Sie sind auf Seite 1von 3

PROJECTED SALARIES AND DEDUCTIONS - YEAR 1

Position

Monthly
Salary

Annual
Salary

Manager

18,000.00

216,000.00

Cook 1

12,000.00

144,000.00

Cook 2

12,000.00

144,000.00

2,700
1,800
1,800

Service
Crew 1
Service
Crew 2

9,600.00

115,200.00

9,600.00

TOTAL

57,600.00

Position

Monthly
Salary

PhilHealth
Employee's Employer's
Share
Share

SSS
Pag-ibig
Total Deduction
Employee's Employer's Employee's Employer's Employee's Employer's
Share
Share
Share
Share
Share
Share
6000
12720
9,900.00
16,620.00
2,700
1200
1,200
4,800.00
10,176.00
7,800.00
13,176.00
1,800
1200
1,200

1,800

4,800.00

10,176.00

1,350.00

1,350.00

3840

115,200.00

1,350.00

1,350.00

691,200.00

9,000.00

9,000.00

Annual
Salary

13th
Month
Pay
18,000.00
12,000.00

1,200
1,200

7,800.00

13,176.00

12,000.00

8,055.60

1200
1200

6,390.00

10,605.60

9,600.00

3840

8,055.60

1200

1,200

6,390.00

10,605.60

9,600.00

23,280.00

49,183.20

6,000.00

6,000.00

38,280.00

64,183.20

61,200.00

PROJECTED SALARIES AND DEDUCTIONS - YEAR 2


PhilHealth
SSS
Pag-ibig

Total Deduction

Employee's Employer's Employee's


Employer's Employee's Employer's Employee's
Employer's
Share
Share
Share
Share
Share
Share
Share
Share
2,700
2,700
6000
12720
1200
1,200
9,900.00 16,620.00
1,800
1,800
4800
10,176.00
1200
1,200
7,800.00 13,176.00
1,800
1,800
4800
10,176.00
1200
1,200
7,800.00 13,176.00
1,350.00
1,350.00
3,999.60
8,480.40
1200
1,200
6,549.60 11,030.40

13th
Month Pay

Manager
Cook 1
Cook 2
Service
Crew 1
Service
Crew 2

18,360.00
12,240.00
12,240.00
9,792.00

220,320.00
146,880.00
146,880.00
117,504.00

18,360.00
12,240.00
12,240.00
9,792.00

9,792.00

117,504.00

1,350.00

1,350.00

3,999.60

8,480.40

1200

1,200

6,549.60

11,030.40

9,792.00

Total

62,424.00

749,088.00

9,000.00

9,000.00

23,599.20

50,032.80

6,000.00

6,000.00

38,599.20

65,032.80

62,424.00

PROJECTED SALARIES AND DEDUCTIONS YEAR 3


Monthly
Salary

Annual
Salary

Manager
Cook 1
Cook 2
Service
Crew 1
Service
Crew 2

18,727.20
12,484.80
12,484.80
9,987.84

224,726.40
149,817.60
149,817.60
119,854.08

9,987.84

119,854.08

1,350.00

1,350.00

3,999.60

8,480.40

1200

1,200

6,549.60

11,030.40

9,987.84

TOTAL

63,672.48

764,069.76

9,000.00

9,000.00

24,000.00

50,880.00

6,000.00

6,000.00

39,000.00

65,880.00

63,672.48

Position

PhilHealth
SSS
Pag-ibig
Total Deduction
Employee's Employer's Employee's Employer's Employee's Employer's Employee's Employer's
Share
Share
Share
Share
Share
Share
Share
Share
2,700.00
2,700.00
6000
12720
1200
9,900.00 16,620.00
1,200
1,800.00
1,800.00
5,000.40 10,599.60
1200
8,000.40 13,599.60
1,200
1,800.00
1,800.00
5,000.40 10,599.60
1200
8,000.40 13,599.60
1,200
1,350.00
1,350.00
3,999.60
8,480.40
1200
6,549.60 11,030.40
1,200

13th
Month Pay
18,727.20
12,484.80
12,484.80
9,987.84

PROJECTED SALARIES AND DEDUCTIONS - YEAR 4


Position

Monthly
Salary

Annual
Salary

PhilHealth

SSS

Pag-ibig

Total Deduction

13th
Month Pay

Manager
Cook 1

19,101.74

Employee's Employer's Employee's Employer's Employee's Employer's Employee's Employer's


Share
Share
Share
Share
Share
Share
Share
Share
229,220.88
2,850.00
2,850.00
6000
12720
1200
1,200
10,050.00 16,770.00

12,734.50

152,814.00

1,800.00

1,800.00

5,000.40

10,599.60

1200

1,200

8,000.40

13,599.60

12,734.50

Cook 2

12,734.50

152,814.00

1,800.00

1,800.00

5,000.40

10,599.60

1200

1,200

8,000.40

13,599.60

12,734.50

Service
Crew 1
Service
Crew 2

10,187.60

122,251.20

1,500.00

1,500.00

3,999.60

8,480.40

1200

1,200

6,699.60

11,180.40

10,187.60

10,187.60

122,251.20

1,500.00

1,500.00

3,999.60

8,480.40

1200

1,200

6,699.60

11,180.40

10,187.60

TOTAL

64,945.94

779,351.28

9,450.00

9,450.00

24,000.00

50,880.00

6,000.00

6,000.00

39,450.00

66,330.00

64,945.94

19,101.74

PROJECTED SALARIES AND DEDUCTIONS - YEAR 5


Position

Monthly
Salary

Annual
Salary

PhilHealth

SSS

Pag-ibig

Total Deduction

13th
Month Pay

Manager

19,483.77

Employee's Employer's Employee's Employer's Employee's Employer's Employee's


Employer's
Share
Share
Share
Share
Share
Share
Share
Share
233,805.24
2,850.00
2,850.00
6000
12720
1200
1,200
10,050.00
16,770.00

Cook 1

12,989.19

155,870.28

1,800.00

1,800.00

5,199.60

11,024.40

1200

1,200

8,199.60

14,024.40

12,989.19

Cook 2

12,989.19

155,870.28

1,800.00

1,800.00

5,199.60

11,024.40

1200

1,200

8,199.60

14,024.40

12,989.19

Service Crew
1
Service Crew
2

10,391.35

124,696.20

1,500.00

1,500.00

4,200.00

8,904.00

1200

1,200

6,900.00

11,604.00

10,391.35

10,391.35

124,696.20

1,500.00

1,500.00

4,200.00

8,904.00

1200

1,200

6,900.00

11,604.00

10,391.35

TOTAL

66,244.85

794,938.20

9,450.00

9,450.00

24,799.20

52,576.80

6,000.00

6,000.00

40,249.20

68,026.80

66,244.85

19,483.77

Das könnte Ihnen auch gefallen