Utilidad AI: 1,000,000,000 Minería 8%

Distribuir: 80,000,000 50% Por remuneración y 50% por días trabajados:

Trabajadores 25
Factor días laborados 6,956.52
Factor remuneraciones 38.10

Participación Remuneración
días Coeficiente dias
N° trabajadores Remuneración según días percibida
laborados laborados laborados anualmente
1 2,000.00 250 6,956.52 1,739,130.43 30,000.00
2 2,000.00 250 6,956.52 1,739,130.43 30,000.00
3 2,000.00 250 6,956.52 1,739,130.43 30,000.00
4 2,000.00 250 6,956.52 1,739,130.43 30,000.00
5 2,000.00 250 6,956.52 1,739,130.43 30,000.00
6 2,000.00 250 6,956.52 1,739,130.43 30,000.00
7 2,000.00 250 6,956.52 1,739,130.43 30,000.00
8 2,000.00 250 6,956.52 1,739,130.43 30,000.00
9 2,000.00 250 6,956.52 1,739,130.43 30,000.00
10 2,000.00 250 6,956.52 1,739,130.43 30,000.00
11 3,000.00 250 6,956.52 1,739,130.43 45,000.00
12 3,000.00 250 6,956.52 1,739,130.43 45,000.00
13 3,000.00 250 6,956.52 1,739,130.43 45,000.00
14 3,000.00 250 6,956.52 1,739,130.43 45,000.00
15 3,000.00 250 6,956.52 1,739,130.43 45,000.00
16 3,000.00 250 6,956.52 1,739,130.43 45,000.00
17 3,000.00 250 6,956.52 1,739,130.43 45,000.00
18 3,000.00 250 6,956.52 1,739,130.43 45,000.00
19 3,000.00 250 6,956.52 1,739,130.43 45,000.00
20 3,000.00 250 6,956.52 1,739,130.43 45,000.00
21 4,000.00 150 6,956.52 1,043,478.26 60,000.00
22 4,000.00 150 6,956.52 1,043,478.26 60,000.00
23 4,000.00 150 6,956.52 1,043,478.26 60,000.00
24 4,000.00 150 6,956.52 1,043,478.26 60,000.00
25 4,000.00 150 6,956.52 1,043,478.26 60,000.00
total 70,000.00 5,750 40,000,000.00 1,050,000.00
 40,000,000

Participación Total Tope 18

Coeficiente según Remanente
Participación remuneraciones
Remuneración remuneración
38.10 1,142,857.14 2,881,987.58 36,000.00 2,845,987.58
38.10 1,142,857.14 2,881,987.58 36,000.00 2,845,987.58
38.10 1,142,857.14 2,881,987.58 36,000.00 2,845,987.58
38.10 1,142,857.14 2,881,987.58 36,000.00 2,845,987.58
38.10 1,142,857.14 2,881,987.58 36,000.00 2,845,987.58
38.10 1,142,857.14 2,881,987.58 36,000.00 2,845,987.58
38.10 1,142,857.14 2,881,987.58 36,000.00 2,845,987.58
38.10 1,142,857.14 2,881,987.58 36,000.00 2,845,987.58
38.10 1,142,857.14 2,881,987.58 36,000.00 2,845,987.58
38.10 1,142,857.14 2,881,987.58 36,000.00 2,845,987.58
38.10 1,714,285.71 3,453,416.15 54,000.00 3,399,416.15
38.10 1,714,285.71 3,453,416.15 54,000.00 3,399,416.15
38.10 1,714,285.71 3,453,416.15 54,000.00 3,399,416.15
38.10 1,714,285.71 3,453,416.15 54,000.00 3,399,416.15
38.10 1,714,285.71 3,453,416.15 54,000.00 3,399,416.15
38.10 1,714,285.71 3,453,416.15 54,000.00 3,399,416.15
38.10 1,714,285.71 3,453,416.15 54,000.00 3,399,416.15
38.10 1,714,285.71 3,453,416.15 54,000.00 3,399,416.15
38.10 1,714,285.71 3,453,416.15 54,000.00 3,399,416.15
38.10 1,714,285.71 3,453,416.15 54,000.00 3,399,416.15
38.10 2,285,714.29 3,329,192.55 72,000.00 3,257,192.55
38.10 2,285,714.29 3,329,192.55 72,000.00 3,257,192.55
38.10 2,285,714.29 3,329,192.55 72,000.00 3,257,192.55
38.10 2,285,714.29 3,329,192.55 72,000.00 3,257,192.55
38.10 2,285,714.29 3,329,192.55 72,000.00 3,257,192.55
40,000,000.00 80,000,000.00 1,260,000.00 78,740,000.00
Efectivamente remanenete Comprobación
distribuido
1,260,000.00 78,740,000.00 80,000,000.00
Utilidad AI: 100,000 Minería 8%
Distribuir: 8,000 50% Por remuneración y 50% por día

