EMPLOYER - EMPLOYEE

Range of Computation Range of Computation

SOCIAL SECURITY
EE
0 0.00 MONTHLY RATE
1,000 36.30 25000
1,250 54.50 24000
1,750 72.70 23000
2,250 90.80 22000
2,750 109.00 21000
3,250 127.20 20000
3,750 145.30 19000
4,250 163.50 18000
4,750 181.70 17000
5,250 199.80 16000
5,750 218.00 15000
6,250 236.20 14000
6,750 254.30 13000
7,250 272.50 12000
7,750 290.70 11000
8,250 308.80 10000
8,750 327.00 9000
9,250 345.20 8000
9,750 363.30
10,250 381.50
10,750 399.70
11,250 417.80
11,750 436.00
12,250 454.20
12,750 472.30
13,250 490.50
13,750 508.70
14,250 526.80
14,750 545.00
15,250 563.20
15,750 581.30
- EMPLOYEE

SSS
581.3
581.3
581.3
581.3
581.3
581.3
581.3
581.3
581.3
581.3
545
508.7
472.4
436.1
399.8
363.5
327.2
290.9
PHILHEALTH CONTRIBUTION TABLE

EE
0 0
100 100
9000 112.50 MONTHLY RATE PHIL HEALTH
10000 125.00 15000 187.5
11000 137.5 14000 175
12000 150 13000 162.5
13000 162.5 12000 150
14000 175 11000 137.5
15000 187.5 10000 125
16000 200 9000 112.5
17000 212.5 8000 100
18000 225 7000 100
19000 237.5 6000 100
20000 250 5000 100
21000 262.5 4000 100
22000 275 3000 100
23000 287.5 2000 100
24000 300 1000 100
25000 312.5 0 0
26000 325
27000 337.5
28000 350
29000 362.5
30000 375
31000 387.5
32000 400
33000 412.5
34000 425
35000 437.5
S/ME
0 0 0 Status
4167 0.05 0
5000 0.10 41.67 Taxable Income Tax
6667 0.15 208.33 12000 2708.33 708.33
10000 0.2 708.33 0.2
15833 0.25 1875 10000
25000 0.3 4166.67
45833 0.32 10416.67

S1/ME1
0 0 0
6250 0.05 0
7083 0.10 41.67
8750 0.15 208.33 12000 1520.83
12083 0.2 708.33
17917 0.25 1875
27083 0.3 4166.67
47917 0.32 10416.67

S2/ME2
0 0 0
8333 0.05 0
9167 0.10 41.67
10833 0.15 208.33 12000 1833.28
14167 0.2 708.33
20000 0.25 1875
29167 0.3 4166.67
50000 0.32 10416.67

S3/ME3
0 0 0
10417 0.05 0
11250 0.10 41.67
12917 0.15 208.33 12000 1166.67
18250 0.2 708.33
22083 0.25 1875
31250 0.3 4166.67
52083 0.32 10416.67
S4/ME4
- 0.00 0.00
12,500.00 0.05
13,333.00 0.10 41.67
15,000.00 0.15 208.33 12000 0
18,333.00 0.20 708.33
24,167.00 0.25 1875.00
33,333.00 0.30 4166.67
54,167.00 0.32 10416.67

TAXABLE INCOME = BASIC PAY + OT PAY - ABSENCES - TARDINESS + TAXABLE ALLOWANCE - SSS - PHILHEALTH - P

TAXABLE INCOME TAX

FIRST 10000 708.33

EXCESS 5000 1000
1708.33

=VLOOKUP(B17,A$2:C$9,3)
=VLOOKUP(B17,A$2:C$9,2)
=VLOOKUP(B17,A$2:C$9,1)

0.00

Monthly Rate 15000 Yearly RateDaily Rate Hourly Rate

M-F 365 days-104 = 261 180000 689.6552 11136

M-S 365 days- 52= 313 180000 575.0799 13354.67
=VLOOKUP(G5,A2:C9,3)
=VLOOKUP(G5,A2:C9,2)
=VLOOKUP(G5,A2:C9,1)

'=VLOOKUP(D17,A14:C21,3)+(VLOOKUP(D17,A14:C21,1))*VLOOKUP(D17,A14:C21,2)

'=VLOOKUP(D29,A26:C33,3)+(VLOOKUP(D29,A26:C33,1))*VLOOKUP(D29,A26:C33,2)

'=VLOOKUP(D41,A38:C45,3)+(VLOOKUP(D41,A38:C45,1))*VLOOKUP(D41,A38:C45,2)
 '=VLOOKUP(D52,A49:C56,3)+(VLOOKUP(D52,A49:C56,1))*VLOOKUP(D52,A49:C56,2)

