Sheet1

Microsoft Excel
Lesson 3
Student Name: Tyrone Marcial V. Lopez

XYZ CONSTRUCTION COMPANY

PAYROLL SUMMARY
For the Period of April, 2012

2
11
13
20
3
10
14
1
12
21
4
9
15
19
6
7
17
22
5
8
16
18

COST OF
DEDUCTIONS
DIVISION EMPLOYEE STATUS MONTHLY
DAILY
OVERTIME OVERTIME OVERTIME
LIVING
GROSS
DAYS
TARDY/ PHILHELTH
SSS
TAX
NET PAY
NAME
NAME
RATE
RATE
RATE
HOURS
PAY
ALLOWANCE
PAY
ABSENT ABSENT
CONTRIB. PREMIUM WITHHELD
Consultancy AMONTE
Level2
13,400.00
515.38
85.90
2
171.79
1,608.00 15,179.79
4
1,649.23
375.00
500.00
2,336.70 10,318.87
Consultancy MENARDO
Level1
25,400.00
976.92
122.12
5
610.58
4,318.00 30,328.58
6
5,861.54
375.00
500.00
6,515.24 17,076.80
Consultancy MUNDO
Level2
21,300.00
819.23
136.54
5
682.69
2,982.00 24,964.69
2
0.00
375.00
500.00
4,906.08 19,183.61
Consultancy ZAMORA
Level2
16,700.00
642.31
107.05
1
107.05
2,004.00 18,811.05
1
0.00
375.00
500.00
3,244.51 14,691.54
DIVISION TOTALS
76,800.00 2,953.85
451.60
13
1,572.12
10,912.00 89,284.12
13 7,510.77
1,500.00
2,000.00
17,002.53 61,270.81
Drafting
ARRIOLA
Level1
17,500.00
673.08
84.13
2
168.27
2,275.00 19,943.27
2
0.00
375.00
500.00
3,527.57 15,540.70
Drafting
MARCIANO Level2
13,200.00
507.69
84.62
7
592.31
1,584.00 15,376.31
0
0.00
375.00
500.00
2,385.83 12,115.48
Drafting
LACBAYAN
Level2
24,180.00
930.00
155.00
3
465.00
3,868.80 28,513.80
5
4,650.00
375.00
500.00
5,970.81 17,017.99
DIVISION TOTALS
54,880.00 2,110.77
323.75
12
1,225.58
7,727.80 63,833.38
7 4,650.00
1,125.00
1,500.00
11,884.20 44,674.17
Engineering ABAD
Level1
22,300.00
857.69
107.21
5
536.06
3,345.00 26,181.06
4
2,744.62
375.00
500.00
5,270.99 17,290.46
Engineering MONTERO
Level1
17,600.00
676.92
84.62
8
676.92
2,288.00 20,564.92
3
1,624.62
375.00
500.00
3,682.98 14,382.33
Engineering ZAMORA
Level2
14,500.00
557.69
92.95
2
185.90
1,740.00 16,425.90
1
0.00
375.00
500.00
2,648.22 12,902.67
DIVISION TOTALS
54,400.00 2,092.31
284.78
15
1,398.88
7,373.00 63,171.88
8 4,369.23
1,125.00
1,500.00
11,602.19 44,575.46
MIS
DAGUIO
Level2
21,340.00
820.77
136.79
5
683.97
2,987.60 25,011.57
4
2,626.46
375.00
500.00
4,920.14 16,589.97
MIS
MANIPON
Level1
22,080.00
849.23
106.15
2
212.31
3,312.00 25,604.31
2
0.00
375.00
500.00
5,097.96 19,631.35
MIS
LICYAI
Level1
20,100.00
773.08
96.63
1
96.63
3,015.00 23,211.63
1
0.00
375.00
500.00
4,380.16 17,956.47
MIS
TUMANENG Level2
13,200.00
507.69
84.62
3
253.85
1,584.00 15,037.85
3
1,218.46
375.00
500.00
2,301.21 10,643.17
DIVISION TOTALS
76,720.00 2,950.77
424.20
11
1,246.76
10,898.60 88,865.36
10 3,844.92
1,500.00
2,000.00
16,699.48 64,820.96
Planning EDEN
Level2
21,300.00
819.23
136.54
3
409.62
2,982.00 24,691.62
1
0.00
375.00
500.00
4,824.15 18,992.46
Planning ESTABILLO Level1
14,400.00
553.85
69.23
1
69.23
1,872.00 16,341.23
3
1,329.23
375.00
500.00
2,627.06 11,509.94
Planning OLOG
Level2
15,400.00
592.31
98.72
7
691.03
1,848.00 17,939.03
5
2,961.54
375.00
500.00
3,026.51 11,075.98
Planning ZAMORA
Level1
15,300.00
588.46
73.56
8
588.46
1,989.00 17,877.46
2
0.00
375.00
500.00
3,011.12 13,991.35
DIVISION TOTALS
66,400.00 2,553.85
378.04
19
1,758.33
8,691.00 76,849.33
11 4,290.77
1,500.00
2,000.00
13,488.83 55,569.73
Surveying EBAD
Level2
17,500.00
673.08
112.18
2
224.36
2,100.00 19,824.36
1
0.00
375.00
500.00
3,497.84 15,451.52
Surveying GALAPON
Level2
18,900.00
726.92
121.15
1
121.15
2,646.00 21,667.15
2
0.00
375.00
500.00
3,958.54 16,833.62
Surveying OMANITO
Level1
18,200.00
700.00
87.50
2
175.00
2,730.00 21,105.00
0
0.00
375.00
500.00
3,818.00 16,412.00
Surveying REYES
Level1
16,200.00
623.08
77.88
8
623.08
2,106.00 18,929.08
5
3,115.38
375.00
500.00
3,274.02 11,664.67
DIVISION TOTALS
70,800.00 2,723.08
398.72
13
1,143.59
9,582.00 81,525.59
8 3,115.38
1,500.00
2,000.00
14,548.40 60,361.81
GRAND TOTALS
400,000 15,384.62
2,261.09
83
8,345.26
55,184.40 463,529.66
57 27,781.08
8,250.00 11,000.00
85,225.64 331,272.94

Page 1

Sheet1

TAX TABLE
Status
Exempted
Single
Head of Family
Married

GROSS PAY
5833
7500
7917
8500

11667
13333
13750
14333

20833
22500
22917
23500

41667
43333
43750
44333

SSS PREMIUM
Gross Pay
PhilHealth Contribution
Gross Pay

Contrib.
225
225
250
275
300
325
350
375

Contrib.
333.33
333.33
350
366.7
383.3
400
416.7
433.3
450
466.7
483.3
500

Page 2

Sheet1

TOTAL DEDUCTIONS
4860.93
13251.78
5781.08
4119.51
4402.57
3260.83
11495.81
8890.6
6182.6
3523.22
8421.6
5972.96
5255.16
4394.67
5699.15
4831.29
6863.04
3886.12
4372.84
4833.54
4693
7264.4

Page 3

Sheet1

Page 4