monto a recibir $ 520,031.

52
monto total $ 520,031.52
sup real m2 147.00 $ 807,912.00
sup procrear m2 94.62 $ 520,031.52
sup a cofinanciar m2 52.38 $ 287,880.48
valor x m2 $ 5,496.00

rubro cant valor unit valor total

1 Trabajos preliminares / Prep. del terreno 1 $ 2,600.16 $ 2,600.16
2 Excav. Cimientos Nivel. terreno 1 $ 3,900.24 $ 3,900.24
3 Provisión de agua 1 $ 8,580.52 $ 8,580.52
4 Cimientos Hornigón 18 $ 1,877.89 $ 33,802.05
5 Mampostería Elevación 160 $ 383.52 $ 61,363.72
6 Estructuras / H°A° 26 $ 1,410.09 $ 36,662.22
7 Cubierta techos 95 $ 887.60 $ 83,985.09
8 Contrapisos / Carpetas 86 $ 238.57 $ 20,541.25
9 Revoques gruesos 310 $ 106.19 $ 32,918.00
10 Instalación sanitaria 1 $ 21,633.31 $ 21,633.31
11 Electricidad 1 $ 30,421.84 $ 30,421.84
12 Gas instalación 1 $ 20,541.25 $ 20,541.25
13 Revoques finos y/o yesos 310 $ 61.40 $ 19,033.15
14 Cielorrasos 86 $ 61.61 $ 5,304.32
15 Pisos y Zócalos 86 $ 232.53 $ 20,021.21
16 Revestimientos 50 $ 218.41 $ 10,920.66
17 Carp. Madera - muebles cocina 6 $ 2,678.16 $ 16,068.97
18 Carp. Metálica y/o herrería 7 $ 2,748.74 $ 19,241.17
19 Artefactos sanitarios 4 $ 1,612.10 $ 6,448.39
20 Gas artefactos 5 $ 769.65 $ 3,848.23
21 Marmolería 5 $ 800.05 $ 4,160.25
22 Vidrios 15 $ 339.75 $ 5,096.31
23 Pintura 310 $ 39.76 $ 12,324.75
24 Veredas y ventilación 23 $ 192.19 $ 4,420.27
25 Detalles term. y limpieza 1 $ 2,392.14 $ 2,392.14
26 Proyecto y dirección 1 $ 33,802.05 $ 33,802.05
$ 520,031.52
 % % grupo 1 MES 2 MES
0.5000% 100.00% $ 2,600.16 100% 0.50%
0.7500% 100.00% $ 3,900.24 100% 0.75%
1.6500% 100.00% $ 8,580.52 100% 1.65%
6.5000% 100.00% $ 33,802.05 80% 5.20% 20%
11.8000% 50.00% $ 30,681.86 0.00% 80%
7.0500% 50.00% $ 18,331.11 10% 0.71% 60%
16.1500% 25.00% $ 20,996.27 0.00%
3.9500% 48.35% $ 118,892.21 0.00%
6.3300% 0.00%
4.1600% 0.00%
5.8500% 0.00%
3.9500% 20.29% 0.00%
3.6600% 0.00%
1.0200% 0.00%
3.8500% 0.00%
2.1000% 0.00%
3.0900% 0.00%
3.7000% 0.00%
1.2400% 0.00%
0.7400% 0.00%
0.8000% 0.00%
0.9800% 0.00%
2.3700% 0.00%
0.8500% 0.00%
0.4600% 24.86% 0.00%
6.5000% 6.50% 15% 0.98% 15%
100.0000% 100.00% PARCIAL 9.78%
$ PARCIAL $ 50,859.08
% ACUM 9.78%
$ ACUM. $ 50,859.08
2 MES 3 MES 4 MES 5 MES 6 MES
0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00%
1.30% 0.00% 0.00% 0.00%
9.44% 0.00% 20% 2.36% 0.00%
4.23% 30% 2.11% 0.00% 0.00%
0.00% 70% 11.31% 0.00% 30% 4.85%
0.00% 0.00% 70% 2.76% 30% 1.19%
0.00% 0.00% 70% 4.43% 30% 1.90%
0.00% 40% 1.66% 20% 0.83% 20% 0.83% 20%
0.00% 40% 2.34% 0.00% 40% 2.34% 20%
0.00% 0.00% 70% 2.76% 10% 0.40% 20%
0.00% 0.00% 50% 1.83% 50% 1.83%
0.00% 0.00% 0.00% 50% 0.51% 50%
0.00% 0.00% 0.00% 50% 1.93% 50%
0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 50%
0.00% 0.00% 0.00% 0.00% 50%
0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 100%
0.00% 0.00% 0.00% 0.00% 100%
0.00% 0.00% 0.00% 0.00% 50%
0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 50% 0.23% 0.00%
0.98% 15% 0.98% 15% 0.98% 15% 0.98% 15%
15.95% 18.40% 16.19% 16.74%
$ 82,919.03 $ 95,680.60 $ 84,182.70 $ 87,032.48
25.72% 44.12% 60.31% 77.05%
$ 133,778.11 $ 229,458.71 $ 313,641.41 $ 400,673.89
6 MES 7 MES 8 MES
0.00% 0.00% 0.00% 100%
0.00% 0.00% 0.00% 100%
0.00% 0.00% 0.00% 100%
0.00% 0.00% 0.00% 100%
0.00% 0.00% 0.00% 100%
0.00% 0.00% 0.00% 100%
0.00% 0.00% 0.00% 100%
0.00% 0.00% 0.00% 100%
0.00% 0.00% 0.00% 100%
0.83% 0.00% 0.00% 100%
1.17% 0.00% 0.00% 100%
0.79% 0.00% 0.00% 100%
0.00% 0.00% 0.00% 100%
0.51% 0.00% 0.00% 100%
1.93% 0.00% 0.00% 100%
0.00% 50% 1.05% 50% 1.05% 100%
1.55% 50% 1.55% 0.00% 100%
1.85% 50% 1.85% 0.00% 100%
0.00% 100% 1.24% 0.00% 100%
0.74% 0.00% 0.00% 100%
0.80% 0.00% 0.00% 100%
0.49% 50% 0.49% 0.00% 100%
0.00% 50% 1.19% 50% 1.19% 100%
0.00% 50% 0.43% 50% 0.43% 100%
0.00% 0.00% 50% 0.23% 100%
0.98% 5% 0.33% 5% 0.33% 100%
11.63% 8.11% 3.22% 100.00%
$ 60,464.06 $ 42,174.56 $ 16,719.01 $ 520,031.52
88.68% 96.78% 100.00%
$ 461,137.95 $ 503,312.51 $ 520,031.52
 1 $ 2,600.16 $ 2,600.16 0.50%

