DATOS DEL TRABAJADOR

SALARIOS BASE DE C

APELLIDOS Y NOMBRES:

SALARIO BASICO MENSUAL:

CEDULA DE IDENTIDAD:

PRIMA DE PROFESIONALIZACIN:

CARGO:

SALARIO NORMAL MENSUAL:

FECHA DE INGRESO:

SALARIO NORMAL DIARIO:

FECHA DE EGRESO:

SALARIO INTEGRAL MENSUAL:

MOTIVO:

SALARIO INTEGRAL DIARIO:

TIEMPO DE SERVICIO
ORGANISMO

FRACCIONES

AOS

MESES

DIAS

BASE ANUAL

ALCALDIA LANDER

09

02

06

VACACIONES

OTROS ORGANISMOS

00

00

00

BONO VACACIONAL

85

09

02

06

BONO DE FIN DE AO

100

24

CALCULO DE ANTIGEDAD
AOS
PRESTACIONES SOCIALES ACUMULADAS

PRESTACIONES AL LTIMO SALARIO

DIAS POR AO

DAS
607

30

270

MONTO A PAGAR POR PRESTACIONES SOC

CALCULO DE LA LIQUIDACION
DIAS
ANTIGEDAD

270

SALARIO
425.16

INTERESES SOBRE PRESTACIONES SOCIALES

ASIGNACIONES
114,794.44
15,001.00

BONO VACACIONAL FRACCIONADO 15/16

14.17

280.84

DISFRUTE DE VACACIONES FRACCIONADO 13/14

4.00

280.84

1,123.37

AGUINALDOS

25.00

425.16

10,629.11

DOTACIN DE UNIFORMES 2012 (PANTALONES) 4 A 3,000,00 Bs. C/U

3,979.54

12,000.00

DOTACIN DE UNIFORMES MARZO 2015

2 PANTALONES (Bs. 3,000,00 C/U) Y 3 CAMISAS (Bs. 1,500,00 C/U)

9,000.00

ADELANTO DE PRESTACIONES
SUB-TOTALES

166,527.46
TOTAL LIQUIDACION Bs.
AJUSTE POR INFLACIN Bs.
MONTO INDEXADO Bs.
INTERESES DE MORA

TOTAL

Nota: Datos suministrados por el consultante

Elaborado por:

SALARIOS BASE DE CLCULO

SALARIO BASICO MENSUAL:

7,825.28

PRIMA DE PROFESIONALIZACIN:

600.00

SALARIO NORMAL MENSUAL:

8,425.28

SALARIO NORMAL DIARIO:

280.84

SALARIO INTEGRAL MENSUAL:

12,497.50

SALARIO INTEGRAL DIARIO:

425.16

FRACCIONES
MESES
TRABAJADOS

FRACCIN

4.00

14.17

25.00

SALARIO

MONTO

CALCULO DE ANTIGEDAD

86,455.37
425.16

114,794.44

MONTO A PAGAR POR PRESTACIONES SOCIALES:

114,794.44

LCULO DE LA LIQUIDACION
DEDUCCIONES

2,000.00
2,000.00
164,527.46
179,550.09
344,077.55
42,335.61

386,413.16

DATOS DEL TRABAJADOR

APELLIDOS Y NOMBRES:
CEDULA DE IDENTIDAD:
CARGO:
FECHA DE INGRESO:
FECHA DE EGRESO:
MOTIVO:

CLCULO DE GARANTA DE PRESTACIN DE ANTIGEDAD E INTERESES SOBRE GARANTA

Tiempo de
Servicio
Aos
0
0
0
0
0
0
0
0
0
0
0
0
1
1
1
1
1
1
1
1
1
1
1
1
2
2
2
2
2
2
2
2
2
2
2
2
3
3
3
3
3
3
3

Meses
0
1
2
3
4
5
6
7
8
9
10
11
0
1
2
3
4
5
6
7
8
9
10
11
0
1
2
3
4
5
6
7
8
9
10
11
0
1
2
3
4
5
6

Fecha de
Abono en
Cuenta

Salario Bsico
Mensual

2/1/2006
3/1/2006
4/1/2006
5/1/2006
6/1/2006
7/1/2006
8/1/2006
9/1/2006
10/1/2006
11/1/2006
12/1/2006
1/1/2007
2/1/2007
3/1/2007
4/1/2007
5/1/2007
6/1/2007
7/1/2007
8/1/2007
9/1/2007
10/1/2007
11/1/2007
12/1/2007
1/1/2008
2/1/2008
3/1/2008
4/1/2008
5/1/2008
6/1/2008
7/1/2008
8/1/2008
9/1/2008
10/1/2008
11/1/2008
12/1/2008
1/1/2009
2/1/2009
3/1/2009
4/1/2009
5/1/2009
6/1/2009
7/1/2009
8/1/2009

