Costo Directo ### Gastos Generales 12.00% 3,723,342.75 Utilidad 8.00% 2,482,228.50 SUB TOTAL ### Impuestos 18.00% 6,702,016.95 TOTAL OBRA ### Supervision 7.00% 3,075,481.11 Seguimiento y Monitoreo 0.50% 219,677.22 Estudios Definitivos 1.00% 439,354.44 TOTAL PIP ### 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

Calculos Los Andes

Download XLSX Report

Upload
william-orestes-ramos-pacho
View
223
Download
1

Embed Size (px)

DESCRIPTION

detalles de construccion

Citation preview

Hoja1Costo Directo31,027,856.2738,201,501.44Gastos Generales12.00%3,723,342.754,584,180.17Utilidad8.00%2,482,228.503,056,120.12SUB TOTAL37,233,427.5245,841,801.73Impuestos18.00%6,702,016.958,251,524.31TOTAL OBRA43,935,444.4854,093,326.04

Supervision7.00%3,075,481.113,786,532.82Seguimiento y Monitoreo0.50%219,677.22270,466.63Estudios Definitivos1.00%439,354.44540,933.26

TOTAL PIP47,669,957.2658,691,258.75

Capataz33,704.9710.08339,746.1020.10677,368.78Operario323,959.638.062,611,114.6218.275,918,742.44Oficial134,992.167.541,017,840.8915.312,066,729.97Peon367,334.167.022,578,685.8013.775,058,191.38

6,547,387.4113,721,032.57

diferencia7,173,645.17