Professional Documents
Culture Documents
19-Sep-11
DATOS DE INDIRECTOS
2,346,421.97
2.0064 %
6.00 %
Porcentaje de Financiamiento:
306,796.95
3,003,168.31
4.4500 %
Revisin y Autorizacin: 15
33.0000 %
20
Total de Dias: 41
CETES
3.6269 %
ao de la Licitacin:
0.035
Porcentaje de anticipo:
Porcentaje de utilidad:
10.0000 %
Porcentaje de Indirectos:
15.5692 %
10/15/2010
Duracin en Dias:
30.00%
30.00%
PTU**
Ambos (+ y -)
Importe Total de Obra
10.00%
2011
No. de Personas
No. de Jornales
Fecha de terminacin:
12/31/2010
Plazo en dias:
Costo Directo+Indirecto
30.00%
%
Total
78
78
Das naturales
Factor por
periodo
ao del periodo
PORCENTAJE
DEL PERIODO
SEM 1
0.4286
2011
0.15%
4,470.23
SEM 2
1.0000
2011
4.24%
127,452.36
SEM 3
1.0000
2011
8.79%
264,125.47
SEM 4
1.0000
2011
23.02%
691,182.59
540,031.68
SEM 5
1.0000
2011
8.52%
255,994.34
SEM 6
1.0000
2011
5.97%
SEM 7
1.0000
2011
9.23%
SEM 8
1.0000
2011
SEM 9
1.0000
SEM 10
SEM 11
SEM 12
Fecha de Inicio:
IMPORTE DEL
PERIODO
COSTO MATERIALES
POR PERIODO
COSTO MANO DE
OBRA POR
PERIODO
COSTO
EQUIPO
POR
PERIODO
301.52
% DE
AVANCE
1,009.92
2,530.08
0.15%
99,580.51
73,160.93
22,699.37
673.93
206,365.33
168,315.02
33,340.42
1,423.21
8.79%
461,910.19
75,305.68
2,815.14
23.02%
200,012.35
142,645.11
55,411.86
1,953.52
8.52%
179,260.55
140,059.05
103,784.60
32,692.85
3,580.18
277,184.19
216,568.31
160,984.81
47,508.74
8,073.83
9.23%
13.11%
393,655.05
307,568.79
247,883.83
55,525.21
4,158.51
13.11%
2011
13.69%
411,108.79
321,205.67
243,877.64
73,891.84
3,437.59
13.69%
1.0000
2011
9.51%
285,744.55
223,256.65
169,787.51
51,223.80
2,245.23
9.51%
1.0000
2011
2.16%
64,932.88
50,733.07
28,234.69
21,128.08
1,374.67
2.16%
0.7143
2011
1.60%
48,057.31
37,547.92
19,149.56
17,370.34
1,031.74
1.60%
4.24%
5.97%
100.00%
78
Monto TotaL
Porcentaje
$208,922.93
8.9039%
ADMINISTRATIVOS
CATEGORIAS
CANTIDAD
SALARIO MENSUAL
IMPORTE
Personal Tcnico
SUPERINTENDENTE
1.00
15,000.00
39,000.00
Incluye Prestaciones
RESIDENTE GENERAL
1.00
12,000.00
31,200.00
AUXILIAR DE RESIDENTE
1.00
8,000.00
20,800.00
10,000.00
7,000.00
ING. TOPOGRAFO
10,000.00
CADENERO
3,500.00
1.00
10,000.00
26,000.00
ING. DE LABORATORIO
AUXILIAR DE LABORATORIO
1.00
4,000.00
10,400.00
Personal Administrativo
ADMINISTRADOR DE OBRA
0.60000000
11,000.00
17,160.00
Incluye Prestaciones
AUXILIAR ADMINISTRATIVO
0.59437000
8,000.00
12,362.90
ALMACENISTA GENERAL
1.00
5,600.00
14,560.00
AUXILIAR ALMACENISTA
1.00
4,000.00
10,400.00
ELECTRICISTA
4,000.00
MECANICO
4,000.00
BODEGUERO
6,000.00
VELADOR
1.00
5,600.00
14,560.00
CHOFER
1.00
4,800.00
12,480.00
SECRETARIA
1.00
3,600.00
9,360.00
4,000.00
