PLANILLA DEL 2013

Tipo de Tiempo Horas Ingreso Ingreso

Cdigo Empleado Bonificacion
Contrato (aos) Trabajadas Bruto Neto

E001 Luis Diaz Parcial 2 103 1,030 128.8 1,159

E002 Manuel Ortecho Completo 3 116 1,160 145.0 1,305
E003 Karla Linares Parcial 5 109 1,090 136.3 1,226
E004 Kely Marino Completo 12 125 1,250 156.3 1,406
E005 Luis Alva Parcial 10 110 1,100 137.5 1,238
E006 Alan Garcia Completo 5 118 1,180 147.5 1,328
E007 Alejandro Toledo Parcial 8 146 1,460 182.5 1,643
E008 Ollanta Humala Completo 12 172 1,720 215.0 1,935
E009 Nadine Heredia Parcial 3 114 1,140 142.5 1,283
E010 Miguel Llanos Completo 1 120 1,200 150.0 1,350
E011 Lucio Pereda Parcial 22 107 1,070 133.8 1,204
E012 Karen Riquelme Completo 14 117 1,170 146.3 1,316
E013 Oscar Montoya Parcial 6 138 1,380 172.5 1,553
E014 Irma Leiva Completo 9 158 1,580 197.5 1,778
E015 Natalie Portilla Completo 4 114 1,140 142.5 1,283
E016 Gian Luca Parcial 7 175 1,750 218.8 1,969
E017 Marco Obando Completo 7 143 1,430 178.8 1,609
TOTALES 22,780 2,848 25,628
Ingreso Bruto: Horas Trabajadas * 10
Bonificacion: Es el 12.15% del Ingreso Bruto
Ingreso Neto: Ingreso Bruto + Bonificacion
Seguro: Ingreso Neto * 9%
CTS: Ingreso Neto * 15%
AFP: Ingreso Neto *11%
Total Descuentos: Suma de los descuentos CTS y AFP
Sueldo Neto: Ingreso Neto - Total Descuentos
 Total
Seguro CTS AFP Sueldo Neto
Descuentos

104.3 173.8 173.8 451.9 706.8

117.5 195.8 195.8 509.0 796.1
110.4 183.9 183.9 478.2 748.0
126.6 210.9 210.9 548.4 857.8
111.4 185.6 185.6 482.6 754.9
119.5 199.1 199.1 517.7 809.8
147.8 246.4 246.4 640.6 1,001.9
174.2 290.3 290.3 754.7 1,180.4
115.4 192.4 192.4 500.2 782.3
121.5 202.5 202.5 526.5 823.5
108.3 180.6 180.6 469.5 734.3
118.5 197.4 197.4 513.3 802.9
139.7 232.9 232.9 605.5 947.0
160.0 266.6 266.6 693.2 1,084.3
115.4 192.4 192.4 500.2 782.3
177.2 295.3 295.3 767.8 1,200.9
144.8 241.3 241.3 627.4 981.3
2,306 3,844 3,844 9,995 15,633
0
so Bruto
cacion

cuentos CTS y AFP

scuentos
 PLANILL

Datos Generales
Nombres y Apellidos Categoria Sexo Horas Costo

CARLOS TOVAR A M 25 S/. 10

DIANA GUTIRREZ B F 16 S/. 15
IVN FERNNDEZ A M 32 S/. 16
MARTIN CASAS C F 54 S/. 20
EMILY ACOSTA B M 20 S/. 11
LPEZ FERNNDEZ A M 65 S/. 13
JUREZ ROBLES C M 33 S/. 14
RADAS JIMNEZ B F 18 S/. 19
RETEGUI CRUZ A M 16 S/. 18
CORNEJO PAZ C F 22 S/. 22
LIMAY TVARA B F 35 S/. 13
FERRADAS COLOMA A M 45 S/. 17
KONG LINARES C F 48 S/. 12
LA ROSA CEVALLOS B F 20 S/. 16
HORNA LUJAN D M 36 S/. 18
PAREDES IQUE B F 50 S/. 30
DURAN CORVERA D M 14 S/. 21
CHVEZ DAZ A F 9 S/. 25
ALARCN RUIZ C F 42 S/. 19
GUERRA RODRGUEZ C F 65 S/. 16
FLORES GMEZ B M 32 S/. 26
PREZ CRUZ A M 24 S/. 24
INOSTROZA LAMAS B F 54 S/. 23
PEDRO MUIZ A M 36 S/. 12
CINTHYA CASTILLO B F 16 S/. 8
Total
 (%) de Bonificacin Bsico: es el producto de las horas y el c
% Tiempo Servicio 2.50% Tiempo Servicio: Es el producto del Bsi
% Categora 5.56% Categora: Es el producto del Bsico y su
% Hijo 2.10% Hijo: Es el producto del Bsico y su resp
Total de Bonificacion: Es la suma de toda
TABLA DSCTOS EsSalud: Es el producto del Basico y su r
EsSalud 13% AFP: Es el producto del Basico y su resp
AFP 9% Total de Dsctos: Es la suma de todos los
Neto: Es el Basico + Total de Bonif - Total

