You are on page 1of 10

*HRS. TRABAJADAS 9.

00 horas *TOTAL DE DIAS 28


*DOMINGOS 24.00 horas
*DIAS TRABAJADOS 22 dias
*DIAS ACUMULADOS 6 dias
COD TRABAJADOR
RMV TRAB
SECTOR MIN
JORNAL
BASICO
Categoria %
REMUNERACIO/S
UELDO
SNP 13%
1 Supervisor Tecnico 31.25 169.06 240% 2,975.00 386.75
2 Inspector de seguridad 31.25 152.91 200% 2,625.00 341.25
3 Maestro Perforista 31.25 157.05 210% 2,712.50 352.63
4 Ayudante de Perforista 31.25 112.54 100% 1,750.00 227.50
5 Tercer Hombre 31.25 100.43 70% 1,487.50 193.38
6 Maestro Perforista 31.25 157.23 210% 2,712.50 352.63
7 Ayudante de Perforista 31.25 112.72 100% 1,750.00 227.50
8 Tercer Hombre 31.25 100.61 70% 1,487.50 193.38
9 Maestro Perforista 31.25 157.41 210% 2,712.50 352.63
10 Ayudante de Perforista 31.25 112.90 100% 1,750.00 227.50
11 Tercer Hombre 31.25 100.80 70% 1,487.50 193.38
12 Operador de Winche I 31.25 100.89 70% 1,487.50 193.38
13 Ayudante de Winche 31.25 92.83 50% 1,312.50 170.63
14 Operador de Winche II 31.25 101.02 70% 1,487.50 193.38
15 Ayudante de Winche 31.25 92.97 50% 1,312.50 170.63
16 Operador de Winche III 31.25 101.16 70% 1,487.50 193.38
17 Ayudante de Winche 31.25 93.10 50% 1,312.50 170.63
18 Carronero 31.25 89.14 40% 1,225.00 159.25
19 Carronero 31.25 89.19 40% 1,225.00 159.25
20 Carronero 31.25 89.24 40% 1,225.00 159.25
21 Op. Electrobomba 31.25 93.38 50% 1,312.50 170.63
22 Op. Electrobomba 31.25 93.42 50% 1,312.50 170.63
23 Bodeguero 31.25 105.66 80% 1,575.00 204.75
24 Peon Mina 31.25 79.43 15% 1,006.25 130.81
25 Peon Mina 31.25 79.47 15% 1,006.25 130.81
26 Peon Mina 31.25 79.52 15% 1,006.25 130.81
27 Peon Mina 31.25 79.56 15% 1,006.25 130.81
28 Peon Mina 31.25 79.61 15% 1,006.25 130.81
29
30
31
DEDUCCIONES DE CARGO DEL
TRABAJADOR
CALCULO DE PLANILLAS PARA TRABAJADORES DE MINA
31 5,818.31 TOTAL
TOTAL DSCTO SCTR 1.84 S.S.S 9% ESSALUD TOTAL DSCTO
ALIMENTOS D-
A-C
EPP
386.75 54.74 60.00 114.74 572.00 57.64
341.25 48.30 61.00 109.30 572.00 57.64
352.63 49.91 63.00 112.91 572.00 57.64
227.50 32.20 64.00 96.20 572.00 57.64
193.38 27.37 65.00 92.37 572.00 57.64
352.63 49.91 67.00 116.91 572.00 57.64
227.50 32.20 68.00 100.20 572.00 57.64
193.38 27.37 69.00 96.37 572.00 57.64
352.63 49.91 71.00 120.91 572.00 57.64
227.50 32.20 72.00 104.20 572.00 57.64
193.38 27.37 73.00 100.37 572.00 57.64
193.38 27.37 75.00 102.37 572.00 57.64
170.63 24.15 76.00 100.15 572.00 57.64
193.38 27.37 78.00 105.37 572.00 57.64
170.63 24.15 79.00 103.15 572.00 57.64
193.38 27.37 81.00 108.37 572.00 57.64
170.63 24.15 82.00 106.15 572.00 57.64
159.25 22.54 84.00 106.54 572.00 57.64
159.25 22.54 85.00 107.54 572.00 57.64
159.25 22.54 86.00 108.54 572.00 57.64
170.63 24.15 88.00 112.15 572.00 57.64
170.63 24.15 89.00 113.15 572.00 57.64
204.75 28.98 91.00 119.98 572.00 57.64
130.81 18.52 93.00 111.52 572.00 57.64
130.81 18.52 94.00 112.52 572.00 57.64
130.81 18.52 95.00 113.52 572.00 57.64
130.81 18.52 96.00 114.52 572.00 57.64
130.81 18.52 97.00 115.52 572.00 57.64
DEDUCCIONES DE CARGO DEL
TRABAJADOR
TRIBUTOS Y APORTES DEL EMPLEADOR MNAC SAC.
