Planilla de Remuneraciones de Una Constructora en Excel
Planilla de Remuneraciones de Una Constructora en Excel
Planilla de Remuneraciones de Una Constructora en Excel
Categor
a
Operario
Oficial
Pen
Jornal
Bsico
B.U.C
45.50
39.50
35.30
Movilidad
Dominical
Acumulada
32%
30%
30%
7.20
7.20
7.20
7.58
6.58
5.88
Vacaci
CTS
ones
10% 15%
4.55
3.95
3.53
6.83
5.93
5.30
Comisin
S.N.P.
Horizonte
Integra
Prima
Profuturo
1.95%
1.80%
1.75%
2.30%
Prima
1.11%
1.03%
1.06%
1.26%
Aporte
10.00%
10.00%
10.00%
10.00%
Total %
13.00%
13.06%
12.83%
12.81%
13.56%
Tope
7,323.06
7,323.06
7,323.06
7,323.06
bre entre 5
9.10
7.90
7.06
11.38
9.88
8.83
CONSTRUCTORA
OBRA: CONSTRUCCIN DE PISTAS Y VEREDAS - TRUJILLO
Cod.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
Apellidos y Nombres
Categoria
DNI
Operario
Pen
Pen
Oficial
Pen
Pen
Pen
Operario
Pen
Pen
Pen
Operario
Pen
Pen
Pen
Pen
Operario
Pen
Pen
Operario
Pen
Operario
Pen
Pen
Pen
Pen
Oficial
Operario
Pen
Pen
Pen
Pen
Pen
94400741
69034406
44118474
95845498
05012205
91711104
29748702
96515960
28520702
48492485
82929357
31772582
45515262
86284842
93961312
95356112
69552452
18608789
66534246
60403833
83439092
66931237
20089839
12402658
45582031
78672660
05300113
81199471
53006336
51961874
74518661
33439681
80377570
34
35
36
37
38
39
40
41
42
43
44
45
46
Pen
Pen
Operario
Pen
Pen
Operario
Pen
Operario
Operario
Pen
Pen
Operario
Operario
46674656
89633997
63101033
13897400
13592054
34074534
50560358
79862951
79187387
31609260
37581112
48276707
06525982
Fecha
Nacimiento
Fecha
Ingreso
Fecha
Cese
Sistema
Pensin
12/6/1971
7/8/1985
7/8/1985
6/27/1958
5/2/1989
5/2/1989
5/2/1989
11/26/1945
3/30/1987
3/30/1987
3/30/1987
10/14/1964
1/28/1974
5/3/1983
5/14/1982
9/5/1980
8/17/1978
1/1/1990
1/1/1990
11/11/1974
11/11/1974
11/11/1974
1/7/1973
1/7/1973
3/26/1980
7/16/1977
3/23/1979
3/23/1979
11/15/1978
3/20/1981
2/22/1987
2/22/1987
2/22/1987
3/9/2011
1/25/2011
2/24/2011
1/25/2011
1/25/2011
2/28/2011
3/3/2011
2/18/2011
1/25/2011
2/24/2011
3/4/2011
2/12/2011
3/16/2011
1/25/2011
1/25/2011
1/25/2011
2/25/2011
2/11/2011
2/26/2011
2/28/2011
2/28/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
S.N.P.
1/25/2011
2/25/2011
9/16/2011
2/24/2011
1/26/2011
3/3/2011
1/25/2011
1/25/2011
2/25/2011
3/16/2011
2/28/2011
S.N.P.
S.N.P.
S.N.P.
Prima
S.N.P.
S.N.P.
S.N.P.
Profuturo
S.N.P.
S.N.P.
S.N.P.
N CUSPP
54851HCCVM3
47511SCOR9
S.N.P.
S.N.P.
S.N.P.
Integra
S.N.P.
457551JEMET1
S.N.P.
S.N.P.
S.N.P.
S.N.P.
S.N.P.
S.N.P.
S.N.P.
S.N.P.
S.N.P.
Profuturo
S.N.P.
Profuturo
S.N.P.
S.N.P.
S.N.P.
S.N.P.
