Scribd Logo
Upload

Welcome to Scribd!

  • Payroll (Recovered)

    Uploaded by

    Brex Malaluan Galado
    14 views10 pages

    Original Title

    Payroll (Recovered).xlsx

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    14 views10 pages

    Payroll (Recovered)

    Uploaded by

    Brex Malaluan Galado

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 10

    Year 1

    Monthly Gross DEDUCTIONS


    Employees
    Pay SSS PhilHealth
    Gym Instructor ₱ 13,000.00 ₱ 520.00 ₱ 178.75
    Gym Instructor ₱ 13,000.00 ₱ 520.00 ₱ 178.75
    Front Desk Officer ₱ 11,440.00 ₱ 460.00 ₱ 157.30
    Support Service ₱ 10,296.00 ₱ 420.00 ₱ 141.57
    Support Service ₱ 10,296.00 ₱ 420.00 ₱ 141.57
    Monthly ₱ 58,032.00 ₱ 1,820.00 ₱ 797.94
    Anually ₱ 696,384.00 ₱ 21,840.00 ₱ 9,575.28
    Employer's Share
    Monthly Gross SSS
    Employees PhilHealth
    Pay ER EC
    Gym Instructor ₱ 13,000.00 ₱ 1,040.00 ₱ 10.00 ₱ 178.75
    Gym Instructor ₱ 13,000.00 ₱ 1,040.00 ₱ 10.00 ₱ 178.75
    Front Desk Officer ₱ 11,440.00 ₱ 920.00 ₱ 10.00 ₱ 157.30
    Support Service ₱ 10,296.00 ₱ 840.00 ₱ 10.00 ₱ 141.57
    Support Service ₱ 10,296.00 ₱ 840.00 ₱ 10.00 ₱ 141.57
    Monthly ₱ 58,032.00 ₱ 4,680.00 ₱ 50.00 ₱ 797.94
    Total ₱ 4,730.00
    Anually ₱ 696,384.00 ₱ 56,760.00 ₱ 9,575.28
    ONS Total
    Take Home Pay
    HDMF Deductions
    ₱ 100.00 ₱ 798.75 ₱ 12,201.25
    ₱ 100.00 ₱ 798.75 ₱ 12,201.25
    ₱ 100.00 ₱ 717.30 ₱ 10,722.70
    ₱ 100.00 ₱ 661.57 ₱ 9,634.43
    ₱ 100.00 ₱ 661.57 ₱ 9,634.43
    ₱ 500.00 ₱ 3,117.94 ₱ 54,914.06
    ₱ 6,000.00 ₱ 37,415.28 ₱ 658,968.72
    are
    HDMF Total Contributions
    ₱ 100.00 ₱ 1,328.75
    ₱ 100.00 ₱ 1,328.75
    ₱ 100.00 ₱ 1,187.30
    ₱ 100.00 ₱ 1,091.57
    ₱ 100.00 ₱ 1,091.57
    ₱ 500.00 ₱ 6,027.94

    ₱ 6,000.00 ₱ 72,335.28
    Year 2

    Monthly Gross DEDUCTIONS


    Employees
    Pay SSS PhilHealth
    Gym Instructor ₱ 13,650.00 ₱ 540.00 ₱ 187.69
    Gym Instructor ₱ 13,650.00 ₱ 540.00 ₱ 187.69
    Front Desk Office ₱ 12,012.00 ₱ 480.00 ₱ 165.17
    Support Service ₱ 10,810.80 ₱ 440.00 ₱ 148.65
    Support Service ₱ 10,810.80 ₱ 440.00 ₱ 148.65
    Monthly ₱ 60,933.60 ₱ 1,900.00 ₱ 837.84
    Anually ₱ 731,203.20 ₱ 22,800.00 ₱ 10,054.04
    Employer's Share
    Monthly Gross SSS
    Employees PhilHealth
    Pay
    ER EC
    Gym Instructor ₱ 13,650.00 ₱ 1,080.00 ₱ 10.00 ₱ 187.69
    Gym Instructor ₱ 13,650.00 ₱ 1,080.00 ₱ 10.00 ₱ 187.69
    Front Desk Office ₱ 12,012.00 ₱ 960.00 ₱ 10.00 ₱ 165.17
    Support Service ₱ 10,810.80 ₱ 880.00 ₱ 10.00 ₱ 148.65
    Support Service ₱ 10,810.80 ₱ 880.00 ₱ 10.00 ₱ 148.65
    Monthly ₱ 60,933.60 ₱ 4,880.00 ₱ 50.00 ₱ 837.84
    Total ₱ 4,930.00
    Anually ₱ 731,203.20 ₱ 59,160.00 ₱ 10,054.04
    ONS Total Take Home
    HDMF Deductions Pay
    ₱ 100.00 ₱ 827.69 ₱ 12,822.31
    ₱ 100.00 ₱ 827.69 ₱ 12,822.31
    ₱ 100.00 ₱ 745.17 ₱ 11,266.84
    ₱ 100.00 ₱ 688.65 ₱ 10,122.15
    ₱ 100.00 ₱ 688.65 ₱ 10,122.15
    ₱ 500.00 ₱ 3,237.84 ₱ 57,695.76
    ₱ 6,000.00 ₱ 38,854.04 ₱ 692,349.16
    hare