CALCULO DE PLANILLAS PARA TRABAJADORES DE MINA
GASTOS INDIRECTOS EMPLEADOR
5,818.31 823.52 - 2,202.00 3,025.52 16,016.00
TOTAL G.I.
TOTAL
REMUNERACION
NETO A
PAGAR
629.64 3,719.38 2,588.25
629.64 3,363.94 2,283.75
629.64 3,455.05 2,359.88
629.64 2,475.84 1,522.50
629.64 2,209.51 1,294.13
629.64 3,459.05 2,359.88
629.64 2,479.84 1,522.50
629.64 2,213.51 1,294.13
629.64 3,463.05 2,359.88
629.64 2,483.84 1,522.50
629.64 2,217.51 1,294.13
629.64 2,219.51 1,294.13
629.64 2,042.29 1,141.88
629.64 2,222.51 1,294.13
629.64 2,045.29 1,141.88
629.64 2,225.51 1,294.13
629.64 2,048.29 1,141.88
629.64 1,961.18 1,065.75
629.64 1,962.18 1,065.75
629.64 1,963.18 1,065.75
629.64 2,054.29 1,141.88
629.64 2,055.29 1,141.88
629.64 2,324.62 1,370.25
629.64 1,747.41 875.44
629.64 1,748.41 875.44
629.64 1,749.41 875.44
629.64 1,750.41 875.44
629.64 1,751.41 875.44
CALCULO DE PLANILLAS PARA TRABAJADORES DE MINA
GASTOS INDIRECTOS EMPLEADOR
65,411.69 38,937.94
*HRS. TRABAJADAS 9.00 horas *TOTAL DE DIAS 28
*DOMINGOS 24.00 horas
*DIAS TRABAJADOS 22 dias
*DIAS ACUMULADOS 6 dias
COD TRABAJADOR
RMV TRAB
SECTOR MIN
JORNAL
BASICO
Categoria %
REMUNERACIO/S
UELDO
SNP 13%
1 Supervisor Tecnico 31.25 144.76 180% 2,450.00 318.50
2 Supervisor Tecnico 32.25 148.43 180% 2,528.40 328.69
3 Inspector de seguridad 30.25 129.37 150% 2,117.50 275.28
4 Inspector de seguridad 31.25 132.65 150% 2,187.50 284.38
5 OP. MOLINO 31.25 112.49 100% 1,750.00 227.50
6 OP. MOLINO 31.25 112.54 100% 1,750.00 227.50
7 OP. MOLINO 31.25 112.58 100% 1,750.00 227.50
8 OP. MOLINO 31.25 112.67 100% 1,750.00 227.50
9 OP. MOLINO 31.25 112.72 100% 1,750.00 227.50
10 OP. MOLINO 31.25 112.77 100% 1,750.00 227.50
11 OP. MOLINO 31.25 112.86 100% 1,750.00 227.50
12 OP. MOLINO 31.25 112.90 100% 1,750.00 227.50
13 OP. MOLINO 31.25 112.95 100% 1,750.00 227.50
14 OP. MOLINO 32.25 115.59 100% 1,806.00 234.78
15 OP. MOLINO 33.25 118.22 100% 1,862.00 242.06
16 OP. MOLINO 34.25 120.86 100% 1,918.00 249.34
17 OP. MOLINO 35.25 123.50 100% 1,974.00 256.62
18 OP. MOLINO 36.25 126.14 100% 2,030.00 263.90
19 OP. MOLINO 37.25 128.77 100% 2,086.00 271.18
20 OP. MOLINO 38.25 131.41 100% 2,142.00 278.46
21 OP. MOLINO 39.25 134.05 100% 2,198.00 285.74
12 SELEC. MIN. 31.25 100.89 70% 1,487.50 193.38
13 SELEC. MIN. 31.25 100.93 70% 1,487.50 193.38
14 SELEC. MIN. 31.25 101.02 70% 1,487.50 193.38
15 SELEC. MIN. 31.25 101.07 70% 1,487.50 193.38
16 OP. CHANCADORA 31.25 105.21 80% 1,575.00 204.75
26 6,314.67 TOTAL