500.00
500.00
500.00
500.00
500.00
500.00
500.00
512.33
512.33
512.33
512.33
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
1,035.00
1,035.00
1,035.00
1,035.00
1,265.00
1,265.00
1,265.00
1,265.00
1,265.00
1,265.00
1,265.00
1,265.00
1,644.50
1,644.50
1,644.50
1,644.50
1,644.50
1,644.50
1,644.50
1,644.50

Salario
Bsico
Diario

Prima
Mensual

16.67
16.67
16.67
16.67
16.67
16.67
16.67
17.08
17.08
17.08
17.08
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
34.50
34.50
34.50
34.50
42.17
42.17
42.17
42.17
42.17
42.17
42.17
42.17
54.82
54.82
54.82
54.82
54.82
54.82
54.82
54.82

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00

Horas
Extras
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Otros
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Salario
Normal
Mensual

Salario
Normal
Diario

Alcuota Bono
Vacacional

500.00
500.00
500.00
500.00
500.00
500.00
500.00
512.33
512.33
512.33
512.33
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
1,110.00
1,110.00
1,110.00
1,110.00
1,340.00
1,340.00
1,340.00
1,340.00
1,340.00
1,340.00
1,340.00
1,340.00
1,719.50
1,719.50
1,719.50
1,719.50
1,719.50
1,719.50
1,719.50
1,719.50

16.67
16.67
16.67
16.67
16.67
16.67
16.67
17.08
17.08
17.08
17.08
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
37.00
37.00
37.00
37.00
44.67
44.67
44.67
44.67
44.67
44.67
44.67
44.67
57.32
57.32
57.32
57.32
57.32
57.32
57.32
57.32

55.56
55.56
55.56
55.56
55.56
55.56
55.56
56.93
56.93
56.93
56.93
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
138.75
138.75
138.75
138.75
167.50
167.50
167.50
167.50
167.50
167.50
167.50
167.50
214.94
214.94
214.94
214.94
214.94
214.94
214.94
214.94

Alcuota
Aguinaldos
125.00
125.00
125.00
125.00
125.00
125.00
125.00
128.08
128.08
128.08
128.08
225.00
225.00
225.00
225.00
225.00
225.00
225.00
225.00
225.00
225.00
225.00
225.00
277.50
277.50
277.50
277.50
335.00
335.00
335.00
335.00
335.00
335.00
335.00
335.00
429.88
429.88
429.88
429.88
429.88
429.88
429.88
429.88

Salario
Integral
Mensual

Salario
Integral
Diario

Salario
Integral
44,5

Salario
Integral
44,5

680.56
680.56
680.56
680.56
680.56
680.56
680.56
697.34
697.34
697.34
697.34
1,225.00
1,225.00
1,225.00
1,225.00
1,225.00
1,225.00
1,225.00
1,225.00
1,225.00
1,225.00
1,225.00
1,225.00
1,526.25
1,526.25
1,526.25
1,526.25
1,842.50
1,842.50
1,842.50
1,842.50
1,842.50
1,842.50
1,842.50
1,842.50
2,364.31
2,364.31
2,364.31
2,364.31
2,364.31
2,364.31
2,364.31
2,364.31

22.69
22.69
22.69
22.69
22.69
22.69
22.69
23.24
23.24
23.24
23.24
40.83
40.83
40.83
40.83
40.83
40.83
40.83
40.83
40.83
40.83
40.83
40.83
50.88
50.88
50.88
50.88
61.42
61.42
61.42
61.42
61.42
61.42
61.42
61.42
78.81
78.81
78.81
78.81
78.81
78.81
78.81
78.81

741.67
741.67
741.67
741.67
741.67
741.67
741.67
759.96
759.96
759.96
759.96
1,335.00
1,335.00
1,335.00
1,335.00
1,335.00
1,335.00
1,335.00
1,335.00
1,335.00
1,335.00
1,335.00
1,335.00
1,646.50
1,646.50
1,646.50
1,646.50
1,987.67
1,987.67
1,987.67
1,987.67
1,987.67
1,987.67
1,987.67
1,987.67
2,550.59
2,550.59
2,550.59
2,550.59
2,550.59
2,550.59
2,550.59
2,550.59

24.72
24.72
24.72
24.72
24.72
24.72
24.72
25.33
25.33
25.33
25.33
44.50
44.50
44.50
44.50
44.50
44.50
44.50
44.50
44.50
44.50
44.50
44.50
54.88
54.88
54.88
54.88
66.26
66.26
66.26
66.26
66.26
66.26
66.26
66.26
85.02
85.02
85.02
85.02
85.02
85.02
85.02
85.02

Dias Abonados
Bsico
0
0
0
0
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5