    HDMF Total Contributions

    ₱ 100.00 ₱ 1,377.69
    ₱ 100.00 ₱ 1,377.69
    ₱ 100.00 ₱ 1,235.17
    ₱ 100.00 ₱ 1,138.65
    ₱ 100.00 ₱ 1,138.65
    ₱ 500.00 ₱ 6,267.84

    ₱ 6,000.00 ₱ 75,214.04
    Year 3
    Monthly Gross DEDUCTIONS
    Employees
    Pay SSS PhilHealth
    Gym Instructor ₱ 14,332.50 ₱ 580.00 ₱ 197.07
    Gym Instructor ₱ 14,332.50 ₱ 580.00 ₱ 197.07
    Front Desk Officer ₱ 12,612.60 ₱ 500.00 ₱ 173.42
    Support Service ₱ 11,351.34 ₱ 460.00 ₱ 156.08
    Support Service ₱ 11,351.34 ₱ 460.00 ₱ 156.08
    Monthly ₱ 63,980.28 ₱ 2,000.00 ₱ 879.73
    Anually ₱ 767,763.36 ₱ 24,000.00 ₱ 10,556.75
    Employer's Share
    Monthly Gross SSS
    Employees PhilHealth
    Pay ER EC
    Gym Instructor ₱ 14,332.50 ₱ 1,060.00 ₱ 10.00 ₱ 197.07
    Gym Instructor ₱ 14,332.50 ₱ 1,060.00 ₱ 10.00 ₱ 197.07
    Front Desk Officer ₱ 12,612.60 ₱ 1,000.00 ₱ 10.00 ₱ 173.42
    Support Service ₱ 11,351.34 ₱ 920.00 ₱ 10.00 ₱ 156.08
    Support Service ₱ 11,351.34 ₱ 920.00 ₱ 10.00 ₱ 156.08
    Monthly ₱ 63,980.28 ₱ 4,960.00 ₱ 50.00 ₱ 879.73
    Total ₱ 5,010.00
    Anually ₱ 767,763.36 ₱ 60,120.00 ₱ 10,556.75
    Total
    Take Home Pay
    HDMF Deductions
    ₱ 100.00 ₱ 877.07 ₱ 13,455.43
    ₱ 100.00 ₱ 877.07 ₱ 13,455.43
    ₱ 100.00 ₱ 773.42 ₱ 11,839.18
    ₱ 100.00 ₱ 716.08 ₱ 10,635.26
    ₱ 100.00 ₱ 716.08 ₱ 10,635.26
    ₱ 500.00 ₱ 3,379.73 ₱ 60,600.55
    ₱ 6,000.00 ₱ 40,556.75 ₱ 727,206.61

    HDMF Total Contributions


    ₱ 100.00 ₱ 1,367.07
    ₱ 100.00 ₱ 1,367.07
    ₱ 100.00 ₱ 1,283.42
    ₱ 100.00 ₱ 1,186.08
    ₱ 100.00 ₱ 1,186.08
    ₱ 500.00 ₱ 6,389.73