ANCE - SSS - PHILHEALTH - PAGIBIG

 EMPLOYEE NAME TAX STATUS MONTHLY RATE PER DAY

1 Azucena, Sheryl S/ME 15000 689.65517241

2 Sy, Kenneth S/ME 12236 562.57471264
3 Co, J S/ME 13336 613.14942529
4 Lim, Fred S/ME 14436 663.72413793
5 Go, Gal S/ME 15536 714.29885057
6 Lee, Mike S/ME 16636 764.87356322
7 Hadid, Gigi S/ME 17736 815.44827586
8 Delavigne, Cara S/ME 18836 866.02298851
9 Banks, Tara S/ME 19936 916.59770115
10 Dee, Enchong S/ME 10000 459.77011494

S/ME
S1/ME1
S2/ME2
S3/ME3
S4/ME4
 12% 130% 200%
REGULAR PAY RESTDAY OT REGULAR HOLIDAY

PER HOUR BASIC PAY HRS AMT HRS AMT HRS AMT

86.20689655172 15000 2 215.517241 4 448.27586 8 1379.31

70.32183908046 12236 3 263.706897 4 365.67356 9 1265.793
76.64367816092 13336 4 383.218391 5 498.18391 10 1532.874
82.96551724138 14436 5 518.534483 6 647.13103 10 1659.31
89.28735632184 15536 5 558.045977 6 696.44138 9 1607.172
95.6091954023 16636 6 717.068966 7 870.04368 8 1529.747
101.9310344828 17736 5 637.068966 8 1060.0828 8 1630.897
108.2528735632 18836 6 811.896552 9 1266.5586 9 1948.552
114.5747126437 19936 7 1002.52874 9 1340.5241 10 2291.494
57.47126436782 10000 6 431.034483 8 597.70115 8 919.5402
ABSENCES TARDINESS GROSS EARNINGS SSS PhilHEALTH PAGIBIG

HRS AMT MINS AMT

12 1034.483 15 21.55172 15987.07 545 187.5 100

13 914.1839 16 17.58046 13199.41 436 150 100
14 1073.011 16 19.16092 14658.1 490.5 162.5 100
14 1161.517 17 20.74138 16078.72 526.8 175 100
15 1339.31 17 22.32184 17036.03 563.2 187.5 100
16 1529.747 18 23.9023 18199.21 581.3 200 100
18 1834.759 18 25.48276 19203.81 581.3 212.5 100
19 2056.805 19 27.06322 20779.14 581.3 225 100
19 2176.92 19 28.64368 22364.98 581.3 237.5 100
20 1149.425 20 14.36782 10784.48 363.3 125 100

'=BASICPAY + AMT of Tatlong may percent - Absences …

TAXABLE INCOME Withholding tax SSS LOAN

15154.5689655172 1739.24379310345 750

12513.4091954023 1211.01183908046 750
13905.1034482759 1489.35068965517 750
15276.9172413793 1763.71344827586 750
16185.3275862069 1963.08189655172 750
17317.9103448276 0 750
18310.0068965517 603.000344827586 750
19872.8390804598 1320.65390804598 750
21446.183908046 2112.7575862069 750
10196.1827586207 425.257413793104 750

'=GE- SSS-PhilHealth-Pagibig
PAGIBIG LOAN OTHER DEDUCTION Take Home Pay

0
525 500 11640.3251724138
525 500 9527.39735632184
525 500 10640.7527586207
525 500 11738.2037931034
525 500 12447.2456896552
525 500 15542.9103448276
525 500 15932.0065517241
525 500 16777.1851724138
525 500 17558.4263218391
525 500 7995.92534482759

=GE-SSS-PhilHealth-Pagibig-Wihtholding tax-SSS loan- Pagibig loan- Other deduction

 Azucena Inc.
LOCATION
PAYSLIP
Employee Name: Delavigne, Cara Employee Code:
Date of Joining: Gender:

Earnings: Hrs. Amt Deductions

Basic Pay 18,836.00 SSS Contribution
Regular OT 811.90 PHILHEALTH
Rest Day OT 1,266.56 PAGIBIG
Regular Holiday 1,948.55 WITHHOLDING TAX
(Absences) 2,056.80 SSS LOAN
(Tardiness) 27.06 PAGIBIG LOAN
OTHER DEDUCTIONS

TOTAL EARNINGS 20779.13908046 TOTAL DEDUCTIONS

TAKE HOME PAY

Azucena Sheryl
Kerr Miranda
Ambrossio Alessandra
Lima Adriana
Hill Taylor
Jenner Kendall
Hadid Gigi
Delavigne Cara
Banks Tyra
Swanepoel Candice
 8
F

Hrs. Amt Azucena, Sheryl

581.30 Sy, Kenneth
225.00
100.00
1,320.65 Go, Gal
750.00
525.00
500.00

4,001.95

16,777.19