8/18/2019 Prepuesto Casa Mami

1/5

Prestamo Couta 9.95 Seguro Pro Seguro Vida Cuota 1

3,500,000.00 33659.89 2175 1408 37242.89

3,400,000.00 32698.18 2175 1408 36281.18

3,200,000.00 30774.76 2175 1408 34357.76

Prestamo 9.95% 10.95% 11.95% 12.95%

3,500,000.00 37242.89 39,590.57   41,999.08 44,463.54

3,400,000.00 36281.18   38,561.78 40,901.48 43,295.53

3,200,000.00 34357.76 36,504.21 38,706.27   40,959.50

Bene!io

16757.11 14409.43 12000.92 9536.46

17718.82 15438.22 13098.52 10704.47

19642.24 17495.79 15293.73 13040.5

8/18/2019 Prepuesto Casa Mami

2/5

Bene!io

16757.11

17718.82

19642.24

13.95%

46,979.18

45,739.29

43,259.51

7020.82

8260.71

10740.49

8/18/2019 Prepuesto Casa Mami

3/5

Presu"uesto #P$ 1,881,090.00

Contingen!ia #5% 94,054.50

 &ota' Pro(e!to 1,975,144.50

1

 Albañileria (Pendientes)1 )uros Ba'!ones P'anta Ba*a 7,000.00

2 Ca!eta Bom+as 3,000.00

3Cierre ranuras "aete de termina!ion de' -'e!tri!o ( P'omeria 2,000.00

4 Va!iado Ca''e*ones 10,000.00

5 Cone!!ion de /egistros ( &a"as 2,000.00

6 &ra+a*o Cisterna 5,000.00

7 )ateria'es 10,000.00

39,000.00

2

Demolicion, Botos y Removida de Escombros.1 emo'i!ion Caseta Bom+a 500.00

2 Piso de 'a )aruesina 500.00

3 rente Casa 3,000.00

4 Botes -s!om+ros, des"erdi!ios, +asura ( tierra 8,000.00

12,000.00

3

Tejas y Yesos

1 eso !uatro #4 Sa'as 20,000.00

2 &e*as a!ada 90,000.00

110,000.00

4

Pintura

1 )ano de +ra 30,000.00

2 Pintura -terior e nterior 45,000.00

3 m"ermea+i'isante &e!os 20,000.00

4 Pintura ierros 10,000.00

105,000.00

5erreria

1erreria Cuatro #4 $"artamentos, "ortones, ( !a''e*ones 164,000.00

6

Ebanisteria (!aderas)

1 Co!inas !om"'etas #4 a"artamentos 119,000.00

2 Puertas -ntrada ( Banos #P$ 104,000.00

3 :'a;ines ( !erraduras 36,000.00

4 Puerta ue!o -s!a'era 10,000.00

5 &iradores "uertas de 'as !o!inas 10,000.00

6 Pa'os de )eta' ( $!!essoriso C'osets #P$ 8,000.00

8/18/2019 Prepuesto Casa Mami

4/5

287,000.00

7

"ristaleria (#entanas y vidrios)

1 )ano de +ra /e!i!'a*e -istente esmonte e nsta'a!ion 30,000.00

2 Crista'es Corredi )armo'ite #4 24,000.00

50,900.00

10

Baños

1 /e!i!'ado 4 :a;amanos ( 4 nodoros )ateria'esn#P$ 2,000.00

2

6 nodoros 21,000.00

6 :a;amanos 9,000.00

)ateria'es P'omeria #P$ 5,000.00

3 )e

1 nsta'a!ion Portones e'e!tri!os. #P$ 5,000.00

2 Bee"ers #4 Portones e'e!tri!os 3,000.00

3 )ateria'es nsta'a!ion #P$ 1,000.00

4 Parueos Constru!!ion "or 3ero 60,000.00

9,000.00

8/18/2019 Prepuesto Casa Mami

5/5

12

Pisos y "erramicas

1 )ano de +ra Pisos n!'. &orta 125,000.00

2 Com"ra de Cerami!a ( "isos 172,990.00

3 $rena #P$ 17,600.004 Cemento ?ris #P$ 46,000.00

5 Cemento B'an!o #P$ 10,000.00

6 Consu'toria &oni 40,000.00

411,590.00

13

!iscelaneos

1 Com+usti+'e 10,000.00

2 Sereno #3 meses 12,000.00

3 Pago Prestamos #3 meses 108,900.00

4 :im"ie