You are on page 1of 10

DIAZ EMILIANO

LIQUIDACION
PAGO

DIC

ENE

ENERO

FEB

FEBRERO

MAR

MARZO

ABRIL

ABRIL

MAYO

Sueldo

12305.50

16015.47

14121.16

12915.70

12915.70

Jubilacion

(1,353.6)

(1,526.7)

(1,526.7)

(1,420.7)

(1,420.7)

Jubilacion 3%

(369.2)

(416.4)

(416.4)

(387.5)

(387.5)

Obra Social 3%

(369.2)

(416.4)

(416.4)

(387.5)

(387.5)

No remunerativo
SUELDO NETO

10,213.6

13,656.0

11,761.7

10,720.0

10,720.0

Suedo neto Acum

10,213.6

23,869.6

35,631.3

46,351.3

57,071.3

(900.0)

(1,800.0)

(2,700.0)

(4,320.0)

(5,400.0)

(4,320.0)

(8,640.0)

(12,960.0)

(20,736.0)

(25,920.0)

Cargas Flia A cargo

(375.00)

(750.00)

(1,125.00)

(1,800.00)

(2,250.00)

Cargas Flia A cargo

(375.00)

(750.00)

(1,125.00)

(1,800.00)

(2,250.00)

Total deducciones

(5,970.0)

(11,940.0)

(17,910.0)

(28,656.0)

(35,820.0)

Deducciones Corresp

(5,970.0)

(11,940.0)

(17,910.0)

(28,656.0)

(35,820.0)

4,243.6

11,929.6

17,721.3

17,695.3

21,251.31

751.02

2,293.80

3,400.89

2,862.11

3,412.75

751.02

2,293.80

3,400.89

2,862.11

(538.78)

550.64

Min. no Impon
DeduccionEspe
Cargas Flia E
Cargas Flia H
Cargas Flia H

Servicio Domestico
Intereses Hipotecarios
Adicional OSDE

Ganancia sujeta a impuesto


Impuesto
impuesto retenido acumulado
Impuesto mensual

751.02

1,542.78

1,107.09

Impuesto mensual (manual)

512.69

512.69

512.69

506.22

122.75

Sueldo neto mensual

9,462.5

12,113.2

10,654.6

11,258.8

10,169.4

Incremento y prorrateo por menos de 6 m

Sac anterior
Prorrateo

5085.00
847.50

6,580.42
940.06

sumado en junio
prorrateo desde agosto a nov
2 sac
0
12305.50
12305.50

(750.00)

(1,500.00)

(2,250.00)

(3,000.00)

(3,750.00)

AZ EMILIANO
MAY

JUN

JUNIO

JUL

JULIO

AGOST

SEPT

OCT

NOV Y SAC DIC

AGOSTO SEPTIEMBRE OCTUBRE NOVIEMBRE DICIEMBRE

20923.44

15300.00

12669.85

12669.85

12669.85

12669.85

12669.85

(1,526.7)

(1,526.7)

(1,393.7)

(1,393.7)

(1,393.7)

(1,393.7)

(1,393.7)

(416.4)

(416.4)

(380.1)

(380.1)

(380.1)

(380.1)

(380.1)

(416.4)

(416.4)

(380.1)

(380.1)

(380.1)

(380.1)

(380.1)

18,564.0

12,940.5

10,516.0

10,516.0

10,516.0

10,516.0

10,516.0

75,635.3

88,575.8

99,091.8

109,607.8

120,123.7

130,639.7

141,155.7

(6,480.0)

(7,560.0)

(8,640.0)

(9,720.0)

(10,800.0)

(11,880.0)

(12,960.0)

(31,104.0)

(36,288.0)

(41,472.0)

(46,656.0)

(51,840.0)

(57,024.0)

(62,208.0)

(2,700.00)

(3,150.00)

(3,600.00)

(4,050.00)

(4,500.00)

(4,950.00)

(5,400.00)

(2,700.00)

(3,150.00)

(3,600.00)

(4,050.00)

(4,500.00)

(4,950.00)

(5,400.00)

(42,984.0)

(50,148.0)

(57,312.0)

(64,476.0)

(71,640.0)

(78,804.0)

(85,968.0)

(42,984.0)

(50,148.0)

(57,312.0)

(64,476.0)

(71,640.0)

(78,804.0)

(85,968.0)

32,651.3

38,427.8

41,779.8

45,131.8

48,483.7

51,835.7

55,187.7

5,453.74

6,426.29

6,938.16

7,450.03

7,961.91

8,473.78

9,993.17

3,412.75

5,453.74

6,426.29

6,938.16

7,450.03

7,961.91

8,473.78

2,041.00

972.54

511.87

511.88

511.88

511.87

1,519.39

122.75

122.75

16,523.0

11,968.0

10,004.1

10,004.1

10,004.1

10,004.1

8,996.6

rorrateo por menos de 6 meses

Sac actual
Prorrateo act

5833.50 Diferencia
972.25

847.5
4986.00
5833.50

0.00

(4,500.00)

(5,250.00)

Prorrateo dif

124.75

24.95

805

4025

(6,000.00)

(6,750.00)

997.20

(7,500.00)

(8,250.00)

(9,000.00)

NOV Y SAC DIC

10170

30

339.00

847.50

25

406.80
67.80

474.60
12

39.55

10170

30

339.00

847.50

25

406.80
67.80

67.80
12

5.65

9,993.17
2,412.54
7,580.63

1,516.13

DIAZ EMILIANO
LIQUIDACION
PAGO

DIC

ENE

ENERO

FEB

FEBRERO

MAR

MARZO

ABRIL

ABRIL

MAYO

Sueldo

12305.50

12305.50

16015.47

14121.16

12915.70

Jubilacion

(1,353.6)

