Sobrecostos
Sobrecostos
Sobrecostos
DATOS DE INDIRECTOS DATOS DEL FINANCIAMIENTO DIAS DE PAGO PARA ESTIMACIONES ART. 54 LOPySRM, 98 al 103 de RLOPySRM.
Costo directo de la Obra : $ 3,037,500.00 Porcentaje de anticipo: 30.00 % Presentación despues del corte: 6
Importe Total de la mano de Obra Gravable : $ - Tasa de interés usada: 9.2500 % Revisión y Autorización: 15
Importe total de la obra: $ 1,897,983.31 Puntos del banco: 10.0000 % Dias para el pago: 20
Factor para la obtención de la SFP: 0.005 Indicador económico de referencia: CETES Total de Dias: 41
Porcentaje de Utilidad Bruta Propuesta: 10.00 % Modelo de Cálculo del Financiamiento
Importe Total de Obra NO BORRAR DATOS IMPORTANTES
Porcentaje de utilidad:
1.1300 %
13.7097 %
ISR (Impuesto Sobre la Renta)
PTU (Participacion de trabajadores en la
utilidad)
28.00% AÑO 2008
10.00%
No. de Jornales Costo Directo+Indirecto
No. de Perso 2
Cargos adicionales 0.5025 % DATOS PARA CALCULO DEL CARGO ADICIONAL No. de Jornal
Cálculo del Cargo Adicional
Subtotal hasta Utilidad Impuesto Sobre Nómina: 0.00% Subtotal hasta Utilidad
Sobre el Costo directo
1
2
Fecha de Inicio: 10/1/2008 Fecha de terminación: 2/28/2009 Plazo en dias: 151 %
Duración en Dias: 151 Total
Factor por IMPORTE DEL COSTO DIRECTO COSTO MATERIALES COSTO MANO DE COSTO EQUIPO % DE
Título del periodo Días naturales Días por periodo año del periodo
periodo PERIODO POR PERIODO POR PERIODO OBRA POR PERIODO POR PERIODO AVANCE 100.00%
SEM 1 5 7 0.7143 2008 41,528.76 41,528.76 25,825.35 14,894.00 920.54 2.19%
SEM 2 7 7 1.0000 2008 69,252.52 69,252.52 36,054.80 31,601.39 1,596.33 3.65%
SEM 3 7 7 1.0000 2008 61,466.86 61,466.86 37,383.38 22,699.89 1,383.59 3.24%
SEM 4 7 7 1.0000 2008 73,393.19 73,393.19 40,254.74 31,401.19 1,737.20 3.87%
SEM 5 7 7 1.0000 2008 72,896.14 72,896.14 41,042.87 30,138.49 1,714.78 3.84%
SEM 6 7 7 1.0000 2008 71,034.25 71,034.25 41,275.16 28,105.40 1,653.69 3.74%
SEM 7 7 7 1.0000 2008 68,370.81 68,370.81 42,711.00 24,056.23 1,599.66 3.60%
SEM 8 7 7 1.0000 2008 78,703.66 78,703.66 50,948.62 25,998.64 1,756.40 4.15%
SEM 9 7 7 1.0000 2008 67,733.82 67,733.82 43,059.91 23,030.86 1,614.43 3.57%
SEM 10 7 7 1.0000 2008 7,902.28 7,902.28 4,890.08 2,550.97 461.23 0.42%
SEM 11 7 7 1.0000 2008 107,045.10 107,045.10 65,723.34 30,391.14 10,930.62 5.64%
SEM 12 7 7 1.0000 2008 180,897.32 180,897.32 111,276.64 50,886.39 18,734.29 9.53%
SEM 13 7 7 1.0000 2008 237,016.61 237,016.61 144,007.33 72,625.81 20,364.29 12.49%
SEM 14 7 7 1.0000 2008 206,820.79 206,820.79 126,718.62 60,817.57 19,283.01 10.90%
SEM 15 7 7 1.0000 2009 175,917.68 175,917.68 115,991.99 45,975.48 13,892.97 9.27%
SEM 16 7 7 1.0000 2009 137,920.68 137,920.68 111,871.13 24,296.98 1,752.57 7.27%
SEM 17 7 7 1.0000 2009 136,221.87 136,221.87 110,945.89 23,555.22 1,720.76 7.18%
SEM 18 7 7 1.0000 2009 49,979.20 49,979.20 37,316.49 11,964.90 697.81 2.63%
