pe
www.alaboral.com.pe
Derechos Reservados
ECB LABORAL
CONDICIN
JORNADA
DURACIN DEL
CONTRATO
REMUNERACIN
ANTIGEDAD
SITUACIN DEL
TRABAJADOR
Participacin en la
distribucin de las utilidades de la empresa
Empleados
Obreros
Trabajador extranjero
NO
NO
Trabajadores de cooperativas
NO
NO
NO
NO
Menos de 4 horas
4 o ms horas
A plazo fijo
A plazo indeterminado
En moneda nacional
En moneda extranjera
Remuneracin integral
NO
Trabajadores de la microempresa
NO
En perodo de prueba
De la revisin del Estado de Ganancias y Prdidas determinaremos la utilidad para efectos tributarios y a partir de ah
el porcentaje a distribuir entre los trabajadores.
Utilidades antes de la
participacin e impuestos 21'458,752.00
Adiciones 380,740.00
Deducciones
( 524,860.00 )
Fuente: www.caballerobustamante.com.pe
www.alaboral.com.pe
Derechos Reservados
N de das
efectivos de trabajo
265
280
270
200
90
276
279
271
302
199
245
224
165
Trabajador
Nmero
14
15
16
17
18
19
20
21
22
23
24
N de das
efectivos de trabajo
200
90
85
201
280
273
290
288
290
252
285
Total
5,600
Remuneracin
bsica
S/. 92,750.00
S/. 98,000.00
S/. 40,500.00
S/. 30,000.00
S/. 7,200.00
S/. 8,280.00
S/. 8,370.00
S/. 8,130.00
S/. 9,060.00
S/. 7,960.00
S/. 9,800.00
S/. 8,960.00
S/. 6,600.00
S/. 8,000.00
S/. 3,600.00
S/. 3,400.00
S/. 8,040.00
S/. 11,200.00
S/. 10,920.00
S/. 11,600.00
S/. 11,520.00
S/. 17,400.00
S/. 15,120.00
S/. 17,100.00
Asignacin
Familiar (*)
S/. 862.50
Comisiones
y Otros
Gratificaciones
TOTAL
(**)
Jul. y Dic.
S/. 21,150.00 S/. 114,762.50
S/. 21,350.00 S/. 119,350.00
S/. 9,250.00
S/. 49,750.00
S/. 525.00
S/. 9,340.00
S/. 39,865.00
S/. 6,120.00
S/. 13,320.00
S/. 300.00
S/. 2,000.00
S/. 10,580.00
S/. 500.00
S/. 2,150.00
S/. 11,020.00
S/. 525.00
S/. 2,010.00
S/. 10,665.00
S/. 862.50
S/. 2,250.00
S/. 12,172.50
S/. 525.00
S/. 2,650.00
S/. 11,135.00
S/. 2,465.00
S/. 12,265.00
S/. 2,568.00
S/. 11,528.00
S/. 2,500.00
S/. 9,100.00
S/. 75.00
S/. 2,500.00
S/. 10,575.00
S/. 2,650.00
S/. 6,250.00
S/. 2,345.00
S/. 5,745.00
S/. 862.50
S/. 2,450.00
S/. 11,352.50
S/. 2,465.00
S/. 13,665.00
S/. 1,000.00
S/. 2,510.00
S/. 14,430.00
S/. 862.50
S/. 2,430.00
S/. 14,892.50
S/. 862.50
S/. 2,600.00
S/. 14,982.50
S/. 1,500.00
S/. 4,231.00
S/. 23,131.00
S/. 3,651.00
S/. 18,771.00
S/. 862.50
S/. 3,645.00
S/. 21,607.50
TOTAL S/. 580,915.00
(*) La Remuneracin Mnima Vital sufri variaciones durante el ao 2012, siendo stas las
siguientes: en enero fue de S/. 675.00 (D.S. N 011-2011-TR del 14.08.2011); luego desde
el 01 de junio a la actualidad es de S/. 750.00 (D.S. N 007-2012-TR del 17.05.2012),
es por ello que el monto de la Asignacin Familiar ha variado en el transcurso del ao.
