A

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18

PLANILLA DE SUELDOS
Problema
La Empresa Ashley Import's dedicada al Rubro de Importacin y Exportacin de Productos en general, ha adquirido una
Computadora 486 DX4-100MHZ y 8MB RAM para automatizar los procesos que realiza.
La Empresa cuenta actualmente con 50 trabajadores y dentro de los primeros procesos que desea automatizar es de
un Sistema para el Control de Pagos, para lo cual ha contratado los Servicios de un Profesional de Computacin de
SENATI, el cual determin las siguientes especificaciones:

Consideraciones
El Programa que se determin utilizar ser MICROSOFT EXCEL For Windows, ya que se maneja poca informacin
y dado el conocimiento de su personal del Suite Office.
El Sistema de Planillas ser almacenado en el archivo PLANILLA.XLS y el anlisis ha determinado
las siguientes consideraciones:

CALCULO DE LOS INGRESOS

19
20

SUELDO BASICO

21

Se determinar segn su Categora

Si su CATEGORIA es "A" su SUELDO BASICO ser S/. 1,500.00

CATEGORIA

BASICO

22

Si su CATEGORIA es "B" su SUELDO BASICO ser S/. 1,200.00

S/. 2,500.00

23

Si su CATEGORIA es "C" su SUELDO BASICO ser S/.

800.00

S/. 2,100.00

24

Si su CATEGORIA es "D" su SUELDO BASICO ser S/.

500.00

S/. 1,800.00

25

Se recomienda usar la funcin lgica =BUSCARV(...

S/. 1,500.00

26
27

BONIFICACION

Se determinar segn su Categora

28

x CATEGORIA

Si su CATEGORIA es "A" su BONIFICACION x CATEGORIA ser 20% del SUELDO BASICO

29

Si su CATEGORIA es "B" su BONIFICACION x CATEGORIA ser 15% del SUELDO BASICO

30

Si su CATEGORIA es "C" su BONIFICACION x CATEGORIA ser 12% del SUELDO BASICO

31

Si su CATEGORIA es "D" su BONIFICACION x CATEGORIA ser 8% del SUELDO BASICO

32

Se recomienda usar la funcin lgica =BUSCARV(...

33
34

Movilidad

Por poltica de la empresa se le asignar a todos los trabajadores

35

Si su CATEGORIA es "A" su BONIFICACION x CATEGORIA ser 8% del SUELDO BASICO

36

Si su CATEGORIA es "B" su BONIFICACION x CATEGORIA ser 5% del SUELDO BASICO

37

Si su CATEGORIA es "C" su BONIFICACION x CATEGORIA ser 3% del SUELDO BASICO

38

Si su CATEGORIA es "D" su BONIFICACION x CATEGORIA ser 0% del SUELDO BASICO

39

Se recomienda usar la funcin lgica =BUSCARV(...

40
41

REFRIGERIO

Por poltica de la empresa se le asignar a todos los trabajadores

42

Si su CATEGORIA es "A" su BONIFICACION x CATEGORIA ser S/. 50.00

43

Si su CATEGORIA es "B" su BONIFICACION x CATEGORIA ser S/. 30.00

44

Si su CATEGORIA es "C" su BONIFICACION x CATEGORIA ser S/. 15.00

45

Si su CATEGORIA es "D" su BONIFICACION x CATEGORIA ser S/. 0.00

46

Se recomienda usar la funcin lgica =BUSCARV(...

47
48

BONIFICACION

Por poltica de la empresa se le asignar a todos los trabajadores

49

x COSTO DE VIDA

Si su CATEGORIA es "A" su BONIFICACION x CATEGORIA ser 10% del SUELDO BASICO

50

Si su CATEGORIA es "B" su BONIFICACION x CATEGORIA ser 5% del SUELDO BASICO

51

Si su CATEGORIA es "C" su BONIFICACION x CATEGORIA ser 0% del SUELDO BASICO

52

Si su CATEGORIA es "D" su BONIFICACION x CATEGORIA ser 0% del SUELDO BASICO

53

Se recomienda usar la funcin lgica =BUSCARV(...