AUXILIAR DE LIMPIEZA
GASTOS DIRECTIVOS
TECNICOS Y
MONTO TOTAL
PORCENTAJE
ADMINISTRATIVOS
$112,398.00
4.7902%
CATEGORIAS
CANTIDAD
SALARIO MENSUAL
IMPORTE
Personal Directivo
DIRECTOR GENERAL
0.20
45,000.00
23,400.00
Incluye Prestaciones
GERENTE GENERAL
0.20
25,000.00
13,000.00
GERENTE DE CONTROL
12,000.00
GERENTE DE CONSTRUCCION
15,000.00
GERENTE DE CONSTRUCCION
12,000.00
12,000.00
15,000.00
12,000.00
15,000.00
8,000.00
10,000.00
8,000.00
15,000.00
8,000.00
15,000.00
Personal Tcnico
Incluye Prestaciones
0.50
CAPTURISTA DE DATOS
Personal Administrativo
CONTADOR
0.40
15,600.00
15,600.00
Incluye Prestaciones
AUXILIAR DE CONTADOR
6,000.00
7,000.00
5,000.00
0.60
12,000.00
18,720.00
0.60
8,000.00
12,480.00
ALMACENISTA GENERAL
3,500.00
AUXILIAR ALMACENISTA
3,000.00
MECANICO
4,000.00
5,200.00
RECEPCIONISTA
4,500.00
VELADOR
3,800.00
SECRETARIA
0.40
5,408.00
MENSAJERO
0.25
3,800.00
2,470.00
CHOFER
0.25
4,800.00
3,120.00
AUXILIAR DE LIMPIEZA
0.25
4,000.00
2,600.00
NOTA: del rengln 63 al 117 se encuentran ocultos. Son las categorias de personal de campo y oficina central.
LISTADO DE PERSONAL DE CAMPO
Personal Tcnico
SUPERINTENDENTE
RESIDENTE GENERAL
AUXILIAR DE RESIDENTE
ING. SEGURIDAD INDUSTRIAL
AUXILIAR SEGURIDAD INDUSTRIAL
ING. TOPOGRAFO
CADENERO
ING. DE LABORATORIO
AUXILIAR DE LABORATORIO
Personal
Administrativo
ADMINISTRADOR DE OBRA
AUXILIAR ADMINISTRATIVO
ALMACENISTA GENERAL
AUXILIAR ALMACENISTA
ELECTRICISTA
MECANICO
BODEGUERO
VELADOR
CHOFER
SECRETARIA
AUXILIAR DE LIMPIEZA
Personal Directivo
DIRECTOR GENERAL
GERENTE GENERAL
GERENTE DE CONTROL
GERENTE DE CONSTRUCCION
GERENTE DE PLANEACION
Personal Tcnico
Personal
Administrativo
CONTADOR
AUXILIAR DE CONTADOR
JEFE DEPTO. FACTURACION
AUXILIAR DEPTO. FACTURACION
JEFE DEPTO. COMPRAS
AUXILIAR DEPTO. COMPRAS
ALMACENISTA GENERAL
AUXILIAR ALMACENISTA
MECANICO
SECRETARIA
RECEPCIONISTA
VELADOR
MENSAJERO
CHOFER
AUXILIAR DE LIMPIEZA
24.362200%
$321,320.93
oficina central.
PLAZO:
IX.10
ANLISIS PARA LA DETERMINACIN DEL CARGO INDIRECTO
MONTO DE LA OBRA A C.D. $
TOTAL DE COSTOS INDIRECTOS
CONCEPTO
I.
a.
b.
c.
d.
e.
f.
g.
II.
a.
b.
c.
d.
e.
f.
g.
III.
a.
b.
IV.
a.
b.
c.
d.
V.
a.
b.
c.
d.
e.
f.
g.
VI.
CAPACITACION Y ADIESTRAMIENTO
VII.
SEGURIDAD E HIGIENE
VIII.
36,400.00
15,600.00
60,398.00
PORCENTAJE
1.5513%
0.6648%
2.5740%
112,398.00
1,877.14
1,055.89
1,407.85
0.0800%
0.0450%
0.0600%
4,340.88
2,346.42
469.28
469.28
0.1000%
0.0200%
0.0200%
234.64
1,055.89
4,692.84
9,268.37
0.0100%
0.0450%
0.2000%
469.28
0.0200%
7,039.27
3,519.63
0.3000%
0.1500%
SEGUROS Y FIANZAS
a. Primas por Seguro
b. Primas por Fianzas
SUBTOTALES
IX.
