Beruflich Dokumente
Kultur Dokumente
sin h.e
con h.e
hay h.e.
hay h.e.
no hay h.e.
no hay h.e.
con prest.soc.
con prest.soc.
hora normal
1
15,789,473.68
5263.1578947369
$ 14,605,263.16
7,200,000
9,000,000
2.19
1.75
2
4
3
6
$ 28,512,000.00
$ 5,940.00
$ 5,049.00
5726.32
4800
4800
$ 28,912,168.42
4,800
$ 463.16
$
2,524.50
$ 2,338,484.21
$ 59,762,652.63
526,315.79
$116,842,105.26
2,631.58
2,631.58
$
###
0
2
2
$ 16,000,000.00
$ 16,000,000.00
$ 16,000,000.00
0
$
###
###
CPE
###
4800
3000
14,400,000.00
EQUIPO 1
2
16,966,893.66
5655.6312201239
$ 17,420,758.07
7,200,000
9,000,000
2.36
1.89
2
4
3
6
$ 31,363,200.00
$ 6,534.00
$ 5,553.90
6511.26
4800
4800
$ 36,162,900.47
4,800
$ 855.63
$
2,776.95
$ 4,752,090.23
$ 72,278,190.70
565,563.12
$139,366,064.53
2,827.82
5,459.39
18,232,113.76
6077.3712546276
$ 20,779,003.32
7,200,000
9,000,000
2.53
2.03
3
6
3
6
$ 34,499,520.00
$ 7,187.40
$ 6,109.29
7354.74
9600
7354.7425092553
$ 44,932,254.86
7,200
$ 0.00
$
3,054.65
$
$ 79,431,774.86
607,737.13
$166,232,026.53
2,025.79
7,485.18
2,025.79
19,591,681.24
6530.5604147516
$ 24,784,626.32
7,200,000
9,000,000
2.72
2.18
3
6
3
6
$ 37,949,472.00
$ 7,906.14
$ 6,720.22
8261.12
9600
8261.1208295032
$ 55,516,541.16
7,200
$ 0.00
$
3,360.11
$
$ 93,466,013.16
653,056.04
$198,277,010.53
2,176.85
9,662.04
4,202.64
$ 1,874,048.00
1,548,800.00
1,548,800.00 $
###
1
1
9,680,000.00
###
###
###
0
0
###
###
21,052,631.58
7017.5438596491
$ 29,562,423.77
7,200,000
9,000,000
2.92
2.34
3
6
3
6
$ 41,744,419.20
$ 8,696.75
$ 7,392.24
9235.09
9600
9235.0877192983
$ 68,267,993.15
7,200
$ 0.00
$
3,696.12
$
###
701,754.39
$236,499,390.19
2,339.18
2,339.18
6,541.83
$ 2,061,452.80
$ 1,030,726.40
$ 1,874,048.00 $ 3,092,179.20
###
###
0
0
2
2
0
$ 23,425,600.00 $
$ 3,513,840.00 $ 5,797,836.00
###
###
###
###
EQUIPO 1
Capacid. equipos (Unid./hora-equipo)
Costo Materias Primas ($/docena)
Salario mensual ($)
3,000
$ 10
$ 800,000
3000
2.5
400,000
100
8%
10%
100
8
10
4
11%
85%
4800
4
11
5%
2
35%
$ 200
$ 8,000,000
2
35
200
80,000,000
15%
15
Valor de mercado
10%
Aumento salarial (%/ao)
10
11%
Aumento Costo Mat. Primas (%/ao)
11
25%
TMAR($ corr.) anticip. anual/semanal
META ao 1 (unidades/ao) 15,000,000 % crec. Pdccin
META ao 5 (unidades/ao) 20,000,000 1.07456993
# de das hbiles/ao
300
Turno (horas/da)
8
% Horas Extras (mx.)
25%
% Recargo Horas Extras
50%
Horas Operacin Mtto/ao (mnimo)
5,000
0.48076923%
TMAR($ corrientes) anticip. semanal
TMAR($ corrientes) semanal 0.48309179%
###