‘COSTOS INDIR COSTO DIRECTO $2°000,000.00 cosTo DIREC LOCAL ZONA URBANA | FORANEA 300KILOMETROS| LOCAL ZONA URBANA DURACION omeses | DURACION ‘SMESES| DURACION meses | i —T Pu. [Mes IMPORTE U. Mes} morte | pu, [ee] mporre, L.GASTOS TECNICOS ¥ ADMINISTRATIVOS | ee de obra s 5 s s $ 5 | | 2 Retidente frente 769345 |7 | 33,854.15 | 10,25794 | 9 | 92,321.46 | 1028794] 9 | 92,321.46 3. “yudante residente frente 1 769345] 8| 61,547.60 4. iesidente Frente 2 5. Ayudante residente frente 2 6.Residente frente 3 7. Ayudante residente frente 3 SB. tngeniero topégrato 9.Cadenero 10,Estadalero {1 Ingeniero laboratorio 12, Ayudante laboratorio 13. Jefe administrativo 14, Ayudante administrative 15. Almacenista general 4.oosé | 6] 2424336 | 4478s | 8 | 3590280 | 4.04056] 8] 3232048 16. Almacenista frente 2 4000.56] 3 | 3232440 17. Almacenista frente 3 18. Chofer 430967] 8} 34,477.36 19. Mecénico 22. Vendor 3,958.66 | 6] 23,151.96 | 3,958.66] 8} 31,669.28 | 3,958.66] 8 | 31,669.28 | $120,804.85 $185,167.38 ts9ssse | 34sv23') 8 | 2527386 |3¢3,159.29] 8 | r5ga.s2 $360486.18 Il TRASLADO PERSONAL OBRA 1. Jefe de obra 2. Residentes 1.00000} | 9,000.00 3. Avudantes 4, Administrativos 5. Supervision 1,000.00] 9 | 9,000.00 | Il COMUNICACIONES Y FLETES 1. Teléfono obra 250.00] 9 Etat che Canes asco] | an000 ‘tapes sooo | sooan 5 come achon somo] t | tou tape som] 8] Stoo 1 amp eao mayer Chemport slp mea yer ss000 fio] 1sm00} use | 1] seono0 | sooo} | 45000 ricioy domme sooo |>| 20040 20000) 9] 2250000 10min oye ma ‘amity cept 250000] «| 2x01 as yes TOTAL Mi: 5,000.00 9,650.00‘COSTOS INDIRECTOS DE CAMPO GosT0 DIRECTO sot COsTO DIRDCTO ISO mo ZowAawnoanA| FORANEA s0OwiLOWETROE | Local” ona uRHANA | FORANEA 100 LONE ‘MEsts | punacion tones | punacron _“iawases | ponaclon vo @]_awoere [ ru. fo] owonre | ru. Juo[ arom | ru. uo] aro pt me s 8 $23,080.36 | 13] $300,044.68} $ 2947049 115] saa, 9) 9232146] 14,104.67 | 11] 158,181.37 | 16,669.15 | 12] 200,029.80} 21,798.12 J14 | 305.1 8) 6154760] 1154018 Ji] 1s¢01.80 | 769345 | 12] ozazi40] tnsdous {ia} 161,5 10,257.94 | 12] 123,095.28] 15,386.91 14] 2154 769345 [12] 92,321.40] 11,540.18 J14] 161.5 , 10,257.94 | 12| 123,095.28] 1538691] 14] 215, esas |12| 9232140] 11,540.18 14] 61,5 1025794 | 3] 30,778a2] 1538691 | 5 163 319923 | 3| 947769] 3,159.23 | s 15, 35923 | 3] 947769] 3,159.23] s 15) 769345 | | 6154760] 11,540.18] 10} 115, 448785 | 8} 35,902.80] 4487.85 | 10 4a to2s796 13] 133,352.22] 15,386.91 ]15} 230, $1297 | 12) 6154764] 8975.70 ]14| 125, 8 | 3232648 | 512897 [10] 51,289.70 | 404056 | 12] 484a6.72] 6411.21 | 14 89, s| 3232448 | 4,040.56 |10] 4o40s6o | 404056 | 12} 4aan6.72] 4.04056 | 14 56.5 404056 | 12| 48,486.72| 4,040.56 | 14 $6, 8 | 3447736 | 4487.85 [10] 44,878.50 | 204,309.67] 12] 103,432.08] 2( 4,487.85)]14] 1256 agaias |12| setae) 4,6ar.is | 14 648 441498 | 12] 52,979.76] 4,414.98 | 14 618 3,199.23 | 13] 41,069.99] 3,159.23 J 1a 44 8] 31669.28 | 3,958.56 |10] 39,586.60 | 20395866] 12] 95,007.84] 2 