    ₱ 6,000.00 ₱ 76,676.75
    Year 4
    Monthly Gross DEDUCTIONS
    Employees
    Pay SSS PhilHealth
    Gym Instructor ₱ 15,049.13 ₱ 600.00 ₱ 206.93
    Gym Instructor ₱ 15,049.13 ₱ 600.00 ₱ 206.93
    Front Desk Officer ₱ 13,243.23 ₱ 540.00 ₱ 182.09
    Support Service ₱ 11,918.91 ₱ 480.00 ₱ 163.88
    Support Service ₱ 11,918.91 ₱ 480.00 ₱ 163.88
    Monthly ₱ 67,179.29 ₱ 2,100.00 ₱ 923.72
    Anually ₱ 806,151.53 ₱ 25,200.00 ₱ 11,084.58
    Employer's Share
    Monthly Gross SSS
    Employees PhilHealth
    Pay ER EC
    Gym Instructor ₱ 15,049.13 ₱ 1,080.00 ₱ 10.00 ₱ 206.93
    Gym Instructor ₱ 15,049.13 ₱ 1,080.00 ₱ 10.00 ₱ 206.93
    Front Desk Officer ₱ 13,243.23 ₱ 1,000.00 ₱ 10.00 ₱ 182.09
    Support Service ₱ 11,918.91 ₱ 960.00 ₱ 10.00 ₱ 163.88
    Support Service ₱ 11,918.91 ₱ 960.00 ₱ 10.00 ₱ 163.88
    Monthly ₱ 67,179.29 ₱ 5,080.00 ₱ 50.00 ₱ 923.72
    Total ₱ 5,130.00
    Anually ₱ 806,151.53 ₱ 61,560.00 ₱ 11,084.58
    S Total Take Home
    HDMF Deductions Pay
    ₱ 100.00 ₱ 906.93 ₱ 14,142.20
    ₱ 100.00 ₱ 906.93 ₱ 14,142.20
    ₱ 100.00 ₱ 822.09 ₱ 12,421.14
    ₱ 100.00 ₱ 743.88 ₱ 11,175.02
    ₱ 100.00 ₱ 743.88 ₱ 11,175.02
    ₱ 500.00 ₱ 3,523.72 ₱ 63,655.58
    ₱ 6,000.00 ₱ 42,284.58 ₱ 763,866.94

    HDMF Total Contributions


    ₱ 100.00 ₱ 1,396.93
    ₱ 100.00 ₱ 1,396.93
    ₱ 100.00 ₱ 1,292.09
    ₱ 100.00 ₱ 1,233.88
    ₱ 100.00 ₱ 1,233.88
    ₱ 500.00 ₱ 6,553.72

    ₱ 6,000.00 ₱ 78,644.58
    Year 5
    Monthly Gross DEDUCTIONS
    Employees
    Pay SSS PhilHealth
    Gym Instructor ₱ 15,801.58 ₱ 640.00 ₱ 217.27
    Gym Instructor ₱ 15,801.58 ₱ 640.00 ₱ 217.27
    Front Desk Officer ₱ 13,905.39 ₱ 560.00 ₱ 191.20
    Support Service ₱ 12,514.85 ₱ 480.00 ₱ 172.08
    Support Service ₱ 12,514.85 ₱ 480.00 ₱ 172.08
    Monthly ₱ 70,538.26 ₱ 2,160.00 ₱ 969.90
    Anually ₱ 846,459.10 ₱ 25,920.00 ₱ 11,638.81
    Employer's Share
    Monthly Gross SSS
    Employees PhilHealth
    Pay ER EC
    Gym Instructor ₱ 15,801.58 ₱ 1,280.00 ₱ 10.00 ₱ 217.27
    Gym Instructor ₱ 15,801.58 ₱ 1,280.00 ₱ 10.00 ₱ 217.27
    Front Desk Officer ₱ 13,905.39 ₱ 1,020.00 ₱ 10.00 ₱ 191.20
    Support Service ₱ 12,514.85 ₱ 960.00 ₱ 10.00 ₱ 172.08
    Support Service ₱ 12,514.85 ₱ 960.00 ₱ 10.00 ₱ 172.08
    Monthly ₱ 70,538.26 ₱ 5,500.00 ₱ 50.00 ₱ 969.90
    Total ₱ 5,550.00
    Anually ₱ 846,459.10 ₱ 66,600.00 ₱ 11,638.81
    NS Total Take Home
    HDMF Deductions Pay
    ₱ 100.00 ₱ 957.27 ₱ 14,844.31
    ₱ 100.00 ₱ 957.27 ₱ 14,844.31
    ₱ 100.00 ₱ 851.20 ₱ 13,054.19
    ₱ 100.00 ₱ 752.08 ₱ 11,762.77
    ₱ 100.00 ₱ 752.08 ₱ 11,762.77
    ₱ 500.00 ₱ 3,629.90 ₱ 66,908.36
    ₱ 6,000.00 ₱ 43,558.81 ₱ 802,900.29
    re
    HDMF Total Contributions
    ₱ 100.00 ₱ 1,607.27
    ₱ 100.00 ₱ 1,607.27
    ₱ 100.00 ₱ 1,321.20
    ₱ 100.00 ₱ 1,242.08
    ₱ 100.00 ₱ 1,242.08
    ₱ 500.00 ₱ 7,019.90

    ₱ 6,000.00 ₱ 84,238.81

    You might also like