SMN 2000

F. Hombre 207.84 hras/mes TARJETA DE ASISTENCIA

F. Mujer 173.2 hras/mes OP 11 OP 12
DIAS HORAS HH 300 180
DN (M) 22 176
DN (H) 27 216
DD 4 32

D MES 31

Planilla de asistencia Jul-21

Horas Salario
Nro Nombres J/H
HN HD HT Básico
1 Esther 19.2000 176.00 32.00 208.00 3,379.20
2 Esther 19.2000 176.00 32.00 208.00 3,379.20
3 Esther 19.2000 176.00 32.00 208.00 3,379.20
4 Esther 19.2000 176.00 32.00 208.00 3,379.20
5 Esther 19.2000 176.00 32.00 208.00 3,379.20
6 Esther 19.2000 176.00 32.00 208.00 3,379.20
7 Esther 19.2000 176.00 32.00 208.00 3,379.20
8 Esther 19.2000 176.00 32.00 208.00 3,379.20
9 Esther 19.2000 176.00 32.00 208.00 3,379.20
10 Esther 19.2000 176.00 32.00 208.00 3,379.20
11 Esther 19.2000 176.00 32.00 208.00 3,379.20
12 Esther 19.2000 176.00 32.00 208.00 3,379.20
13 Esther 19.2000 176.00 32.00 208.00 3,379.20
TOTAL 2,288.00 416.00 2,704.00 43,929.60

Concentración de mano de obra

OP11 OP12
Nro Nombres J/H
Q V Q V
1 Esther 19.20 23.08 443.08 13.85 265.85
2 Esther 19.20 23.08 443.08 13.85 265.85
3 Esther 19.20 23.08 443.08 13.85 265.85
4 Esther 19.20 23.08 443.08 13.85 265.85
5 Esther 19.20 23.08 443.08 13.85 265.85
6 Esther 19.20 23.08 443.08 13.85 265.85
7 Esther 19.20 23.08 443.08 13.85 265.85
8 Esther 19.20 23.08 443.08 13.85 265.85
9 Esther 19.20 23.08 443.08 13.85 265.85
10 Esther 19.20 23.08 443.08 13.85 265.85
11 Esther 19.20 23.08 443.08 13.85 265.85
12 Esther 19.20 23.08 443.08 13.85 265.85
13 Esther 19.20 23.08 443.08 13.85 265.85
Salario Basico 300.00 5,760.00 180.00 3,456.00
Salario Dominical 1,047.27 628.36
Salario Total 300.00 6,807.27 180.00 4,084.36
 Total Bonos 1,738.42 1,043.05
Total Ganados 300.00 8,545.69 180.00 5,127.41
Cargas Sociales 3,649.01 2,189.41
MOD 300.00 12,194.70 180.00 7,316.82
TIEMPO POR UNIDAD (min) 10.00 3.00
Q(AT) 1,800.00 3,600.00
MOD u 6.775 2.032

A) MOD 93,004.92

OP11 OP12 OP13 OP14 OP15

MODu 6.77 2.03 5.42 10.16 8.13

DIAS HORAS SALARIO B

B) Aug-21 DN 25 200 J/H
DD 6 48
DT 31 248
PLANILLA NUEVOS TRABAJADORES
Horas Salario
Nro Nombres J/H
HN HD HT Básico
1 Carlos 16.0000 200.00 48.00 248.00 3,200.00
2 Carlos 16.0000 200.00 48.00 248.00 3,200.00
3 Carlos 16.0000 200.00 48.00 248.00 3,200.00
4 Carlos 16.0000 200.00 48.00 248.00 3,200.00
5 Carlos 16.0000 200.00 48.00 248.00 3,200.00
6 Carlos 16.0000 200.00 48.00 248.00 3,200.00
7 Carlos 16.0000 200.00 48.00 248.00 3,200.00
8 Carlos 16.0000 200.00 48.00 248.00 3,200.00
9 Carlos 16.0000 200.00 48.00 248.00 3,200.00
10 Carlos 16.0000 200.00 48.00 248.00 3,200.00
11 Carlos 16.0000 200.00 48.00 248.00 3,200.00
12 Carlos 16.0000 200.00 48.00 248.00 3,200.00
13 Carlos 16.0000 200.00 48.00 248.00 3,200.00
TOTAL 2,600.00 624.00 3,224.00 41,600.00