1 $ 3,900.24 $ 3,900.24 0.75%

1 $ 8,580.52 $ 8,580.52 1.65%

24 $ 1,408.42 $ 33,802.05 6.50%

229 $ 267.96 $ 61,363.72 11.80%

12 $ 3,055.19 $ 36,662.22 7.05%

113 $ 743.23 $ 83,985.09 16.15%

102 $ 201.38 $ 20,541.25 3.95% 48.35%

460 $ 71.56 $ 32,918.00 6.33%

1 $ 21,633.31 $ 21,633.31 4.16%

1 $ 30,421.84 $ 30,421.84 5.85%

1 $ 20,541.25 $ 20,541.25 3.95% 20.29%

460 $ 44.77 $ 20,593.25 3.96%

102 $ 52.00 $ 5,304.32 1.02%

100 $ 200.21 $ 20,021.21 3.85%

62 $ 176.14 $ 10,920.66 2.10%

6 $ 2,678.16 $ 16,068.97 3.09%

7 $ 3,120.19 $ 21,841.32 4.20%

8 $ 806.05 $ 6,448.39 1.24%

3 $ 1,282.74 $ 3,848.23 0.74%

5 $ 873.65 $ 4,368.26 0.84%

13 $ 392.02 $ 5,096.31 0.98%

460 $ 32.45 $ 14,924.90 2.87%

22 $ 200.92 $ 4,420.27 0.85%

1 $ 5,824.35 $ 5,824.35 1.12% 26.86%

6.50%
1 $ 33,802.05 $ 33,802.05 6.50%
$ 520,031.52

113.13 8
30

12/1/2014
5,496.00 x
Bases de HºAº y cimientos con Hº ciclópeo
18 x
18 x

18 x
Durlock 10 x
x
6
x
x
3 hiladas
x

Madera y membrana aluminizada x

x
Trabajos preliminares / Prep. del terreno
Excav. Nivelación del terreno
Provisión de agua
Cimientos
Mampostería Elevación
Estructuras / H°A°
Cubierta techos
Contrapisos / Carpetas
Revoques gruesos
Instalación sanitaria
Electricidad
Gas instalación
Revoques finos y/o yesos
Cielorrasos
Pisos y Zócalos
Revestimientos
Carp. Madera - muebles cocina
Carp. Metálica y/o herrería
Artefactos sanitarios
Gas artefactos
Marmolería
Vidrios
Pintura
Veredas y ventilación
Detalles term. y limpieza
Proyecto y dirección