Documentos de Académico
Documentos de Profesional
Documentos de Cultura
SIN IMPUESTOS
RUBRO
MESES
COSTOS
0
10
20
2,940.00
2,940.00
2,940.00
2,940.00
2,940.00
2,940.00
2,940.00
4,410.00
4,410.00
4,410.00
4,410.00
4,410.00
4,410.00
4,410.00
4,410.00
7350.00
7350.00
7350.00
7350.00
7350.00
7350.00
7350.00
7350.00
10
20
COSTOS DE OPERACIN
COSTO POR ATENCIN EN POSTA ANUAL
12
245.00
2,940.00
2,940.00
2,940.00
2,940.00
2,940.00
12
367.50
4,410.00
4,410.00
4,410.00
4,410.00
7350.00
7350.00
7350.00
7350.00
TOTAL
AOS
5
MESES
COSTOS
0
AOS
5
12
291.55
3,498.60
3,498.60
3,498.60
3,498.60
3,498.60
3,498.60
3,498.60
3,498.60
3,498.60
3,498.60
3,498.60
3,498.60
12
437.33
5,247.90
8746.50
5,247.90
8746.50
5,247.90
8746.50
5,247.90
8746.50
5,247.90
8746.50
5,247.90
8746.50
5,247.90
8746.50
5,247.90
8746.50
5,247.90
8746.50
5,247.90
8746.50
5,247.90
8746.50
5,247.90
8746.50
U.M.
Exp. T.
Global
Unidad
Unidad
Unidad
Unidad
Unidad
Global
METRADO
1.00
1.00
43.00
120.00
1.00
1.00
1.00
1.00
0
293007.07
8,534.19
50318.21
40,412.45
27704.62
32796.12
29624.68
1274.66
12500.00
227578.31
34136.75
22757.83
1
0.00
2
0.00
3
0.00
4
0.00
PERIODO
5
0.00
6
0.00
7
0.00
8
0.00
9
0.00
10
0.00
20
-14097.83
-14097.83
Guard.
Global
Global
Global
1
1
1
1
293007.07
7410.00
4920.00
150.00
800.00
1540.00
7410.00
4920.00
150.00
800.00
1540.00
7410.00
4920.00
150.00
800.00
1540.00
7410.00
4920.00
150.00
800.00
1540.00
7410.00
4920.00
150.00
800.00
1540.00
7410.00
4920.00
150.00
800.00
1540.00
7410.00
4920.00
150.00
800.00
1540.00
7410.00
4920.00
150.00
800.00
1540.00
7410.00
4920.00
150.00
800.00
1540.00
7410.00
4920.00
150.00
800.00
1540.00
7410.00
4920.00
150.00
800.00
1540.00
7410.00
7410.00
7410.00
7410.00
7410.00
7410.00
7410.00
7410.00
7410.00
7410.00
-6687.83
U.M.
Exp. T.
Global
Unidad
Unidad
Unidad
Unidad
Unidad
Global
METRADO
1.00
1.00
43.00
120.00
1.00
1.00
1.00
1.00
0
342126.72
9,964.86
57433.29
4,757.77
31907.26
38722.03
34949.96
38760.76
1503.41
14875.00
265729.49
39859.42
26572.95
1
0.00
2
0.00
3
0.00
4
0.00
PERIODO
5
0.00
6
0.00
7
0.00
8
0.00
9
0.00
10
0.00
20
-17202.35
-17202.35
Guard.
Global
Global
Global
1
1
1
1
342126.72
7883.10
4920.00
178.50
952.00
1832.60
7883.10
4920.00
178.50
952.00
1832.60
7883.10
4920.00
178.50
952.00
1832.60
7883.10
4920.00
178.50
952.00
1832.60
7883.10
4920.00
178.50
952.00
1832.60
7883.10
4920.00
178.50
952.00
1832.60
7883.10
4920.00
178.50
952.00
1832.60
7883.10
4920.00
178.50
952.00
1832.60
7883.10
4920.00
178.50
952.00
1832.60
7883.10
4920.00
178.50
952.00
1832.60
7883.10
4920.00
178.50
952.00
1832.60
7883.10
7883.10
7883.10
7883.10
7883.10
7883.10
7883.10
7883.10
7883.10
7883.10
-9319.25
COSTOS DE OPERACIN
COSTO POR ATENCIN EN POSTA ANUAL
COSTOS INCREMENTALES
293,007.07
7,410.00
7,410.00
7,410.00
7,410.00
7,350.00
7,350.00
7,350.00
7,350.00
285657.07
60.00
60.00
60.00
AOS
5
10
20
7,410.00
7,410.00
7,410.00
7,410.00
7,410.00
7,410.00
-6,687.83
7,350.00
7,350.00
7,350.00
7,350.00
7,350.00
7,350.00
7,350.00
7,350.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
-14037.83
10
20
COSTOS DE OPERACIN
COSTO POR ATENCIN EN POSTA ANUAL
COSTOS INCREMENTALES
AOS
5
342,126.72
7,883.10
7,883.10
7,883.10
7,883.10
7,883.10
7,883.10
7,883.10
7,883.10
7,883.10
7,883.10
-9,319.25
8,746.50
8,746.50
8,746.50
8,746.50
8,746.50
8,746.50
8,746.50
8,746.50
8,746.50
8,746.50
8,746.50
8,746.50
333380.22
-863.40
-863.40
-863.40
-863.40
-863.40
-863.40
-863.40
-863.40
-863.40
-863.40
-18065.75
293,007.07
7,410.00
7,410.00
7,410.00
7,410.00
7,350.00
7,350.00
7,350.00
7,350.00
285,657.07
60.00
60.00
1.00
0.88
0.77
285657.07
52.63
46.17
AOS
5
VACT
6
10
20
7,410.00
7,410.00
7,410.00
7,410.00
7,410.00
7,410.00
7,410.00
7,350.00
7,350.00
7,350.00
7,350.00
7,350.00
7,350.00
7,350.00
7,350.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
0.67
0.59
0.52
0.46
0.40
0.35
0.31
0.27
0.07
40.50
35.52
31.16
27.34
23.98
21.03
18.45
16.18
-1021.42
285,028.67