54
55

TOTAL DE INGRESOS =

BASICO + BONI CATEGORIA + MOVILIDAD + REFRIGERIO + BONI COSTO VIDA

56
57
58
59
60
61
62
63
64
65
66
67
68
69

CALCULO DE LAS APORTACIONES DEL EMPLEADO

APORTACION DEL EMPLEADO
Cuando un trabajador es contratado o estable se le descuenta por
Ley un monto para su jubilacin, dependiendo dnde este afiliado: SNP o AFP
SNP => "S" Slo se le descontar para las personas que NO estn Afiliadas a una AFP.
Segn Ley ser el 13% del TOTAL DE INGRESOS
Se recomienda usar la funcin lgica =SI(...
AFILIADOS A AFP => "A" Slo se le descontar para las personas que estn Afiliadas a una AFP.
Se determinar segn el CODIGO de AFP a la cual estn afiliadas.
Si su CODIGO AFP es 1 (INTEGRA) se le descontar el 14% del TOTAL DE INGRESOS

Tabla II
0
1

70
71
72
73
74
75
76
77

J
2
3
1

5ta. CATEGORIA Si el TOTAL DE INGRESOS es mas de S/. 1,800.00 , se le descontar el

15% sobre la cantidad excedida al TOTAL DE INGRESOS => (TOTAL INGRESOS - 1800) * 15%
Se recomienda usar la funcin lgica =SI(...

78

Descuento Falta Por poltica de la empresa se tendra los siguientes descuentos.

79

Si no tiene FALTAS su DESCUENTO ser S/. 0.00

80

Si las FALTAS estn entre 1 y 2 su DESCUENTO ser S/. 50.00 x Da

81

Si las FALTAS estn entre 3 y 5 su DESCUENTO ser S/. 80.00 x Da

82

Si las FALTAS son mayores o iguales a 6 su DESCUENTO ser S/. 100.00 x Da

83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102

Si su CODIGO AFP es 2 (PROFUTURO) se le descontar el 13.5% del TOTAL DE INGRESOS

Si su CODIGO AFP es 3 (HORIZONTE) se le descontar el 13% del TOTAL DE INGRESOS
Se recomienda usar la funcin lgica =BUSCARV(...

Se recomienda usar la funcin lgica =BUSCARH(...

TOTAL APORT. EMPLEADO

= SNP + AFILIADO AFP + 5ta. CATEGORIA + FALTA + ADELANTO

CALCULO DEL SUELDO A PAGAR

SUELDO A PAGAR

= TOTAL INGRESOS - TOTAL APORTACIONES EMPLEADO

CALCULO DE LAS APORTACIONES DEL EMPLEADOR

(Referencial para la Planilla)
Cuando un trabajador es contratado o estable, la Empresa va a aportar por este trabajador por:
IPSS

Prestaciones de salud 9% del Total de Ingresos.

IPSS = TOTAL INGRESOS * 9%

FONAVI

FONAVI (Fondo Nacional de Vivienda) 9% del Total de Ingresos

FONAVI = TOTAL INGRESOS * 9%

TOTAL APORT. EMPLEADOR = IPSS + FONAVI

Faltas
Descuento

S/.

BONI 1 x CATEGORIA

Movilidad

Refrigerio

Bonificacin
Costo de Vida

22

20%

8%

S/.

50.00

10%

23

15%

5%

S/.

30.00

5%

24

12%

3%

S/.

15.00

0%

25

8%

0%

S/.

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21

26
27
28
29
30
31
32
33
34

0%

35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67 Tabla II
0%
68
14%
69

INTEGRA

K
13.5%
13%
2

70
71
72
73
74
75
76
77

80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102

S/.

HORIZONTE

78
79

L
PROFUTURO

3
50.00

S/.

80.00

6
S/. 100.00

1
2
3

Refrigerio

Bonificacin
Costo de Vida

Tabla I
CATEGORIA

BASICO

BONI 1 x CATEGORIA

Movilidad

S/. 2,500.00

20%

8%

S/.

50.00

10%

S/. 2,100.00

15%

5%

S/.