(**) De acuerdo al artculo 2 del D. Leg. N 892 (11.11.96) se establece que existe un
tope para la participacin que le corresponde a cada trabajador, cuyo lmite mximo es
equivalente a 18 remuneraciones. La remuneracin que servir de base para determinar
la existencia del remanente, de acuerdo al artculo 7 del D.S. N 009-98-TR, ser el
promedio mensual de las remuneraciones percibidas por el trabajador en el ejercicio
anual correspondiente.
Clculo de distribucin de utilidades
(( (
50% de las utilidades por distribuir
N de
x das laborados Participacin
= segn los das
N total de das laborados por cada
por todos los trabajadores trabajador laborados
Participacin
a distribuir
S/. 1'065,731.50
= S/. 190.3091964
( (
Importe por
x
da laborado
N de
trabajador
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
((
Importe por da
laborado
190.3091964
190.3091964
190.3091964
190.3091964
190.3091964
190.3091964
190.3091964
190.3091964
190.3091964
190.3091964
190.3091964
190.3091964
190.3091964
190.3091964
190.3091964
190.3091964
190.3091964
190.3091964
190.3091964
190.3091964
190.3091964
190.3091964
190.3091964
190.3091964
Das efectivos
de trabajo
265
280
270
200
90
276
279
271
302
199
245
224
165
200
90
85
201
280
273
290
288
290
252
285
TOTAL
Participacin segn
das laborados
S/. 50,431.94
S/. 53,286.58
S/. 51,383.48
S/. 38,061.84
S/. 17,127.83
S/. 52,525.34
S/. 53,096.27
S/. 51,573.79
S/. 57,473.38
S/. 37,871.53
S/. 46,625.75
S/. 42,629.26
S/. 31,401.02
S/. 38,061.84
S/. 17,127.83
S/. 16,176.28
S/. 38,252.15
S/. 53,286.58
S/. 51,954.41
S/. 55,189.67
S/. 54,809.05
S/. 55,189.67
S/. 47,957.92
S/. 54,238.12
S/. 1,065,731.50
Fuente: www.caballerobustamante.com.pe
www.alaboral.com.pe
Derechos Reservados
((
S/. 1'065,731.50
Total de remuneraciones
percibidas por todos los
=
trabajadores en el 2012
S/. 580,915.00
N de
trabajador
Participacin
a
distribuir
Importe
por cada
nuevo sol
= S/. 1.834573905
Participacin
segn dias
laborados
Participacin
segn las
remunerac.
percibidas
Tope mximo
para reparto de
utilidades por
cada trabajador
Clculo para
el FONDO
EMPLEO
S/. 50,431.94
S/. 210,540.29
S/. 260,972.22
S/. 190,293.75
S/. 70,678.47
S/. 53,286.58
S/. 218,956.40
S/. 272,242.97
S/. 189,000.00
S/. 83,242.97
S/. 51,383.48
S/. 91,270.05
S/. 142,653.53
S/. 81,000.00
S/. 61,653.53
S/. 38,061.84
S/. 73,135.29
S/. 111,197.13
S/. 81,787.50
S/. 29,409.63
S/. 17,127.83
S/. 24,436.52
S/. 41,564.35
S/. 43,200.00
S/. -
S/. 52,525.34
S/. 19,409.79
S/. 71,935.13
S/. 16,650.00
S/. 55,285.13
S/. 53,096.27
S/. 20,217.00
S/. 73,313.27
S/. 16,950.00
S/. 56,363.27
S/. 51,573.79
S/. 19,565.73
S/. 71,139.52
S/. 16,987.50
S/. 54,152.02
S/. 57,473.38
S/. 22,331.35
S/. 79,804.73
S/. 17,493.75
S/. 62,310.98
10
S/. 37,871.53
S/. 20,427.98
S/. 58,299.51
S/. 22,387.50
S/. 35,912.01
11
S/. 46,625.75
S/. 22,501.05
S/. 69,126.80
S/. 21,600.00
S/. 47,526.80
12
S/. 42,629.26
