UNIVERSITY OF ANTIQUE

Sibalom, Antique
Time Schedule:
COLLEGE OF BUSINESS & ACCOUNTANCY

Your Name:
Friends' name
TAKE HOME EXAM

1 Complete the table on this page.

2 Complete the table at the Payroll sheet
3 Save your work using YOUR LASTNAME TAKE HOME EXAM as your filename

Prepared by: egomez

 First Mi Last

1 Michael Roy V. Agana

2 Kiesha T. Gallo
3 Jonna Maribel V. Bacroya
4 Mardec J. Melo
5 Alemor P. Alvior
6 Efren S. Mateo
7 Rhoda M. Bugoy
8 Girvie S. Seiton
9 Rabin A. Acdol
10 Jude G. Samillano
ABC Corporation
Monthly Payroll
For the month of August 2018

Weekly ALL
Days Worked Basic Pay
Name Rate PERA
1 Michael Roy V. Agana 22 2,708.00 9,929.33 2000.00
2 Kiesha T. Gallo 27 5,136.00 23,112.00 2000.00
3 Jonna Maribel V. Bacroya 22 5,309.00 19,466.33 2000.00
4 Mardec J. Melo 16 4,156.00 11,082.67 2000.00
5 Alemor P. Alvior 20 2,007.00 6,690.00 2000.00
6 Efren S. Mateo 21 2,284.00 7,994.00 2000.00
7 Rhoda M. Bugoy 29 4,659.00 22,518.50 2000.00
8 Girvie S. Seiton 28 2,608.00 12,170.67 2000.00
9 Rabin A. Acdol 20 6,009.00 20,030.00 2000.00
10 Jude G. Samillano 19 6,207.00 19,655.50 2000.00
GRAND TOTAL 152,649.00 20,000.00

Requirements:
1 Combine the names found on the first sheet in cells B7 to B16
2 Days worked - random numbers between 15 to 30
3 Weekly rate - random numbers between 1375 to 6750 in 2 decimal places
4 Basic Pay is computed based on the number of days worked per month and the given rate. It is assumed that the comp
5 PERA - 2000.00 per month
3 Hon (Honorarium) is given for the following scheme:
if basic pay is below 9000 750
9000 - 10000 1500
10001 - 12000 1750
>12000 2000

4 Clothing is given if an employee works for more than 20 days and Basic Pay & Hon reaches as follows
<10000 0
10000 - 11999 1000
12000 - 13999 1250
14000 - 15999 1500
>15000 2000

5 Bonus is computed based on the Basic pay and the given rates, use conditional & look-up statements
if number of days worked is less than 20 0% of basic pay
20 to 22 12% of basic pay
23 to 25 15% of basic pay
26 to 29 17% of basic pay
more than 29 20% of basic pay

6 Overtime is given if the employee renders more than 25 days. Overtime is 25% added to the daily rate

7 Gross Pay is the sum of Allowances & Basic Pay

8 Wtax is computed at the given rates if the gross pay is
less than10,000.00 0% of the gross pay
10,000.00 - 15,000.00 5% of the gross pay
 15,001.00 - 20,000.00 6.5% of the gross pay
20,001.00 - 25,000.00 8.5% of the gross pay
25,001.00 - 30,000.00 9.5% of the gross pay
more than 30,000.00 10% of the gross pay

9 SSS & PhilHealth is based on the table given on the SSS sheet tab. Use employee contribution. (Use look-up)
10 Pag-ibig is 2% of the basic pay and PERA
11 Total is the sum of all deductions
12 Net pay is the difference between gross pay and total deductions
13 All figures must be in 2 decimal places
14 Give the total of each colums
 ALLOWANCES DEDUCTIONS
HON Clothing Bonus Overtime Gross Pay Wtax SSS
1500.00 1000.00 1489.40 0.00 15,918.73 1,034.72 1770.00
2000.00 2000.00 0.00 2568.00 31,680.00 3,168.00 1385.00
2000.00 2000.00 2919.95 0.00 28,386.28 2,696.70 1770.00
1750.00 2000.00 2250.52 0.00 19,083.18 1,240.41 1770.00
750.00 2000.00 802.80 0.00 12,242.80 612.14 1275.00
750.00 1000.00 959.28 0.00 12,703.28 635.16 1220.00
2000.00 2000.00 0.00 4659.00 33,177.50 3,317.75 1660.00
2000.00 1250.00 2069.01 1956.00 21,445.68 1,822.88 1770.00
2000.00 2000.00 2403.60 0.00 28,433.60 2,701.19 1770.00
2000.00 2000.00 0.00 0.00 25,655.50 2,437.27 1770.00
16,750.00 17,250.00 12,894.56 9,183.00 228,726.56 19,666.22 16,160.00

ven rate. It is assumed that the company requires the worker to render 6 days per week.

