Operacion SumaSueldos MensualesCdigoEmpleadoSueldo BasesBonificacinTotal Ingresos1Campoverde Guambaa Nestorio$ 220.00$ 100.00$ 320.002GALARRAGA VELARDE JUAN CARLOS$ 250.00$ 120.00$ 370.003Medina Medina Lizbeth$ 400.00$ 100.00$ 500.004Vargas Maldonado Jos Angel$ 500.00$ 80.00$ 580.005Vargas Maldonado Jos Angel$ 250.00$ 90.00$ 340.006RAMIREZ COFRE WASHINGTON F.$ 100.00$ 10.00$ 110.007Rios Pearreta Eduardo M.$ 590.00$ 30.00$ 620.008Len Chenche Betsy Maribel$ 450.00$ 45.00$ 495.009Panchano Valencia Rocio$ 254.00$ 52.00$ 306.0010Pacheco Prez Jess Edison$ 165.00$ 63.00$ 228.0011Cueva Franco Antonio Franklin$ 245.00$ 41.00$ 286.0012Garzozi Buchdid Joseph Franklin$ 123.00$ 100.00$ 223.0013BUSTAMANTE GURUMENDI MANUEL$ 325.00$ 80.00$ 405.0014JIMENEZ FREIRE AMADA GERMANIA$ 311.00$ 75.00$ 386.0015CONFORME MUENTES LORENZA AMADA$ 351.00$ 85.00$ 436.0016PEREZ CASCANTE LUCILA$ 391.00$ 95.00$ 486.0017Larrea Feijoo Yadira Violeta$ 431.00$ 41.00$ 472.0018Martillo Moscoso Lidia Josefina$ 471.00$ 52.00$ 523.0019Alcvar Villegas Guido Benito$ 511.00$ 63.00$ 574.0020Moran Rojas Maria Elvira$ 551.00$ 42.00$ 593.0021MURILLO CARDENAS BETTY NANCY$ 591.00$ 62.00$ 653.0022Alava Garcs Jacinto A.$ 631.00$ 74.00$ 705.0023COBEA LEYTON WILSON HENRY$ 671.00$ 85.00$ 756.0024LASIO MORELLO MARIA VIRGINIA$ 711.00$ 12.00$ 723.0025Pacheco Lpez Toms Elicerio$ 751.00$ 10.00$ 761.0026MATEO BORBOR HERMOGENES MARCELINO$ 791.00$ 100.00$ 891.0027Nuez Alcvar Amada Elsa$ 831.00$ 12.00$ 843.0028Murillo Correa Hctor$ 400.00$ 125.00$ 525.0029DE LA CRUZ JIMENEZ ENRIQUE ERNESTO$ 100.00$ 10.00$ 110.0030Vera Castillo Hugo Anbal$ 200.00$ 30.00$ 230.0031CEDEO CEDEO PATRICIA MILDRED$ 300.00$ 45.00$ 345.0032LEON ASCENCIO MOISES ENRIQUE$ 400.00$ 52.00$ 452.0033OJEDA MORALES BLANCA PATRICIA$ 500.00$ 63.00$ 563.0034CONFORME ACOSTA DALIA$ 600.00$ 41.00$ 641.0035Lucero Mancilla Jimmy Xavier$ 700.00$ 30.00$ 730.0036YAGUAL GONZABAY CELSO FERNANDO$ 800.00$ 58.00$ 858.0037Campusano Castro Manuel Inocente$ 900.00$ 95.00$ 995.0038Castillo Lucio Dino$ 125.00$ 41.00$ 166.0039Paladines Castellanos Josue Stanli$ 198.00$ 52.00$ 250.0040ALVARADO LOZADA JUAN$ 250.00$ 35.00$ 285.0041SALVADOR ANDRADE CARLOS EDUARDO$ 100.00$ 15.00$ 115.0042CIRES MORAN FREDDY XAVIER$ 200.00$ 25.00$ 225.0043Nuez Torres Ruby del Rocio$ 300.00$ 14.00$ 314.0044Portalanza Alexandra$ 400.00$ 25.00$ 425.0045Velsquez Rendn Elsa Brgida$ 150.00$ 60.00$ 210.0046Merino Torres Fabrizio$ 150.00$ 58.00$ 208.0047Cobea Leyton Wilson Henrry$ 150.00$ 74.00$ 224.0048HERRERA ULLOA MARTHA DEL ROCIO$ 150.00$ 85.00$ 235.0049PANCHANA CHALEN PILAR$ 