30.00

5%

S/. 1,800.00

12%

3%

S/.

15.00

0%

S/. 1,500.00

8%

0%

S/.

8
9
10
11
12
13
14
15
16
17

Tabla II
CODIGO AFP

0
1
2
3

0%
14%
13.5%
13%

18

Faltas

19

Descuento

S/.

INTEGRA
PROFUTURO
HORIZONTE

1
-

S/.

3
50.00 S/.

80.00

6
S/. 100.00

0%

MOVILIDAD

REFRIGERIO

Ashley Import's

1
2
3
4
5
6

PLAN I LLA D E PAG O S

Mes de Agosto 2014

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
34
35
36
37
38
39
40
41

BONIFICACION

No.CARNET

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

APELLIDOS Y NOMBRES

A=AFP

CODIGO

SUELDO

BASICO

CATEGORIA

S=SEGURO

AFP

OCUPACION

CATEGORIA

95001

MENDEZ PICHILINGUE, SHIRLEY

ADMINISTRADOR

S/.

1,500.00 S/.

120.00 S/.

95002

SALVADOR DIAZ, JENNY

SECRETARIA

S/.

2,500.00 S/.

500.00 S/.

200.00 S/.

50.00

95003

ACOSTA CARDENAS, MARIA

ANALISTA

S/.

2,100.00 S/.

315.00 S/.

105.00 S/.

30.00

95004

ACEVEDO CARHUAS, DAVID

OBRERO

S/.

2,500.00 S/.

500.00 S/.

200.00 S/.

50.00

95005

TARAZONA VEGA, JHONNY

PROGRAMADOR

S/.

1,800.00 S/.

216.00 S/.

54.00 S/.

15.00

95006

VARGAS MACHUCA, JOSE

CONTADOR

S/.

2,100.00 S/.

315.00 S/.

105.00 S/.

30.00

95007

CARPIO CONDE, LESLY

SECRETARIA

S/.

1,800.00 S/.

216.00 S/.

54.00 S/.

15.00

95008

INFANTE CASTRO, JORGE

CONTADOR

S/.

2,100.00 S/.

315.00 S/.

105.00 S/.

30.00

GERENTE

S/.

2,500.00 S/.

500.00 S/.

200.00 S/.

50.00

S/.

95009

PRADO BACA, JAIR

95010

DAVALOS VEGA, ARTURO

ALMACEN

S/.

1,500.00 S/.

120.00 S/.

S/.

95011

CISNEROS CARREO, CARLINHO

OPERADOR

S/.

1,500.00 S/.

120.00 S/.

S/.

95012

CHAVEZ DIAZ, RAUL

ABOGADO

S/.

2,100.00 S/.

315.00 S/.

105.00 S/.

30.00

95013

CAMPOS HUILCCA, JOSE

ANALISTA

S/.

2,100.00 S/.

315.00 S/.

105.00 S/.

30.00

95014

RIOS RAMOS, CARLOS

TECNICO E.

S/.

1,800.00 S/.

216.00 S/.

54.00 S/.

15.00

95015

SANTOS FALEN, ELIZABETH

OPERADOR

S/.

1,800.00 S/.

216.00 S/.

54.00 S/.

15.00

95016

MONTES QUISPE, CRISTINA

SECRETARIA

S/.

1,800.00 S/.

216.00 S/.

54.00 S/.

15.00

95017

WAGNER PACCIONE, JANET

MARKETING

S/.

1,800.00 S/.

216.00 S/.

54.00 S/.

15.00

95018

RIOS RAMOS, JULIO

OBRERO

S/.

1,500.00 S/.

120.00 S/.

S/.

95019

RUIZ LIMA, JAVIER

OBRERO

S/.

1,500.00 S/.

120.00 S/.

S/.

OBRERO

S/.

1,500.00 S/.

120.00 S/.

S/.

S/.