468651JNSUV6
452551ARCIV8
Das
Trabajados
8
3
3
4
5
3
5
3
3
3
4
4
6
3
3
4
3
4
4
3
3
4
3
3
6
4
4
5
3
4
3
6
3
Hr
60%
4
4
Hr
100%
2/22/1987
5/30/1984
2/26/1959
2/26/1959
2/26/1959
8/23/1979
8/23/1979
7/22/1957
7/22/1957
11/12/1978
11/12/1978
8/14/1968
10/17/1944
2/28/2011
1/25/2011
2/8/2011
2/25/2011
3/9/2011
2/16/2011
3/16/2011
2/16/2011
2/25/2011
1/25/2011
2/25/2011
3/16/2011
4/12/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/19/2011
3/17/2011
4/19/2011
S.N.P.
S.N.P.
S.N.P.
S.N.P.
S.N.P.
Integra
452631ATCLZ5
S.N.P.
S.N.P.
S.N.P.
Horizonte
S.N.P.
S.N.P.
S.N.P.
455551LVFRF0
3
4
4
3
3
5
5
4
4
4
3
1
4
4
4
4
4
2
1
Jornal Bsico
BUC
364.00
105.90
105.90
158.00
176.50
105.90
176.50
136.50
105.90
105.90
141.20
182.00
211.80
105.90
105.90
141.20
136.50
141.20
141.20
136.50
105.90
182.00
105.90
105.90
211.80
141.20
158.00
227.50
105.90
141.20
105.90
211.80
105.90
116.48
31.77
31.77
47.4
52.95
31.77
52.95
43.68
31.77
31.77
42.36
58.24
63.54
31.77
31.77
42.36
43.68
42.36
42.36
43.68
31.77
58.24
31.77
31.77
63.54
42.36
47.4
72.8
31.77
42.36
31.77
63.54
31.77
Movilidad
Acumulada
57.60
21.60
21.60
28.80
36.00
21.60
36.00
21.60
21.60
21.60
28.80
28.80
43.20
21.60
21.60
28.80
21.60
28.80
28.80
21.60
21.60
28.80
21.60
21.60
43.20
28.80
28.80
36.00
21.60
28.80
21.60
43.20
21.60
Dominical
60.64
17.64
17.64
26.32
29.40
17.64
29.40
22.74
17.64
17.64
23.52
30.32
35.28
17.64
17.64
23.52
22.74
23.52
23.52
22.74
17.64
30.32
17.64
17.64
35.28
23.52
26.32
37.90
17.64
23.52
17.64
35.28
17.64
Vacac.
10%
CTS.
15%
36.40
10.59
10.59
15.80
17.65
10.59
17.65
13.65
10.59
10.59
14.12
18.20
21.18
10.59
10.59
14.12
13.65
14.12
14.12
13.65
10.59
18.20
10.59
10.59
21.18
14.12
15.80
22.75
10.59
14.12
10.59
21.18
10.59
54.64
15.9
15.9
23.72
26.5
15.9
26.5
20.49
15.9
15.9
21.2
27.32
31.8
15.9
15.9
21.2
20.49
21.2
21.2
20.49
15.9
27.32
15.9
15.9
31.8
21.2
23.72
34.15
15.9
21.2
15.9
31.8
15.9
Gratific.
78.03
20.16
20.16
30.08
33.60
20.16
33.60
26.01
20.16
20.16
26.88
34.68
47.04
20.16
20.16
26.88
26.01
26.88
26.88
26.01
20.16
34.68
20.16
20.16
47.04
26.88
30.08
43.35
20.16
26.88
20.16
47.04
20.16
H.E.
60%
31.60
28.24
36.40
36.40
36.40
-
H.E.
