PLANILHA DE CONTROL SALARIO

CONT,HS.
NRO
NOMBRE Y APELHIDO DEL PERSONAL
SALARIO BASICO
GS X HORA
EXTRAS
1 LUCIANO .KIELING
2 ANTONIO CARLOS LOPEZ
3 LUIS PEDRO
4
5
6
7
8
9
10
11
12
13
14
15

1,600,000
2,000,000
2,700,000
1,000,000
4,000,000
2,300,000
3,500,000
3,000,000
2,000,000
1,500,000
1,750,000
1,900,000
2,000,000
4,000,000
2,500,000

1.50
5.00
20.00
4.00

3.00
5.00
20.00
4.00

5.00

msoxl:=SUM(C6/30/8)
msoxl:=SUM(C7/30/8)
msoxl:=SUM(C8/30/8)
msoxl:=SUM(C9/30/8)
msoxl:=SUM(C10/30/8)
msoxl:=SUM(C11/30/8)
msoxl:=SUM(C12/30/8)
msoxl:=SUM(C13/30/8)
msoxl:=SUM(C14/30/8)
msoxl:=SUM(C15/30/8)
msoxl:=SUM(C16/30/8)
msoxl:=SUM(C17/30/8)
msoxl:=SUM(C18/30/8)
msoxl:=SUM(C19/30/8)
msoxl:=SUM(C20/30/8)

EMPRESA T
BONIFICASIO
SEGURO
TOTAL SALARIO
N FAMILHAR
Adelantado I.P.S .9,5% FAMILHAR
BRUTO
10%
5%
msoxl:=SUM(D6*E6)
msoxl:=SUM(C6*10%)
msoxl:=SUM(C6+F6+G6)200,000 msoxl:=SUM(C6*9.5%)
msoxl:=SUM(C6*5%)
msoxl:=SUM(D7*E7)
msoxl:=SUM(C7*10%)
msoxl:=SUM(C7+F7+G7)
msoxl:=SUM(C7*9.5%)
msoxl:=SUM(C7*5%)
msoxl:=SUM(D8*E8)
msoxl:=SUM(C8*10%)
msoxl:=SUM(C8+F8+G8)
msoxl:=SUM(C8*9.5%)
msoxl:=SUM(C8*5%)
msoxl:=SUM(D9*E9)
msoxl:=SUM(C9*10%)
msoxl:=SUM(C9+F9+G9)
msoxl:=SUM(C9*9.5%)
msoxl:=SUM(C9*5%)
msoxl:=SUM(D10*E10)
msoxl:=SUM(C10*10%)
msoxl:=SUM(C10+F10+G10)
msoxl:=SUM(C10*9.5%)
msoxl:=SUM(C10*5%)
msoxl:=SUM(D11*E11)
msoxl:=SUM(C11*10%)
msoxl:=SUM(C11+F11+G11)
msoxl:=SUM(C11*9.5%)
msoxl:=SUM(C11*5%)
msoxl:=SUM(D12*E12)
msoxl:=SUM(C12*10%)
msoxl:=SUM(C12+F12+G12)
500000 msoxl:=SUM(C12*9.5%)
msoxl:=SUM(C12*5%)
msoxl:=SUM(D13*E13)
msoxl:=SUM(C13*10%)
msoxl:=SUM(C13+F13+G13)
msoxl:=SUM(C13*9.5%)
msoxl:=SUM(C13*5%)
msoxl:=SUM(D14*E14)
msoxl:=SUM(C14*10%)
msoxl:=SUM(C14+F14+G14)
msoxl:=SUM(C14*9.5%)
msoxl:=SUM(C14*5%)
msoxl:=SUM(D15*E15)
msoxl:=SUM(C15*10%)
msoxl:=SUM(C15+F15+G15)
msoxl:=SUM(C15*9.5%)
msoxl:=SUM(C15*5%)
msoxl:=SUM(D16*E16)
msoxl:=SUM(C16*10%)
msoxl:=SUM(C16+F16+G16)
msoxl:=SUM(C16*9.5%)
msoxl:=SUM(C16*5%)
msoxl:=SUM(D17*E17)
msoxl:=SUM(C17*10%)
msoxl:=SUM(C17+F17+G17)
msoxl:=SUM(C17*9.5%)
msoxl:=SUM(C17*5%)
msoxl:=SUM(D18*E18)
msoxl:=SUM(C18*10%)
msoxl:=SUM(C18+F18+G18)
msoxl:=SUM(C18*9.5%)
msoxl:=SUM(C18*5%)
msoxl:=SUM(D19*E19)
msoxl:=SUM(C19*10%)
msoxl:=SUM(C19+F19+G19)
msoxl:=SUM(C19*9.5%)
msoxl:=SUM(C19*5%)
msoxl:=SUM(D20*E20)
msoxl:=SUM(C20*10%)
msoxl:=SUM(C20+F20+G20)
msoxl:=SUM(C20*9.5%)
msoxl:=SUM(C20*5%)
TOTAL.HS.
EXTRAS

EMPRESA TIROL S.A

TOTAL
DESCUENTO

TOTAL a
COBRAR

msoxl:=SUM(I6+J6+K6)
msoxl:=SUM(H6+L6)
msoxl:=SUM(J7+K7+I7)
msoxl:=SUM(H7-L7)
msoxl:=SUM(I8+K8+J8)
msoxl:=SUM(H8-L8)
msoxl:=SUM(I9+K9+J9)
msoxl:=SUM(H9-L9)
msoxl:=SUM(I10+K10+J10)
msoxl:=SUM(H10-L10)
msoxl:=SUM(I11+K11+J11)
msoxl:=SUM(H11-L11)
msoxl:=SUM(I12+K12+J12)
msoxl:=SUM(H12-L12)
msoxl:=SUM(I13+K13+J13)
msoxl:=SUM(H13-L13)
msoxl:=SUM(I14+K14+J14)
msoxl:=SUM(H14-L14)
msoxl:=SUM(I15+K15+J15)
msoxl:=SUM(H15-L15)
msoxl:=SUM(I16+K16+J16)
msoxl:=SUM(H16-L16)
msoxl:=SUM(I17+K17+J17)
msoxl:=SUM(H17-L17)
msoxl:=SUM(I18+K18+J18)
msoxl:=SUM(H18-L18)
msoxl:=SUM(I19+K19+J19)
msoxl:=SUM(H19-L19)
msoxl:=SUM(I20+K20+J20)
msoxl:=SUM(H20-L20)