Empresa xxxxxxxxRUC : xxxx

Decreto Legislativo Nº 892 y su reglamento en el Decreto Supremo Nº 009-98-TR.

CALCULO DE UTILIDADES

DATOS:Numero de Trabajadores 21Base para el calculo (Utilidad Contable) 350,000.00 Porcentaje participacion 10%Importe a Distribuir 35,000.00

A. 50% en base a dias laborados 17,500.00 B. 50% en base a la Remuneracion

N° N°

1 300 4.6641791044776 1,399.25 1 60,000.00 2 250 4.6641791044776 1,166.04 2 30,000.00 3 260 4.6641791044776 1,212.69 3 30,000.00 4 310 4.6641791044776 1,445.90 4 24,000.00 5 225 4.6641791044776 1,049.44 5 9,900.00 6 180 4.6641791044776 839.55 6 12,000.00 7 85 4.6641791044776 396.46 7 14,400.00 8 260 4.6641791044776 1,212.69 8 18,000.00 9 170 4.6641791044776 792.91 9 16,800.00

10 200 4.6641791044776 932.84 10 9,900.00 11 270 4.6641791044776 1,259.33 11 9,900.00 12 30 4.6641791044776 139.93 12 9,900.00 13 45 4.6641791044776 209.89 13 9,900.00 14 60 4.6641791044776 279.85 14 9,900.00 15 75 4.6641791044776 349.81 15 9,900.00 16 100 4.6641791044776 466.42 16 9,900.00 17 150 4.6641791044776 699.63 17 9,900.00 18 285 4.6641791044776 1,329.29 18 9,900.00 19 202 4.6641791044776 942.16 19 9,900.00 20 180 4.6641791044776 839.55 20 9,900.00 21 115 4.6641791044776 536.38 21 9,900.00

TOTAL 3,752.00 17,500.00 TOTAL 333,900.00

N° Dias Laborados

factor dias laborados

Participacion según dias laborados

Remuneracion percibida

anualmente

B. 50% en base a la Remuneracion 17,500.00

TOTAL

0.05241090147 3,144.65 4,543.91 0.05241090147 1,572.33 2,738.37 0.05241090147 1,572.33 2,785.01 0.05241090147 1,257.86 2,703.76 0.05241090147 518.87 1,568.31 0.05241090147 628.93 1,468.48 0.05241090147 754.72 1,151.17 0.05241090147 943.40 2,156.08 0.05241090147 880.50 1,673.41 0.05241090147 518.87 1,451.70 0.05241090147 518.87 1,778.20 0.05241090147 518.87 658.79 0.05241090147 518.87 728.76 0.05241090147 518.87 798.72 0.05241090147 518.87 868.68 0.05241090147 518.87 985.29 0.05241090147 518.87 1,218.49 0.05241090147 518.87 1,848.16 0.05241090147 518.87 1,461.03 0.05241090147 518.87 1,358.42 0.05241090147 518.87 1,055.25

17,500.00 35,000.00

factor de remuneracion

Participacion según dias laborados