95020

QUINTANA RODRIGUEZ, PABLO

95021

ESPINOZA SAAVEDRA, WILLY

95022

GOMEZ YAEZ, CARMEN

95023

HUERTAS FALCON, WILLY

95024

MIRANDA PEREZ, BENJAMIN

95025

GARCIA LAZO, ROSSANA

95026

TAVARA SOTO, DIANA

95027

QUISPE PEREZ, DANIEL

95028

MARCOS VALVERDE, FRANK

95029

SANTANDER CRUZ, MILAGROS

95030

IZAGUIRRE CRUZ, LADY

OBRERO

S/.

1,500.00 S/.

120.00 S/.

SECRETARIA

S/.

1,800.00 S/.

216.00 S/.

54.00 S/.

15.00

PROGRAMADOR

S/.

1,800.00 S/.

216.00 S/.

54.00 S/.

15.00

OBRERO

S/.

1,500.00 S/.

120.00 S/.

EMPLEADO

S/.

1,800.00 S/.

216.00 S/.

54.00 S/.

15.00

EMPLEADO

S/.

1,800.00 S/.

216.00 S/.

54.00 S/.

15.00

OBRERO

S/.

1,500.00 S/.

120.00 S/.

S/.

OBRERO

S/.

1,500.00 S/.

120.00 S/.

S/.

OPERADOR

S/.

1,800.00 S/.

216.00 S/.

54.00 S/.

15.00

SECRETARIA

S/.

1,800.00 S/.

216.00 S/.

54.00 S/.

15.00

OBRERO

S/.

1,500.00 S/.

120.00 S/.

EMPLEADO

S/.

1,800.00 S/.

216.00 S/.

95031

AGUIRRE ALZAMORA, BRIAN

95032

QUIROZ LEON, PATRICIA

S/.

S/.

54.00 S/.

15.00

42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61

A
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50

B
95033

C
CARDENAS VILCA, CARLOS

EMPLEADO

S/.

1,800.00 S/.

I
216.00 S/.

SERVICIOS

S/.

1,500.00 S/.

120.00 S/.

K
54.00 S/.
-

15.00

95034

SALINAS PINTO, ANDRES

95035

CRUZ CAMINO, JANETH

EMPLEADO

S/.

1,800.00 S/.

216.00 S/.

54.00 S/.

15.00

95036

MEZA DEL POLAR, MAGALY

SECRETARIA

S/.

1,800.00 S/.

216.00 S/.

54.00 S/.

15.00

95037

SALAS LLANOS, ABEL

OBRERO

S/.

1,500.00 S/.

120.00 S/.

95038

PEREZ BUENDIA, KELLY

EMPLEADO

S/.

1,800.00 S/.

216.00 S/.

95039

RAMOS GRADOS, ANGEL

OBRERO

S/.

1,500.00 S/.

120.00 S/.

95040

DAVILA RAMIREZ, ETHEL

95041

POZO MINA, JESSICA

95042

PACHECO MENCILLA, ORLANDO

95043

ZAPATA ORTIZ, MERCEDES

95044

ESPINO DAVALOS, MARCELA

S/.

S/.

54.00 S/.
-

15.00

S/.

EMPLEADO

S/.

1,800.00 S/.

216.00 S/.

54.00 S/.

15.00

PROGRAMADOR

S/.

1,800.00 S/.

216.00 S/.

54.00 S/.

15.00

OBRERO

S/.

1,500.00 S/.

120.00 S/.

SECRETARIA

S/.

1,800.00 S/.

216.00 S/.

OBRERO

S/.

1,500.00 S/.

120.00 S/.

EMPLEADO

S/.

1,800.00 S/.

216.00 S/.

OBRERO

S/.

54.00 S/.
-

15.00

S/.

95045

ROMERO CARDENAS, WENDY

95046

RODRIGUEZ VARGAS, ALVARO

S/.

1,500.00 S/.

120.00 S/.

95047

ROCCA DURAN, LUIS

OPERADOR

S/.

1,800.00 S/.

216.00 S/.

54.00 S/.

15.00

95048

ZEVALLOS VARGAS, CECILIA

EMPLEADO

S/.

1,800.00 S/.

216.00 S/.

54.00 S/.

15.00

95049

ALCIDES ORTIZ, JUAN

EMPLEADO

S/.

