Calculo de Utilidades e Intereses

Remuneraci
Total
Dias
Alicuota
on en base
Dias
Alicuota
Total
devengaBono
bono
Prestacion
Meses
a los
utilida- de utilidasalario
do salario
Vacacio- vacacioantigedad
decretos
des
des (%)
integral
normal
nal
nal (%)
del salario
Sep-10
Oct-10
Nov-10
Dec-10
Jan-11
Feb-11
Mar-11
Apr-11
May-11
Jun-11
Jul-11
Aug-11
Sep-11
Oct-11
Nov-11
Dec-11
Jan-12
Feb-12
Mar-12
Apr-12
May-12
Jun-12

879
1758
1758
1758
1758
1758
1758
1758
1758
1758
1758
1758
2300
2300
2300
2300
2300
2300
2300
2300
2300
2300

58.6
58.6
58.6
58.6
58.6
58.6
58.6
58.6
58.6
58.6
58.6
58.6
76.67
76.67
76.67
76.67
76.67
76.67
76.67
76.67
76.67
76.67

30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30

0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08

7
7
7
7
7
7
7
7
7
7
7
7
7
8
8
8
8
8
8
8
16

1.36
1.36
1.36
1.36
1.36
1.36
1.36
1.36
1.36
1.36
1.36
1.36
1.36
2
2
2
2
2
2
2
4
4

60.04
60.04
60.04
60.04
60.04
60.04
60.04
60.04
60.04
60.04
60.04
60.04
78.11
78.75
78.75
78.75
78.75
78.75
78.75
78.75
80.75
80.75

Sub Total

Dias
adicionales

300.2
300.2
300.2
300.2
300.2
300.2
300.2
300.2
300.2
300.2
300.2
300.2
390.55
393.75
393.75
393.75
393.75
393.75
393.75
393.75
161.5

Tasa BCV
Contab. De
la empresa
16.29%
16.29%
16.29%
16.29%
16.29%
16.29%
16.29%
16.29%
16.29%
16.09%
16.52%
15.94%
16%
16.29%
15.43%
15.03%
15.03%
15.03%
15.03%
15.03%
15.03%
15.03%

Dias
del
mes
15
31
30
31
31
28
31
30
31
30
31
31
30
31
30
31
31
29
31
30
31
22

Acumulado
Intereses
prestaciodel mes
nes antiguas
300.2
600.4
900.6
1200.8
1501
1801.2
2101.4
2401.6
2701.8
3002
3302.2
3602.4
3992.95
4386.7
4780.45
5174.2
5567.95
5961.7
6355.45
6749.2
6749.2
6749.2

2.01
8.31
12.06
16.61
20.77
22.51
29.07
32.16
37.38
39.70
46.33
48.77
52.51
60.69
60.63
66.05
71.08
71.19
81.13
83.38
86.15
61.14

Capital
para
interes
302.21
610.72
922.97
1239.79
1560.75
1883.46
2212.74
2545.09
2882.67
3222.57
3569.11
3918.07
4361.13
4815.58
5269.95
5729.75
6194.58
6659.52
7134.40
7611.53
7697.68
7758.82

interes
acumulado
2.01
10.32
22.37
38.99
59.75
82.26
111.34
143.49
180.87
220.57
266.91
315.67
368.18
428.88
489.50
555.55
626.63
697.82
778.95
862.33
948.48
1009.62

6749.2 161.5

Total

6910.7

0.00
0.00

total art.
108

302.21
608.71
912.66
1217.41
1521.77
1823.71
2130.47
2433.76
2739.18
3041.70
3348.53
3651.17
4045.46
4447.39
4841.08
5240.25
5639.03
6032.89
6436.58
6832.58
6835.35
6810.34

6910.7