Ejercicio Modelo de Calculo Para Salario Mixto 2014

Embed Size (px)

DESCRIPTION

Foro 27 de Julio 2015- Frederick Cabrera

Citation preview

Totalizacin ConceptosEscenario 60 das utilidades por ao al promedio aoFecha de Ingreso: 01-09-2011Salario NormalPromedio ltimo Ao34,392.17MensualFecha de egreso: 15-04-2013S Normal Da Preom. ltimo ao1,146.41Diario1 Aos 7 Mes 14 DasSalario Integral ltimos 6 meses42,310.801,410.36Salario Utilidades16,371.93545.73Salario Vacaciones16,371.93545.73Salario Normal Promedio Annual34,392.1714,171.0220,221.15CONCEPTOSDIASSALARIOMONTOPrestacin S. art. 142 "a" LOTTT y art 108 LOT85.00110,847.12Prestacin S. 15 das por ltimo trimestre15.001,410.3621,155.40Prestaciones S. art. 142 lit b2.001,410.362,820.72Intereses8,894.97Utilidades Fraccionadas15.00545.738,185.96Vac. Fracc 20139.33545.735,093.491800Bono.Vac. Fracc 20139.33545.735,093.490.00Dias de feriado por Vac.1.00545.73545.73Dias por descaso en vacaciones4.00545.732,182.92Beneficio de Alimentacion durtante susp.22.0063.501,397.00Beneficio de Alimentacion en Vacaciones9.3363.5592.46Bono por Terminacin134,823.25sub total301,632.519,675.00Deducciones322.50Adelanto20,071.21INCES409.300.00sub total20,480.51total281,152.010.00

fre:La empresa paga Utilidades Convencionales 60 das al ao con promedio de salario de ltimo semestre

