Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
l m m j v s d l m m j v s d l m m j v s d l m m j v s d l m m j v s d l m m j v s d l m m j v s d l m l mm j v s d l m l
Ítem Descripción Unidad Duracion
1 excavacion en terreno semiduro m3 2.00
2 muro de contencion de manposteria de piedra bruta m3 20.00
3 prov. Y tendido de tuberia pvc 8 pulg SDR 41 m 1.00
4 camara de inspeccion H.C. (0.8X0.8X1.2 m)+tapa de H.A. pza 4.00
5 relleno y compactado con tierra m3 4.00
6 cordon de acera de H.C. m3 2.00
7 contrapiso de cemento + empedrado m2 4.00
8 muro de contencion de H.C. m3 7.00
9 PROV. Y COLOCADO DE BARANDA METÁLICA m2 2.00
10 MALLA OLÍMPICA C/TUBO FG 2" C/2.5 m m2 18.00
20
19
18
17
16
15
14
13
12
11
10
ITEM
m2
m2
m3
m2
m3
m3
pza
m3
m3
UNIDAD
CANTIDAD
118.16
105.94
20.47
39.62
6.12
4.28
17.61
4.73
1
107
20
65
P.U.
80.93
57.24
76.61
58.77
62.92
54.25
226.41
404.81
1522.19
PRECIO TOTAL
495.29
244.99
307.45
1349.10
6226.09
1522.19
1287.97
2149.39
83649.75
26752.61
43314.67
PRECIO TOTAL
ANTICIPO DE
AMORTIZACION
2
7
4
2
4
4
1
2
18
20
DURACION
CRONOGRAMA DE DESEMBOLSO
20
35
37
36
32
32
28
24
23
INICIO
-1
-1
-1
-1
-1
-1
-1
-1
-1
-1
52
38
42
35
33
31
27
23
22
FINAL
1
1
1074.69 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1074.7
2
2
1074.69 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1074.7
3
3
2165.73 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2165.7 0
4
4
2165.73 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2165.7 0
5
5
2165.73 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2165.7 0
6
6
2165.73 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2165.7 0
7
0
0.00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
8
7
2165.73 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2165.7 0
8
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2165.7 0
5194.49
2165.73
20777.96
25972.45
20777.96
25972.45
25972.45
2165.73 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2165.7 0
2165.73 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2165.7 0
2165.73 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2165.7 0
2165.73 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2165.7 0
0.00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
2165.73 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2165.7 0
2165.73 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2165.7 0
2165.73 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2165.7 0
2165.73 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2165.7 0
CRONOGRAMA DE DESENBOLSOS
2165.73 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2165.7 0
2165.73 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2165.7 0
0.00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
2165.73 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2165.7 0
2165.73 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2165.7 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2165.7 0
4384.24
2165.73
38314.94
47893.67
17536.97
21921.22
21921.22
2165.73 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2165.7 0
1287.97 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1288 0 0
380.55 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 380.55 0 0 0
0.00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
380.55 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 380.55 0 0 0
380.55 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 380.55 0 0 0
380.55 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 380.55 0 0 0
1556.52 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1556.5 0 0 0 0
1556.52 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1556.5 0 0 0 0
1556.52 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1556.5 0 0 0 0
0.00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
1556.52 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1556.5 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 337.28 0 0 0 0 0 0
3265.95
337.28
51378.74
64223.43
13063.81
16329.76
16329.76
0.00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
1486.26 0 0 0 0 0 0 0 0 0 0 1486.3 0 0 0 0 0 0 0 0 0
1486.26 0 0 0 0 0 0 0 0 0 0 1486.3 0 0 0 0 0 0 0 0 0
1486.26 0 0 0 0 0 0 0 0 0 0 1486.3 0 0 0 0 0 0 0 0 0
1486.26 0 0 0 0 0 0 0 0 0 0 1486.3 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 1486.3 0 0 0 0 0 0 0 0 0
3885.26
1486.26
66919.80
83649.75
15541.06
19426.32
19426.32
1486.26 0 0 0 0 0 0 0 0 0 0 1486.3 0 0 0 0 0 0 0 0 0
0.00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
1486.26 0 0 0 0 0 0 0 0 0 0 1486.3 0 0 0 0 0 0 0 0 0
1486.26 0 0 0 0 0 0 0 0 0 0 1486.3 0 0 0 0 0 0 0 0 0
1486.26 0 0 0 0 0 0 0 0 0 0 1486.3 0 0 0 0 0 0 0 0 0
L M M J V S D L M M J V S D L M M J V S D L M M J V S D L M M J V S D L M M J V S D L M M J V S D L M M J V S D L M M J
0 0 0 0 0 0 0 0 0 0 1486.3 0 0 0 0 0 0 0 0 0
9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
9 10 11 12 0 13 14 15 16 17 18 0 19 20 21 22 23 24 0 25 26 27 28 29 30 0 31 32 33 34 35 36 0 37 38 39 40 41 42 0 43 44 45 46 47 48 0 49 50 51 52
1486.26
CRONOGRAAMA FISICO FINACIERO