SEM 19 7 7 1.0000 2009 19,563.42 19,563.42 10,089.55 9,108.88 364.99 1.03%
SEM 20 7 7 1.0000 2009 19,563.42 19,563.42 10,089.55 9,108.88 364.99 1.03%
SEM 21 7 7 1.0000 2009 14,754.93 14,754.93 6,900.79 7,554.95 298.67 0.78%
SEM 22 6 7 0.8571 2009 0.00 0.00 0.00 0.00 0.00 0.00%
0 0 0.0000 0 0.00 0.00 0.00 0.00 0.00 0.00%
0 0 0.0000 0 0.00 0.00 0.00 0.00 0.00 0.00%
0 0 0.0000 0 0.00 0.00 0.00 0.00 0.00 0.00%
0 0 0.0000 0 0.00 0.00 0.00 0.00 0.00 0.00%
0 0 0.0000 0 0.00 0.00 0.00 0.00 0.00 0.00%
0 0 0.0000 0 0.00 0.00 0.00 0.00 0.00 0.00%
0 0 0.0000 0 0.00 0.00 0.00 0.00 0.00 0.00%
0 0 0.0000 0 0.00 0.00 0.00 0.00 0.00 0.00%
0 0 0.0000 0 0.00 0.00 0.00 0.00 0.00 0.00%
0 0 0.0000 0 0.00 0.00 0.00 0.00 0.00 0.00%
0 0 0.0000 0 0.00 0.00 0.00 0.00 0.00 0.00%
0 0 0.0000 0 0.00 0.00 0.00 0.00 0.00 0.00%
0 0 0.0000 0 0.00 0.00 0.00 0.00 0.00 0.00%
0 0 0.0000 0 0.00 0.00 0.00 0.00 0.00 0.00%
0 0 0.0000 0 0.00 0.00 0.00 0.00 0.00 0.00%
0 0 0.0000 0 0.00 0.00 0.00 0.00 0.00 0.00%
0 0 0.0000 0 0.00 0.00 0.00 0.00 0.00 0.00%
0 0 0.0000 0 0.00 0.00 0.00 0.00 0.00 0.00%
0 0 0.0000 0 0.00 0.00 0.00 0.00 0.00 0.00%
0 0 0.0000 0 0.00 0.00 0.00 0.00 0.00 0.00%
0 0 0.0000 0 0.00 0.00 0.00 0.00 0.00 0.00%
0 0 0.0000 0 0.00 0.00 0.00 0.00 0.00 0.00%
0 0 0.0000 0 0.00 0.00 0.00 0.00 0.00 0.00%
0 0 0.0000 0 0.00 0.00 0.00 0.00 0.00 0.00%
0 0 0.0000 0 0.00 0.00 0.00 0.00 0.00 0.00%
0 0 0.0000 0 0.00 0.00 0.00 0.00 0.00 0.00%
0 0 0.0000 0 0.00 0.00 0.00 0.00 0.00 0.00%
0.0000 0.00%
0.0000 0.00%
0.0000 0.00%
0.0000 0.00%
0.0000 0.00%
0.0000 0.00%
0.0000 0.00%
0.0000 0.00%
0.0000 0.00%
0.0000 0.00%
0.0000 0.00%
PLANTILLA DE OFICINA CENTRAL Y CAMPO
Duracion de la Obra (en dias) 151
PERSONAL DE OFICINA DE CAMPO
GASTOS TECNICOS Monto TotaL Porcentaje
Y $509,373.33 16.7695%
ADMINISTRATIVOS CATEGORIAS CANTIDAD SALARIO MENSUAL IMPORTE
Personal Técnico SUPERINTENDENTE 1.00 $ 3,000.00 $ 15,100.00
Incluye Prestaciones RESIDENTE GENERAL 1.00 $ 6,000.00 $ 30,200.00
AUXILIAR DE RESIDENTE 1.00 $ 4,000.00 $ 20,133.33
ING. SEGURIDAD INDUSTRIAL 1.00 $ 10,000.00 $ 50,333.33
AUXILIAR SEGURIDAD INDUSTRIA 1.00 $ 7,000.00 $ 35,233.33
ING. TOPOGRAFO 1.00 $ 10,000.00 $ 50,333.33
CADENERO 1.00 $ 3,500.00 $ 17,616.67
ING. DE LABORATORIO 1.00 $ 10,000.00 $ 50,333.33
AUXILIAR DE LABORATORIO 1.00 $ 4,000.00 $ 20,133.33
Personal Administrativo ADMINISTRADOR DE OBRA 1.00 $ 8,000.00 $ 40,266.67
Incluye Prestaciones AUXILIAR ADMINISTRATIVO 1.00 $ 6,000.00 $ 30,200.00
ALMACENISTA GENERAL 1.00 $ 4,000.00 $ 20,133.33
AUXILIAR ALMACENISTA 1.00 $ 3,000.00 $ 15,100.00
ELECTRICISTA 1.00 $ 4,000.00 $ 20,133.33
MECANICO 1.00 $ 4,000.00 $ 20,133.33
BODEGUERO 1.00 $ 3,000.00 $ 15,100.00
VELADOR 1.00 $ 2,900.00 $ 14,596.67
CHOFER 1.00 $ 3,500.00 $ 17,616.67
SECRETARIA 1.00 $ 2,800.00 $ 14,093.33
AUXILIAR DE LIMPIEZA 1.00 $ 2,500.00 $ 12,583.33
NOTA: del renglón 63 al 117 se encuentran ocultos. Son las categorias de personal de campo y oficina central.