1,800.00 S/.

216.00 S/.

54.00 S/.

15.00

95050

BENITES PAREDES, ANGELICA

OPERADOR

S/.

1,800.00 S/.

216.00 S/.

54.00 S/.

15.00

54.00 S/.
-

15.00

S/.

10

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
34
35
36
37
38
39
40
41

1,600.00

SUELD MENSUAL :

MES (DIAS) = 31

APORTACIONES

APORTACIONES

DEL EMPLEADO
TOTAL

SNP

INGRESOS

13%

COSTO DE VIDA

S/.

AFILIADOS

5TA. CATEG.

AFP

15%

210.60 S/.

FALTAS

DESCTOS.
FALTA

S/.

1,620.00 S/.

S/.

250.00 S/.

3,500.00 S/.

455.00 S/.

S/.

255.00

S/.

105.00 S/.

2,655.00 S/.

371.70 S/.

128.25

S/.

250.00 S/.

3,500.00 S/.

455.00 S/.

S/.

255.00

S/.

S/.

2,085.00 S/.

S/.

281.48 S/.

42.75

S/.

105.00 S/.

2,655.00 S/.

S/.

358.43 S/.

128.25

S/.

S/.

S/.

2,085.00 S/.

S/.

291.90 S/.

42.75

S/.

S/.

105.00 S/.

2,655.00 S/.

S/.

345.15 S/.

128.25

S/.

S/.

250.00 S/.

3,500.00 S/.

455.00 S/.

255.00

S/.

S/.

1,620.00 S/.

S/.

218.70 S/.

S/.

S/.

S/.

1,620.00 S/.

S/.

218.70 S/.

S/.

S/.

105.00 S/.

2,655.00 S/.

S/.

345.15 S/.

128.25

S/.

S/.

105.00 S/.

2,655.00 S/.

345.15 S/.

S/.

128.25

S/.

S/.

2,085.00 S/.

S/.

291.90 S/.

42.75

S/.

S/.

S/.

2,085.00 S/.

S/.

291.90 S/.

42.75

S/.

S/.

S/.

2,085.00 S/.

S/.

271.05 S/.

42.75

S/.

S/.

S/.

2,085.00 S/.

S/.

281.48 S/.

42.75

S/.

S/.

S/.

1,620.00 S/.

210.60 S/.

S/.

S/.

S/.

1,620.00 S/.

S/.

226.80 S/.

S/.

S/.

S/.

1,620.00 S/.

S/.

226.80 S/.

S/.

S/.

1,620.00 S/.

S/.

210.60 S/.

S/.

S/.

2,085.00 S/.

271.05 S/.

S/.

42.75

S/.

S/.

2,085.00 S/.

S/.

281.48 S/.

42.75

S/.

S/.

1,620.00 S/.

S/.

226.80 S/.

S/.

S/.

2,085.00 S/.

S/.

271.05 S/.

42.75

S/.

S/.

2,085.00 S/.

271.05 S/.

42.75

S/.

S/.

S/.

1,620.00 S/.

S/.

218.70 S/.

S/.

S/.

S/.

1,620.00 S/.

S/.

226.80 S/.

S/.

S/.

S/.

2,085.00 S/.

S/.

271.05 S/.

42.75

S/.

S/.

S/.

2,085.00 S/.

S/.

271.05 S/.

42.75

S/.

S/.

S/.

1,620.00 S/.

210.60 S/.

S/.

S/.

S/.

2,085.00 S/.

281.48 S/.

S/.

S/.

S/.

1
2

IPSS

50.00

DESCTOS.

PAGAR

9%

S/.

260.60 S/.

1,359.40

145.80

S/.

S/.

300.00 S/.

1,010.00 S/.

2,490.00

315.00

S/.

100.00 S/.

100.00 S/.

699.95 S/.

1,955.05

238.95

S/.

710.00 S/.

2,790.00

315.00

S/.

374.23 S/.

1,710.78

187.65

500.00 S/.

986.68 S/.

1,668.33

238.95

S/.