Adicionales
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
0
0
0
0
0
0
0
0
0
0
0
4
0
0
0
0
0
0

Abono en
Cuenta

Monto
Acumulado

Anticipos

Saldo

0.00
0.00
0.00
0.00
123.61
123.61
123.61
126.66
126.66
126.66
126.66
222.50
222.50
222.50
222.50
222.50
222.50
222.50
222.50
222.50
222.50
222.50
222.50
274.42
384.18
274.42
274.42
331.28
331.28
331.28
331.28
331.28
331.28
331.28
331.28
425.10
765.18
425.10
425.10
425.10
425.10
425.10
425.10

0.00
0.00
0.00
0.00
123.61
247.22
370.83
497.49
624.15
750.81
877.47
1,099.97
1,322.47
1,544.97
1,767.47
1,989.97
2,212.47
2,434.97
2,657.47
2,879.97
3,102.47
3,324.97
3,547.47
3,821.89
4,206.07
4,480.49
4,754.90
5,086.18
5,417.46
5,748.74
6,080.02
6,411.29
6,742.57
7,073.85
7,405.13
7,830.22
8,595.40
9,020.50
9,445.60
9,870.70
10,295.80
10,720.90
11,145.99

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
123.61
247.22
370.83
497.49
624.15
750.81
877.47
1,099.97
1,322.47
1,544.97
1,767.47
1,989.97
2,212.47
2,434.97
2,657.47
2,879.97
3,102.47
3,324.97
3,547.47
3,821.89
4,206.07
4,480.49
4,754.90
5,086.18
5,417.46
5,748.74
6,080.02
6,411.29
4,742.57
5,073.85
5,405.13
5,830.22
6,595.40
7,020.50
7,445.60
7,870.70
8,295.80
8,720.90
9,145.99

p. 3 de 12

DATOS DEL TRABAJADOR

APELLIDOS Y NOMBRES:
CEDULA DE IDENTIDAD:
CARGO:
FECHA DE INGRESO:
FECHA DE EGRESO:
MOTIVO:

CLCULO DE GARANTA DE PRESTACIN DE ANTIGEDAD E INTERESES SOBRE GARANTA

Tiempo de
Servicio
Aos
3
3
3
3
3
4
4
4
4
4
4
4
4
4
4
4
4
5
5
5
5
5
5
5
5
5
5
5
5
6
6
6
6
6
6
6
6
6
6
6
6
7
7

Meses
7
8
9
10
11
0
1
2
3
4
5
6
7
8
9
10
11
0
1
2
3
4
5
6
7
8
9
10
11
0
1
2
3
4
5
6
7
8
9
10
11
0
1

Fecha de
Abono en
Cuenta

Salario Bsico
Mensual

9/1/2009
10/1/2009
11/1/2009
12/1/2009
1/1/2010
2/1/2010
3/1/2010
4/1/2010
5/1/2010
6/1/2010
7/1/2010
8/1/2010
9/1/2010
10/1/2010
11/1/2010
12/1/2010
1/1/2011
2/1/2011
3/1/2011
4/1/2011
5/1/2011
6/1/2011
7/1/2011
8/1/2011
9/1/2011
10/1/2011
11/1/2011
12/1/2011
1/1/2012
2/1/2012
3/1/2012
4/1/2012
5/1/2012
6/1/2012
7/1/2012
8/1/2012
9/1/2012
10/1/2012
11/1/2012
12/1/2012
1/1/2013
2/1/2013
3/1/2013

1,644.50
1,644.50
1,644.50
1,644.50
1,644.50
1,644.50
1,644.50
1,644.50
1,644.50
1,644.50
1,644.50
1,644.50
1,644.50
1,644.50
1,644.50
1,644.50
2,088.52
2,088.52
2,088.52
2,088.52
2,088.52
2,088.52
2,088.52
2,088.52
2,088.52
2,088.52
2,088.52
2,088.52
2,786.78
2,786.78
2,786.78
2,786.78
2,786.78
2,786.78
2,786.78
2,786.78
2,786.78
2,786.78
2,786.78
2,786.78
3,622.81
3,622.81
3,622.81

Salario
Bsico
Diario

Prima
Mensual

54.82
54.82
54.82
54.82
54.82
54.82
54.82
54.82
54.82
54.82
54.82
54.82
54.82
54.82
54.82
54.82
69.62
69.62
69.62
69.62
69.62
69.62
69.62
69.62
69.62
69.62
69.62
69.62
92.89
92.89
92.89
92.89
92.89
92.89
92.89
92.89
92.89
92.89
92.89
92.89
120.76
120.76
120.76

75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
75.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
200.00
200.00
200.00

Horas
Extras
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Otros
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Salario
Normal
Mensual