n reaches as follows

& look-up statements

ded to the daily rate

e contribution. (Use look-up)
DEDUCTIONS
PhilHealth Pag-ibig Total NET PAY
220.00 238.59 3,263.30 12,655.43
178.75 502.24 5,233.99 26,446.01
371.25 429.33 5,267.27 23,119.01
302.50 261.65 3,574.56 15,508.62
165.00 173.80 2,225.94 10,016.86
165.00 199.88 2,220.04 10,483.24
220.00 490.37 5,688.12 27,489.38
343.75 283.41 4,220.05 17,225.63
371.25 440.60 5,283.04 23,150.56
330.00 433.11 4,970.38 20,685.12
2,667.50 3,452.98 41,946.70 186,779.86
 SSS EMPLOYEE CONTRIBUTIONS
MS Employee
Monthly Salary Range Salary Base
Bracket Contribution
1 1,000.00 - 1,249.99 4,000.00 120.00
2 1,250.00 - 1,749.99 5,000.00 175.00
3 1,750.00 - 2,249.99 6,000.00 230.00
4 2,250.00 - 2,749.99 7,000.00 285.00
5 2,750.00 - 3,249.99 8,000.00 340.00
6 3,250.00 - 3,749.99 9,000.00 395.00
7 3,750.00 - 4,249.99 10,000.00 450.00
8 4,250.00 - 4,749.99 11,000.00 505.00
9 4,750.00 - 5,249.99 12,000.00 560.00
10 5,250.00 - 5,749.99 13,000.00 615.00
11 5,750.00 - 6,249.99 14,000.00 670.00
12 6,250.00 - 6,749.99 15,000.00 725.00
13 6,750.00 - 7,249.99 16,000.00 780.00
14 7,250.00 - 7,749.99 17,000.00 835.00
15 7,750.00 - 8,249.99 18,000.00 890.00
16 8,250.00 - 8,749.99 19,000.00 945.00
17 8,750.00 - 9,249.99 20,000.00 1,000.00
18 9,250.00 - 9,749.99 21,000.00 1,055.00
19 9,750.00 - 10,249.99 22,000.00 1,110.00
20 10,250.00 - 10,749.99 23,000.00 1,165.00
21 10,750.00 - 11,249.99 24,000.00 1,220.00
22 11,250.00 - 11,749.99 25,000.00 1,275.00
23 11,750.00 - 12,249.99 26,000.00 1,330.00
24 12,250.00 - 12,749.99 27,000.00 1,385.00
25 12,750.00 - 13,249.99 28,000.00 1,440.00
26 13,250.00 - 13,749.99 29,000.00 1,495.00
27 13,750.00 - 14,249.99 30,000.00 1,550.00
28 14,250.00 - 14,749.99 31,000.00 1,605.00
29 14,750.00 - 15,249.99 32,000.00 1,660.00
30 15,250.00 - 15,749.99 33,000.00 1,715.00
31 15,750.00 - over 34,000.00 1,770.00
 PHILHEALTH EMPLOYEE CONTRIBUTIONS
Total
MS Employee
Monthly Salary Range Salary Base Monthly
Bracket Contribution
Contribution
1 1.00 - 10,000.00 10,000.00 275.00 137.50
2 10,000.01 - 11,000.00 11,000.00 302.50 151.25
3 11,000.01 - 12,000.00 12,000.00 330.00 165.00
4 12,000.01 - 13,000.00 13,000.00 357.50 178.75
5 13,000.01 - 14,000.00 14,000.00 385.00 192.50
6 14,000.01 - 15,000.00 15,000.00 412.50 206.25
7 15,000.01 - 16,000.00 16,000.00 440.00 220.00
8 16,000.01 - 17,000.00 17,000.00 467.50 233.75
9 17,000.01 - 18,000.00 18,000.00 495.00 247.50
10 18,000.01 - 19,000.00 19,000.00 522.50 261.25
11 19,000.01 - 20,000.00 20,000.00 550.00 275.00
12 20,000.01 - 21,000.00 21,000.00 577.50 288.75
13 21,000.01 - 22,000.00 22,000.00 605.00 302.50
14 22,000.01 - 23,000.00 23,000.00 632.50 316.25
15 23,000.01 - 24,000.00 24,000.00 660.00 330.00
16 24,000.01 - 25,000.00 25,000.00 687.50 343.75
17 25,000.01 - 26,000.00 26,000.00 715.00 357.50
18 26,000.01 - 27,000.00 27,000.00 742.50 371.25
19 27,000.01 - 28,000.00 28,000.00 770.00 385.00
20 28,000.01 - 29,000.00 29,000.00 797.50 398.75
29,000.01 - 30,000.00 30,000.00 825.00 412.50
30,000.01 - 31,000.00 31,000.00 852.50 426.25
31,000.01 - 32,000.00 32,000.00 880.00 440.00
32,000.01 - 33,000.00 33,000.00 907.50 453.75
33,000.01 - 34,000.00 34,000.00 935.00 467.50
34,000.01 - 35,000.00 35,000.00 962.50 481.25
35,000.01 - 36,000.00 36,000.00 990.00 495.00
36,000.01 - 37,000.00 37,000.00 1,017.50 508.75
37,000.01 - 38,000.00 38,000.00 1,045.00 522.50
38,000.01 - 39,000.00 39,000.00 1,072.50 536.25
39,000.01 - 40,000.00 40,000.00 1,100.00 550.00
40,000.01 - 41,000.00 41,000.00 1,127.50 563.75