Costo Directo

Gastos Generales
Utilidad

31,027,856.27
12.00%

3,723,342.75

8.00%

2,482,228.50

SUB TOTAL
Impuestos

37,233,427.52
18.00%

TOTAL OBRA

6,702,016.95
43,935,444.48

Supervision

7.00%

3,075,481.11

Seguimiento y Monitoreo

0.50%

219,677.22

Estudios Definitivos

1.00%

439,354.44

TOTAL PIP

47,669,957.26

Capataz

33,704.97

10.08

339,746.10

Operario

323,959.63

8.06

2,611,114.62

Oficial

134,992.16

7.54

1,017,840.89

Peon

367,334.16

7.02

2,578,685.80
6,547,387.41

38,201,501.44
4,584,180.17
3,056,120.12
45,841,801.73
8,251,524.31
54,093,326.04
3,786,532.82
270,466.63
540,933.26
58,691,258.75

20.10

677,368.78

18.27

5,918,742.44

15.31

2,066,729.97

13.77

5,058,191.38
13,721,032.57

diferencia

7,173,645.17