S/. 21,148.97
S/. 63,778.23
S/. 21,600.00
S/. 42,178.23
Importe por
Remuneracin que
Participacin segn las
cada nuevo sol x percibe cada trabajador = remuneraciones percibidas
13
S/. 31,401.02
S/. 16,694.62
S/. 48,095.64
S/. 21,600.00
S/. 26,495.64
14
S/. 38,061.84
S/. 19,400.62
S/. 57,462.46
S/. 21,712.50
S/. 35,749.96
N de
trabajador
Importe por da
laborado
Remuneracin
Total
15
S/. 17,127.83
S/. 11,466.09
S/. 28,593.91
S/. 21,600.00
S/. 6,993.91
S/. 1.834573905
S/. 114,762.50
S/. 210,540.29
16
S/. 16,176.28
S/. 10,539.63
S/. 26,715.91
S/. 21,600.00
S/. 5,115.91
S/. 1.834573905
S/. 119,350.00
S/. 218,956.40
S/. 1.834573905
S/. 49,750.00
S/. 91,270.05
S/. 1.834573905
S/. 39,865.00
S/. 73,135.29
S/. 1.834573905
S/. 13,320.00
S/. 24,436.52
S/. 1.834573905
S/. 10,580.00
S/. 19,409.79
S/. 1.834573905
S/. 11,020.00
S/. 20,217.00
S/. 1.834573905
S/. 10,665.00
S/. 19,565.73
S/. 1.834573905
S/. 12,172.50
S/. 22,331.35
10
S/. 1.834573905
S/. 11,135.00
S/. 20,427.98
11
S/. 1.834573905
S/. 12,265.00
S/. 22,501.05
12
S/. 1.834573905
S/. 11,528.00
S/. 21,148.97
13
S/. 1.834573905
S/. 9,100.00
S/. 16,694.62
14
S/. 1.834573905
S/. 10,575.00
S/. 19,400.62
17
S/. 38,252.15
S/. 20,827.00
S/. 59,079.15
S/. 22,893.75
S/. 36,185.40
18
S/. 53,286.58
S/. 25,069.45
S/. 78,356.03
S/. 21,600.00
S/. 56,756.03
19
S/. 51,954.41
S/. 26,472.90
S/. 78,427.31
S/. 23,100.00
S/. 55,327.31
20
S/. 55,189.67
S/. 27,321.39
S/. 82,511.06
S/. 22,893.75
S/. 59,617.31
21
S/. 54,809.05
S/. 27,486.50
S/. 82,295.55
S/. 22,893.75
S/. 59,401.80
22
S/. 55,189.67
S/. 42,435.53
S/. 97,625.20
S/. 34,650.00
S/. 62,975.20
23
S/. 47,957.92
S/. 34,436.79
S/. 82,394.70
S/. 32,400.00
S/. 49,994.70
24
S/. 54,238.12
S/. 39,640.56
S/. 93,878.68
S/. 33,693.75
TOTAL
S/. 2,131,463.00
S/. 60,184.93
S/. 1,113,511.15
(*) La remuneracin que servir de base para determinar la existencia del remanente, de
acuerdo al artculo 7 del D.S. N 009-98-TR (06.08.98), ser el promedio mensual de las
remuneraciones percibidas por el trabajador en el ejercicio anual correspondiente.
(**) De acuerdo al artculo 8 del D.S. N 009-98-TR (06.08.98) modificado por el D.S. N
017-2011-TR (28.10.11), el remanente ser destinado al Fondo Nacional de Capacitacin
Laboral y Promocin del Empleo (FONDO EMPLEO).
15
S/. 1.834573905
S/. 6,250.00
S/. 11,466.09
16
S/. 1.834573905
S/. 5,745.00
S/. 10,539.63
17
S/. 1.834573905
S/. 11,352.50
S/. 20,827.00
18
S/. 1.834573905
S/. 13,665.00
S/. 25,069.45
ltimo Dgito
Fecha de Vencimiento
22.03.2013
25.03.2013
2y3
26.03.2013
4y5
27.03.2013
6y7
01.04.2013
8y9
02.04.2013
19
S/. 1.834573905
S/. 14,430.00
S/. 26,472.90
20
S/. 1.834573905
S/. 14,892.50
S/. 27,321.39
21
S/. 1.834573905
S/. 14,982.50
S/. 27,486.50
22
S/. 1.834573905
S/. 23,131.00
S/. 42,435.53
23
S/. 1.834573905
S/. 18,771.00
S/. 34,436.79
24
S/. 1.834573905
S/. 21,607.50
S/. 39,640.56
TOTAL
S/. 1,065,731.50