10,558.90
137,035.43
TOTALES
5.8402%
$
365,319.12
1 DIAS
NDIRECTO
2,346,421.97
127,400.00
81,522.93
PORCENTAJE
5.4295%
3.4744%
208,922.93
1,173.21
0.0500%
469.28
3,519.63
1,173.21
6,335.34
0.0200%
0.1500%
0.0500%
2,346.42
0.1000%
2,346.42
1,173.21
469.28
469.28
0.0500%
0.0200%
0.0200%
58.66
117.32
0.0025%
0.0050%
2,287.76
117.32
0.0050%
5,927.49
0.2526%
5,927.49
469.28
0.0200%
469.28
469.28
469.28
469.28
0.0200%
0.0200%
0.0200%
0.0200%
2,346.42
228,283.69
9.7290%
% INDIRECTO
15.5692%
PLAZO:
CONCEPTO
MONTO
I.
II.
III.
SERVICIOS
IV.
FLETES Y ACARREOS
V.
GASTOS OFICINA
VI.
CAPACITACION Y ADIESTRAMIENTO
VII.
SEGURIDAD E HIGIENE
MONTO
112,398.00
4.7902%
208,922.93
4,340.88
0.1850%
6,335.34
9,268.37
0.3950%
2,287.76
469.28
0.0200%
117.32
10,558.90
0.4500%
5,927.49
TOTALES
2,346.42
137,035.43
TOTALES $
ADMINISTRACION DE CAMPO
2,346.42
2,346,421.97
5.8402%
365,319.12
228,283.69
V.
CIN DE JUSTICIA
1 DIAS
DMINISTRACION DE CAMPO
%
TOTALES
MONTO
8.9039%
321,320.93
13.6941%
0.2700%
10,676.22
0.4550%
0.1000%
2,346.42
0.1000%
0.0975%
11,556.13
0.4925%
0.0050%
586.61
0.0250%
0.2526%
16,486.39
0.7026%
0.1000%
2,346.42
0.1000%
9.7290%
365,319.12
15.5692%
% INDIRECTO
15.5692%
78
78
78
3
3
3
7
7
7
7
7
7
7
7
7
7
7
7
78
78
3
3
7
7
7
7
7
7
7
7
46.8
46.361
78
78
1.8
1.7831
3
3
4.2
4.1606
7
7
4.2
4.1606
7
7
4.2
4.1606
7
7
4.2
4.1606
7
7
78
78
78
3
3
3
7
7
7
7
7
7
7
7
7
7
7
7
DIRECTOR GENERAL
15.6
0.6
1.4
1.4
1.4
1.4
GERENTE GENERAL
15.6
0.6
1.4
1.4
1.4
1.4
39
1.5
3.5
3.5
3.5
3.5
31.2
1.2
2.8
2.8
2.8
2.8
ING. DE LABORATORIO
AUXILIAR DE LABORATORIO
Personal administrativo incluye: Prestaciones
ADMINISTRADOR DE OBRA
AUXILIAR ADMINISTRATIVO
ALMACENISTA GENERAL
AUXILIAR ALMACENISTA
VELADOR
CHOFER
SECRETARIA
PERSONAL DE OFICINA CENTRAL
Personal directivo incluye: Prestaciones
46.8
1.8
4.2
4.2
4.2
4.2
46.8
1.8
4.2
4.2
4.2
4.2
SECRETARIA
31.2
1.2
2.8
2.8
2.8
2.8
MENSAJERO
19.5
0.75
1.75
1.75
1.75
1.75
CHOFER
AUXILIAR DE LIMPIEZA
19.5
19.5
0.75
0.75
1.75
1.75
1.75
1.75
1.75
1.75
1.75
1.75
Terminacin:
Duracin (dias)
FIRMA
2011
SEM 7
2011
SEM 8
2011
SEM 9
2011
SEM 10
2011
SEM 11
