Documentos de Académico
Documentos de Profesional
Documentos de Cultura
0
CRONOGRAMA VALORADO DE ACTIVIDADES MENSUAL ( FICHA DE COSTOS)
Código: MIES 1.1-VIS-P02-IN01/R12
EOD: 280 -
DIRECCION DISTRITAL GAD / ONG
Versión: 1.0
CRONOGRAMA VALORADO DE ACTIVIDADES MENSUAL ( FICHA DE COSTOS)
Código: MIES 1.1-VIS-P02-IN01/R12
Analista de servicio distritales 1 1561.321 12 18735.85 1561.321 1561.321 1561.321 1561.321 1561.321 1561.321 1561.321 1561.321 1561.321 1561.321 1561.321 1561.321 $ 18,735.852
Diferencia Sueldo Analista de
Servicios Distritales SP5 1 2.449 12 $ 29.388 2.449 2.449 2.449 2.449 2.449 2.449 2.449 2.449 2.449 2.449 2.449 2.449 $ 29.388 $ 29.388
Psicólogo Distrital SP3 1 1278.30 12 15339.60 1278.30 1278.30 1278.30 1278.30 1278.30 1278.30 1278.30 1278.30 1278.30 1278.30 1278.30 1278.30 $ 15,339.60
Terapista Físico Distrital SP3 1 1278.30 12 15339.60 1278.30 1278.30 1278.30 1278.30 1278.30 1278.30 1278.30 1278.30 1278.30 1278.30 1278.30 1278.30 $ 15,339.60
Terapista Ocupacional
Distrital/Tecnólog en Atención al 1 1278.30 11 14061.30 1278.30 1278.30 1278.30 1278.30 1278.30 1278.30 1278.30 1278.30 1278.30 1278.30 1278.30 $ 14,061.30
Adulto Mayor SP3
Cuidador población Adulta Mayor 2 885.47 12 $ 21,251.28 1770.94 1770.94 1770.94 1770.94 1770.94 1770.94 1770.94 1770.94 1770.94 1770.94 1770.94 1770.94 $ 21,251.28
SPA3
Personal de Cocina SPA1 1 771.79 12 9261.48 771.79 771.79 771.79 771.79 771.79 771.79 771.79 771.79 771.79 771.79 771.79 771.79 $ 9,261.48
Personal de limpieza SP1 1 771.79 12 9261.48 771.79 771.79 771.79 771.79 771.79 771.79 771.79 771.79 771.79 771.79 771.79 771.79 $ 9,261.48
Auxliar de Cocina 1 394.00 12 4728.00 394.00 394.00 394.00 394.00 394.00 394.00 394.00 394.00 394.00 394.00 394.00 394.00 $ 4,728.000 $ 4,728.00
SUBTOTAL. 10 8221.72 107 108007.98 7828.89 9107.190 9107.2 9107.19 9107.19 9107.19 9107.19 9107.190 9107.19 9107.19 9107.19 9107.19 4757.388 108007.980
GASTOS ALIMENTACION
Servicio de alimentacion (desayuno, 70 3.16 236 52203.20 3981.60 3981.60 3981.60 4202.80 4645.20 4202.80 4866.40 4866.40 4645.20 4645.20 4424.00 3760.40 $ 52,203.20
refrigerio, almuerzo)
SUBTOTAL. 70 3.16 236 52203.20 3981.60 3981.60 3981.60 4202.80 4645.20 4202.80 4866.40 4866.40 4645.20 4645.20 4424.00 3760.40 52203.20
GASTOS MATERIALES
Material de limpieza para el centro 70.00 70.00 70.00 70.00 70.00 70.00 70.00 70.00 70.00 70.00 70.00 70.00 70.00 $ 840.00 $ 840.00
1 12 840.00
Material Didactico 134.22 134.22 134.22 134.22 134.22 134.22 134.22 134.22 134.22 134.22 $ 1,207.80 $ 1,207.80
1 9 1207.80
Material Aseo PAM 1 100.00 6 600.00 100.00 100.00 100.00 100.00 100.00 100.00 $ 600.00 $ 600.00
OTROS GASTOS
Mantenimiento del Centro 400.00 400.00 400.00 400.00 400.00 $ 1,600.00 $ 1,600.00
1 4 1600.00
Energia electrica del centro 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 $ 600.00 $ 600.00
1 12 600.00
Agua Potable del centro 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 $ 600.00 $ 600.00
1 12 600.00
Telecomunicaciones 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 $ 600.00 $ 600.00
1 12 600.00
SUBTOTAL. 100 1489.00 100 10464.00 422.00 422.00 1122.00 422.00 1222.00 972.00 1022.00 1622.00 522.00 772.00 562.00 1382.00 10464.00 10464.00
TOTAL: 190 11796.40 506 179139.58 12552.49 13680.79 14531 14666 16109 14766 15630 16478 14909 15459 15126 15234 23685.788 179139.58