Salario
Normal
Diario

Alcuota Bono
Vacacional

1,719.50
1,719.50
1,719.50
1,719.50
1,719.50
1,719.50
1,719.50
1,719.50
1,719.50
1,719.50
1,719.50
1,719.50
1,719.50
1,719.50
1,719.50
1,719.50
2,163.52
2,163.52
2,163.52
2,163.52
2,163.52
2,163.52
2,163.52
2,163.52
2,163.52
2,163.52
2,163.52
2,163.52
2,886.78
2,886.78
2,886.78
2,886.78
2,886.78
2,886.78
2,886.78
2,886.78
2,886.78
2,886.78
2,886.78
2,886.78
3,822.81
3,822.81
3,822.81

57.32
57.32
57.32
57.32
57.32
57.32
57.32
57.32
57.32
57.32
57.32
57.32
57.32
57.32
57.32
57.32
72.12
72.12
72.12
72.12
72.12
72.12
72.12
72.12
72.12
72.12
72.12
72.12
96.23
96.23
96.23
96.23
96.23
96.23
96.23
96.23
96.23
96.23
96.23
96.23
127.43
127.43
127.43

214.94
214.94
214.94
214.94
214.94
214.94
214.94
214.94
214.94
214.94
214.94
214.94
214.94
214.94
214.94
214.94
270.44
270.44
270.44
270.44
270.44
270.44
270.44
270.44
270.44
270.44
270.44
270.44
360.85
360.85
360.85
360.85
360.85
360.85
360.85
360.85
360.85
360.85
360.85
360.85
477.85
477.85
477.85

Alcuota
Aguinaldos
429.88
429.88
429.88
429.88
429.88
429.88
429.88
429.88
429.88
429.88
429.88
429.88
429.88
429.88
429.88
429.88
540.88
540.88
540.88
540.88
540.88
540.88
540.88
540.88
540.88
540.88
540.88
540.88
721.70
721.70
721.70
721.70
721.70
721.70
721.70
721.70
721.70
721.70
721.70
721.70
955.70
955.70
955.70

Salario
Integral
Mensual

Salario
Integral
Diario

Salario
Integral
44,5

Salario
Integral
44,5

2,364.31
2,364.31
2,364.31
2,364.31
2,364.31
2,364.31
2,364.31
2,364.31
2,364.31
2,364.31
2,364.31
2,364.31
2,364.31
2,364.31
2,364.31
2,364.31
2,974.84
2,974.84
2,974.84
2,974.84
2,974.84
2,974.84
2,974.84
2,974.84
2,974.84
2,974.84
2,974.84
2,974.84
3,969.32
3,969.32
3,969.32
3,969.32
3,969.32
3,969.32
3,969.32
3,969.32
3,969.32
3,969.32
3,969.32
3,969.32
5,256.36
5,256.36
5,256.36

78.81
78.81
78.81
78.81
78.81
78.81
78.81
78.81
78.81
78.81
78.81
78.81
78.81
78.81
78.81
78.81
99.16
99.16
99.16
99.16
99.16
99.16
99.16
99.16
99.16
99.16
99.16
99.16
132.31
132.31
132.31
132.31
132.31
132.31
132.31
132.31
132.31
132.31
132.31
132.31
175.21
175.21
175.21

2,550.59
2,550.59
2,550.59
2,550.59
2,550.59
2,550.59
2,550.59
2,550.59
2,550.59
2,550.59
2,550.59
2,550.59
2,550.59
2,550.59
2,550.59
2,550.59
3,209.22
3,209.22
3,209.22
3,209.22
3,209.22
3,209.22
3,209.22
3,209.22
3,209.22
3,209.22
3,209.22
3,209.22
4,282.06
4,282.06
4,282.06
4,282.06
4,282.06
4,282.06
4,282.06
4,282.06
4,282.06
4,282.06
4,282.06
4,282.06
5,670.50
5,670.50
5,670.50

85.02
85.02
85.02
85.02
85.02
85.02
85.02
85.02
85.02
85.02
85.02
85.02
85.02
85.02
85.02
85.02
106.97
106.97
106.97
106.97
106.97
106.97
106.97
106.97
106.97
106.97
106.97
106.97
142.74
142.74
142.74
142.74
142.74
142.74
142.74
142.74
142.74
142.74
142.74
142.74
189.02
189.02
189.02

Dias Abonados
Bsico
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
0
0
15
0
0
15
0
0
15
0
0

Adicionales
0
0
0
0
0
6
0
0
0
0
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
0
0
10
0
0
0
0
0
0
0
0
0
0
0
12
0

Abono en
Cuenta

Monto
Acumulado

Anticipos

Saldo

425.10
425.10
425.10
425.10
425.10
935.22
425.10
425.10
425.10
425.10
425.10
425.10
425.10
425.10
425.10
425.10
534.87
1,390.66
534.87
534.87
534.87
534.87
534.87
534.87
534.87
534.87
534.87
534.87
713.68
2,141.03
713.68
713.68
0.00
0.00
2,141.03
0.00
0.00
2,141.03
0.00
0.00
2,835.25
2,268.20
0.00