NOTA: US
PLANILLA DE REMUNERACION

Bonificaciones Dsctos
Total
Basico Tiempo
Categoria Hijo Bonificacion EsSalud
Servicio

S/. 250 S/. 6.25 S/. 13.90 S/. 5.25 S/. 25.40 S/. 32.50
S/. 240 S/. 6.00 S/. 13.34 S/. 5.04 S/. 24.38 S/. 31.20
S/. 512 S/. 12.80 S/. 28.47 S/. 10.75 S/. 52.02 S/. 66.56
S/. 1,080 S/. 27.00 S/. 60.05 S/. 22.68 S/. 109.73 S/. 140.40
S/. 220 S/. 5.50 S/. 12.23 S/. 4.62 S/. 22.35 S/. 28.60
S/. 845 S/. 21.13 S/. 46.98 S/. 17.75 S/. 85.85 S/. 109.85
S/. 462 S/. 11.55 S/. 25.69 S/. 9.70 S/. 46.94 S/. 60.06
S/. 342 S/. 8.55 S/. 19.02 S/. 7.18 S/. 34.75 S/. 44.46
S/. 288 S/. 7.20 S/. 16.01 S/. 6.05 S/. 29.26 S/. 37.44
S/. 484 S/. 12.10 S/. 26.91 S/. 10.16 S/. 49.17 S/. 62.92
S/. 455 S/. 11.38 S/. 25.30 S/. 9.56 S/. 46.23 S/. 59.15
S/. 765 S/. 19.13 S/. 42.53 S/. 16.07 S/. 77.72 S/. 99.45
S/. 576 S/. 14.40 S/. 32.03 S/. 12.10 S/. 58.52 S/. 74.88
S/. 320 S/. 8.00 S/. 17.79 S/. 6.72 S/. 32.51 S/. 41.60
S/. 648 S/. 16.20 S/. 36.03 S/. 13.61 S/. 65.84 S/. 84.24
S/. 1,500 S/. 37.50 S/. 83.40 S/. 31.50 S/. 152.40 S/. 195.00
S/. 294 S/. 7.35 S/. 16.35 S/. 6.17 S/. 29.87 S/. 38.22
S/. 225 S/. 5.63 S/. 12.51 S/. 4.73 S/. 22.86 S/. 29.25
S/. 798 S/. 19.95 S/. 44.37 S/. 16.76 S/. 81.08 S/. 103.74
S/. 1,040 S/. 26.00 S/. 57.82 S/. 21.84 S/. 105.66 S/. 135.20
S/. 832 S/. 20.80 S/. 46.26 S/. 17.47 S/. 84.53 S/. 108.16
S/. 576 S/. 14.40 S/. 32.03 S/. 12.10 S/. 58.52 S/. 74.88
S/. 1,242 S/. 31.05 S/. 69.06 S/. 26.08 S/. 126.19 S/. 161.46
S/. 432 S/. 10.80 S/. 24.02 S/. 9.07 S/. 43.89 S/. 56.16
S/. 128 S/. 3.20 S/. 7.12 S/. 2.69 S/. 13.00 S/. 16.64
S/. 14,554 S/. 364 S/. 809 S/. 306 S/. 1,479 S/. 1,892
ucto de las horas y el costo
Es el producto del Bsico y su respectivo porcentaje (Ver Tabla de (%) de Bonificacin)
oducto del Bsico y su respectivo porcentaje (Ver Tabla de (%) de Bonificacin)
o del Bsico y su respectivo porcentaje (Ver Tabla de (%) de Bonificacin) por cada hijo
on: Es la suma de todas las Bonificaciones
ducto del Basico y su respectivo porcentaje (Ver Tabla Dsctos)
o del Basico y su respectivo porcentaje (Ver Tabla Dsctos)
s la suma de todos los Dsctos
+ Total de Bonif - Total de Dsctos

