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