COSTOS
COSTOS
COSTOS
P. MERCADO
2,703,384.93
44,597.50
24,999.25
321,872.65
32,970.22
114,692.37
174,210.06
824,695.51
35,610.65
377,613.94
176,691.50
13,793.86
16,691.02
18,252.80
16,638.41
24,163.33
22,652.27
16,340.59
16,970.83
16,090.61
45,276.53
16,286.21
11,622.96
943,495.74
51,387.24
559,366.72
152,295.36
44,459.59
25,088.33
5,884.99
11,091.88
6,032.69
921.26
6,985.07
25,321.32
14,949.65
3,304.66
8,872.74
8,502.50
15,192.20
3,839.54
330,564.04
330,564.04
134,561.60
555.27
3,031.85
127,989.85
2,984.63
52,000.00
26,598.64
36,000.00
20000.00
16000.00
286,210.07
270,338.49
216,270.79
148,686.17
50,000.00
45,000.00
40,000.00
TOTAL
3,795,890.45
FC
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.76
0.76
0.76
0.76
0.85
0.85
0.91
0.91
0.85
0.85
0.91
0.91
0.91
0.91
0.91
P. SOCIAL
2,161,980.86
35,767.20
20,049.40
256,532.50
26277.27
91409.82
138845.42
661,405.80
28559.74
302846.38
141706.58
11062.68
13386.20
14638.75
13344.00
19378.99
18167.12
13105.15
13610.61
12904.67
36311.78
13061.54
9321.61
756,683.58
41212.57
448612.11
122140.88
35656.59
20120.84
4719.76
8895.69
4838.22
738.85
5602.03
20307.70
11989.62
2650.34
7115.94
6819.01
12184.14
3079.31
250898.11
250898.11
114035.25
421.45
2301.17
97144.30
2265.33
44067.80
22541.22
32,724.00
18180.00
14544.00
242550.91
229100.42
196590.15
135155.73
45450.00
40905.00
36360.00
3,120,817.05
SISTEMA DE SANEAMIENTO
OBRAS PROVISIONALES Y TRABAJOS PRELIMINARES
LETRINAS SANITARIAS
LAVADERO DE USOS MULTILES INTRADOMICILIARIO
LINEA DE AGUA
LINEA DE DESAGUE
LAVATORIO MULTIPLE
BIODIGESTOR AUTOLIMPIABLE
POZO PERCOLADOR
CAJA DE REGISTRO DE LODOS
FLETE TERRESTRE
MITIGACION DE IMPACTOS AMBIENTALES - Saneamiento
GASTOS GENERALES 10.7431%
UTILIDAD 10%
SUPERVISION 8%
EXPEDIENTE TECNICO
TOTAL
P. MERCADO
2,473,827.17
20000
962946.06
584289.43
169027.9
202492.88
212768.65
436755.71
339529.07
51708.26
52000
26598.64
265717.91
250982.72
200786.18
138040.5
3,329,354.48
FC
0.80
0.79
0.80
0.77
0.79
0.79
0.79
0.79
0.85
0.85
0.85
0.85
0.91
0.91
P. SOCIAL
1,947,444.48
16040.00
755912.66
458908.2694
135560.38
156324.50
167023.39
342853.23
266530.32
40590.98
44067.80
22541.22
225184.67
212697.22
182514.64
125478.81
2,693,319.82