calcul cpi

Asociatie 165 apt compusa din:

5scari

18apt de 2 camere cu suprf utila 42.82 mp
1 apt de 2 camere cu su utila 40.35mp
supraf totala 1 scara 811.11mp

cpi 2 camere= (42.82*100)811.11=5.28%=> *119.5/5.28)/100=6.30lei

total 18 apt * 5 scari * 6.30lei = 567 lei

cpi2 camere- (40.35*100)/811.11=4.98%=>*1195.5*4.98)/100=5.95 lei
total 1 apt * 5 scari * 5.95= 29.75 lei

Garsoniere 1 scara
60 apt cu sup utila 22.26mp=> sup totala 1335.6mp
cpi= (22.26*100)/1335.6=1.66%=>(119.5*1.66)/100= 1.99lei
total 60ap*1.99lei=119.4lei

1 scara
2 apt de 2 camere cu sup utila 52.06mp
8 apt de 3 camera cu sup utila 64.53 mp
sup totala 620.36mp

cpi 2 camere=(52.06*100)/620.36=8.39%=>(8.39*119.5)/100=10.02lei
total 2 apt *10.02lei =20.04lei

cpi 3 camere = (64.53*100)/620.36=10.43%=>(10.43*119.5)/100=12.46lei
total 8 apt *12.46 lei =99.68 lei

Salariul asociatiei 1195

Sumele adunate nu-mi dau suma de 1195 Unde gresesc?