{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Expensas 2026"],"read":"whole","date_system":"1900"}

{"sheet":"Expensas 2026","index":0,"n_rows":57,"n_cols":6,"rows_kept":57}
["Parametro","Valor"]
["Año",2026]
["UVT",52374]
["CF UVT 10.01",524264]
["CV UVT 20.02",1048527]
["Factor Municipal (M)",0.51]
["IVA",0.19]
[]
["Uso","Estrato","Cargo Fijo","Factor Estrato (i)","IVA","Total"]
["Vivienda",1,133687,0.5,25401,159088]
["Vivienda",2,133687,0.5,25401,159088]
["Vivienda",3,267375,1,50801,318176]
["Vivienda",4,401062,1.5,76202,477263]
["Vivienda",5,534749,2,101602,636351]
["Vivienda",6,668436,2.5,127003,795439]
[]
["Uso","Rango Area (m2)","Cargo Fijo","Factor Q","IVA","Total"]
["Comercial / Industrial / Institucional","1 a 300",775386,2.9,147323,922709]
["Comercial / Industrial / Institucional","301 a 1000",855598,3.2,162564,1018162]
["Comercial / Industrial / Institucional","Mas de 1000",1069498,4,203205,1272703]
[]
["Concepto","Cargo Variable","IVA","Total","Nota"]
["Concepto de Norma",436799,82992,519791]
["Prorroga y Revalidaciones",1310397,248976,1559373]
["Segunda Prorroga Revalidacion",2620795,497951,3118746]
["Prorroga Vivienda VIS",87465,16618,104083]
["Copia Certificada de Planos",43680,8299,51979,"Valor por cada plano sellado"]
[]
["Concepto","Rango Volumen (m3)","Cargo Variable","IVA","Total"]
["Movimiento de tierras y construccion de piscinas","Hasta 100",87465,16618,104083]
["Movimiento de tierras y construccion de piscinas","101 a 500",174929,33237,208166]
["Movimiento de tierras y construccion de piscinas","501 a 1000",1310397,248976,1559373]
["Movimiento de tierras y construccion de piscinas","1001 a 5000",2621319,498051,3119369]
["Movimiento de tierras y construccion de piscinas","5001 a 10000",3931716,747026,4678742]
["Movimiento de tierras y construccion de piscinas","10001 a 20000",5242114,996002,6238115]
["Movimiento de tierras y construccion de piscinas","Mas de 20000",6552511,1244977,7797488]
[]
["Concepto","Rango Area (m2)","Cargo Variable","IVA","Total"]
["Propiedad Horizontal","Hasta 250",327861,62294,390155]
["Propiedad Horizontal","251 a 500",655199,124488,779687]
["Propiedad Horizontal","501 a 1000",1310397,248976,1559373]
["Propiedad Horizontal","1001 a 5000",2621319,498051,3119369]
["Propiedad Horizontal","5001 a 10000",3931716,747026,4678742]
["Propiedad Horizontal","10001 a 20000",5242114,996002,6238115]
["Propiedad Horizontal","Mas de 20000",6552511,1244977,7797488]
[]
["Concepto","Condicion","Cargo Variable","IVA","Total"]
["Ajuste de cotas de area","Estrato 1 y 2",174929,33237,208166]
["Ajuste de cotas de area","Estrato 3 y 4",349335,66374,415708]
["Ajuste de cotas de area","Estrato 5 y 6",524264,99610,623874]
[]
["Concepto","Rango Area (m2)","Cargo Variable","IVA","Total"]
["Subdivision modalidad reloteo","0 a 1000",87465,16618,104083]
["Subdivision modalidad reloteo","1001 a 5000",655199,124488,779687]
["Subdivision modalidad reloteo","5001 a 10000",1310397,248976,1559373]
["Subdivision modalidad reloteo","10001 a 20000",1965596,373463,2339060]
["Subdivision modalidad reloteo","Mas de 20000",2621319,498051,3119369]