150.00$ 45.00$ 195.0050Lam Alcvar Cinthia Gioconda$ 150.00$ 52.00$ 202.0051PIEDRAHITA COBOS SILVIA MARIA$ 150.00$ 63.00$ 213.0052CHANABA RUIZ ALEJANDRO$ 150.00$ 41.00$ 191.0053CIRES QUINTERO EVELYN SCARLETH$ 150.00$ 30.00$ 180.0054Meja Luna Jacqueline Narcisa$ 150.00$ 58.00$ 208.0055PRECIADO JACOME GINGER BRIGIDA$ 150.00$ 95.00$ 245.0056Zevallos Ramirez Gonzalo$ 150.00$ 41.00$ 191.0057Pilay Escalante Oswaldo A.$ 180.00$ 52.00$ 232.0058ESPINOZA FAJARDO ALBA ROSA$ 180.00$ 35.00$ 215.0059PIZARRO ESPINOZA PIEDAD MAURICIA$ 180.00$ 15.00$ 195.0060SILVA DELGADO ALEXANDRA$ 180.00$ 25.00$ 205.0061Valle Snchez Maribel Irwinka$ 180.00$ 14.00$ 194.0062Tanqueo Tierra Silvia Elena$ 180.00$ 25.00$ 205.0063SILVA DELGADO YANIRE$ 180.00$ 60.00$ 240.0064Freire Daz Freddy$ 180.00$ 45.00$ 225.0065FERNANDEZ RUIZ VICTOR HUGO$ 180.00$ 52.00$ 232.0066Rigail Cedeo Alberto Enrique$ 180.00$ 63.00$ 243.0067Ruiz Correa Yonis Leonardo$ 180.00$ 41.00$ 221.0068Huacon Murillo Robin Octavio$ 180.00$ 30.00$ 210.0069Gallegos Chacn Germn$ 180.00$ 58.00$ 238.0070CALVAS ESPINOSA MARIA ELENA$ 180.00$ 95.00$ 275.0071RANGEL DONOSO NESTOR DUGLAS$ 180.00$ 41.00$ 221.0072CARPIO SARANGO BELLA NANCY$ 180.00$ 52.00$ 232.0073Lindao Eugenio Shirley Cecibel$ 180.00$ 35.00$ 215.0074Espinoza Crdenas Alex David$ 180.00$ 15.00$ 195.0075RUIZ BURGOS JOHN BELU$ 180.00$ 25.00$ 205.0076MATOVELLE VILLAMAR RUTH$ 450.00$ 14.00$ 464.0077GILER CASTILLO PILAR$ 254.00$ 25.00$ 279.0078Villacs Vega Igor Alexis$ 125.00$ 60.00$ 185.0079BARCOS FARIAS DIOGENES DAVID$ 325.00$ 40.00$ 365.0080MORENO RAMIREZ ALVARO LEOPOLDO$ 124.00$ 85.00$ 209.0081ECHEVERRIA FIGUEROA KENNY LUCIANO$ 254.00$ 74.00$ 328.0082Rivera San Lucas Silvia Mara$ 217.00$ 58.00$ 275.0083Cevallos Oganov Manuel E.$ 545.00$ 254.00$ 799.00

Operacin RestaSueldos MensualesCdigoEmpleadoTotal IngresosTotal EgresosNeto1Campoverde Guambaa Nestorio$ 220.00$ 100.00$ 120.002GALARRAGA VELARDE JUAN CARLOS$ 250.00$ 120.00$ 130.003Medina Medina Lizbeth$ 400.00$ 100.00$ 300.004Vargas Maldonado Jos Angel$ 500.00$ 80.00$ 420.005Vargas Maldonado Jos Angel$ 250.00$ 90.00$ 160.006RAMIREZ COFRE WASHINGTON F.$ 100.00$ 10.00$ 90.007Rios Pearreta Eduardo M.$ 590.00$ 30.00$ 560.008Len Chenche Betsy Maribel$ 450.00$ 45.00$ 405.009Panchano Valencia Rocio$ 254.00$ 52.00$ 202.0010Pacheco Prez Jess Edison$ 165.00$ 63.00$ 102.0011Cueva Franco Antonio Franklin$ 245.00$ 41.00$ 204.0012Garzozi Buchdid Joseph Franklin$ 123.00$ 100.00$ 23.0013BUSTAMANTE GURUMENDI MANUEL$ 325.00$ 80.00$ 245.0014JIMENEZ FREIRE AMADA GERMANIA$ 311.00$ 75.00$ 236.0015CONFORME MUENTES LORENZA AMADA$ 351.00$ 85.00$ 266.0016PEREZ CASCANTE LUCILA$ 391.00$ 95.00$ 296.0017Larrea Feijoo Yadira Violeta$ 431.00$ 41.00$ 390.0018Martillo Moscoso Lidia Josefina$ 471.00$ 52.00$ 419.0019Alcvar Villegas Guido Benito$ 511.00$ 63.00$ 448.0020Moran Rojas Maria Elvira$ 551.00$ 42.00$ 509.0021MURILLO CARDENAS BETTY NANCY$ 591.00$ 62.00$ 529.0022Alava Garcs Jacinto A.