2011
SEM 12
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
5
5
5
7
7
7
7
7
7
7
7
7
7
7
7
5
5
4.2
4.1606
7
7
4.2
4.1606
7
7
4.2
4.1606
7
7
4.2
4.1606
7
7
4.2
4.1606
7
7
4.2
4.1606
7
7
3
2.9719
5
5
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
5
5
5
1.4
1.4
1.4
1.4
1.4
1.4
1.4
1.4
1.4
1.4
1.4
1.4
3.5
3.5
3.5
3.5
3.5
3.5
2.5
2.8
2.8
2.8
2.8
2.8
2.8
4.2
4.2
4.2
4.2
4.2
4.2
4.2
4.2
4.2
4.2
4.2
4.2
2.8
2.8
2.8
2.8
2.8
2.8
1.75
1.75
1.75
1.75
1.75
1.75
1.25
1.75
1.75
1.75
1.75
1.75
1.75
1.75
1.75
1.75
1.75
1.75
1.75
1.25
1.25
Inicio
Terminacin
Duracin (dias)
1
FIRMA
LA DIRECCION,
CURACIN DE JUSTICIA
Inicio
Terminacin
Duracin (dias)
1
Inicio
Terminacin
Duracin (dias)
1
FIRMA
LA DIRECCION,
ING. DE LABORATORIO
AUXILIAR DE LABORATORIO
Personal administrativo incluye: Prestaciones
ADMINISTRADOR DE OBRA
AUXILIAR ADMINISTRATIVO
ALMACENISTA GENERAL
AUXILIAR ALMACENISTA
VELADOR
CHOFER
333.33
26,000.00
1,000.00
2,333.33
2,333.33
2,333.33
133.33
10,400.00
400.00
933.33
933.33
933.33
Subtotal
127,400.00
366.67
17,160.00
660.00
1,540.00
1,540.00
1,540.00
266.67
12,362.93
475.49
1,109.49
1,109.49
1,109.49
186.67
14,560.00
560.00
1,306.67
1,306.67
1,306.67
133.33
10,400.00
400.00
933.33
933.33
933.33
186.67
14,560.00
560.00
1,306.67
1,306.67
1,306.67
160.00
12,480.00
480.00
1,120.00
1,120.00
1,120.00
Subtotal
81,522.93
1,500.00
23,400.00
900.00
2,100.00
2,100.00
2,100.00
833.33
13,000.00
500.00
1,166.67
1,166.67
1,166.67
Subtotal
36,400.00
400.00
15,600.00
600.00
1,400.00
1,400.00
1,400.00
Subtotal
15,600.00
500.00
15,600.00
600.00
1,400.00
1,400.00
1,400.00
400.00
18,720.00
720.00
1,680.00
1,680.00
1,680.00
266.67
12,480.00
480.00
1,120.00
1,120.00
1,120.00
SECRETARIA
173.33
5,408.00
208.00
485.33
485.33
485.33
MENSAJERO
CHOFER
AUXILIAR DE LIMPIEZA
126.67
2,470.00
95.00
221.67
221.67
221.67
160.00
3,120.00
120.00
280.00
280.00
280.00
133.33
2,600.00
100.00
233.33
233.33
233.33
Subtotal
Subtotal por periodo
Subtotal acumulado
60,398.00
12,358.49
12,358.49
28,836.49
41,194.99
28,836.49
70,031.48
28,836.49
98,867.97
321,320.93
Dependencia:
Concurso No.