334.65 S/.

1,750.35

187.65

250.00 S/.

723.40 S/.

1,931.60

238.95

S/.

760.00 S/.

2,740.00

315.00

S/.
1

42.75

S/.

TOTAL

ADELANTO

S/.

DEL EMPLEADOR

SUELDO

S/.

S/.

22,400.00

SUELDO ANUAL :

BONIFICACION

S/.

S/.

50.00
S/.
S/.

50.00

S/.

218.70 S/.

1,401.30

145.80

600.00 S/.

818.70 S/.

801.30

145.80

S/.

473.40 S/.

2,181.60

238.95

S/.

573.40 S/.

2,081.60

238.95

1,000.00 S/.

1,334.65 S/.

750.35

187.65

S/.

334.65 S/.

1,750.35

187.65

S/.

313.80 S/.

1,771.20

187.65

500.00 S/.

824.23 S/.

1,260.78

187.65

S/.

260.60 S/.

1,359.40

145.80

S/.

226.80 S/.

1,393.20

145.80

S/.

S/.

226.80 S/.

1,393.20

145.80

S/.

100.00 S/.

310.60 S/.

1,309.40

145.80

S/.

S/.

313.80 S/.

1,771.20

187.65

S/.

374.23 S/.

1,710.78

187.65

300.00 S/.

526.80 S/.

1,093.20

145.80

S/.

313.80 S/.

1,771.20

187.65

50.00

S/.

363.80 S/.

1,721.20

187.65

50.00

S/.

268.70 S/.

1,351.30

145.80

50.00

S/.

276.80 S/.

1,343.20

145.80

150.00 S/.

463.80 S/.

1,621.20

187.65

S/.

313.80 S/.

1,771.20

187.65

150.00 S/.

360.60 S/.

1,259.40

145.80

S/.

374.23 S/.

1,710.78

187.65

S/.

S/.

S/.

100.00
S/.

S/.

50.00

S/.

50.00

S/.

S/.

S/.

S/.

50.00

S/.

S/.
S/.

L
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61

S/.

S/.

2,085.00 S/.

S/.

291.90 S/.

S/.

S/.

1,620.00 S/.

S/.

210.60 S/.

S/.

S/.

2,085.00 S/.

S/.

271.05 S/.

42.75

S/.

S/.

2,085.00 S/.

S/.

271.05 S/.

42.75

S/.

S/.

1,620.00 S/.

210.60 S/.

S/.

S/.

2,085.00 S/.

S/.

281.48 S/.

S/.

S/.

1,620.00 S/.

S/.

226.80 S/.

S/.

S/.

2,085.00 S/.

S/.

271.05 S/.

42.75

S/.

S/.

2,085.00 S/.

271.05 S/.

42.75

S/.

S/.

1,620.00 S/.

S/.

218.70 S/.

S/.

S/.

2,085.00 S/.

S/.

291.90 S/.

S/.

S/.

1,620.00 S/.

S/.

210.60 S/.

S/.

S/.

2,085.00 S/.

S/.

271.05 S/.

S/.

S/.

1,620.00 S/.

210.60 S/.

S/.

S/.

2,085.00 S/.

S/.

281.48 S/.

42.75

S/.

S/.

2,085.00 S/.

S/.

291.90 S/.

42.75

S/.

S/.

2,085.00 S/.

S/.

271.05 S/.

42.75

S/.

S/.

2,085.00 S/.

S/.

291.90 S/.

42.75

11

12

13

14

42.75
-

S/.

42.75
-

S/.

42.75
-

42.75

S/.

15

R
-

S/.

16

S/.

334.65 S/.

1,750.35

187.65

S/.

150.00 S/.

360.60 S/.

1,259.40

145.80

S/.

S/.

313.80 S/.

1,771.20

187.65

S/.

100.00 S/.

150.00 S/.

563.80 S/.

1,521.20

187.65

S/.

S/.

210.60 S/.

1,409.40

145.80

S/.

S/.

324.23 S/.

1,760.78

187.65

S/.

200.00 S/.

426.80 S/.

1,193.20

145.80

S/.

553.80 S/.

1,531.20

187.65

S/.