Trabajadores 25
Factor días laborados 0.70
Factor remuneraciones 0.01

N° de Participación Remuneración
días
N° trabajadores Remuneración Remuners según días percibida
laborados al año laborados anualmente
1 2,000.00 250 9.33 173.91 18,666.67
2 2,000.00 250 9.33 173.91 18,666.67
3 2,000.00 250 9.33 173.91 18,666.67
4 2,000.00 250 9.33 173.91 18,666.67
5 2,000.00 250 9.33 173.91 18,666.67
6 2,000.00 250 9.33 173.91 18,666.67
7 2,000.00 250 9.33 173.91 18,666.67
8 2,000.00 250 9.33 173.91 18,666.67
9 2,000.00 250 9.33 173.91 18,666.67
10 2,000.00 250 9.33 173.91 18,666.67
11 3,000.00 250 9.33 173.91 28,000.00
12 3,000.00 250 9.33 173.91 28,000.00
13 3,000.00 250 9.33 173.91 28,000.00
14 3,000.00 250 9.33 173.91 28,000.00
15 3,000.00 250 9.33 173.91 28,000.00
16 3,000.00 250 9.33 173.91 28,000.00
17 3,000.00 250 9.33 173.91 28,000.00
18 3,000.00 250 9.33 173.91 28,000.00
19 3,000.00 250 9.33 173.91 28,000.00
20 3,000.00 250 9.33 173.91 28,000.00
21 4,000.00 150 6.00 104.35 24,000.00
22 4,000.00 150 6.00 104.35 24,000.00
23 4,000.00 150 6.00 104.35 24,000.00
24 4,000.00 150 6.00 104.35 24,000.00
25 4,000.00 150 6.00 104.35 24,000.00
total 70,000.00 5,750 4,000.00 586,666.67
 4,000

Participación Total Tope 18

según Remanente
Participación remuneraciones
remuneración
127.27 301.19 36,000.00 -
127.27 301.19 36,000.00 -
127.27 301.19 36,000.00 -
127.27 301.19 36,000.00 -
127.27 301.19 36,000.00 -
127.27 301.19 36,000.00 -
127.27 301.19 36,000.00 -
127.27 301.19 36,000.00 -
127.27 301.19 36,000.00 -
127.27 301.19 36,000.00 -
190.91 364.82 54,000.00 -
190.91 364.82 54,000.00 -
190.91 364.82 54,000.00 -
190.91 364.82 54,000.00 -
190.91 364.82 54,000.00 -
190.91 364.82 54,000.00 -
190.91 364.82 54,000.00 -
190.91 364.82 54,000.00 -
190.91 364.82 54,000.00 -
190.91 364.82 54,000.00 -
163.64 267.98 72,000.00 -
163.64 267.98 72,000.00 -
163.64 267.98 72,000.00 -
163.64 267.98 72,000.00 -
163.64 267.98 72,000.00 -
4,000.00 8,000.00 1,260,000.00 -
Efectivamente remanenete Comprobación
distribuido
8,000.00 - 8,000.00