Escolar Documentos
Profissional Documentos
Cultura Documentos
COSTO DIRECTO 489,337.54 31,928.61 37,373.38 34,900.52 37,322.03 31,816.16 34,781.31 37,540.14 25,168.87 18,533.67 21,854.05 21,747.50 23,265.13 25,032.52 35,384.67 42,333.51 30,355.47 489,337.54
GASTOS GENERALES 10 % 48,933.75 3192.86 3737.34 3490.05 3732.20 3181.62 3478.13 3754.01 2516.89 1853.37 2185.40 2174.75 2326.51 2503.25 3538.47 4233.35 3035.55 48933.75
UTILIDAD 10 % 48,933.75 3192.86 3737.34 3490.05 3732.20 3181.62 3478.13 3754.01 2516.89 1853.37 2185.40 2174.75 2326.51 2503.25 3538.47 4233.35 3035.55 48933.75
SUB TOTAL 587,205.05 38314.34 44848.05 41880.62 44786.43 38179.39 41737.57 45048.17 30202.64 22240.40 26224.86 26097.00 27918.15 30039.03 42461.61 50800.21 36426.56 587205.05
IMPUESTO 19 % 111,568.96 7279.72 8521.13 7957.32 8509.42 7254.08 7930.14 8559.15 5738.50 4225.68 4982.72 4958.43 5304.45 5707.42 8067.71 9652.04 6921.05 111568.96
PRESUPUESTO DE OBRA 698,774.01 45,594.06 53,369.18 49,837.94 53,295.86 45,433.47 49,667.71 53,607.33 35,941.14 26,466.08 31,207.58 31,055.43 33,222.60 35,746.44 50,529.31 60,452.25 43,347.61 698,774.01