Utilidad A de PI 945,390.00 37,815.

60
Participación 8% -75,631.20 75,631.20
I.R -256,578.85 37,815.60
UTILIDAD NETA 613,179.95

POR LOS DIAS EFCTIVO DE TRABAJO PARTICIPACION SEGÚ

N° de Dias
N° De Efectivo de Jornada de Total Horas N° De
Trabajadores Trabajo trabajo Trabajadas Trabajadores
1 272 9 2448.00 1
2 238 9 2142.00 2
3 251 8 2008.00 3
4 191 8 1528.00 4
5 203 8 1624.00 5
6 193 8 1544.00 6
7 184 9 1656.00 7
8 256 9 2304.00 8
9 277 9 2493.00 9
10 261 8 2088.00 10
11 185 8 1480.00 11
12 224 8 1792.00 12
13 279 8 2232.00 13
14 188 8 1504.00 14
15 256 9 2304.00 15
16 168 8 1344.00 16
17 248 8 1984.00 17
18 215 8 1720.00 18
19 189 8 1512.00 19
20 244 9 2196.00 20
37903.00
 KATIUBO:
(37,815.60 / 37,393)
0.9976941

PARTICIPACION SEGÚN LOS DIAS LABORADOS DISTRIBUCION EN FUN

Importe de Cada Horas laboradas por Participacion según dias y N° De
Hora cada trabajador Horas Laboradas Trabajadores
0.9976941 2448.00 2442.36 1
0.9976941 2142.00 2137.06 2
0.9976941 2008.00 2003.37 3
0.9976941 1528.00 1524.48 4
0.9976941 1624.00 1620.26 5
0.9976941 1544.00 1540.44 6
0.9976941 1656.00 1652.18 7
0.9976941 2304.00 2298.69 8
0.9976941 2493.00 2487.25 9
0.9976941 2088.00 2083.19 10
0.9976941 1480.00 1476.59 11
0.9976941 1792.00 1787.87 12
0.9976941 2232.00 2226.85 13
0.9976941 1504.00 1500.53 14
0.9976941 2304.00 2298.69 15
0.9976941 1344.00 1340.90 16
0.9976941 1984.00 1979.43 17
0.9976941 1720.00 1716.03 18
0.9976941 1512.00 1508.51 19
0.9976941 2196.00 2190.94 20
37815.60
 KATIUBO:
(37,815.60 / 316,162)
0.1196083

DISTRIBUCION EN FUNCION A LA REMUNERACIÓN DISTRIBUCION EN FUNC

Total Importe por cada N° De
Remuneración Nuevo Sol Total Trabajadores
S/. 13,524.00 0.1196083 S/. 1,617.58 1
S/. 16,170.00 0.1196083 S/. 1,934.07 2
S/. 12,026.00 0.1196083 S/. 1,438.41 3
S/. 12,670.00 0.1196083 S/. 1,515.44 4
S/. 21,084.00 0.1196083 S/. 2,521.82 5
S/. 14,700.00 0.1196083 S/. 1,758.24 6
S/. 17,234.00 0.1196083 S/. 2,061.33 7
S/. 15,974.00 0.1196083 S/. 1,910.62 8
S/. 14,098.00 0.1196083 S/. 1,686.24 9
S/. 17,724.00 0.1196083 S/. 2,119.94 10
S/. 20,692.00 0.1196083 S/. 2,474.93 11
S/. 14,742.00 0.1196083 S/. 1,763.27 12
S/. 19,754.00 0.1196083 S/. 2,362.74 13
S/. 14,252.00 0.1196083 S/. 1,704.66 14
S/. 14,728.00 0.1196083 S/. 1,761.59 15
S/. 13,188.00 0.1196083 S/. 1,577.39 16
S/. 19,250.00 0.1196083 S/. 2,302.46 17
S/. 13,818.00 0.1196083 S/. 1,652.75 18
S/. 15,988.00 0.1196083 S/. 1,912.30 19
S/. 14,546.00 0.1196083 S/. 1,739.82 20
S/. 316,162.00 S/. 37,815.60
DISTRIBUCION EN FUNCION A LA REMUNERACIÓN
Total Partipacion por Total de Remuneraciones Total por Cada
Horas por participación Trabajador
2442.36 S/. 1,617.58 S/. 4,059.94
2137.06 S/. 1,934.07 S/. 4,071.13
2003.37 S/. 1,438.41 S/. 3,441.78
1524.48 S/. 1,515.44 S/. 3,039.91
1620.26 S/. 2,521.82 S/. 4,142.08
1540.44 S/. 1,758.24 S/. 3,298.68
1652.18 S/. 2,061.33 S/. 3,713.51
2298.69 S/. 1,910.62 S/. 4,209.31
2487.25 S/. 1,686.24 S/. 4,173.49
2083.19 S/. 2,119.94 S/. 4,203.12
1476.59 S/. 2,474.93 S/. 3,951.52
1787.87 S/. 1,763.27 S/. 3,551.13
2226.85 S/. 2,362.74 S/. 4,589.60
1500.53 S/. 1,704.66 S/. 3,205.19
2298.69 S/. 1,761.59 S/. 4,060.28
1340.90 S/. 1,577.39 S/. 2,918.30
1979.43 S/. 2,302.46 S/. 4,281.88
1716.03 S/. 1,652.75 S/. 3,368.78
1508.51 S/. 1,912.30 S/. 3,420.81
2190.94 S/. 1,739.82 S/. 3,930.76
37815.60 S/. 37,815.60 S/. 75,631.20