$ 631.00$ 74.00$ 557.0023COBEA LEYTON WILSON HENRY$ 671.00$ 85.00$ 586.0024LASIO MORELLO MARIA VIRGINIA$ 711.00$ 12.00$ 699.0025Pacheco Lpez Toms Elicerio$ 751.00$ 10.00$ 741.0026MATEO BORBOR HERMOGENES MARCELINO$ 791.00$ 100.00$ 691.0027Nuez Alcvar Amada Elsa$ 831.00$ 12.00$ 819.0028Murillo Correa Hctor$ 400.00$ 125.00$ 275.0029DE LA CRUZ JIMENEZ ENRIQUE ERNESTO$ 100.00$ 10.00$ 90.0030Vera Castillo Hugo Anbal$ 200.00$ 30.00$ 170.0031CEDEO CEDEO PATRICIA MILDRED$ 300.00$ 45.00$ 255.0032LEON ASCENCIO MOISES ENRIQUE$ 400.00$ 52.00$ 348.0033OJEDA MORALES BLANCA PATRICIA$ 500.00$ 63.00$ 437.0034CONFORME ACOSTA DALIA$ 600.00$ 41.00$ 559.0035Lucero Mancilla Jimmy Xavier$ 700.00$ 30.00$ 670.0036YAGUAL GONZABAY CELSO FERNANDO$ 800.00$ 58.00$ 742.0037Campusano Castro Manuel Inocente$ 900.00$ 95.00$ 805.0038Castillo Lucio Dino$ 125.00$ 41.00$ 84.0039Paladines Castellanos Josue Stanli$ 198.00$ 52.00$ 146.0040ALVARADO LOZADA JUAN$ 250.00$ 35.00$ 215.0041SALVADOR ANDRADE CARLOS EDUARDO$ 100.00$ 15.00$ 85.0042CIRES MORAN FREDDY XAVIER$ 200.00$ 25.00$ 175.0043Nuez Torres Ruby del Rocio$ 300.00$ 14.00$ 286.0044Portalanza Alexandra$ 400.00$ 25.00$ 375.0045Velsquez Rendn Elsa Brgida$ 150.00$ 60.00$ 90.0046Merino Torres Fabrizio$ 150.00$ 58.00$ 92.0047Cobea Leyton Wilson Henrry$ 150.00$ 74.00$ 76.0048HERRERA ULLOA MARTHA DEL ROCIO$ 150.00$ 85.00$ 65.0049PANCHANA CHALEN PILAR$ 150.00$ 45.00$ 105.0050Lam Alcvar Cinthia Gioconda$ 150.00$ 52.00$ 98.0051PIEDRAHITA COBOS SILVIA MARIA$ 150.00$ 63.00$ 87.0052CHANABA RUIZ ALEJANDRO$ 150.00$ 41.00$ 109.0053CIRES QUINTERO EVELYN SCARLETH$ 150.00$ 30.00$ 120.0054Meja Luna Jacqueline Narcisa$ 150.00$ 58.00$ 92.0055PRECIADO JACOME GINGER BRIGIDA$ 150.00$ 95.00$ 55.0056Zevallos Ramirez Gonzalo$ 150.00$ 41.00$ 109.0057Pilay Escalante Oswaldo A.$ 180.00$ 52.00$ 128.0058ESPINOZA FAJARDO ALBA ROSA$ 180.00$ 35.00$ 145.0059PIZARRO ESPINOZA PIEDAD MAURICIA$ 180.00$ 15.00$ 165.0060SILVA DELGADO ALEXANDRA$ 180.00$ 25.00$ 155.0061Valle Snchez Maribel Irwinka$ 180.00$ 14.00$ 166.0062Tanqueo Tierra Silvia Elena$ 180.00$ 25.00$ 155.0063SILVA DELGADO YANIRE$ 180.00$ 60.00$ 120.0064Freire Daz Freddy$ 180.00$ 45.00$ 135.0065FERNANDEZ RUIZ VICTOR HUGO$ 180.00$ 