Está en la página 1de 1

PRESUPUESTO PERSONAL DE ESTACIONES PROYECTO MANABI - H.C.P.

M
ESTACION CERRO GUAYABAL - 6 VIAS DE COBRO MANUAL Y 2 VIAS AUTOMATICAS (ESTACION CENTRAL)
CARGO

SUELDO
UNIDAD

SUELDO
GENERAL

TOT.H.EXTRAS
UND.

TOT.GENERAL
H.EXTRAS

TOT. INGRESOS
UND.

TOT. INGRESOS
GENERAL

APORTE
PATRON.12.15%

FONDOS DE
RESERVA

VACACIONES

6,960.00

112.00

2,688.00

402.00

9,648.00

1,026.43

704.00

352.00

704.00

340.08

282.00

1,088.04

14,144.55

290.00

123.00

123.00

413.00

413.00

44.10

30.25

15.13

30.25

14.17

11.75

46.55

605.20

290.00

290.00

123.00

123.00

413.00

413.00

44.10

30.25

15.13

30.25

14.17

11.75

46.55

605.20

105.00

290.00

870.00

147.50

442.50

437.50

1,312.50

141.24

96.88

48.44

96.88

42.51

35.25

147.81

1,921.50

0.00

0.00

300.00

1,800.00

270.00

1,620.00

570.00

3,420.00

415.53

285.00

142.50

285.00

85.02

112.62

395.47

5,141.14

54.00

162.00

529.00

1,587.00

529.00

1,587.00

164.03

112.50

56.25

112.50

42.51

56.31

177.59

2,308.69

120.00

120.00

1,071.00

1,071.00

1,071.00

1,071.00

113.72

78.00

39.00

78.00

14.17

41.84

119.64

1,555.38

25.00

54.00

54.00

429.00

429.00

429.00

429.00

42.53

29.17

14.58

29.17

14.17

41.84

50.04

650.49

54.00

108.00

54.00

108.00

508.00

1,016.00

508.00

1,016.00

97.20

66.67

33.33

66.67

28.34

35.76

1,343.97

2,687.94

MOVIL.

MOVIL.
GENERAL

LUNCH

LUNCH
GENERAL

T. INGRESOS
UNIDAD

UND.

24

CAJER@

240.00

5,760.00

15.00

360.00

35.00

840.00

290.00

CAJERA AUXILIAR

240.00

240.00

15.00

15.00

35.00

35.00

290.00

CAJERA PREVENTA

240.00

240.00

15.00

15.00

35.00

35.00

MANTENIMIENTO Y LIMPIEZA

240.00

720.00

15.00

45.00

35.00

CHOFER DE ESTACION TIPO "E"

300.00

1,800.00

0.00

0.00

JEFES OPERATIVOS

450.00

1,350.00

25.00

75.00

JEFE DE ZONA

936.00

936.00

15.00

15.00

SECRETARIA DE ESTACION

350.00

350.00

25.00

TECNICO DE SISTEMAS

400.00

800.00

10

ELECTRICISTA

11

ADMINISTRADOR

13

DISCAPACITADOS

TOTAL ESTACION

46

SUMAN TOTAL
INGRESO

DECIMO
TERCERO

DECIMO
CUARTO

INDEMNIZAC.

PASIVO
LABORAL

COSTO MES
GENERAL

350.00

350.00

54.00

54.00

54.00

54.00

458.00

458.00

180.83

180.83

638.83

638.83

64.50

44.24

22.12

44.24

14.17

14.41

70.21

912.71

1,100.00

1,100.00

0.00

0.00

0.00

0.00

1,100.00

1,100.00

1,100.00

1,100.00

133.65

91.67

45.83

91.67

14.17

49.17

127.18

1,653.34

240.00

480.00

25.00

50.00

54.00

108.00

319.00

638.00

50.00

100.00

369.00

738.00

70.47

48.33

24.17

48.33

28.34

36.20

82.82

1,076.66

762.00 530.00 1,621.00

5,874.00

16,509.00

1,006.33

5,277.33

6,880.33

21,786.33

2,357.51

1,616.94

808.47

1,616.94

651.82

728.90

3,695.88

33,262.80

5,086.00 14,126.00 258.00

ESTACION LOMAS DE QUIMIS - 2 VIAS DE COBRO MANUAL (SOLO EMITE Y RECEPTA CLEARING)
CARGO

SUELDO
UNIDAD

SUELDO
GENERAL

MOVIL.