11,571.09
11,996.19
12,421.29
12,846.39
13,271.49
14,206.70
14,631.80
15,056.90
15,482.00
15,907.10
16,332.20
16,757.30
17,182.39
17,607.49
18,032.59
18,457.69
18,992.56
20,383.22
20,918.09
21,452.96
21,987.83
22,522.70
23,057.57
23,592.44
24,127.31
24,662.18
25,197.06
25,731.93
26,445.60
28,586.63
29,300.31
30,013.98
30,013.98
30,013.98
32,155.01
32,155.01
32,155.01
34,296.04
34,296.04
34,296.04
37,131.29
39,399.49
39,399.49

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

9,571.09
9,996.19
10,421.29
10,846.39
11,271.49
12,206.70
12,631.80
13,056.90
13,482.00
13,907.10
14,332.20
14,757.30
15,182.39
15,607.49
16,032.59
16,457.69
16,992.56
18,383.22
18,918.09
19,452.96
19,987.83
20,522.70
21,057.57
21,592.44
22,127.31
22,662.18
23,197.06
23,731.93
24,445.60
26,586.63
27,300.31
28,013.98
28,013.98
28,013.98
30,155.01
30,155.01
30,155.01
32,296.04
32,296.04
32,296.04
35,131.29
37,399.49
37,399.49

p. 4 de 12

DATOS DEL TRABAJADOR

APELLIDOS Y NOMBRES:
CEDULA DE IDENTIDAD:
CARGO:
FECHA DE INGRESO:
FECHA DE EGRESO:
MOTIVO:

CLCULO DE GARANTA DE PRESTACIN DE ANTIGEDAD E INTERESES SOBRE GARANTA

Tiempo de
Servicio
Aos
7

Meses
2

Fecha de
Abono en
Cuenta

Salario Bsico
Mensual

4/1/2013

3,622.81

Salario
Bsico
Diario

Prima
Mensual

120.76

200.00

Horas
Extras
0.00

Otros
0.00

Salario
Normal
Mensual

Salario
Normal
Diario

Alcuota Bono
Vacacional

3,822.81

127.43

477.85

Alcuota
Aguinaldos
955.70

Salario
Integral
Mensual

Salario
Integral
Diario

Salario
Integral
44,5

Salario
Integral
44,5

5,256.36

175.21

5,670.50

189.02

Dias Abonados
Bsico
15

Adicionales
0

Abono en
Cuenta

Monto
Acumulado

Anticipos

Saldo

2,835.25

42,234.74

0.00

40,234.74

p. 5 de 12

DATOS DEL TRABAJADOR

APELLIDOS Y NOMBRES:
CEDULA DE IDENTIDAD:
CARGO:
FECHA DE INGRESO:
FECHA DE EGRESO:
MOTIVO:

CLCULO DE GARANTA DE PRESTACIN DE ANTIGEDAD E INTERESES SOBRE GARANTA

Tiempo de
Servicio
Aos
7
7
7
7
7
7
7
7
7
8
8
8
8
8
8
8
8
8
8
8
8
9
9
9

Meses
3
4
5
6
7
8
9
10
11
0
1
2
3
4
5
6
7
8
9
10
11
0
1
2

Fecha de
Abono en
Cuenta

Salario Bsico
Mensual

5/1/2013
6/1/2013
7/1/2013
8/1/2013
9/1/2013
10/1/2013
11/1/2013
12/1/2013
1/1/2014
2/1/2014
3/1/2014
4/1/2014
5/1/2014
6/1/2014
7/1/2014
8/1/2014
9/1/2014
10/1/2014
11/1/2014
12/1/2014
1/1/2015
2/1/2015
3/1/2015
4/1/2015

3,622.81
3,622.81
3,622.81
3,622.81
3,622.81
3,622.81
3,622.81
3,622.81
4,890.80
4,890.80
4,890.80
4,890.80
4,890.80
4,890.80
4,890.80
4,890.80
4,890.80
4,890.80
4,890.80
4,890.80
7,825.28
7,825.28
7,825.28
7,825.28

Salario Normal

8,425.28

Salario
Bsico
Diario

Prima
Mensual

120.76
120.76
120.76
120.76
120.76
120.76
120.76
120.76
163.03
163.03
163.03
163.03
163.03
163.03
163.03
163.03
163.03
163.03
163.03
163.03
260.84
260.84
260.84
260.84

200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
600.00
600.00
600.00
600.00

Horas
Extras
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Otros
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Salario
Normal
Mensual