52.00$ 128.0066Rigail Cedeo Alberto Enrique$ 180.00$ 63.00$ 117.0067Ruiz Correa Yonis Leonardo$ 180.00$ 41.00$ 139.0068Huacon Murillo Robin Octavio$ 180.00$ 30.00$ 150.0069Gallegos Chacn Germn$ 180.00$ 58.00$ 122.0070CALVAS ESPINOSA MARIA ELENA$ 180.00$ 95.00$ 85.0071RANGEL DONOSO NESTOR DUGLAS$ 180.00$ 41.00$ 139.0072CARPIO SARANGO BELLA NANCY$ 180.00$ 52.00$ 128.0073Lindao Eugenio Shirley Cecibel$ 180.00$ 35.00$ 145.0074Espinoza Crdenas Alex David$ 180.00$ 15.00$ 165.0075RUIZ BURGOS JOHN BELU$ 180.00$ 25.00$ 155.0076MATOVELLE VILLAMAR RUTH$ 450.00$ 14.00$ 436.0077GILER CASTILLO PILAR$ 254.00$ 25.00$ 229.0078Villacs Vega Igor Alexis$ 125.00$ 60.00$ 65.0079BARCOS FARIAS DIOGENES DAVID$ 325.00$ 40.00$ 285.0080MORENO RAMIREZ ALVARO LEOPOLDO$ 124.00$ 85.00$ 39.0081ECHEVERRIA FIGUEROA KENNY LUCIANO$ 254.00$ 74.00$ 180.0082Rivera San Lucas Silvia Mara$ 217.00$ 58.00$ 159.0083Cevallos Oganov Manuel E.$ 545.00$ 254.00$ 291.00$ 25,853.00$ 4,565.00$ 21,288.00

1.- Aplicar Frmula para sacar el Neto a Pagar por Empleado2.-Aplicar Auto Suma para Totalizar el Neto

Operacin ProductoSueldos MensualesCdigoEmpleadoSueldo BaseMeses AdeudadosSubtotal1Campoverde Guambaa Nestorio$ 220.002$ 440.002GALARRAGA VELARDE JUAN CARLOS$ 250.001$ 250.003Medina Medina Lizbeth$ 400.003$ 1,200.004Vargas Maldonado Jos Angel$ 500.002$ 1,000.005Vargas Maldonado Jos Angel$ 250.001$ 250.006RAMIREZ COFRE WASHINGTON F.$ 100.001$ 100.007Rios Pearreta Eduardo M.$ 590.002$ 1,180.008Len Chenche Betsy Maribel$ 450.001$ 450.009Panchano Valencia Rocio$ 254.003$ 762.0010Pacheco Prez Jess Edison$ 165.002$ 330.0011Cueva Franco Antonio Franklin$ 245.001$ 245.0012Garzozi Buchdid Joseph Franklin$ 123.001$ 123.0013BUSTAMANTE GURUMENDI MANUEL$ 325.002$ 650.0014JIMENEZ FREIRE AMADA GERMANIA$ 311.001$ 311.0015CONFORME MUENTES LORENZA AMADA$ 351.003$ 1,053.0016PEREZ CASCANTE LUCILA$ 391.002$ 782.0017Larrea Feijoo Yadira Violeta$ 431.001$ 431.0018Martillo Moscoso Lidia Josefina$ 471.001$ 471.0019Alcvar Villegas Guido Benito$ 511.002$ 1,022.0020Moran Rojas Maria Elvira$ 551.001$ 551.0021MURILLO CARDENAS BETTY NANCY$ 591.003$ 1,773.0022Alava Garcs Jacinto A.$ 631.002$ 1,262.0023COBEA LEYTON WILSON HENRY$ 671.001$ 671.0024LASIO MORELLO MARIA VIRGINIA$ 711.001$ 711.0025Pacheco Lpez Toms Elicerio$ 751.002$ 1,502.0026MATEO BORBOR HERMOGENES MARCELINO$ 791.001$ 791.0027Nuez Alcvar Amada Elsa$ 831.003$ 2,493.0028Murillo Correa Hctor$ 400.002$ 800.0029DE LA CRUZ JIMENEZ ENRIQUE ERNESTO$ 100.001$ 100.0030Vera Castillo Hugo Anbal$ 200.001$ 200.0031CEDEO CEDEO PATRICIA MILDRED$ 300.002$ 600.0032LEON