po y oficina central.
Página 5 de 50
Dependencia:
TOTALES
51.9158%
1.3600%
0.5500%
0.3250%
0.2850%
0.0950%
0.0950%
1.0079%
0.7500%
56.3838%
10.0861%
Dependencia:
SUPERINTENDENTE 151 5 7 7 7 7 7 7 7 7 7 7 7
CADENERO 151 5 7 7 7 7 7 7 7 7 7 7 7
ELECTRICISTA 151 5 7 7 7 7 7 7 7 7 7 7 7
MECANICO 151 5 7 7 7 7 7 7 7 7 7 7 7
BODEGUERO 151 5 7 7 7 7 7 7 7 7 7 7 7
VELADOR 151 5 7 7 7 7 7 7 7 7 7 7 7
CHOFER 151 5 7 7 7 7 7 7 7 7 7 7 7
SECRETARIA 151 5 7 7 7 7 7 7 7 7 7 7 7
CONTADOR 151 5 7 7 7 7 7 7 7 7 7 7 7
MECANICO 151 5 7 7 7 7 7 7 7 7 7 7 7
SECRETARIA 151 5 7 7 7 7 7 7 7 7 7 7 7
RECEPCIONISTA 151 5 7 7 7 7 7 7 7 7 7 7 7
VELADOR 151 5 7 7 7 7 7 7 7 7 7 7 7
MENSAJERO 151 5 7 7 7 7 7 7 7 7 7 7 7
CHOFER 151 5 7 7 7 7 7 7 7 7 7 7 7
Dependencia:
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
Dependencia:
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
7 7 7 7 7 7 7 7 7 6 0 0
Dependencia:
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
Dependencia:
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
Dependencia:
0 0 0 0 0 0 0 0 0 0 0 0
Dependencia:
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
Dependencia:
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
Dependencia:
0 0 0 0 0 0 0 0 0 0 0 0
Dependencia:
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
Dependencia:
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
Dependencia:
5 7 7 7 7 7 7 7 7 7 7 7
RESIDENTE GENERAL $200.00 $30,200.00 $1,000.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00
5 7 7 7 7 7 7 7 7 7 7 7
AUXILIAR DE RESIDENTE $133.33 $20,133.33 $666.67 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33
5 7 7 7 7 7 7 7 7 7 7 7
ING. SEGURIDAD INDUSTRIAL $333.33 $50,333.33 $1,666.67 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33
5 7 7 7 7 7 7 7 7 7 7 7
AUXILIAR SEGURIDAD INDUSTRIAL $233.33 $35,233.33 $1,166.67 $1,633.33 $1,633.33 $1,633.33 $1,633.33 $1,633.33 $1,633.33 $1,633.33 $1,633.33 $1,633.33 $1,633.33 $1,633.33
5 7 7 7 7 7 7 7 7 7 7 7
ING. TOPOGRAFO $333.33 $50,333.33 $1,666.67 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33
5 7 7 7 7 7 7 7 7 7 7 7
CADENERO $116.67 $17,616.67 $583.33 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67
5 7 7 7 7 7 7 7 7 7 7 7
ING. DE LABORATORIO $333.33 $50,333.33 $1,666.67 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33
5 7 7 7 7 7 7 7 7 7 7 7
AUXILIAR DE LABORATORIO $133.33 $20,133.33 $666.67 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33
Subtotal 289,416.67
Dependencia:
5 7 7 7 7 7 7 7 7 7 7 7
AUXILIAR ADMINISTRATIVO $200.00 $30,200.00 $1,000.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00
5 7 7 7 7 7 7 7 7 7 7 7
ALMACENISTA GENERAL $133.33 $20,133.33 $666.67 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33
5 7 7 7 7 7 7 7 7 7 7 7
AUXILIAR ALMACENISTA $100.00 $15,100.00 $500.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00
5 7 7 7 7 7 7 7 7 7 7 7
ELECTRICISTA $133.33 $20,133.33 $666.67 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33
5 7 7 7 7 7 7 7 7 7 7 7
MECANICO $133.33 $20,133.33 $666.67 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33
5 7 7 7 7 7 7 7 7 7 7 7
BODEGUERO $100.00 $15,100.00 $500.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00
5 7 7 7 7 7 7 7 7 7 7 7
VELADOR $96.67 $14,596.67 $483.33 $676.67 $676.67 $676.67 $676.67 $676.67 $676.67 $676.67 $676.67 $676.67 $676.67 $676.67
5 7 7 7 7 7 7 7 7 7 7 7
CHOFER $116.67 $17,616.67 $583.33 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67
5 7 7 7 7 7 7 7 7 7 7 7
SECRETARIA $93.33 $14,093.33 $466.67 $653.33 $653.33 $653.33 $653.33 $653.33 $653.33 $653.33 $653.33 $653.33 $653.33 $653.33