Salario
Normal
Diario

Alcuota Bono
Vacacional

3,822.81
3,822.81
3,822.81
3,822.81
3,822.81
3,822.81
3,822.81
3,822.81
5,190.80
5,190.80
5,190.80
5,190.80
5,190.80
5,190.80
5,190.80
5,190.80
5,190.80
5,190.80
5,190.80
5,190.80
8,425.28
8,425.28
8,425.28
8,425.28

127.43
127.43
127.43
127.43
127.43
127.43
127.43
127.43
173.03
173.03
173.03
173.03
173.03
173.03
173.03
173.03
173.03
173.03
173.03
173.03
280.84
280.84
280.84
280.84

477.85
477.85
477.85
477.85
477.85
477.85
477.85
477.85
1,009.32
1,009.32
1,009.32
1,009.32
1,009.32
1,009.32
1,009.32
1,009.32
1,009.32
1,009.32
1,009.32
1,009.32
1,989.30
1,989.30
1,989.30
1,989.30

Sal/Nor. Diario

280.84

Alcuota
Aguinaldos
955.70
955.70
955.70
955.70
955.70
955.70
955.70
955.70
1,297.70
1,297.70
1,297.70
1,297.70
1,297.70
1,297.70
1,297.70
1,297.70
1,297.70
1,297.70
1,297.70
1,297.70
2,340.36
2,340.36
2,340.36
2,340.36

Salario
Integral
Mensual

Salario
Integral
Diario

Salario
Integral
44,5

Salario
Integral
44,5

5,256.36
5,256.36
5,256.36
5,256.36
5,256.36
5,256.36
5,256.36
5,256.36
7,497.82
7,497.82
7,497.82
7,497.82
7,497.82
7,497.82
7,497.82
7,497.82
7,497.82
7,497.82
7,497.82
7,497.82
12,754.94
12,754.94
12,754.94
12,754.94

175.21
175.21
175.21
175.21
175.21
175.21
175.21
175.21
249.93
249.93
249.93
249.93
249.93
249.93
249.93
249.93
249.93
249.93
249.93
249.93
425.16
425.16
425.16
425.16

5,670.50
5,670.50
5,670.50
5,670.50
5,670.50
5,670.50
5,670.50
5,670.50
7,699.69
7,699.69
7,699.69
7,699.69
7,699.69
7,699.69
7,699.69
7,699.69
7,699.69
7,699.69
7,699.69
7,699.69
12,497.50
12,497.50
12,497.50
12,497.50

189.02
189.02
189.02
189.02
189.02
189.02
189.02
189.02
256.66
256.66
256.66
256.66
256.66
256.66
256.66
256.66
256.66
256.66
256.66
256.66
416.58
416.58
416.58
416.58

Salario Int. Diario

425.16

Dias Abonados
Bsico
0
0
15
0
0
15
0
0
15
0
0
15
0
0
15
0
0
15
0
0
15
0
0
15
607

Adicionales
0
0
0
0
0
0
0
0
0
14
0
0
0
0
0
0
0
0
0
0
0
16
0
0

Abono en
Cuenta

Monto
Acumulado

Anticipos

Saldo

0.00
0.00
2,835.25
0.00
0.00
2,835.25
0.00
0.00
3,849.84
3,593.19
0.00
3,849.84
0.00
0.00
3,849.84
0.00
0.00
3,849.84
0.00
0.00
6,377.47
6,802.63
0.00
6,377.47

42,234.74
42,234.74
45,069.99
45,069.99
45,069.99
47,905.24
47,905.24
47,905.24
51,755.09
55,348.27
55,348.27
59,198.12
59,198.12
59,198.12
63,047.96
63,047.96
63,047.96
66,897.80
66,897.80
66,897.80
73,275.27
80,077.91
80,077.91
86,455.37

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

40,234.74
40,234.74
43,069.99
43,069.99
43,069.99
45,905.24
45,905.24
45,905.24
49,755.09
53,348.27
53,348.27
57,198.12
57,198.12
57,198.12
61,047.96
61,047.96
61,047.96
64,897.80
64,897.80
64,897.80
71,275.27
78,077.91
78,077.91
84,455.37

Ant. Acumulada

86,455.37

Adelantos

2,000.00

Nota: Datos suministrados por el consultante

Elaborado por:

Nelson Y. lvarez Veroes

C. I. N V-11.834.851
INPREABOGADO 243.927

p. 6 de 12

Tasa de
Interes

Das en
el Mes

Abono en
Cuenta
Intereses

Acumulado de
Intereses

Intereses
Pagados

Saldo de
Intereses

12.76%
12.31%
12.11%
12.15%
11.94%
12.29%
12.43%
12.32%
12.46%
12.63%
12.64%
12.92%
12.82%
12.53%
13.05%
13.03%
12.53%
13.51%
13.86%
13.79%
14.00%
15.75%
16.44%
18.53%
17.56%
18.17%
18.35%
20.85%
20.09%
20.30%
20.09%
19.68%
19.82%
20.24%
19.65%
19.76%
19.98%
19.74%
18.77%
18.77%
17.56%
17.26%
17.04%