NOTA: USAR CELDAS ABSOLUTAS

Dsctos
Total
Dsctos
Neto
AFP

S/. 22.50 S/. 55.00 S/. 220.40

S/. 21.60 S/. 52.80 S/. 211.58
S/. 46.08 S/. 112.64 S/. 451.38
S/. 97.20 S/. 237.60 S/. 952.13
S/. 19.80 S/. 48.40 S/. 193.95
S/. 76.05 S/. 185.90 S/. 744.95
S/. 41.58 S/. 101.64 S/. 407.30
S/. 30.78 S/. 75.24 S/. 301.51
S/. 25.92 S/. 63.36 S/. 253.90
S/. 43.56 S/. 106.48 S/. 426.69
S/. 40.95 S/. 100.10 S/. 401.13
S/. 68.85 S/. 168.30 S/. 674.42
S/. 51.84 S/. 126.72 S/. 507.80
S/. 28.80 S/. 70.40 S/. 282.11
S/. 58.32 S/. 142.56 S/. 571.28
S/. 135.00 S/. 330.00 S/. 1,322.40
S/. 26.46 S/. 64.68 S/. 259.19
S/. 20.25 S/. 49.50 S/. 198.36
S/. 71.82 S/. 175.56 S/. 703.52
S/. 93.60 S/. 228.80 S/. 916.86
S/. 74.88 S/. 183.04 S/. 733.49
S/. 51.84 S/. 126.72 S/. 507.80
S/. 111.78 S/. 273.24 S/. 1,094.95
S/. 38.88 S/. 95.04 S/. 380.85
S/. 11.52 S/. 28.16 S/. 112.84
S/. 1,310 S/. 3,202 S/. 12,831
 LISTA DE TRABAJADORE

TIEMPO
COD DATOS SUELDO CATEGORIA
SERVICIO

A01T RUITON CABANILLAS, JESUS S/. 2,149.00 A 7

C02M VILCA RAMON, LILIANA S/. 1,725.00 B 8
D03T DIAZ POZZUOLI, CARLOS S/. 1,112.00 C 6
B04N SALCEDO OCHOA, MIRTHA S/. 887.00 B 4
A05T HUAYANAY SOTO, EUGENIO S/. 2,378.00 C 1
B06M OCAMPO HIDALGO, GLADYS S/. 1,335.00 A 3
CF5G ESPEJO CORDOVA, MARIA S/. 1,465.00 A 4
HY96 FERRER CASTAEDA, DIEGO S/. 2,071.00 C 2
G25T DEXTRE PLASCENCIA, CESAR S/. 2,089.00 A 8
DS3A CASTRO ZEGARRA, MARIELA S/. 1,378.00 B 6
CDF1 BRACAMONTE AlVA, SHEYLA S/. 2,063.00 B 3
D007 SALINAS TRUJILLO, MARCUS S/. 1,478.00 A 4
BGTY GUZMAN BARRON, DEYSI S/. 1,230.00 C 2
UYP8 PEREZ VALVERDE, CAROLL S/. 1,694.00 A 1
UY74 GOICOCHEA ZAVA, MARIO S/. 929.00 B 2
U7IO GARCIA CRUZADO, CARLOS S/. 2,299.00 B 8
P987 ARRUNATEGUI FLORES, JUAN S/. 1,131.00 A 7
G547 ZAVALETA PLASA, DELLY S/. 1,081.00 C 7
DRF3 PEREZ BORRERO, LUIS S/. 1,298.00 A 8
SED9 GOmez ZAVA, FRANCISCO S/. 933.00 C 3
D07T IGUZQUIZA RUIZ, MANUEL S/. 1,603.00 C 5
B08M EDUARS ALVAREZ, DIANA S/. 2,288.00 B 4
A09M MURAKAMY CASTRO, OMAR S/. 1,604.00 A 3
C10M MARTINES JIMENES, SILVIA S/. 1,525.00 B 4