Antigedad 1205381.49444444447568.2936507936252.28das B Vacasalario bsicoComisionesDas hbilesdas descansoInc ComisionesSalario MensualA.B. VacacionalAlcuota UtilidadesSalario Integral MensualSalario Integral DiarioDas AntigedadPrest. Antig. MensualPrest. AcumuladaMesTasaInters mensualInters acumulado58.00Apr-061,700.000.0020.0010.000.001,700.00273.89657.962,631.8587.7300.000.0Apr-0614.160.00.0058.00May-062,550.000.0022.009.000.002,550.00410.83986.943,947.78131.5900.000.0May-0614.170.00.0058.00Jun-042,350.001,900.0021.009.00814.295,064.29815.911,960.077,840.26261.3400.000.0Jun-0417.080.00.0058.00Jul-063,700.00900.0020.0011.00495.005,095.00820.861,971.957,887.81262.9351,314.641,314.64Jul-0614.5015.8915.89558.00Aug-063,000.0018,394.9523.008.006,398.2427,793.194,477.7910,757.0043,027.981,434.2757,171.338,485.97Aug-0614.79104.59120.47558.00Sep-063,000.000.0020.0010.000.003,000.00483.331,161.114,644.44154.815774.079,260.04Sep-0614.42111.27231.75558.00Oct-063,000.000.0022.009.000.003,000.00483.331,161.114,644.44154.815774.0710,034.11Oct-0614.87124.34356.09558.00Nov-063,000.001,500.0022.008.00545.455,045.45812.881,952.787,811.11260.3751,301.8511,335.97Nov-0615.20143.59499.68558.00Dec-063,000.007,800.0020.0011.004,290.0015,090.002,431.175,840.3923,361.56778.7253,893.5915,229.56Dec-0615.23193.29692.97558.00Jan-073,000.001,092.3421.0010.00520.164,612.50743.131,785.217,140.84238.0351,190.1416,419.70Jan-0715.78215.92908.89558.00Feb-073,000.006,500.0019.0010.003,421.0512,921.052,081.735,000.9320,003.70666.7953,333.9519,753.65Feb-0715.50255.151,164.04558.00Mar-073,000.00500.0019.0012.00315.793,815.79614.771,476.855,907.41196.915984.5720,738.22Mar-0714.94258.191,422.234554558.00Apr-073,000.001,500.0022.008.00545.455,045.45812.881,952.787,811.11260.3751,301.8527,452.06Apr-0715.99365.801,788.0355,411.9958.00May-073,000.004,500.0021.0010.002,142.869,642.861,553.573,732.1414,928.57497.6252,488.1029,940.16May-0715.94397.712,185.73558.00Jun-073,000.000.0020.0010.001,250.006,750.001,087.502,612.5010,450.00348.3351,741.6731,681.82Jun-0714.91393.652,579.38558.00Jul-073,000.002,500.0022.009.002,659.0912,159.091,958.964,706.0218,824.07627.4753,137.3534,819.17Jul-0716.17469.193,048.57558.00Aug-073,000.006,500.0021.0010.000.003,000.00483.331,161.114,644.44154.815774.0735,593.24Aug-0716.59492.083,540.64558.00Sep-073,000.000.0022.008.000.003,000.00483.331,161.114,644.44154.815774.0736,367.32Sep-0716.53500.964,041.60558.00Oct-073,400.000.0023.008.000.003,400.00547.781,315.935,263.70175.465877.2837,244.60Oct-0716.96526.394,567.99558.00Nov-073,400.000.0020.0010.000.003,400.00547.781,315.935,263.70175.465877.2838,121.88Nov-0719.91632.515,200.50558.00Dec-073,400.004,000.0021.0010.001,904.769,304.761,499.103,601.2914,405.15480.1752,400.8640,522.74Dec-0721.73733.805,934.30558.00Jan-083,400.000.0021.008.000.003,400.00547.781,315.935,263.70175.465877.2841,400.03Jan-0824.14832.836,767.13558.00Feb-083,400.000.0018.0010.000.003,400.00547.781,315.935,263.70175.465877.2842,277.31Feb-0822.68799.047,566.17558.00Mar-083,400.000.0020.0011.000.003,400.00547.781,315.935,263.70175.465877.2843,154.59Mar-0822.24799.808,365.976056058.00Apr-083,400.0012,000.0022.008.004,363.6419,763.643,184.147,649.2630,597.041,019.9055,099.5163,273.28Apr-0822.621,192.709,558.67215,019.1858.00Apr-086,718.361,082.402,600.2510,401.02346.702693.4063,966.68Apr-0822.621,205.7710,764.44558.00May-083,400.000.0020.0011.000.003,400.00547.781,315.935,263.70175.465877.2864,150.57May-0824.001,283.0110,841.68558.00Jun-083,400.000.0021.009.000.003,400.00547.781,315.935,263.70175.465877.2865,027.85Jun-0822.381,212.7712,054.45558.00Jul-083,400.005,000.0022.009.002,045.4510,445.451,682.884,042.7816,171.11539.0452,695.1967,723.03Jul-0823.471,324.5513,379.00558.00Aug-083,400.005,000.0021.0010.002,380.9510,780.951,736.934,172.6316,690.51556.3552,781.7570,504.79Aug-0822.831,341.3514,720.35558.00Sep-083,400.004,000.0022.008.001,454.558,854.551,426.573,427.0413,708.15456.9452,284.6972,789.48Sep-0822.311,353.2816,073.63558.00Oct-083,400.000.0021.0010.000.003,400.00547.781,315.935,263.70175.465877.2873,666.76Oct-0822.621,388.6217,462.25558.00Nov-083,400.006,000.0021.009.002,571.4311,971.431,928.734,633.3918,533.54617.7853,088.9276,755.69Nov-0823.181,482.6618,944.91558.00Dec-083,400.0015,871.7321.0010.002,857.1412,257.141,974.764,743.9718,975.87632.5353,162.6579,918.33Dec-0821.971,462.9720,407.88558.00Jan-093,400.005,000.0020.0011.002,750.0011,150.001,796.394,315.4617,261.85575.4052,876.9882,795.31Jan-0922.381,544.1321,952.02558.00Feb-094,300.008,000.0018.0010.004,444.4416,744.442,697.726,480.7225,922.88864.1054,320.4887,115.79Feb-0922.891,661.7323,613.7562558.00Mar-094,300.005,000.0021.0010.002,380.9511,680.951,881.934,520.9618,083.84602.7953,013.9790,129.76Mar-0922.371,680.1725,293.9256258.00Apr-094,500.006,000.0021.009.002,571.4313,071.432,105.955,059.1320,236.51674.5553,372.75124,510.29Apr-0921.462,226.6627,520.58531,007.7858.00Apr-099,763.031,572.933,778.6515,114.62503.8242,015.28126,525.57Apr-0921.462,262.7029,783.28458.00May-094,500.004,000.0020.0011.002,200.0010,700.001,723.894,141.3016,565.19552.1752,760.86129,286.44May-0921.542,320.6929,841.27558.00Jun-094,500.000.0021.009.000.004,500.00725.001,741.676,966.67232.2251,161.11130,447.55Jun-0920.412,218.7032,059.97558.00Jul-094,500.005,000.0021.0010.002,380.9511,880.951,914.154,598.3718,393.47613.1253,065.58133,513.13Jul-0920.012,226.3334,286.30558.00Aug-094,500.0015,000.0022.009.006,136.3625,636.364,130.309,922.2239,688.891,322.9656,614.81140,127.94Aug-0919.562,284.0936,570.38558.00Sep-094,500.007,200.0022.008.002,618.1814,318.182,306.825,541.6722,166.67738.8953,694.44143,822.39Sep-0918.622,231.6438,802.03558.00Oct-094,500.0025,273.5420.0011.0013,900.4543,673.997,036.3616,903.4567,613.802,253.793681,136.56224,958.95Oct-0920.357,629.8646,431.8836224,958.9570411.00237Inc. Comisiones:80,358.08Antigedad:224,958.95promedio ltimo ao8,528.77Intereses:46,431.88promedio diario426.44Incidencia comisiones175,266.27145.00260236044606Comisiones5608Nov-086,000.0066010Dec-0815,871.7376012Jan-095,000.001m5Feb-098,000.00410.0042Mar-095,000.00452.00Apr-096,000.00Apr-09May-094,000.00Jun-090.00Jul-095,000.00Aug-0915,000.00Sep-097,200.00Oct-0925,273.54Total Anual102,345.27Promedio mensual8,528.77Promedio diario426.44