(1,353.6)

(1,761.7)

(1,553.3)

(1,420.7)

Jubilacion 3%

(369.2)

(369.2)

(480.5)

(423.6)

(387.5)

Obra Social 3%

(369.2)

(369.2)

(480.5)

(423.6)

(387.5)

No remunerativo
SUELDO NETO

10,213.6

10,213.6

13,292.8

11,720.6

10,720.0

Suedo neto Acum

10,213.6

20,427.1

33,720.0

45,440.5

56,160.6

(900.0)

(1,800.0)

(2,700.0)

(4,320.0)

(5,400.0)

(4,320.0)

(8,640.0)

(12,960.0)

(20,736.0)

(25,920.0)

Cargas Flia A cargo

(375.00)

(750.00)

(1,125.00)

(1,800.00)

(2,250.00)

Cargas Flia A cargo

(375.00)

(750.00)

(1,125.00)

(1,800.00)

(2,250.00)

(1,999.4)

(1,997.4)

(1,995.3)

(1,993.2)

(1,991.1)

Total deducciones

(7,969.4)

(13,937.4)

(19,905.3)

(30,649.2)

(37,811.1)

Deducciones Corresp

(7,969.4)

(13,937.4)

(19,905.3)

(30,649.2)

(37,811.1)

2,244.2

6,489.8

13,814.7

14,791.3

18,349.48

301.39

1,042.65

2,502.38

2,502.01

3,095.38

301.39

1,042.65

2,502.38

2,502.01

301.39

741.25

1,459.73

(0.37)

593.37

Impuesto mensual (manual)

(105.64)

(105.64)

Sueldo neto mensual

9,912.2

9,472.3

Min. no Impon
DeduccionEspe
Cargas Flia E
Cargas Flia H
Cargas Flia H

Servicio Domestico
Intereses Hipotecarios
Adicional OSDE

Ganancia sujeta a impuesto


Impuesto
impuesto retenido acumulado
Impuesto mensual

(598.83)
11,833.1

538.65
11,720.9

10,126.7

Incremento y prorrateo por menos de 6 m

Sac anterior
Prorrateo

5085.00
847.50

sumado en junio
prorrateo desde agosto a nov
2 sac
0
12305.50
12305.50

(750.00)

(1,500.00)

(2,250.00)

(3,000.00)

(3,750.00)

AZ EMILIANO
MAY

JUN

JUNIO

JUL

JULIO

AGOST

SEPT

OCT

NOV Y SAC DIC

AGOSTO SEPTIEMBRE OCTUBRE NOVIEMBRE DICIEMBRE

20923.44

12915.70

15300.00

12669.85

12669.85

12669.85

12669.85

(2,097.8)

(1,420.7)

(1,683.0)

(1,393.7)

(1,393.7)

(1,393.7)

(1,393.7)

(572.1)

(387.5)

(459.0)

(380.1)

(380.1)

(380.1)

(380.1)

(627.7)

(387.5)

(459.0)

(380.1)

(380.1)

(380.1)

(380.1)

17,625.9

10,720.0

12,699.0

10,516.0

10,516.0

10,516.0

10,516.0

73,786.4

84,506.4

97,205.4

107,721.4

118,237.4

128,753.4

139,269.4

(6,480.0)

(7,560.0)

(8,640.0)

(9,720.0)

(10,800.0)

(11,880.0)

(12,960.0)

(31,104.0)

(36,288.0)

(41,472.0)

(46,656.0)

(51,840.0)

(57,024.0)

(62,208.0)

(2,700.00)

(3,150.00)

(3,600.00)

(4,050.00)

(4,500.00)

(4,950.00)

(5,400.00)

(2,700.00)

(3,150.00)

(3,600.00)

(4,050.00)

(4,500.00)

(4,950.00)

(5,400.00)

(1,989.0)

(1,986.8)

(1,984.0)

(1,982.0)

(1,980.0)

(101.9)

(44,973.0)

(52,134.8)

(59,296.0)

(66,458.0)

(73,620.0)

(78,905.9)

(85,968.0)

(44,973.0)

(52,134.8)

(59,296.0)

(66,458.0)

(73,620.0)

(78,905.9)

(85,968.0)

28,813.5

32,371.7

37,909.4

41,263.4

44,617.4

49,847.5

53,301.4

5,277.10

5,870.48

6,919.17

7,465.59

8,012.00

8,989.91

9,559.31

3,095.38

5,277.10

5,870.48

6,919.17

7,465.59

8,012.00

8,989.91

2,181.72

593.38

1,048.69

546.41

546.41

977.91

569.40

15,444.1

10,126.6

11,650.3

9,969.6

9,969.6

9,538.1

9,946.6

rorrateo por menos de 6 meses

Sac actual
Prorrateo act

5833.50 Diferencia
972.25

847.5
4986.00
5833.50

0.00

(4,500.00)

(5,250.00)

Prorrateo dif

124.75

24.95

805

4025

(6,000.00)

(6,750.00)

997.20

(7,500.00)

(8,250.00)

(9,000.00)

NOV Y SAC DIC

10170

30

339.00

847.50

25

406.80
67.80

474.60
12

39.55

10170

30

339.00

847.50

25

406.80
67.80

67.80
12

5.65

9,559.31
-271.46
9,830.77

1,966.15

You might also like