CALCULO DE PLANILLAS PARA TRABAJADORES DE PLANTA
DEDUCCIONES DE CARGO DEL TRABAJADOR
dias
VACACIONES
TRUNCAS
TOTAL DSCTO SCTR 1.84 S.S.S 9% ESSALUD TOTAL DSCTO
ALIMENTOS D-
A-C
318.50 45.08 60.00 105.08 572.00
328.69 46.52 61.00 107.52 572.00
275.28 38.96 60.00 98.96 572.00
284.38 40.25 61.00 101.25 572.00
227.50 32.20 63.00 95.20 572.00
227.50 32.20 64.00 96.20 572.00
227.50 32.20 65.00 97.20 572.00
227.50 32.20 67.00 99.20 572.00
227.50 32.20 68.00 100.20 572.00
227.50 32.20 69.00 101.20 572.00
227.50 32.20 71.00 103.20 572.00
227.50 32.20 72.00 104.20 572.00
227.50 32.20 73.00 105.20 572.00
234.78 33.23 74.00 107.23 572.00
242.06 34.26 75.00 109.26 572.00
249.34 35.29 76.00 111.29 572.00
256.62 36.32 77.00 113.32 572.00
263.90 37.35 78.00 115.35 572.00
271.18 38.38 79.00 117.38 572.00
278.46 39.41 80.00 119.41 572.00
285.74 40.44 81.00 121.44 572.00
193.38 27.37 75.00 102.37 572.00
193.38 27.37 76.00 103.37 572.00
193.38 27.37 78.00 105.37 572.00
193.38 27.37 79.00 106.37 572.00
204.75 28.98 81.00 109.98 572.00
- 6,314.67 893.77 - 1,863.00 2,756.77 14,872.00
CALCULO DE PLANILLAS PARA TRABAJADORES DE PLANTA
DEDUCCIONES DE CARGO DEL TRABAJADOR TRIBUTOS Y APORTES DEL EMPLEADOR MNAC SAC. GASTOS INDIRECTOS EMPLEADOR
EPP TOTAL G.I.
TOTAL
REMUNERACION
NETO A
PAGAR
57.64 629.64 3,184.72 2,131.50
57.64 629.64 3,265.56 2,199.71
57.64 629.64 2,846.10 1,842.23
57.64 629.64 2,918.39 1,903.13
57.64 629.64 2,474.84 1,522.50
57.64 629.64 2,475.84 1,522.50
57.64 629.64 2,476.84 1,522.50
57.64 629.64 2,478.84 1,522.50
57.64 629.64 2,479.84 1,522.50
57.64 629.64 2,480.84 1,522.50
57.64 629.64 2,482.84 1,522.50
57.64 629.64 2,483.84 1,522.50
57.64 629.64 2,484.84 1,522.50
57.64 629.64 2,542.87 1,571.22
57.64 629.64 2,600.90 1,619.94
57.64 629.64 2,658.93 1,668.66
57.64 629.64 2,716.96 1,717.38
57.64 629.64 2,774.99 1,766.10
57.64 629.64 2,833.02 1,814.82
57.64 629.64 2,891.05 1,863.54
57.64 629.64 2,949.08 1,912.26
57.64 629.64 2,219.51 1,294.13
57.64 629.64 2,220.51 1,294.13
57.64 629.64 2,222.51 1,294.13
57.64 629.64 2,223.51 1,294.13
57.64 629.64 2,314.62 1,370.25
67,701.81 42,259.73
CALCULO DE PLANILLAS PARA TRABAJADORES DE PLANTA
GASTOS INDIRECTOS EMPLEADOR
MINA N TRABAJADORES/GDIA COSTO-MES/G-DIA
1 DIA 31 65,411.69
2 NOCHE 31 65,411.69
3 MADRUGADA 31 65,411.69
93 196,235.06
PLANTA N TRABAJADORES/GDIA COSTO-MES/G-DIA
1 DIA 26 67,701.81
2 NOCHE 26 67,701.81
3 MADRUGADA 26 67,701.81
78 203,105.43
171 399,340.48
COSTOS INDIRECTOS MINA
SUB-TOTAL
TOTA
SUB-TOTAL