ASCENCIO MOISES ENRIQUE$ 400.001$ 400.0033OJEDA MORALES BLANCA PATRICIA$ 500.003$ 1,500.0034CONFORME ACOSTA DALIA$ 600.002$ 1,200.0035Lucero Mancilla Jimmy Xavier$ 700.001$ 700.0036YAGUAL GONZABAY CELSO FERNANDO$ 800.001$ 800.0037Campusano Castro Manuel Inocente$ 900.002$ 1,800.0038Castillo Lucio Dino$ 125.001$ 125.0039Paladines Castellanos Josue Stanli$ 198.003$ 594.0040ALVARADO LOZADA JUAN$ 250.002$ 500.0041SALVADOR ANDRADE CARLOS EDUARDO$ 100.001$ 100.0042CIRES MORAN FREDDY XAVIER$ 200.001$ 200.0043Nuez Torres Ruby del Rocio$ 300.002$ 600.0044Portalanza Alexandra$ 400.001$ 400.0045Velsquez Rendn Elsa Brgida$ 150.003$ 450.0046Merino Torres Fabrizio$ 150.002$ 300.0047Cobea Leyton Wilson Henrry$ 150.001$ 150.0048HERRERA ULLOA MARTHA DEL ROCIO$ 150.001$ 150.0049PANCHANA CHALEN PILAR$ 150.002$ 300.0050Lam Alcvar Cinthia Gioconda$ 150.001$ 150.0051PIEDRAHITA COBOS SILVIA MARIA$ 150.003$ 450.0052CHANABA RUIZ ALEJANDRO$ 150.002$ 300.0053CIRES QUINTERO EVELYN SCARLETH$ 150.001$ 150.0054Meja Luna Jacqueline Narcisa$ 150.001$ 150.0055PRECIADO JACOME GINGER BRIGIDA$ 150.002$ 300.0056Zevallos Ramirez Gonzalo$ 150.001$ 150.0057Pilay Escalante Oswaldo A.$ 180.003$ 540.0058ESPINOZA FAJARDO ALBA ROSA$ 180.002$ 360.0059PIZARRO ESPINOZA PIEDAD MAURICIA$ 180.001$ 180.0060SILVA DELGADO ALEXANDRA$ 180.001$ 180.0061Valle Snchez Maribel Irwinka$ 180.002$ 360.0062Tanqueo Tierra Silvia Elena$ 180.001$ 180.0063SILVA DELGADO YANIRE$ 180.003$ 540.0064Freire Daz Freddy$ 180.002$ 360.0065FERNANDEZ RUIZ VICTOR HUGO$ 180.001$ 180.0066Rigail Cedeo Alberto Enrique$ 180.001$ 180.0067Ruiz Correa Yonis Leonardo$ 180.002$ 360.0068Huacon Murillo Robin Octavio$ 180.001$ 180.0069Gallegos Chacn Germn$ 180.003$ 540.0070CALVAS ESPINOSA MARIA ELENA$ 180.002$ 360.0071RANGEL DONOSO NESTOR DUGLAS$ 180.001$ 180.0072CARPIO SARANGO BELLA NANCY$ 180.001$ 180.0073Lindao Eugenio Shirley Cecibel$ 180.002$ 360.0074Espinoza Crdenas Alex David$ 180.001$ 180.0075RUIZ BURGOS JOHN BELU$ 180.003$ 540.0076MATOVELLE VILLAMAR RUTH$ 450.002$ 900.0077GILER CASTILLO PILAR$ 254.001$ 254.0078Villacs Vega Igor Alexis$ 125.001$ 125.0079BARCOS FARIAS DIOGENES DAVID$ 325.002$ 650.0080MORENO RAMIREZ ALVARO LEOPOLDO$ 124.001$ 124.0081ECHEVERRIA FIGUEROA KENNY LUCIANO$ 254.003$ 762.0082Rivera San Lucas Silvia Mara$ 217.002$ 434.0083Cevallos Oganov Manuel E.$ 545.001$ 545.00$ 25,853.00$ 44,157.00

1.- Sacar el Subtotal multiplincando Sueldo Base por el Premio( Aplicar Frmula =C6*D6

2.- Aplicar Autosuma Para sacar un Total General al final

Operaciones Adicionales20403051015010210150051050001012