28
31
30
31
30
31
31
30
31
30
31
31
28
31
30
31
30
31
31
30
31
30
31
31
29
31
30
31
30
31
31
30
31
30
31
31
28
31
30
31
30
31
31

0.00
0.00
0.00
0.00
1.23
2.62
3.97
5.11
6.70
7.90
9.55
12.24
13.19
16.67
19.22
22.33
23.10
28.33
31.72
33.10
37.40
43.64
50.22
60.98
59.50
70.10
72.71
91.32
90.70
100.49
105.18
105.15
80.94
85.58
91.46
99.20
102.49
119.34
116.46
127.21
121.40
129.62
134.20

0.00
0.00
0.00
0.00
1.23
3.85
7.82
12.92
19.62
27.52
37.07
49.31
62.50
79.17
98.39
120.72
143.82
172.15
203.86
236.96
274.36
318.00
368.22
429.20
488.70
558.81
631.52
722.83
813.53
914.02
1,019.20
1,124.35
1,205.29
1,290.87
1,382.33
1,481.54
1,584.03
1,703.36
1,819.83
1,947.04
2,068.44
2,198.05
2,332.25

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
1.23
3.85
7.82
12.92
19.62
27.52
37.07
49.31
62.50
79.17
98.39
120.72
143.82
172.15
203.86
236.96
274.36
318.00
368.22
429.20
488.70
558.81
631.52
722.83
813.53
914.02
1,019.20
1,124.35
1,205.29
1,290.87
1,382.33
1,481.54
1,584.03
1,703.36
1,819.83
1,947.04
2,068.44
2,198.05
2,332.25

p. 7 de 12

Tasa de
Interes

Das en
el Mes

Abono en
Cuenta
Intereses

Acumulado de
Intereses

Intereses
Pagados

Saldo de
Intereses

16.58%
17.62%
17.05%
16.97%
16.74%
16.65%
16.44%
16.23%
16.40%
16.10%
16.34%
16.28%
16.10%
16.38%
16.25%
16.45%
16.29%
16.37%
16.00%
16.37%
16.64%
16.09%
16.52%
15.94%
16.00%
16.39%
15.43%
15.03%
15.70%
15.18%
14.97%
15.41%
16.75%
16.25%
16.20%
16.51%
16.80%
16.49%
15.94%
15.57%
14.82%
16.43%
15.27%

30
31
30
31
31
28
31
30
31
30
31
31
30
31
30
31
31
28
31
30
31
30
31
31
30
31
30
31
31
29
31
30
31
30
31
31
30
31
30
31
31
28
31

132.24
151.67
148.07
158.50
162.48
158.08
178.82
176.59
190.40
186.59
201.66
206.88
203.70
220.14
217.11
233.13
238.36
234.06
260.65
265.37
286.40
275.18
299.56
296.38
295.03
319.85
298.28
307.15
330.49
325.11
351.92
359.75
404.06
379.36
407.09
414.88
422.17
443.80
429.00
419.04
433.87
512.06
475.91

2,464.50
2,616.17
2,764.23
2,922.73
3,085.21
3,243.29
3,422.11
3,598.71
3,789.10
3,975.69
4,177.35
4,384.23
4,587.93
4,808.07
5,025.18
5,258.31
5,496.67
5,730.73
5,991.38
6,256.75
6,543.16
6,818.33
7,117.89
7,414.27
7,709.30
8,029.14
8,327.42
8,634.57
8,965.06
9,290.17
9,642.09
10,001.84
10,405.90
10,785.26
11,192.35
11,607.23
12,029.40
12,473.21
12,902.20
13,321.25
13,755.12
14,267.18
14,743.09

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

2,464.50
2,616.17
2,764.23
2,922.73
3,085.21
3,243.29
3,422.11
3,598.71
3,789.10
3,975.69
4,177.35
4,384.23
4,587.93
4,808.07
5,025.18
5,258.31
5,496.67
5,730.73
5,991.38
6,256.75
6,543.16
6,818.33
7,117.89
7,414.27
7,709.30
8,029.14
8,327.42
8,634.57
8,965.06
9,290.17
9,642.09
10,001.84
10,405.90
10,785.26
11,192.35
11,607.23
12,029.40
12,473.21
12,902.20
13,321.25
13,755.12
14,267.18
14,743.09

p. 8 de 12

Tasa de
Interes

Das en
el Mes

Abono en
Cuenta
Intereses

Acumulado de
Intereses

Intereses
Pagados

Saldo de
Intereses

15.67%

30

525.40

15,268.49

0.00

15,268.49

p. 9 de 12

Tasa de
Interes

Das en
el Mes

Abono en
Cuenta
Intereses

Acumulado de
Intereses

Intereses
Pagados

Saldo de
Intereses

15.63%
15.26%
15.43%
16.56%
15.76%
15.47%
15.36%
15.57%
15.73%
16.27%
15.59%
16.38%
16.57%
16.56%
17.15%
17.94%
17.76%
18.39%
19.27%
19.17%
18.70%
18.76%
18.87%
19.51%