5 7 7 7 7 7 7 7 7 7 7 7
AUXILIAR DE LIMPIEZA $83.33 $12,583.33 $416.67 $583.33 $583.33 $583.33 $583.33 $583.33 $583.33 $583.33 $583.33 $583.33 $583.33 $583.33
Subtotal 219,956.67
Dependencia:
5 7 7 7 7 7 7 7 7 7 7 7
GERENTE GENERAL $400.00 $60,400.00 $2,000.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00
5 7 7 7 7 7 7 7 7 7 7 7
GERENTE DE CONTROL $400.00 $60,400.00 $2,000.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00
5 7 7 7 7 7 7 7 7 7 7 7
GERENTE DE CONSTRUCCION $400.00 $60,400.00 $2,000.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00
5 7 7 7 7 7 7 7 7 7 7 7
GERENTE DE CONSTRUCCION $400.00 $60,400.00 $2,000.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00
5 7 7 7 7 7 7 7 7 7 7 7
GERENTE DE PLANEACION $400.00 $60,400.00 $2,000.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00
Subtotal 377,500.00
Personal técnico incluye: Prestaciones
5 7 7 7 7 7 7 7 7 7 7 7
JEFE DPTO. DE COSTOS $333.33 $50,333.33 $1,666.67 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33
5 7 7 7 7 7 7 7 7 7 7 7
ANALISTA DE COSTOS $266.67 $40,266.67 $1,333.33 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67
5 7 7 7 7 7 7 7 7 7 7 7
JEFE DEPTO. PLANEACION $333.33 $50,333.33 $1,666.67 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33
5 7 7 7 7 7 7 7 7 7 7 7
AUXILIAR DEPTO. PLANEACION $266.67 $40,266.67 $1,333.33 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67
5 7 7 7 7 7 7 7 7 7 7 7
JEFE DEPTO. DE CONTROL $333.33 $50,333.33 $1,666.67 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33
5 7 7 7 7 7 7 7 7 7 7 7
AUXILIAR DEPTO. DE CONTROL $266.67 $40,266.67 $1,333.33 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67
5 7 7 7 7 7 7 7 7 7 7 7
SUPTE. GRAL. OBRAS FORANEAS $500.00 $75,500.00 $2,500.00 $3,500.00 $3,500.00 $3,500.00 $3,500.00 $3,500.00 $3,500.00 $3,500.00 $3,500.00 $3,500.00 $3,500.00 $3,500.00
5 7 7 7 7 7 7 7 7 7 7 7
CAPTURISTA DE DATOS $200.00 $30,200.00 $1,000.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00
Subtotal 377,500.00
Dependencia:
5 7 7 7 7 7 7 7 7 7 7 7
AUXILIAR DE CONTADOR $166.67 $25,166.67 $833.33 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67
5 7 7 7 7 7 7 7 7 7 7 7
JEFE DEPTO. FACTURACION $166.67 $25,166.67 $833.33 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67
5 7 7 7 7 7 7 7 7 7 7 7
AUXILIAR DEPTO. FACTURACION $166.67 $25,166.67 $833.33 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67
5 7 7 7 7 7 7 7 7 7 7 7
JEFE DEPTO. COMPRAS $233.33 $35,233.33 $1,166.67 $1,633.33 $1,633.33 $1,633.33 $1,633.33 $1,633.33 $1,633.33 $1,633.33 $1,633.33 $1,633.33 $1,633.33 $1,633.33
5 7 7 7 7 7 7 7 7 7 7 7
AUXILIAR DEPTO. COMPRAS $166.67 $25,166.67 $833.33 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67
5 7 7 7 7 7 7 7 7 7 7 7
ALMACENISTA GENERAL $116.67 $17,616.67 $583.33 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67
5 7 7 7 7 7 7 7 7 7 7 7
AUXILIAR ALMACENISTA $100.00 $15,100.00 $500.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00
5 7 7 7 7 7 7 7 7 7 7 7
MECANICO $133.33 $20,133.33 $666.67 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33
5 7 7 7 7 7 7 7 7 7 7 7
SECRETARIA $100.00 $15,100.00 $500.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00
5 7 7 7 7 7 7 7 7 7 7 7
RECEPCIONISTA $93.33 $14,093.33 $466.67 $653.33 $653.33 $653.33 $653.33 $653.33 $653.33 $653.33 $653.33 $653.33 $653.33 $653.33
5 7 7 7 7 7 7 7 7 7 7 7
VELADOR $83.33 $12,583.33 $416.67 $583.33 $583.33 $583.33 $583.33 $583.33 $583.33 $583.33 $583.33 $583.33 $583.33 $583.33
5 7 7 7 7 7 7 7 7 7 7 7