100%
105.90
141.20
182.00
105.90
105.90
227.50
176.50
182.00
182.00
141.20
105.90
45.50
182.00
31.77
42.36
58.24
31.77
31.77
72.8
52.95
58.24
58.24
42.36
31.77
14.56
58.24
21.60
28.80
28.80
21.60
21.60
36.00
36.00
28.80
28.80
28.80
21.60
7.20
28.80
17.64
23.52
30.32
17.64
17.64
37.90
29.40
30.32
30.32
23.52
17.64
7.58
30.32
10.59
14.12
18.20
10.59
10.59
22.75
17.65
18.20
18.20
14.12
10.59
4.55
18.20
15.9
21.2
27.32
15.9
15.9
34.15
26.5
27.32
27.32
21.2
15.9
6.83
27.32
20.16
26.88
34.68
20.16
20.16
43.35
33.60
34.68
34.68
26.88
20.16
8.67
34.68
36.40
28.24
36.40
36.40
18.20
9.10
DESCUENTOS AL TRABAJADOR
Total
Semanal
767.79
223.56
223.56
361.72
372.60
223.56
372.60
284.67
223.56
223.56
326.32
415.96
453.84
223.56
223.56
298.08
284.67
298.08
298.08
284.67
223.56
415.96
223.56
223.56
453.84
298.08
330.12
510.85
223.56
298.08
223.56
453.84
223.56
Total
Afecto
577.52
165.90
165.90
279.12
276.50
165.90
276.50
216.57
165.90
165.90
249.44
325.16
331.80
165.90
165.90
221.20
216.57
221.20
221.20
216.57
165.90
325.16
165.90
165.90
331.80
221.20
247.52
397.35
165.90
221.20
165.90
331.80
165.90
O.N.P.13%
75.08
21.57
21.57
36.29
21.57
35.95
28.15
21.57
32.43
42.27
43.13
21.57
21.57
28.15
28.76
28.76
28.15
21.57
42.27
21.57
21.57
43.13
28.76
51.66
28.76
21.57
43.13
21.57
Comis.
Afp
Prima
Afp
Aport
Afp
4.84
3.82
3.98
5.69
3.82
-
2.93
2.09
2.28
3.12
2.09
-
27.65
16.59
22.12
24.75
16.59
-
Conaf
2%
8.49
2.47
2.47
3.69
4.12
2.47
4.12
3.18
2.47
2.47
3.29
4.25
4.94
2.47
2.47
3.29
3.18
3.29
3.29
3.18
2.47
4.25
2.47
2.47
4.94
3.29
3.69
5.31
2.47
3.29
2.47
4.94
2.47
Adelanto
Dsct.
Sindical
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
223.56
298.08
379.56
223.56
223.56
510.85
400.84
415.96
415.96
298.08
223.56
113.09
388.66
165.90
221.20
288.76
165.90
165.90
397.35
304.74
325.16
325.16
221.20
165.90
90.39
297.86
21.57
28.76
37.54
21.57
21.57
39.62
42.27
42.27
21.57
11.75
38.72
7.15
4.31
-
4.09
2.46
-
39.74
22.12
-
2.47
3.29
4.25
2.47
2.47
5.31
4.12
4.25
4.25
3.29
2.47
1.06
4.25
###
###
###
###
###
###
###
###
###
###
###
###
###
Total
Descuentos
83.57
24.04
24.04
39.98
39.54
24.04
40.07
31.33
24.97
24.04
35.72
46.52
48.07
24.04
24.04
31.67
31.33
32.05
32.05
31.33
24.04
46.52
24.04
24.04
48.07
32.05
37.25
56.97
24.97
32.05
24.04
48.07
24.04
Neto a Pagar
684.22
199.52
199.52
321.74
333.06
199.52
332.54
253.34
198.59
199.52
290.60
369.44
405.77
199.52
199.52
266.41
253.34
266.03
266.03
253.34
199.52
369.44
199.52
199.52
405.77
266.03
292.87
453.88
198.59
266.03
199.52
405.77
199.52
Essalud
9%
SCTR
1.55%
51.98
14.93
14.93
25.12
24.89
14.93
24.89
19.49
14.93
14.93
22.45
29.26
29.86
14.93
14.93
19.91
19.49
19.91
19.91
19.49
14.93
29.26
14.93
14.93
29.86
19.91
22.28
35.76
14.93
19.91
14.93
29.86
14.93
8.95
2.57
2.57
4.33
4.29
2.57
4.29
3.36
2.57
2.57
3.87
5.04
5.14
2.57
2.57
3.43
3.36
3.43
3.43
3.36
2.57
5.04
2.57
2.57
5.14
3.43
3.84
6.16
2.57
3.43
2.57
5.14
2.57
N ESSALUD
24.04
32.05
41.79
24.04
24.04
56.29
43.74
46.52
46.52
32.18
24.04
12.81
42.97
199.52
266.03
337.77
199.52
199.52
454.56
357.10
369.44
369.44
265.90
199.52
100.28
345.69
14.93
19.91
25.99
14.93
14.93
35.76
27.43
29.26
29.26
19.91
14.93
8.14
26.81
2.57
3.43
4.48
2.57
2.57
6.16
4.72
5.04
5.04
3.43
2.57
1.40
4.62