CURACIN DE JUSTICIA
Inicio
Terminacion
Duracion (dias)
1
FIRMA
2011
SEM 6
2011
SEM 7
2011
SEM 8
2011
SEM 9
2011
SEM 10
2011
SEM 11
2011
SEM 12
3,500.00
3,500.00
3,500.00
3,500.00
3,500.00
3,500.00
3,500.00
2,500.00
2,800.00
2,800.00
2,800.00
2,800.00
2,800.00
2,800.00
2,800.00
2,000.00
1,866.67
1,866.67
1,866.67
1,866.67
1,866.67
1,866.67
1,866.67
1,333.33
2,333.33
2,333.33
2,333.33
2,333.33
2,333.33
2,333.33
2,333.33
1,666.67
933.33
933.33
933.33
933.33
933.33
933.33
933.33
666.67
1,540.00
1,540.00
1,540.00
1,540.00
1,540.00
1,540.00
1,540.00
1,100.00
1,109.49
1,109.49
1,109.49
1,109.49
1,109.49
1,109.49
1,109.49
792.51
1,306.67
1,306.67
1,306.67
1,306.67
1,306.67
1,306.67
1,306.67
933.33
933.33
933.33
933.33
933.33
933.33
933.33
933.33
666.67
1,306.67
1,306.67
1,306.67
1,306.67
1,306.67
1,306.67
1,306.67
933.33
1,120.00
1,120.00
1,120.00
1,120.00
1,120.00
1,120.00
1,120.00
800.00
2,100.00
2,100.00
2,100.00
2,100.00
2,100.00
2,100.00
2,100.00
1,500.00
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
833.33
1,400.00
1,400.00
1,400.00
1,400.00
1,400.00
1,400.00
1,400.00
1,000.00
1,400.00
1,400.00
1,400.00
1,400.00
1,400.00
1,400.00
1,400.00
1,000.00
1,680.00
1,680.00
1,680.00
1,680.00
1,680.00
1,680.00
1,680.00
1,200.00
1,120.00
1,120.00
1,120.00
1,120.00
1,120.00
1,120.00
1,120.00
800.00
485.33
485.33
485.33
485.33
485.33
485.33
485.33
346.67
221.67
221.67
221.67
221.67
221.67
221.67
221.67
158.33
280.00
280.00
280.00
280.00
280.00
280.00
280.00
200.00
233.33
233.33
233.33
233.33
233.33
233.33
233.33
166.67
28,836.49
127,704.47
28,836.49
156,540.96
28,836.49
185,377.45
28,836.49
214,213.95
28,836.49
243,050.44
28,836.49
271,886.93
28,836.49
300,723.43
20,597.51
321,320.93
Inicio
Terminacion
FIRMA
VICIO ENCARGADO DE LA DIRECCION,
Duracion (dias)
1
Dependencia:
S Y DESARROLLO URBANO
Fecha:
19-Sep-11
NACIN TERRITORIAL DE PROCURACIN DE JUSTICIA
PUEBLOS", DENTRO DEL PERIMETRO DE LA
Concurso No.
Inicio
Terminacion
Duracion (dias)
1
Inicio
Terminacion
FIRMA
VICIO ENCARGADO DE LA DIRECCION,
Duracion (dias)
1
EL DIA:
October 7, 2010
OBRA:
LUGAR:
ADMINISTRADOR UNICO
IX.11
ANLISIS, CLCULO E INTEGRACIN DEL COSTO POR FINANCIAMIENTO
Inicio:
15-Oct-10
2,346,421.97
INDIRECTO DE OBRA:
12.3558%
2,636,341.18
3,003,168.31
ANTICIPOS
Terminacion:
31-Dec-10
MONTO A EJERCER
IMPORTE DE ANTICIPOS
1a. ASIGNACION
2a. ASIGNACION
1er EJERCICIO
2do EJERCICIO
1er EJERCICIO
0.00%
0.00%
3,003,168.31
0.00
0.00
%Am1= AMORTIZACION
1er Ejercicio
%Am1= ( Anticipo / 1er + 2do Ejercicio)
2do Ejercicio
0.0000%
Ipa2=Spa1+2do.anticipo
INGRESOS
PERIODO
ANTICIPOS
0.00
%Am2= AMORTIZACION
0.00
ESTIMACIONES
0.0000%
EGRESOS
AMORTIZACION
0.00
GASTOS DE OBRA
ANTICIPO
(CD+I)
PROVEEDORES *
COBROS
0.00
0.00
0.00
SEM 1
0.00
4,470.30
0.00
0.00
3,924.27
0.00
SEM 2
0.00
127,452.36
0.00
4,470.30
111,884.47
0.00
SEM 3
0.00
264,125.46
0.00
127,452.36
231,863.40
0.00
SEM 4
0.00
691,182.58
0.00
264,125.46
606,756.90
0.00
SEM 5
0.00
255,994.33
0.00
691,182.58
224,725.46
0.00
