Prefinal 1

86 -4 -8 fun
-47 5 26 37
2.3 7 Excel 198
computer 18 4.6 3
56 102 -19
 PAYROLL
Week Of

Name Monday Tuesday Wednesday

Karen Davila 8 7 6
Bernadette Sembrano 6 11 8
Julius Babao 10 8 7
Tony Velasco 9 6 5
Christian Esguerra 12 9 9
TOTAL: 45 41 35
AVERAGE: 15 13.67 11.67
Thursday Friday Saturday Sunday
12 9 5 5
11 10 6 4
7 6 4 5
8 12 8 4
9 8 7 5
47 45 30 23
14.67 15 10 7.67
Total Hours Hourly Wage Gross wages
52 ₱ 50.00 ₱ 2,600.00
56 ₱ 60.00 ₱ 3,360.00
47 ₱ 45.00 ₱ 2,115.00
52 ₱ 55.00 ₱ 2,860.00
59 ₱ 65.00 ₱ 3,835.00
266 ₱ 275.00 ₱ 14,770.00
87.67 ₱ 91.67 ₱ 4,923.33
 20% 120 per week

Withholding Tax Medical Deduction Take-Home Pay

₱ 520.00 ₱ 120.00 ₱ 1,960.00
₱ 672.00 ₱ 120.00 ₱ 2,568.00
₱ 423.00 ₱ 120.00 ₱ 1,572.00
₱ 572.00 ₱ 120.00 ₱ 2,168.00
₱ 767.00 ₱ 120.00 ₱ 2,948.00
₱ 2,954.00 ₱ 600.00 ₱ 11,216.00
₱ 984.67 ₱ 200.00 ₱ 3,738.67
 OVERSPEEDING FINE

NAME SPEED LIMIT (mph) DRIVER'S SPEED (mph)

Nate 40 55
Gabriel 55 97
Natoy 65 65
Jaime 25 28
Junior 45 17
E

FINE OWNED (PHP)

₱ 125.00
₱ 460.00
SORRY! NO FINE
₱ 65.00
SORRY! NO FINE
 VLOOKUP
NAME CONTRIBUTION CLASSIFICATION
Lily James ₱ 1,000.00 BLUE CHIP
Emma Corrin ₱ 1,800.00 BLUE CHIP
Josh O'Connor ₱ 150.00 PATRON
Aqui Reyes ₱ 480.00 FELLOW
Brix Santos ₱ 500.00 FELLOW
Russ Savio ₱ 100.00 PATRON
Beth Harmon ₱ 65.00 SUPPORTER
Benny Watts ₱ 900.00 FELLOW
Colt Benett ₱ 750.00 FELLOW
Dash Brown ₱ 385.00 PATRON
Emily Cooper ₱ 2,500.00 BLUE CHIP
Maeve Wiley ₱ 1,565.00 BLUE CHIP
Archie Andrews ₱ 90.00 SUPPORTER
Jughead Jones ₱ 55.00 SUPPORTER
Rachel Green ₱ 655.00 FELLOW
Mike Wheleer ₱ 260.00 PATRON
Millie Henderson ₱ 895.00 FELLOW
CONTRIBUTIONS CLASSIFICATION
Below 100 Supporter
100 Patron
400 Fellow
1000 Blue Chip
 TOTAL EXPENSES FOR THE LAST 5
CATEGORY July August
1 Food ₱1,200.00 ₱1,350.00
2 Beauty Essentials ₱350.00 ₱425.00
3 Clothing ₱200.00 ₱325.00
4 Transportation ₱95.00 ₱100.00
GRAND TOTAL ₱1,845.00 ₱2,200.00

Data
CATEGORY GRAND TOTAL Sum - GRAND TO
Beauty Essentials ₱2,325.00
Clothing ₱1,380.00
Food ₱8,400.00
GRAND TOTAL ₱12,805.00
₱12,805.00 ₱12,805.00
Transportation ₱700.00
Total Result ₱25,610.00

expenses for november

1 2 3 4

TRANSPORTAT
ION
5%
CLOTHING
17%

BEAUTY 61%
ESSENTIALS FOOD
16%
 Total Expenses 0ver the Past 5 Months

₱14,000.00

₱12,000.00

₱10,000.00

₱8,400.00
₱8,000.00

₱6,000.00

₱4,000.00

₱2,325.00
₱2,000.00
₱1,380.00

₱0.00
1 2 3

TOTAL AMOUNT PER EXPENSES

NSES FOR THE LAST 5 MONTHS
September October November GRAND TOTAL
₱2,000.00 ₱2,350.00 ₱1,500.00 ₱8,400.00
₱500.00 ₱650.00 ₱400.00 ₱2,325.00
₱155.00 ₱275.00 ₱425.00 ₱1,380.00
₱150.00 ₱225.00 ₱130.00 ₱700.00
₱2,805.00 ₱3,500.00 ₱2,455.00 ₱12,805.00

Sum - July Sum - August Sum - September Sum - October

₱350.00 ₱425.00 ₱500.00 ₱650.00
₱200.00 ₱325.00 ₱155.00 ₱275.00
₱1,200.00 ₱1,350.00 ₱2,000.00 ₱2,350.00
₱1,845.00 ₱2,200.00 ₱2,805.00 ₱3,500.00
₱1,845.00 ₱2,200.00 ₱2,805.00 ₱3,500.00
₱95.00 ₱100.00 ₱150.00 ₱225.00
₱3,690.00 ₱4,400.00 ₱5,610.00 ₱7,000.00

expenses for november

1 2 3 4

TRANSPORTAT
ION
5%
OTHING
17%

AUTY 61%
NTIALS FOOD
6%
ses 0ver the Past 5 Months

₱12,805.00

₱1,380.00
₱700.00

3 4 5

TOTAL AMOUNT PER EXPENSES

Sum - November
₱400.00
₱425.00
₱1,500.00
₱2,455.00
₱2,455.00
₱130.00
₱4,910.00

All EXPENSES FOR THE LAST 5 MONTHS

₱14,000.00

₱12,000.00

₱10,000.00

₱8,000.00

₱6,000.00

₱4,000.00

₱2,000.00

₱0.00
July August September October November

Food Beauty Essentials Clothing Transportation GRAND TOTAL

 ₱0.00
July August September October November

Food Beauty Essentials Clothing Transportation GRAND TOTAL

BAR CHART FOR THE EXPENSES

July August September October November GRAND TOTAL

₱14,000.00

₱12,000.00

₱10,000.00

₱8,400.00
₱8,000.00

₱6,000.00

₱4,000.00

₱2,350.00 ₱2,325.00 ₱
₱2,000.00 ₱1,84
₱2,000.00 ₱1,500.00
₱1,350.00
₱1,200.00 ₱1,380.00
₱650.00
₱500.00 ₱700.00
₱425.00
₱350.00 ₱400.00 ₱325.00 ₱425.00
₱275.00 ₱225.00
₱200.00 ₱155.00 ₱150.00
₱100.00
₱95.00 ₱130.00
₱0.00
Food Beauty Essentials Clothing Transportation
HE LAST 5 MONTHS

October November GRAND TOTAL

hing Transportation GRAND TOTAL

 October November GRAND TOTAL

hing Transportation GRAND TOTAL

THE EXPENSES
ober November GRAND TOTAL

₱12,805.00

₱3,500.00
₱2,805.00
₱2,455.00
₱2,200.00
₱1,845.00
₱1,380.00
₱700.00
00 ₱425.00
₱275.00 ₱225.00
155.00 ₱150.00
₱100.00
₱95.00 ₱130.00
Clothing Transportation GRAND TOTAL