MENSAJERO $83.33 $12,583.33 $416.67 $583.33 $583.33 $583.33 $583.33 $583.33 $583.33 $583.33 $583.33 $583.33 $583.33 $583.33
5 7 7 7 7 7 7 7 7 7 7 7
CHOFER $116.67 $17,616.67 $583.33 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67
5 7 7 7 7 7 7 7 7 7 7 7
AUXILIAR DE LIMPIEZA $76.67 $11,576.67 $383.33 $536.67 $536.67 $536.67 $536.67 $536.67 $536.67 $536.67 $536.67 $536.67 $536.67 $536.67
Subtotal 312,570.00
Subtotal por periodo 1,576,943.33 52,216.67 73,103.33 73,103.33 73,103.33 73,103.33 73,103.33 73,103.33 73,103.33 73,103.33 73,103.33 73,103.33 73,103.33
Subtotal acumulado 52,216.67 125,320.00 198,423.33 271,526.67 344,630.00 417,733.33 490,836.67 563,940.00 637,043.33 710,146.67 783,250.00 856,353.33
Dependencia:
7 7 7 7 7 7 7 7 7 6 0 0
$700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $600.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,200.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $800.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,000.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$1,633.33 $1,633.33 $1,633.33 $1,633.33 $1,633.33 $1,633.33 $1,633.33 $1,633.33 $1,633.33 $1,400.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,000.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $700.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,000.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $800.00 $0.00 $0.00
Dependencia:
7 7 7 7 7 7 7 7 7 6 0 0
$1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,600.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,200.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $800.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $600.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $800.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $800.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $600.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$676.67 $676.67 $676.67 $676.67 $676.67 $676.67 $676.67 $676.67 $676.67 $580.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $700.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$653.33 $653.33 $653.33 $653.33 $653.33 $653.33 $653.33 $653.33 $653.33 $560.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$583.33 $583.33 $583.33 $583.33 $583.33 $583.33 $583.33 $583.33 $583.33 $500.00 $0.00 $0.00
Dependencia:
7 7 7 7 7 7 7 7 7 6 0 0
$3,500.00 $3,500.00 $3,500.00 $3,500.00 $3,500.00 $3,500.00 $3,500.00 $3,500.00 $3,500.00 $3,000.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,400.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,400.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,400.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,400.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,800.00 $2,400.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,000.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,600.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,000.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,600.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,333.33 $2,000.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,600.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$3,500.00 $3,500.00 $3,500.00 $3,500.00 $3,500.00 $3,500.00 $3,500.00 $3,500.00 $3,500.00 $3,000.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 $1,200.00 $0.00 $0.00
Dependencia:
7 7 7 7 7 7 7 7 7 6 0 0
