Range of compensation Monthly salary credit Employer Employee Total

2,250 2,000 160 80 240

2,749.99 2,500 200 100 300
3,249.99 3,000 240 120 360
3,749.99 3,500 280 140 420
4,249.99 4,000 320 160 480
4,749.99 4,500 360 180 540
5249.99 5,000 400 200 600
5,749.99 5,500 440 220 660
6,249.99 6,000 480 240 20
6,749.99 6,500 520 260 780
7,249.99 7,000 560 280 840
7,749.99 7,500 600 300 900
8,249.99 8,000 640 320 960
8,749.99 8,500 680 340 1,020.00
9,249.99 9,000 720 360 1,080.00
9,749.99 9,500 760 380 1,140.00
10,249.99 10,000 800 400 1,200.00
10,749.99 10,500 840 420 1,260.00
11,249.99 11,000 880 440 1,320.00
11,749.99 11,500 920 460 1,380.00
12,249.99 12,000 960 480 1,440.00
12,749.99 12,500 1,000.00 500 1,500.00
13,249.99 13,000 1,040.00 520 1,560.00
13,749.99 13,500 1,080.00 540 1,620.00
14,249.99 14,000 1,120.00 560 1,680.00
14,749.99 14,500 1,160.00 580 1,740.00
15,249.99 15,000 1,200.00 600 1,800.00
15,749.99 15,500 1,240.00 620 1,860.00
16,249.99 16,000 1,280.00 640 1,920.00
16,749.99 16,500 1,320.00 660 1,980.00
17,249.99 17,000 1,360.00 680 2,040.00
17,749.99 17,500 1,400.00 700 2,100.00
18,249.99 18,000 1,440.00 720 2,160.00
18,749.99 18,500 1,480.00 740 2,220.00
19,249.99 19,000 1,520.00 760 2,280.00
19,749.99 19,500 1,560.00 780 2,340.00
20000 20,000 1,600.00 800 2,400.00
use HLOOKUp if you are going to use this table
Code 1001 1002 1003
Position Manager supervisor operator
Rate 500 300 100
hours/week 40 30 20

VLOOKUP
Code Position Rate Hours/week
1001 Manager 500 40
1002 Supervisor 300 30
1003 Operator 100 20
hours/week 20 hours/week 40
rate 100 rate 500
lates/absences 15 lates/absences 15
rate per minute 1.666666667 rate per minute 8.333333333
overload hours -4 overload hours 16
code 1003 code 1001
Position operator Position Manager
Name Lorielle Name Oyhel

Basic Pay 8640 Basic Pay 43200

Computed Absences/Lates 25 Computed Absences/Lates 125
Net Basic 8615 Net Basic 43075
OverLoad -1440 OverLoad 28800
total Earnings 7175 total Earnings 71875
Deductions Deductions
SSS Contribution 260 SSS Contribution 800
Philhealth Contribution 197.3125 Philhealth Contribution 197656.25%
Pag Ibig Contribution 100 Pag Ibig Contribution 100
Tax Withdheld 0 Tax Withdheld 69791.6
total Deductions 557.3125 total Deductions 72668.1625
Net Pay Net Pay
monthly pay 6617.6875 monthly pay -793.1625
1st Half Pay 3308.84375 1st Half Pay -396.58125
2nd Half Pay 3308.84375 2nd Half Pay -396.58125
hours/week 40 hours/week 40
rate 500 rate 500
lates/absences 0 lates/absences 12
rate per minute 8.33333333 rate per minute 8.3333333
overload hours 16 overload hours 16
code 1001 code 1001
Position Manager Position Manager
Name Lorena Name Loida

Basic Pay 43200 Basic Pay 43200

Computed Absences/Lates 0 Computed Absences/Lates 100
Net Basic 43200 Net Basic 43100
OverLoad 28800 OverLoad 28800
total Earnings 72000 total Earnings 71900
Deductions Deductions
SSS Contribution 800 SSS Contribution 800
Philhealth Contribution 1980 Philhealth Contribution 1977.25
Pag Ibig Contribution 100 Pag Ibig Contribution 100
Tax Withdheld 69916.6 Tax Withdheld 69816.6
total Deductions 72796.6 total Deductions 72693.85
Net Pay Net Pay
monthly pay -796.6 monthly pay -793.85
1st Half Pay -398.3 1st Half Pay -396.925
2nd Half Pay -398.3 2nd Half Pay -396.925
hours/week 30 Summary %
rate 300 Manager 3 60.00%
lates/absences 20 Supervisor 1 20.00%
rate per minute 5 Operator 1 20.00%
overload hours 6
code 1002 Employee NamPosition Salary
Position supervisor Lorielle operator 7175
Name Lorginette Oyhel Manager 71875
Lorena Manager 72000
Basic Pay 25920 Loida Manager 71900
Computed Absences/Lates 100 Lorginette supervisor 32300
Net Basic 25820 total salary 255250
OverLoad 6480 average salary 51050
total Earnings 32300 Minimum salary 7175
Deductions maximum Salary 72000
SSS Contribution 800
Philhealth Contribution 888.25
Pag Ibig Contribution 100
Tax Withdheld 30216.6
total Deductions 32004.85
Net Pay
monthly pay 295.15
1st Half Pay 147.575
2nd Half Pay 147.575
code:
position
name
hours/week
rate
rate per minute
overload hours
basic pay
Computed lates and absences
net basic
overload
total earnings
sss
philhealth
pagibig
tax
total deductions
monthly pay
first half pay
second half pay
make a data validation list of the employee code. Get the codes in basic salary sheet
get/display the equivalent employee position based on the chosen/selected code
input any name of an employee
hours per week will be based on the position of the employee, get the values in sheet basic salary
get the values of rate in sheet basic salary, again itll be based on the employee position
compute rate per minute by dividing the employee's rate by 60
will be based on the hours per week minus 24 hours(24 hours is the regular woking hours of an employee, extra hours will be
compute basic pay by multiplying the rate of the employee by regular woking hours by 18 weeks then divide it by 5 months
compute the computed lates and absences by multiplying the rate per mnute and values entered at lates and absences cell
compute net basic by subtracting the computed lates and absences from the basic pay
compute overload by multiplying the overload hours by rate by 18 weeks then divide it by 5 months
sum of net basic and oveload
get the sss contribution in the sss sheet. Sss contribution will be based on the total earnings
formula for philhealth is total earnings multiplied 2.75 %
100
total earnings less than 20834 will have tax of 0, if total earnings is geater than 20834, 20834 will be subtracted from the total
sum of sss,philhealth, pagibig and tax
totalearnings minus total deductions
monthlypay divided 2
monthlypay divided 2

for the payroll summary you have to make a table displaying all the names of the employees, Position and Monthly salary. You
apply conditional formatting that will highlight the the entire row of this table. Conditions are the following: red if position is o

maka a summary table for the employees position and display also their percentage. See sample output
d maximum salary. See sample output