Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 7

NOMBRE S/BASICO D/LAB HED HEN HEFD HEFN

CLARA ARIAS $ 14,000,000 30 10 - - -


SANDY ARIZA $ 3,500,000 30 - - - -
CAROLINA CASAS $ 2,800,000 30 - - - -
NESTOR CRUZ $ 1,100,000 30 8 2 - 8
FABIO DIAZ $ 828,116 20 6 - 4 -
PEDRO FLOREZ $ 2,200,000 30 - - - 6
PAULA GRACIA $ 6,700,000 30 - 20 - -
JUAN LUNA $ 15,000,000 15 - - - -
JOSE RIZO $ 3,000,000 30 - 10 20 -
ANA ESCOBAR $ 1,500,000 30 20 - - -
TOTALES $ 50,628,116 275 44 32 24 14
1.25 1.75 2 2.5
HFO RN V/HORA HED HEN HEFD HEFN
- - $ 58,333 $ 729,167 $ - $ - $ -
- 4 $ 14,583 $ - $ - $ - $ -
- 10 $ 11,667 $ - $ - $ - $ -
2 - $ 4,583 $ 45,833 $ 16,042 $ - $ 91,667
- - $ 3,450 $ 25,879 $ - $ 27,604 $ -
- - $ 9,167 $ - $ - $ - $ 137,500
12 4 $ 27,917 $ - $ 977,083 $ - $ -
- - $ 62,500 $ - $ - $ - $ -
- - $ 12,500 $ - $ 218,750 $ 500,000 $ -
- - $ 6,250 $ 156,250 $ - $ - $ -
14 18 $ 210,950 $ 957,129 $ 1,211,875 $ 527,604 $ 229,167
1.75 0.35
HFO RN T.H.E
$ - $ - $ 729,167
$ - $ 20,417 $ 20,417
$ - $ 40,833 $ 40,833
$ 16,042 $ - $ 169,583
$ - $ - $ 53,482
$ - $ - $ 137,500
$ 586,250 $ 39,083 $ 1,602,417
$ - $ - $ -
$ - $ - $ 718,750
$ - $ - $ 156,250
$ 602,292 $ 100,333 $ 3,628,399
SMLV $ 828,116 SALUD 4% S/INTEGRAL
2SMLV $ 1,656,232 PENSION 4% B/RETENCION
3SMLV $ 2,484,348 F.D 1% BASICO UVT
4SMLV $ 3,312,464 F.D.S 1% A.T
10SMLV $ 8,281,160 4>=16 1%
13SMLV $ 10,765,508 16>=17 1.20%
16SMLV $ 13,249,856 17>=18 1.40%
18SMLV $ 14,906,088 18>=19 1.60%
19SMLV $ 15,734,204 19>=20 1.80%
20SMLV $ 16,562,320 20< 2%

NOMBRE S/BASICO D/LAB SUELDO A.T T.H.E


CLARA ARIAS $ 14,000,000 30 $ 14,000,000 $ - $ 729,167
SANDY ARIZA $ 3,500,000 30 $ 3,500,000 $ - $ 20,417
CAROLINA CASAS $ 2,800,000 30 $ 2,800,000 $ - $ 40,833
NESTOR CRUZ $ 1,100,000 30 $ 1,100,000 $ 97,032 $ 169,583
FABIO DIAZ $ 828,116 20 $ 552,077 $ 64,688 $ 53,482
PEDRO FLOREZ $ 2,200,000 30 $ 2,200,000 $ - $ 137,500
PAULA GRACIA $ 6,700,000 30 $ 6,700,000 $ - $ 1,602,417
JUAN LUNA $ 15,000,000 15 $ 7,500,000 $ - $ -
JOSE RIZO $ 3,000,000 30 $ 3,000,000 $ - $ 718,750
ANA ESCOBAR $ 1,500,000 30 $ 1,500,000 $ 97,032 $ 156,250
TOTALES $ 50,628,116 275 $ 42,852,077 $ 258,752 $ 3,628,399

8.50% 12% 0.52% 4%


NOMBRE BASE PARAFISCALESALUD PENSION ARL CAJA DE C
CLARA ARIAS $ 14,729,167 $ 876,385 $ 1,237,250 $ 53,820 $ 412,417
SANDY ARIZA $ 3,520,417 $ - $ 422,450 $ 18,377 $ 140,817
CAROLINA CASAS $ 2,840,833 $ - $ 340,900 $ 14,829 $ 113,633
NESTOR CRUZ $ 1,269,583 $ - $ 152,350 $ 6,627 $ 50,783
FABIO DIAZ $ 605,560 $ - $ 72,667 $ 3,161 $ 24,222
PEDRO FLOREZ $ 2,337,500 $ - $ 280,500 $ 12,202 $ 93,500
PAULA GRACIA $ 8,302,417 $ 705,705 $ 996,290 $ 43,339 $ 332,097
JUAN LUNA $ 7,500,000 $ - $ 630,000 $ 27,405 $ 210,000
JOSE RIZO $ 3,718,750 $ - $ 446,250 $ 19,412 $ 148,750
ANA ESCOBAR $ 1,656,250 $ - $ 198,750 $ 8,646 $ 66,250
TOTALES $ 46,480,476 $ 1,582,091 $ 4,777,407 $ 207,817 $ 1,592,469
$ 10,765,508
$ 4,770,183
$ 34,270
$ 97,032