$1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,866.67 $1,600.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,000.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,000.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,000.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$1,633.33 $1,633.33 $1,633.33 $1,633.33 $1,633.33 $1,633.33 $1,633.33 $1,633.33 $1,633.33 $1,400.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,166.67 $1,000.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $700.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $600.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $933.33 $800.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $700.00 $600.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$653.33 $653.33 $653.33 $653.33 $653.33 $653.33 $653.33 $653.33 $653.33 $560.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$583.33 $583.33 $583.33 $583.33 $583.33 $583.33 $583.33 $583.33 $583.33 $500.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$583.33 $583.33 $583.33 $583.33 $583.33 $583.33 $583.33 $583.33 $583.33 $500.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $816.67 $700.00 $0.00 $0.00
7 7 7 7 7 7 7 7 7 6 0 0
$536.67 $536.67 $536.67 $536.67 $536.67 $536.67 $536.67 $536.67 $536.67 $460.00 $0.00 $0.00
73,103.33 73,103.33 73,103.33 73,103.33 73,103.33 73,103.33 73,103.33 73,103.33 73,103.33 62,660.00 0.00 0.00
929,456.67 1,002,560.00 1,075,663.33 1,148,766.67 1,221,870.00 1,294,973.33 1,368,076.67 1,441,180.00 1,514,283.33 1,576,943.33 0.00 0.00
Dependencia:
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Dependencia:
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Dependencia:
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Dependencia:
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dependencia:
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Dependencia:
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Dependencia:
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Dependencia:
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dependencia:
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Dependencia:
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Dependencia:
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Dependencia:
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0 0 0 0
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LICITACION SU CONCURSO QUE SE CELEBRARA EN
LUGAR DE CELEBRACION MEXICO, D.F.
EL DIA: noviembre 3, 2022
OBRA: casa habitacion
DOCUMENTO
COSTO DIRECTO DE LA OBRA: 3,037,500.00 TASA DE INTERES USADA (Anual )= 9.2500% % APLICABLE AL PERIODO
INDIRECTO DE OBRA: 10.0860% + PUNTOS DEL BANCO= 10.0000% 2.1623%
COSTO DIRECTO +INDIRECTO: 3,343,862.25 TASA DE INTERES DIARIA = 9.6000% LOP ART. 54 P. 1 y 2
MONTO TOTAL DE LA OBRA: 343,862.25 DIAS PARA PAGO DE ESTIMACIONES: 41
%Am1= AMORTIZACION Spa1=Saldo por Amortizar del 1er. Ejercicio %Am2= AMORTIZACION
1er Ejercicio 0.00 2do Ejercicio
%Am1= ( Anticipo / 1er + 2do Ejercicio) Ipa2=Importe por Amortizar en el 2do. Ejercicio %Am2= Ipa2 / 2do. Ejercicio
30.0000% Ipa2=Spa1+2do.anticipo 0.00 0.0000%
CU CARGO POR UTILIDAD (Costo dir.Obra+Indirecto+Financiamiento)*% Utilidad Neta ) ($ 3,037,500.00 + $ 306,363.88 + $ 37,785.41) x 13.7097% = 463,613.21
0.00
PORCENTAJE TOTAL DE UTILIDAD ( %=Total utilidad * 100 / (CD+CI+CF) ) [$ 463,613.21 / ($ 3,037,500.00 + $ 306,363.88 + $ 37,785.41)] * 100% 13.7097%
DETERMINACION DE CARGOS ADICIONALES
Subtotal 3,845,262.50
CARGOS ADICIONALES
CSFP
IMPORTE DE LAS APORTACIONES POR CONCEPTO DE INSPECCION Y
SUPERVISION QUE LAS LEYES DE LA MATERIA ENCOMIENDAN A LA
SECRETARIA DE LA FUNCION PUBLICA. ARTICULO No. 191 LEY FEDERAL DE
DERECHOS.
0.00
( CSFP = Subtotal / (1-.005) - Subtotal) ) $ 3,845,262.50 / (1- 0 .005 ) - $ 3,845,262.50 19,322.93 0.50%
0.00 0.0000%
RESUMEN
1 ADMINISTRACION CENTRAL