MOD AGOSTO 73,610.37 AHORRO 19,394.55 % DE AHORRO

MOD JULIO 93,004.92

C)
SIP 17.42% MOD TOTAL G. 65,175.14
MOI TOTAL G. 37,398.00
0.1271 0.0471

ENTREGA AL SIP POR MOD 17,868.24

D) SMN 2000

Salario
Nro Nombres
Total Antiguedad Producción

1 Maria 5,500.00 660.00 200.00

2 Jose luis 4,500.00 660.00 200.00
3 Lucia 4,200.00 300.00 200.00
4 Margarita 2,600.00 - 200.00
5 Pedro 2,700.00 660.00 200.00
6 Rene 5,000.00 300.00 200.00
7 Alfonso 4,400.00 300.00 200.00
8 Heriberto 2,800.00 - 200.00
TOTAL 31,700.00 2,880.00 1,600.00

TOTAL A PAGAR AL SINDICATO (MOI) 673.16

TOTAL A PAGAR AL SINDICATO (MOD) 1,173.15

TOTAL 1,846.32
 OP 13 OP 14 OP 15 TO TOTAL
440 368 800 200 2288

TRABAJADORES (M) 13 Salario Contrato 3,325.44

DIAS NORMALES (M) 22 J/H (M) 19.20
TOTAL HORAS 2288
104

200 80
Salario Bonos
Evaluación
Dominical Total Antiguedad Producción Asistencia Otro Total Bonos
2%
614.40 3,993.60 660.00 200.00 80.00 79.87 - 1,019.87
614.40 3,993.60 660.00 200.00 80.00 79.87 - 1,019.87
614.40 3,993.60 660.00 200.00 80.00 79.87 - 1,019.87
614.40 3,993.60 660.00 200.00 80.00 79.87 - 1,019.87
614.40 3,993.60 660.00 200.00 80.00 79.87 - 1,019.87
614.40 3,993.60 660.00 200.00 80.00 79.87 - 1,019.87
614.40 3,993.60 660.00 200.00 80.00 79.87 - 1,019.87
614.40 3,993.60 660.00 200.00 80.00 79.87 - 1,019.87
614.40 3,993.60 660.00 200.00 80.00 79.87 - 1,019.87
614.40 3,993.60 660.00 200.00 80.00 79.87 - 1,019.87
614.40 3,993.60 660.00 200.00 80.00 79.87 - 1,019.87
614.40 3,993.60 660.00 200.00 80.00 79.87 - 1,019.87
614.40 3,993.60 660.00 200.00 80.00 79.87 - 1,019.87
7,987.20 51,916.80 8,580.00 2,600.00 1,040.00 1,038.34 - 13,258.34

OP13 OP14 OP15 TO

Q V Q V Q V Q V
33.85 649.85 28.31 543.51 61.54 1,181.54 15.38 295.38
33.85 649.85 28.31 543.51 61.54 1,181.54 15.38 295.38
33.85 649.85 28.31 543.51 61.54 1,181.54 15.38 295.38
33.85 649.85 28.31 543.51 61.54 1,181.54 15.38 295.38
33.85 649.85 28.31 543.51 61.54 1,181.54 15.38 295.38
33.85 649.85 28.31 543.51 61.54 1,181.54 15.38 295.38
33.85 649.85 28.31 543.51 61.54 1,181.54 15.38 295.38
33.85 649.85 28.31 543.51 61.54 1,181.54 15.38 295.38
33.85 649.85 28.31 543.51 61.54 1,181.54 15.38 295.38
33.85 649.85 28.31 543.51 61.54 1,181.54 15.38 295.38
33.85 649.85 28.31 543.51 61.54 1,181.54 15.38 295.38
33.85 649.85 28.31 543.51 61.54 1,181.54 15.38 295.38
33.85 649.85 28.31 543.51 61.54 1,181.54 15.38 295.38
440.00 8,448.00 368.00 7,065.60 800.00 15,360.00 200.00 3,840.00
1,536.00 1,284.65 2,792.73 698.18
440.00 9,984.00 368.00 8,350.25 800.00 18,152.73 200.00 4,538.18
 2,549.68 2,132.46 4,635.78 1,158.95
440.00 12,533.68 368.00 10,482.71 800.00 22,788.51 200.00 5,697.13
5,351.88 4,476.12 9,730.69 2,432.67
440.00 17,885.56 368.00 14,958.83 800.00 32,519.20 200.00 8,129.80
8.00 15.00 12.00
3,300.00 1,472.00 4,000.00
5.420 10.162 8.130