DESCUENTOS
%SNP 13%
%ESSALUD 11%
 BONIFICACIONES
%TURNO 5%
%DOMINGO 7%
STA DE TRABAJADORES PUBLICOS

BONIFICACIONES TOTAL DESCUENTOS TOTAL

BONIFICACIO
TURNO DOMINGO SNP ESSALUD DESCUENTOS
N
S/. 107.45 S/. 139.69 S/. 247.14 S/. 279.37 S/. 236.39 S/. 515.76

S/. 86.25 S/. 112.13 S/. 198.38 S/. 224.25 S/. 189.75 S/. 414.00

S/. 55.60 S/. 72.28 S/. 127.88 S/. 144.56 S/. 122.32 S/. 266.88

S/. 44.35 S/. 57.66 S/. 102.01 S/. 115.31 S/. 97.57 S/. 212.88

S/. 118.90 S/. 154.57 S/. 273.47 S/. 309.14 S/. 261.58 S/. 570.72

S/. 66.75 S/. 86.78 S/. 153.53 S/. 173.55 S/. 146.85 S/. 320.40

S/. 73.25 S/. 95.23 S/. 168.48 S/. 190.45 S/. 161.15 S/. 351.60

S/. 103.55 S/. 134.62 S/. 238.17 S/. 269.23 S/. 227.81 S/. 497.04

S/. 104.45 S/. 135.79 S/. 240.24 S/. 271.57 S/. 229.79 S/. 501.36

S/. 68.90 S/. 89.57 S/. 158.47 S/. 179.14 S/. 151.58 S/. 330.72

S/. 103.15 S/. 134.10 S/. 237.25 S/. 268.19 S/. 226.93 S/. 495.12

S/. 73.90 S/. 96.07 S/. 169.97 S/. 192.14 S/. 162.58 S/. 354.72

S/. 61.50 S/. 79.95 S/. 141.45 S/. 159.90 S/. 135.30 S/. 295.20

S/. 84.70 S/. 110.11 S/. 194.81 S/. 220.22 S/. 186.34 S/. 406.56

S/. 46.45 S/. 60.39 S/. 106.84 S/. 120.77 S/. 102.19 S/. 222.96

S/. 114.95 S/. 149.44 S/. 264.39 S/. 298.87 S/. 252.89 S/. 551.76

S/. 56.55 S/. 73.52 S/. 130.07 S/. 147.03 S/. 124.41 S/. 271.44

S/. 54.05 S/. 70.27 S/. 124.32 S/. 140.53 S/. 118.91 S/. 259.44

S/. 64.90 S/. 84.37 S/. 149.27 S/. 168.74 S/. 142.78 S/. 311.52

S/. 46.65 S/. 60.65 S/. 107.30 S/. 121.29 S/. 102.63 S/. 223.92

S/. 80.15 S/. 104.20 S/. 184.35 S/. 208.39 S/. 176.33 S/. 384.72

S/. 114.40 S/. 148.72 S/. 263.12 S/. 297.44 S/. 251.68 S/. 549.12

S/. 80.20 S/. 104.26 S/. 184.46 S/. 208.52 S/. 176.44 S/. 384.96

S/. 76.25 S/. 99.13 S/. 175.38 S/. 198.25 S/. 167.75 S/. 366.00

NOTA: TODO % ES CON RESPECTO AL SUELDO

TOTAL BONIFICACION: es la sumatoria de turno y domingo
TOTAL DESCUENTOS: es la sumatoria de SNP Y ESSALUD
NETO: es Sueldo + Total Bonificacion - Total Descuentos
 NETO

S/. 1,880.38

S/. 1,277.50

S/. 973.00

S/. 776.13

S/. 2,080.75

S/. 1,168.13

S/. 1,281.88

S/. 1,812.13

S/. 1,827.88

S/. 1,205.75

S/. 1,805.13

S/. 1,293.25

S/. 1,076.25

S/. 1,482.25

S/. 812.88

S/. 2,011.63

S/. 989.63

S/. 945.88

S/. 1,135.75

S/. 816.38

S/. 1,402.63

S/. 2,002.00

S/. 1,403.50

S/. 1,334.38