3.41654909
4.52762682
3.83556107
3.41654909
4.93920569
4.24713994
3.41654909
4.93920569
4.24713994
3.41654909
4.52762682
4.24713994
3.41654909
4.52762682
4.24713994
3.82812796
4.93920569
4.24713994
3.82812796
4.93920569
4.24713994
100.00

Total
39.29
56.80
48.84
39.29
52.07
44.11
39.29
56.80
48.84
39.29
56.80
48.84
39.29
52.07
48.84
39.29
52.07
48.84
44.02
56.80
48.84
44.02
56.80
48.84
1,150.00

pgina 1

Você também pode gostar