3,325.44 TODOS VARONES

16.00

Salario Bonos
Dominical Total Antiguedad Producción Asistencia Evaluación Otro Total Bonos
2%
768.00 3,968.00 - - - - - -
768.00 3,968.00 - - - - - -
768.00 3,968.00 - - - - - -
768.00 3,968.00 - - - - - -
768.00 3,968.00 - - - - - -
768.00 3,968.00 - - - - - -
768.00 3,968.00 - - - - - -
768.00 3,968.00 - - - - - -
768.00 3,968.00 - - - - - -
768.00 3,968.00 - - - - - -
768.00 3,968.00 - - - - - -
768.00 3,968.00 - - - - - -
768.00 3,968.00 - - - - - -
9,984.00 51,584.00 - - - - - -

% DE AHORRO 0.21

Aporte Patron 16.66% 34.37%

 Aporte S. 17.71%
Aporte L. 12.71% 14.51%

Bonos
Total
Evaluación MOD LP
Asistencia Otro Total Bonos Ganado
2%
80.00 110.00 - 1,050.00 6,550.00 8,801.24 5,599.60
80.00 90.00 - 1,030.00 5,530.00 7,430.66 4,727.60
80.00 84.00 - 664.00 4,864.00 6,535.76 4,158.23
80.00 52.00 - 332.00 2,932.00 3,939.73 2,506.57
80.00 54.00 - 994.00 3,694.00 4,963.63 3,158.00
80.00 100.00 - 680.00 5,680.00 7,632.22 4,855.83
80.00 88.00 - 668.00 5,068.00 6,809.87 4,332.63
80.00 - - 280.00 3,080.00 4,138.60 2,633.09
640.00 578.00 - 5,698.00 37,398.00 50,251.69 31,971.55
 BONO ANTIGUEDAD 660

FECHA FECHA DE
TIEMPO %
CONTRATO HOY
7/2/2015 7/31/2021 6 Años 11%

Aporte Patron 24.99% 42.70%

Aporte S. 17.71%
Aporte L. 12.71%

Total
MOD LP
Ganado

5,013.47 7,154.22 4,376.26

5,013.47 7,154.22 4,376.26
5,013.47 7,154.22 4,376.26
5,013.47 7,154.22 4,376.26
5,013.47 7,154.22 4,376.26
5,013.47 7,154.22 4,376.26
5,013.47 7,154.22 4,376.26
5,013.47 7,154.22 4,376.26
5,013.47 7,154.22 4,376.26
5,013.47 7,154.22 4,376.26
5,013.47 7,154.22 4,376.26
5,013.47 7,154.22 4,376.26
5,013.47 7,154.22 4,376.26
65,175.14 93,004.92 56,891.38

TOTAL
Q V
176.00 3,379.20
176.00 3,379.20
176.00 3,379.20
176.00 3,379.20
176.00 3,379.20
176.00 3,379.20
176.00 3,379.20
176.00 3,379.20
176.00 3,379.20
176.00 3,379.20
176.00 3,379.20
176.00 3,379.20
176.00 3,379.20
2,288.00 43,929.60
7,987.20
2,288.00 51,916.80
 13,258.34
2,288.00 65,175.14
1,449.47 27,829.78
3,737.47 93,004.92

Total
MOD LP
Ganado

3,968.00 5,662.34 3,463.67

3,968.00 5,662.34 3,463.67
3,968.00 5,662.34 3,463.67
3,968.00 5,662.34 3,463.67
3,968.00 5,662.34 3,463.67
3,968.00 5,662.34 3,463.67
3,968.00 5,662.34 3,463.67
3,968.00 5,662.34 3,463.67
3,968.00 5,662.34 3,463.67
3,968.00 5,662.34 3,463.67
3,968.00 5,662.34 3,463.67
3,968.00 5,662.34 3,463.67
3,968.00 5,662.34 3,463.67
51,584.00 73,610.37 45,027.67
NUEVO DESCUENTO AL SINDICATO 1.8%
0.1451

% DE
ANTIGUEDAD
11%
11%
5%
0%
11%
5%
5%
0%