T.D SALUD PENSION F.D.S F.E RTE FUENTE


$ 14,729,167 $ 412,417 $ 412,417 $ 144,346 $ 140,000 $ 1,875,000
$ 3,520,417 $ 140,817 $ 140,817 $ 35,204 $ 35,000 $ -
$ 2,840,833 $ 113,633 $ 113,633 $ - $ 28,000 $ -
$ 1,366,615 $ 50,783 $ 50,783 $ - $ 11,000 $ -
$ 670,248 $ 24,222 $ 24,222 $ - $ 8,281 $ -
$ 2,337,500 $ 93,500 $ 93,500 $ - $ 22,000 $ -
$ 8,302,417 $ 332,097 $ 332,097 $ 83,024 $ 67,000 $ 572,000
$ 7,500,000 $ 210,000 $ 210,000 $ 52,500 $ 150,000 $ 461,000
$ 3,718,750 $ 148,750 $ 148,750 $ 37,188 $ 30,000 $ -
$ 1,753,282 $ 66,250 $ 66,250 $ - $ 15,000 $ -
$ 46,739,228 $ 1,592,469 $ 1,592,469 $ 352,262 $ 506,281 $ 2,908,000

3% 2% 8.33% 1%
ICBF SENA T/1 BASE(T.DEVE) CESANTIAS I/CESANTIAS
$ 309,313 $ 206,208 $ 3,095,393 $ 14,729,167
$ - $ - $ 581,643 $ 3,520,417 $ 293,251 $ 2,933
$ - $ - $ 469,362 $ 2,840,833 $ 236,641 $ 2,366
$ - $ - $ 209,761 $ 1,366,615 $ 113,839 $ 1,138
$ - $ - $ 100,051 $ 670,248 $ 55,832 $ 558
$ - $ - $ 386,202 $ 2,337,500 $ 194,714 $ 1,947
$ 249,073 $ 166,048 $ 2,492,552 $ 8,302,417 $ 691,591 $ 6,916
$ - $ - $ 867,405 $ 7,500,000 $ -
$ - $ - $ 614,412 $ 3,718,750 $ 309,772 $ 3,098
$ - $ - $ 273,646 $ 1,753,282 $ 146,048 $ 1,460
$ 558,385 $ 372,257 $ 9,090,426 $ 46,739,228 $ 2,041,688 $ 20,417
T.D NETO T.D APORTES T/1
$ 2,984,179 $ 11,744,988 $ 14,729,167 $ 969,179 $ 13,759,988
$ 351,838 $ 3,168,579 $ 3,520,417
$ 255,267 $ 2,585,567 $ 2,840,833
$ 112,567 $ 1,254,049 $ 1,366,615
$ 56,726 $ 613,522 $ 670,248
$ 209,000 $ 2,128,500 $ 2,337,500
$ 1,386,218 $ 6,916,199 $ 8,302,417 $ 747,218 $ 7,555,199
$ 1,083,500 $ 6,416,500 $ 7,500,000 $ 472,500 $ 7,027,500
$ 364,688 $ 3,354,063 $ 3,718,750
$ 147,500 $ 1,605,782 $ 1,753,282
$ 6,951,481 $ 39,787,748 $ 46,739,228 $ 2,188,897 $ 28,342,687

8.33% 4.17%
PRIMA VACACIONES T/2 TOTAL
$ 614,206 $ 614,206 $ 3,709,600
$ 293,251 $ 146,801 $ 736,235 $ 1,317,879
$ 236,641 $ 118,463 $ 594,112 $ 1,063,474
$ 113,839 $ 52,942 $ 281,758 $ 491,519
$ 55,832 $ 25,252 $ 137,473 $ 237,524
$ 194,714 $ 97,474 $ 488,848 $ 875,050
$ 691,591 $ 346,211 $ 1,736,309 $ 4,228,861
$ 312,750 $ 312,750 $ 1,180,155
$ 309,772 $ 155,072 $ 777,713 $ 1,392,125
$ 146,048 $ 69,066 $ 362,623 $ 636,269
$ 2,041,688 $ 1,938,236 $ 6,042,029 $ 15,132,455
25% T/2 UVT TABLA UVT T/3 REDONDEO
$ 3,439,997 $ 10,319,991 301.14 54.72 $ 1,875,205 $ 1,875,000

$ 1,888,800 $ 5,666,399 165.35 16.70 $ 572,200 $ 572,000


$ 1,756,875 $ 5,270,625 153.80 13.46 $ 461,383 $ 461,000

$ 7,085,672 $ 21,257,015 620.28 84.88 $ 2,908,788 $ 2,908,000

You might also like