313.80 S/.

1,771.20

187.65

350.00 S/.

568.70 S/.

1,051.30

145.80

S/.

334.65 S/.

1,750.35

187.65

S/.

610.60 S/.

1,009.40

145.80

S/.

500.00 S/.

813.80 S/.

1,271.20

187.65

S/.

210.60 S/.

1,409.40

145.80

S/.

500.00 S/.

824.23 S/.

1,260.78

187.65

S/.

434.65 S/.

1,650.35

187.65

S/.

313.80 S/.

1,771.20

187.65

100.00 S/.

484.65 S/.

1,600.35

187.65

S/.

S/.

S/.

S/.

S/.

400.00

S/.

S/.

S/.

S/.

S/.

240.00

S/.

100.00

S/.
1

S/.

S/.

50.00 S/.

17

18

19

20

1
2
3
4
5
A P6O R T A C I O N E S
7
DEL
EMPLEADOR
8
TOT APORT.
FONAVI
9
EMPLEADOR
9%
10
145.80 S/.
291.60
11
315.00 S/.
630.00
12
238.95 S/.
477.90
13
315.00 S/.
630.00
14
187.65 S/.
375.30
15
238.95 S/.
477.90
16
187.65 S/.
375.30
17
238.95 S/.
477.90
18
315.00 S/.
630.00
19
145.80 S/.
291.60
20
145.80 S/.
291.60
21
238.95 S/.
477.90
22
238.95 S/.
477.90
23
187.65 S/.
375.30
24
187.65 S/.
375.30
25
187.65 S/.
375.30
26
187.65 S/.
375.30
27
145.80 S/.
291.60
28
145.80 S/.
291.60
29
145.80 S/.
291.60
30
145.80 S/.
291.60
31
187.65 S/.
375.30
32
187.65 S/.
375.30
33
145.80 S/.
291.60
34
187.65 S/.
375.30
35
187.65 S/.
375.30
36
145.80 S/.
291.60
37
145.80 S/.
291.60
38
187.65 S/.
375.30
39
187.65 S/.
375.30
40
145.80 S/.
291.60
41
187.65 S/.
375.30

X
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61

Y
187.65 S/.

375.30

145.80 S/.

291.60

187.65 S/.

375.30

187.65 S/.

375.30

145.80 S/.

291.60

187.65 S/.

375.30

145.80 S/.

291.60

187.65 S/.

375.30

187.65 S/.

375.30

145.80 S/.

291.60

187.65 S/.

375.30

145.80 S/.

291.60

187.65 S/.

375.30

145.80 S/.

291.60

187.65 S/.

375.30

187.65 S/.

375.30

187.65 S/.

375.30

187.65 S/.

375.30

A
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

Ashley Import's
No. CARNET

BOLETA DE PAGO

Apellidosy yNombres
Apellidos
BENITES
Nombres
PAREDES, ANGELICA

Ocupacin

+ INGRESOS
BASICO
BONI CATEGORIA

MES: Agosto 2014

95050
Categora

OPERADOR

- DESCUENTOS
S/. 1,800.00
S/. 216.00

SNP
AFILIADO AFP

S/. 0.00
S/. 291.90

MOVILIDAD

S/. 54.00

5ta. CATEGORIA

S/. 42.75

REFRIGERIO

S/. 15.00

DESC. FALTAS

S/. 50.00

BONI COSTO VIDA

TOTAL INGRESOS:

S/. 0.00

S/. 2,085.00

ADELANTO

S/. 100.00

TOTAL APORT. EMPLEADO:

S/. 484.65

SUELDO A PAGAR: S/.

1,600.35

Boleta de Pagos:
Los datos de la BOLETA DE PAGOS sern extrados de la PLANILLA BASICA.
Se utilizar como VALOR BUSCADO el No. de CARNET del cual depender la
extraccin de todos los dems campos de la Hoja Planilla Bsica.
Para realizar est operacin de extraer datos de la planilla usaremos la funcin
=BUSCARV(valor buscado,matriz de bsqueda,No. columna a extraer)

I
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