31
30
31
31
30
31
30
31
31
28
31
30
31
30
31
31
30
31
30
31
31
28
31
31

524.06
511.65
553.81
594.37
565.65
591.80
587.59
595.62
652.21
723.31
693.08
780.75
789.81
789.33
872.48
912.67
903.51
994.56
1,042.15
1,036.74
1,110.71
1,220.62
1,227.78
1,373.10

15,792.54
16,304.20
16,858.00
17,452.37
18,018.02
18,609.82
19,197.40
19,793.02
20,445.23
21,168.54
21,861.63
22,642.38
23,432.19
24,221.53
25,094.00
26,006.67
26,910.18
27,904.74
28,946.89
29,983.63
31,094.34
32,314.96
33,542.73
34,915.84

0.00
0.00
0.00
0.00
4,569.26
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6,158.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9,187.34
0.00

15,792.54
16,304.20
16,858.00
17,452.37
13,448.76
14,040.56
14,628.14
15,223.76
15,875.97
16,599.28
17,292.37
18,073.12
12,704.69
13,494.03
14,366.50
15,279.17
16,182.68
17,177.24
18,219.39
19,256.13
20,366.84
21,587.46
13,627.89
15,001.00

Total Intereses

15,001.00

p. 10 de 12

DATOS DEL TRABAJADOR

APELLIDOS Y NOMBRES:
CEDULA DE IDENTIDAD:
CARGO:
FECHA DE INGRESO:
FECHA DE EGRESO:
MOTIVO:
FECHA DE ADMISIN DE LA DEMANDA
FECHA DE PAGO

CLCULO DE INTERESES DE MORA Y AJUSTE POR INFLACIN

INTERESES DE MORA
Abono en Cuenta Acumulado de
Intereses
Intereses

Fecha Inicial

Fecha Final

Saldo

Tasa de Interes

Das en el Mes

4/8/2015

4/30/2015

164,527.46

19.51%

23

2,050.79

2,050.79

5/1/2015
6/1/2015

5/31/2015
6/30/2015

164,527.46
164,527.46

19.46%
19.68%

31
30

2,757.02
2,698.25

4,807.81
7,506.06

7/1/2015
8/1/2015
9/1/2015

7/31/2015
8/31/2015
9/30/2015

164,527.46
164,527.46
164,527.46

19.83%
20.37%
20.89%

31
31
30

2,809.44
2,885.95
2,864.15

10,315.51
13,201.45
16,065.60

10/1/2015
11/1/2015

10/31/2015
11/30/2015

164,527.46
164,527.46

21.35%
21.33%

31
30

3,024.79
2,924.48

19,090.40
22,014.87

12/1/2015
1/1/2016
2/1/2016

12/31/2015
1/31/2016
2/29/2016

164,527.46
164,527.46
164,527.46

21.03%
20.61%
19.54%

31
31
29

2,979.46
2,919.95
2,589.75

24,994.33
27,914.28
30,504.03

3/1/2016
4/1/2016

3/31/2016
4/30/2016

164,527.46
164,527.46

21.09%
21.07%

31
30

2,987.96
2,888.83

33,491.99
36,380.81

5/1/2016
6/1/2016

5/31/2016
6/30/2016

164,527.46
164,527.46

21.36%
21.36%

31
30

3,026.21
2,928.59

39,407.02
42,335.61

Total Intereses

42,335.61

AJUSTE POR INFLACIN

Fecha de admisin de la demanda: 7/13/2015

Fecha de Pago: 12/31/2015

INPC final=

2,146.10

INPC inicial=

1,026.20

Monto a Indexar= 164,527.46

1) R=

INPC (mf)
INPC (mi)

x 100-100

3) R=

2.09130774

2) R=

2146.10
1026.20

x 100-100

4) R=

209.13077373

6) Monto Indexado=

7) Monto Indexado=
8) Monto Indexado=

164,527.46 x 109.13077373
100
17,955,009.13
100

164,527.46

+ 164,527.46

179,550.09 + 164,527.46

Monto Indexado= 344,077.55

Nota: Datos suministrados por el consultante
Elaborado por:

x 100-100

-100

5) R=

344,077.55

109.13077373