CONCEPTO

SPTIMOS DIAS
VACACIONES
DIAS FESTIVOS POR LEY
TOTAL

SALARIO MINIMO DEL D.F

CATEGORIA
PATRON
TOTAL DE CUOTAS
SALARIO MINIMO DEL D.F
AYUDANTE
OFICIAL ALBAIL
OFICIAL CARPINTERO
CABO DE OFICIALES

ATENTAMENTE

C. FELIX EDUARDO CRUZ DOMINGUEZ

ADMINISTRADOR UNICO

DIAS NO LABORABLES
52 DOMINGOS
6 DAS
6 DAS
64 DAS

$67.29

DAS LABORABLES AL AO
DAS CALENDARIO
DAS NO LABORABLES
TI= TOTAL DAS LABORABLES

3 SALARIOS MINIMOS DEL

SALARIO
BASE

FACTOR T.P.=
D.P / DT

SALARIO BASE
DE
COTIZACION

$62.33
$171.43
$257.14
$285.71
$350.00

1.045205479
1.045205479
1.045205479
1.045205479
1.045205479
1.045205479

$65.15
$179.18
$268.76
$298.63
$365.82

ABORABLES AL AO
CALENDARIO
NO LABORABLES
OTAL DAS LABORABLES

365DAS
74 DAS
291 DAS

ARIOS MINIMOS DEL D.F

CUOTA FIJA
20.40%
20.40%
$13.73
$13.73
$13.73
$13.73
$13.73

EXCEDENTE
DE 3. S.M.G.
1.10%
1.10%
$0.00
$0.00
$0.74
$1.06
$1.80

DAS PAGADOS EN EL AO
PAGO ADICIONAL POR VACACIONES 0.25 x 6 DAS
GRATIFICACIN ANUAL
DAS CALENDARIO
Tp= TOTAL DE DAS PAGADOS

$201.87

PRESTACION
EN DINERO
0.70%
0.70%
$0.46
$1.25
$1.88
$2.09
$2.56

GASTOS
MEDICOS
PENSIONADOS
1.05%
1.050%
$0.68
$1.88
$2.82
$3.14
$3.84

RIESGO DE
TRABAJO
7.5888%
7.5888%
$4.94
$13.60
$20.40
$22.66
$27.76

INVALIDEZ Y
VIDA
1.75%
1.7500%
$1.14
$3.14
$4.70
$5.23
$6.40

LICITACION PBLICA NACIONAL PRESENCIAL LO-0

1.50 DAS
15.00 DAS
365.00 DAS
381.50 DAS

GUARDERIA Y CENSATIA Y
P. SOCIAL
VEJES
1.00%
3.150%
1.00%
3.150%
$0.65
$2.05
$1.79
$5.64
$2.69
$8.47
$2.99
$9.41
$3.66
$11.52

FACTOR DE INTEGRACIN DEL

SALARIO DE COTIZACIN
DAS PAGADOS/ DAS CALENDARIO
381.50/365.00= 1.04520548

SAR
2.00%
2.00%
$1.30
$3.58
$5.38
$5.97
$7.32

PRESENCIAL LO-020000884-N16-2012

INFONAVIT
5.00%
5.00%
$3.26
$8.96
$13.44
$14.93
$18.29

TOTALDE
CUOTAS

% CUOTAS
PS

$28.22
$53.57
$74.23
$81.20
$96.89

0.4331
0.2990
0.2762
0.2719
0.2648

FACTOR DE INTEGRACIN DE
SALARIO DEL PERSONAL DE CAMPO
DAS PAGADOS/ DAS TRABAJADOS
381.50/291= 1.310996564

FACTOR DE
INTEGRACIN

FSR=
PS(TP/TI) +
TP/TL

SALARIO
REAL

1.310996564
1.310996564
1.310996564
1.310996564
1.310996564

1.87878
1.70298
1.67310
1.66748
1.65820

$117.10
$291.94
$430.22
$476.42
$580.37

428.49