MOVIL.
GENERAL

T. INGRESOS
UNIDAD

SUMAN TOTAL
INGRESO

TOT.H.EXTRAS
UND.

TOT.GENERAL
H.EXTRAS

TOT. INGRESOS
UND.

TOT. INGRESOS
GENERAL

APORTE
PATRON.12.15%

FONDOS DE
RESERVA

VACACIONES

DECIMO
TERCERO

DECIMO
CUARTO

2,320.00

112.00

896.00

402.00

3,216.00

342.14

234.67

117.33

234.67

113.36

94.00

362.68

290.00

123.00

123.00

413.00

413.00

44.10

30.25

15.13

30.25

14.17

11.75

46.55

605.20

580.00

147.50

295.00

437.50

875.00

94.16

64.58

32.29

64.58

28.34

23.50

98.54

1,281.00

COSTO MES
GENERAL

CAJER@

240.00

1,920.00

15.00

120.00

35.00

280.00

290.00

CAJERA AUXILIAR

240.00

240.00

15.00

15.00

35.00

35.00

290.00

MANTENIMIENTO Y LIMPIEZA

240.00

480.00

15.00

30.00

35.00

70.00

290.00

OPERATIVOS

75.00

54.00

162.00

529.00

1,587.00

529.00

1,587.00

164.03

112.50

56.25

112.50

42.51

54.30

2,129.09

4,258.18

TOTAL ESTACION

14

240.00 159.00

547.00

1,399.00

4,777.00

382.50

1,314.00

1,781.50

6,091.00

644.44

442.00

221.00

442.00

198.38

183.55

2,636.86

10,859.23

450.00

1,350.00

25.00

3,990.00

70.00

SUELDO
UNIDAD

SUELDO
GENERAL

INDEMNIZAC.

PASIVO
LABORAL

UND.

1,170.00

LUNCH

LUNCH
GENERAL

4,714.85

AREA MEDICA
N

UND.

TOTAL ESTACION

TOTAL GENERAL

63

CARGO

MEDICOS

MOVIL.

MOVIL.
GENERAL

LUNCH

LUNCH
GENERAL

T. INGRESOS
UNIDAD

SUMAN TOTAL
INGRESO

TOT.H.EXTRAS
UND.

TOT.GENERAL
H.EXTRAS

TOT. INGRESOS
UND.

TOT. INGRESOS
GENERAL

APORTE
PATRON.12.15%

FONDOS DE
RESERVA

VACACIONES

DECIMO
TERCERO

DECIMO
CUARTO

INDEMNIZAC.

PASIVO
LABORAL

COSTO MES
GENERAL

650.00

1,950.00

0.00

0.00

0.00

0.00

650.00

1,950.00

650.00

1,950.00

236.93

162.50

81.25

162.50

42.51

67.05

225.23

2,927.96

650.00

1,950.00

0.00

0.00

0.00

0.00

650.00

1,950.00

0.00

0.00

650.00

1,950.00

236.93

162.50

81.25

162.50

42.51

67.05

225.23

2,927.96

6,906.00 20,066.00 328.00 1,002.00 689.00 2,168.00

7,923.00

23,236.00

1,388.83

6,591.33

9,311.83

29,827.33

3,238.87

2,221.44

1,110.72

2,221.44

892.71

979.50

6,557.97

$ 47,049.99

También podría gustarte