SEM 6
0.00
179,260.55
0.00
255,994.33
157,364.46
0.00
SEM 7
0.00
277,184.19
0.00
179,260.55
243,327.05
0.00
SEM 8
0.00
393,655.05
0.00
277,184.19
345,571.38
0.00
SEM 9
0.00
411,108.79
0.00
393,655.05
360,893.20
0.00
SEM 10
0.00
285,744.52
0.00
411,108.79
250,841.77
0.00
SEM 11
0.00
64,932.88
0.00
285,744.52
57,001.54
0.00
SEM 12
0.00
48,057.30
0.00
64,932.88
42,187.26
0.00
0.00
0.00
0.00
48,057.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
TOTALES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,003,168.31
2,636,341.18
0.00
3,003,168.31
0.00
PORCENTAJE DE FINANCIAMIENTO=
0.00
FIRMA
CIAMIENTO
Duracion:
4.4500%
78 Dias
% APLICABLE AL PERIODO
33.0000%
4.2067%
0.1026%
LOP ART. 54 P. 1 y 2
41
IMPORTE DE ANTICIPOS
INDICADOR ECONOMICO
2do EJERCICIO
CETES
0.00
%Am2= AMORTIZACION
IMPORTES
DIFERENCIA
0.00
DIFERENCIA
ACUMULADA
FINANCIAMIENTO
0.00
0.00
-3,924.27
-3,924.27
-165.08
-107,414.17
-111,338.44
-4,683.69
-104,411.04
-215,749.48
-9,075.96
-342,631.44
-558,380.92
-23,489.48
466,457.12
-91,923.81
-3,866.97
98,629.87
6,706.06
0.00
-64,066.50
-57,360.45
-2,412.99
-68,387.19
-125,747.64
-5,289.84
32,761.85
-92,985.79
-3,911.64
160,267.02
67,281.24
0.00
228,742.98
296,024.21
0.00
22,745.62
318,769.83
0.00
48,057.30
366,827.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
52,895.65
2,636,341.18
(-)
-52,895.65
%=
2.0064%
IX.12
CARGO POR UTILIDAD
CONCEPTO
CLAVE
CD
COSTO DIRECTO
CI
I.-INDIRECTO
CF
II.-FINANCIAMIENTO
Up%
UTILIDAD PROPUESTA
ISR= IMPUESTO SOBRE LA RENTA
PTU= PARTICIPACION DE LOS TRABAJADORES EN LA UTILIDAD
%U
CU
TOTAL UTILIDAD
PORCENTAJE TOTAL DE UTILIDAD ( %=Total utilidad * 100 / (CD+CI+CF) )
GRUPO SANTA BRENDA, S.A. DE C.V.
C.P. CELIA CUENCA HERNANDEZ
ADMINISTRADOR UNICO
7-Oct-10
IX.12
CARGO POR UTILIDAD
FORMULA
IMPORTE
2,346,421.97
289,919.12
12.3558%
52,895.65
2.0064%
6.0000%
30.00%
10.00%
%U =6 % / [ 1- (30%+ 10% ) ]
($ 2,346,421.97 + $ 289,919.12 + $ 52,895.65) * 10% =
10.0000%
268,923.67
0.00
268,923.67
[$ 268,923.67 / ($ 2,346,421.97 + $ 289,919.12 + $ 52,895.65)] * 100%
10.0000%
IX.13
CARGOS ADICIONALES
CONCEPTO
CLAVE
CD
COSTO DIRECTO
CI
I.-INDIRECTO
CF
II.-FINANCIAMIENTO
UT
CARGOS ADICIONALES
APORTACIONES POR CONCEPTO DE:SERVICIO DE VIGILANCIA, INSPECCION Y
CONTROL (SECODAM CSEC=Subtotal/(1-.005)-Subtotal).
7-Oct-10
IX.13
CARGOS ADICIONALES
FORMULA
IMPORTE
2,346,421.97
Subtotal
289,919.12
12.3558%
52,895.65
2.0064%
268,923.67
10.0000%
2,958,160.41
107,290.79
3.6269%
0.00
0
TOTAL DE CARGOS ADICIONALES
0.00
0.0000%
107,290.79
3.6269%
7-Oct-10
IX.14
ANLISIS DEL INDIRECTO INTEGRADO
CONCEPTO
CLAVE
COSTO DIRECTO
IMPORTE
2,346,421.97
1 ADMINISTRACION CENTRAL
1.1 OFICINA CENTRAL
137,035.43
152,883.69
TOTAL DE INDIRECTOS
2 FINANCIAMIENTO
289,919.12
52,895.65
3 UTILIDAD
268,923.67
4 CARGOS ADICIONALES
107,290.79
3,065,451.21
FACTOR DE SOBRECOSTO
PORCENTAJE
GRUPO SANTA BRENDA, S.A. DE C.V.
C.P. CELIA CUENCA HERNANDEZ
ADMINISTRADOR UNICO
5.8402%
6.5156%
12.3558%
2.0064%
10.0000%
3.6269%
0.2436
24.3622%