3.95866) 14] 1108 418487 | 12 so.21846] 4,184.87 | 14 $83 397816 |12| 47,737.92] 3,978.16 | 14 554 8] 75821.s2 | 36,159.23) [10] 94,776.90 | 103,159.23) } 12] 379,107.60} 10 (3,159.23)] 14} 442 ft '5360486.18 $541,490.47 ls 2'336,017.65 [| s34ssi —— 2,900.00 | 15 30,0 1,500.00 | 11 16,500.00 3 2,000.00)] 15 90,0 500.00 |10] 5,000.00 3 (2,000.00)] 15 90.0 5 200000} 15] 1504 20,000.00 3,000.00 | 15 45, ~ —— a 41,500.00 1,000.00 ]11} 11,000.00 | 1,000.00 | 11] 11.00.00) 4,000.00 | 15 609 1,000.00 | 14 14.0 50.00 | 10 500.00 100.00 | 14 14 50.00 | 10 500,00 00,00 | 14 10 400.00 | 10] 1,000.00 150.00 | 14 2M 100.00 |10| 4,000.00 200.00 | 14 28 Lote 1} 10,000.00 Loe | t 80,0 0 | 4500.00 uote | 1} 20,000.00 | Late 1} 1000000} Lote | t 200 9| 22,500.00 | 2,500.00 11] 27,500.00 | 2¢2,50000)| 11] 27,500.00] 2 (2,500.00)] 1 37,5 8] 28,000.00 | 3,500.00 | 10] 35,000.00 | 23,500.00) 10] 70,000.00) 2 3,500.00)} 14 98,0 ‘$5,000.00 96,500.00 128,500.00 322.8 phTOTAL I: 91650.00 IV. CONSTRUCCIONES PROVISIONALES 41. Cerea y puertas 2. Caseta y veladores 3. Oficina 4. Bodega cubierta 5. Almacén descubierto 6. Dermitorios 7. Senitarios 8.Comedores y cocinas 9. Instalaciones hidréulicas 10. Instalaciones eléctricas 11. Camino acces TOTAL IV: J ‘V. CONSUMOS ¥ VARIOS 1, Consumo eléctrico 2. Consumo agua 3. Transformador depreciacién 4. Equipo oficina depreciacién ‘5. Equipo campamento depreciacién 6. Equipo laboratorio depreciacién 7. Fotografia 8. Sindicato 9. Letreros 10. Papeleria y copias 100.00 50.00 200.00 100.00 150.00 Lote 100.00 LI Vatios 100.00, TOTAL GASTOS OBRA: PORCENTAJE GASTOS OBRA: 140,106.85 7.01% 236 817.38 11.849 919,886.18 ‘5.20%3,000.00 3,000.00 8,000.00, 8,000.00, 3,000.00 8,000.00 3,000.00 4.50000 | 1] 4,500.00 | 20,000.00 20,000.00 400000 | 1] 4,000.00 } 5,000.00 $,000.00 10,000.00 | 1} 10,000.00 | 60,000.00 60,000.00 10,000.00 | 1) 10,000.00 | $0,000.00 0,000.00 6,000.00 1.00000 | 1} 15,000.00 5,000.00 | 11 5,000.00 | 25,000.00 10,000.00 | 1] — 10,000.00 11,000.00 | 1} 11,000.00 | 40,000.00 5,000.00 | 1] — ,000.00 } 70,000.00 10,000.00 | 1} 10,000.00 134,500.00 276,000.00 25,000.00 6,000.00 85,000.00 70,000.00 10,000.00 75,000.00 0,000.00 100,000.00 50,000.00 {80,000.00 40,000.00, 25,000.00 6,000.00 85,000.00, 70,000.00, 10,000.00 175,000.00 50,000.00, 100,000.00 0,000.00 180,000.00, 40,000.00 591,000.00, 32,000.00 16,000.00 2,000.00 1600.00 8,000.00 4,000.00 2,400.00 2,400.00 68,400.00 319,886.18 5.209 40,000.00 20,000.00 7,900.00 4,000.00 50,000.00 30,000.00, 77:900.00 44,000.00 50,000.00 30,000.00 2,000.00 10,000.00 Lote 20,000.00 2,000.00 300.00 3,600.00 19,000.00 | 3,000.00 33,000.00 4,000.00 Lote 10,000.00 10,0000 | 1,000.00 412,000.00 10,000.00 [8 2000 | wo 29160000 A 571,990.47 8.72% 1,900.00 12,000.00 7,900.00 4,000.00 50,000.00 30,000.00 Lote Lote 300.00 3,000.00 Lote 2,000.00 2,000.00 98,000.00, 56,000.00, 50,000.00, 30,000.00 40,000.00, 20,000.00, 4,200.00 42,900.00 10,000.00, 28,000.00 28,000.00 406,200.00 '57180,00765 691%