BASIC PAY -

1st 2weeks
BUDGET
SALARY
Base Pay 10845
OSA Modship 1,789
TOTAL 12634
TOTAL (minus deductibles) 11725.17

PAYMENTS
BILLS
Fitness First 2,990
BPI Utang 2 900
Globe 500
TOTAL 4390
Gas 1800
BPI Allotment 2000
RCBC Allotment 1000
Sunlife 500
Remaining Allowance 2035.17

2nd 2 Weeks
BUDGET
SALARY
Base Pay 10845
OSA Modship 1,789
TOTAL 12634
TOTAL (minus deductibles) 11218.94

PAYMENTS
BILLS
Save the Children 1000
BPI Utang 1 673.46
BPI Utang 2 900
GLOBE 500
Spotify 129
Netflix 370
Patreon 60
TOTAL 3632.46
Gas 1800
BPI Allotment 2000
RCBC Allotment 1000
Colfinancial 500
Remaining Allowance 2286.94
-----------------------------------------------------------------------------------------------------------------------------------------

BASE PAY - P9,500.00

ALLOWANCE - P1,345.00
MODSHIP - P1,789.50
TOTAL = P12634.5
- TAX : 609.33
- PAG-IBIG : 100
- CEAP : 200
SUBTOTAL = 11725.17

BASE PAY - P9,500.00

ALLOWANCE - P1,345.00
MODSHIP - P1,789.50
TOTAL = P12634.5
- TAX : 432.76
- SSS : 581.30
- PHILHEALTH : 401.50
SUBTOTAL = 11218.94

59 % - Tax percentage for 1st pay - 402.01 / 609.33

42% - Tax percentage for 2nd pay - 286.18 / 432.76

EXPECTED TAX – 681.38

-----------------------------------------------------------------------------------------------------------------------------------------

-
SUMMER BUDGET (May to July)

10,845.00
- (-) 100 (Pag-ibig)
- (-) 216.90 (CEAP)
- (-) 3890 (bills) – For BPI Bills
- (-) 999 (Globe)
- (-) 1700 (gas)
- (-)1500 (Sax) – For BPI Bills
- (+) 2,439.1

10,845.00
- (-) 800 (SSS)
- (-) 298.37 (PhilHealth)
- (-) 2072.46 (bills) – For BPI Bills
- (-) 1700 (gas)
- (-) 1000 (bpi reserve)
- (-) 2850 (Sax) – For BPI Bills
- (+) 2124.17

EARLY BUDGET (August onwards)

10,845.00
- (-) 100 (Pag-ibig)
- (-) 216.90 (CEAP)
- (-) 3890 (bills) – For BPI Bills
- (-) 750 (Samsung Bills) – for BPI Bills
- (-) 999 (Globe)
- (-) 1700 (gas)
- (-) 1000 (BPI Reserve)
- (+) 2189.1

10,845.00
- (-) 800 (SSS)
- (-) 298.37 (PhilHealth)
- (-) 2072.46 (bills) – for BPI Bills
- (-) 750 (Samsung Bills) – for BPI Bills
- (-) 1700 (gas)
- (-) 1000 (BPI Reserve)
- (-) 2000 (RCBC Reserve)
- (+) 2224.17
=================================================================================

OVERALL GROSS
Current Sallary 21690
Possible Sallary Increase 1600
Add-On Assignments
Class Mod 2428
JHS Mod 3458

TOTAL 29176

PER PAY GROSS

Current Sallary 10845
Possible Sallary Increase 800
Add-On Assignments
Class Mod 1214
JHS Mod 1729

TOTAL 14588

1st of October Arrival 37430

- 1st Portion Expenses

 1st Portion Tax - 798.622 / 799
 PAGIBIG – 100
 CEAP – 216.9

- 2nd Portion Expenses

 2nd Portion Tax - 726.02 / 727
 SSS – 800
 Philhealth – 298.37
HYPOTHETICAL OCTOBER ONWARDS PAY

1st 2 Weeks 2nd 2 Weeks

GROSS PAY 14588 GROSS PAY 14588

DEDUCTIONS 1115.9 DEDUCTIONS 1825.37

1st Portion Tax 799 2nd Portion Tax 727
PAGIBIG 100 SSS 800
CEAP 216.9 PhilHealth 298.37

PAYMENTS 6440 PAYMENTS 5621.46

Consolidated BPI Bill 3890 Consolidated BPI Bill 2072.46
Samsing BPI Bill 750 Samsing BPI Bill 750
Gas 1800 Gas 1800
Globe 999
Allotments 4000
BPI 2000 Allotments 4000
RCBC 1000 BPI 2000
China Bank 1000 RCBC 1000
China Bank 1000
NET PAY 3032.1
NET PAY 3141.17