Prestacin S. S.VariableMessalario bsicoComisionesDas hbilesdas descansoIncidenciaVariableComisionessalarioNormalIncidenciaBono VacacionalInc. UtilidadesConvencionales 60salario Integraldas PrestacinArt. 142 "a"PrestacinArt. 142 "a"PrestacinArt. 142 "a" AcumuladaAdelantosTasaInters mensualacumuladoMar-110.000.0020.0010.000.000.000.00.00.0000.000.014.160.00.0Apr-110.000.0022.009.000.000.000.00.00.0000.000.014.170.00.0May-110.000.0021.009.000.000.000.00.00.0000.000.014.170.00.0Jun-110.000.0020.0011.000.000.000.00.00.0000.000.014.500.00.0Jul-110.000.0023.008.000.000.000.00.00.0000.000.014.790.00.0Aug-110.000.0020.009.000.000.000.00.00.0000.000.014.420.00.0Sep-110.003,000.0022.008.001,227.274,227.2782.20704.555,014.0200.000.014.870.00.0Oct-110.0060,000.0022.0011.0021,818.1881,818.181,590.9113,636.3697,045.4500.000.015.200.00.0Nov-110.0050,000.0020.0010.0027,500.0077,500.001,506.9412,916.6791,923.6100.000.015.230.00.0Dec-114,000.0030,000.0021.0010.0014,285.7148,285.71938.898,047.6257,272.2259,545.379,545.370.00.00.0Jan-124,000.003,000.0019.0012.001,578.958,578.95166.811,429.8210,175.5851,695.9311,241.3015.50145.20145.20Feb-124,000.0025,000.0019.008.0015,789.4744,789.47870.917,464.9153,125.2958,854.2220,095.5214.94250.19395.39Mar-124,000.003,000.0022.0010.001,090.918,090.91157.321,348.489,596.7251,599.4521,694.9715.99289.09684.47Apr-124,000.0012,000.0021.0010.005,714.2921,714.29422.223,619.0525,755.5654,292.5925,987.5615.94345.201,029.68May-124,000.003,000.0020.009.001,500.0045,500.001,895.837,583.3354,979.1700.0025,987.5614.91322.901,352.57Jun-124,000.0040,000.0022.0010.0016,363.6423,363.64973.483,893.9428,231.0600.0025,987.5616.17350.181,702.75Jul-126,000.003,000.0021.0010.001,428.5720,428.57851.193,404.7624,684.521516,364.3642,351.9216.59585.522,288.27Aug-126,000.0013,000.0022.009.005,909.0914,909.09621.212,484.8518,015.1500.0022,280.7120,071.2116.53306.922,595.19Sep-126,000.003,000.0022.008.001,227.2710,227.27454.551,704.5512,386.36022,280.7116.96314.902,910.09Oct-126,000.0060,000.0020.0011.0024,000.0090,000.004,000.0015,000.00109,000.001520,608.0242,888.7316.91604.373,514.46Nov-126,000.0050,000.0019.0011.0028,947.3784,947.373,775.4414,157.89102,880.7000.0042,888.7316.73597.944,112.40Dec-126,000.0030,000.0020.0011.0016,500.0052,500.002,333.338,750.0063,583.3300.0042,888.7316.59592.944,705.34Jan-136,000.004,000.0019.0012.002,315.7912,315.79547.372,052.6314,915.791526,731.7869,620.5116.53959.025,664.36Feb-136,000.0012,000.0020.008.007,200.0025,200.001,120.004,200.0030,520.0000.0069,620.5116.96983.976,648.33Mar-136,000.004,000.0020.0011.001,600.0011,600.00515.561,933.3314,048.8900.0069,620.5116.91981.077,629.40Apr-136,000.0011,000.0020.0010.006,050.0023,050.001,024.443,841.6727,916.111521,155.4090,775.9116.731,265.578,894.97Complemento16,371.93727.642,728.6542,310.8085110,847.1220,071.218,894.9734,392.171,528.545,732.03

Hoja2