Appendix F

Payroll of Employee
 Table F-1
MUEBLES Repair and Restoration Services
Schedule of Payroll/SSS/Philhealth and Pag-ibig Contributions
For the years ending 2018 – 2023

Philhealth
13th SSS Contribution Pag-ibig
Wages/ Working Monthly Contribution
Year Month Contribution
day days Salary
Pay Employer Employee Employer Employee Employer
Employee
(7.37%) (1.375%) -1.38% -2% -2%
2018 350 24 8400 8400 308.8 626.2 115.5 115.5 168 168
 Table F-2
MUEBLES Repair and Restoration Services
Schedule of Payroll/SSS/Philhealth and Pag-ibig Contributions
For the years ending 2018 – 2023

2019 2020 2021 2022 2023

Wages 350.00 367.50 385.88 405.17 425.43
Working Days 24.00 24.00 24.00 24.00 24.00
Monthly Salary 8,400.00 8,820.00 9,261.00 9,724.05 10,210.25
SSS 308.80 324.24 340.45 357.47 375.35
PhilHealth 115.50 121.28 127.34 133.71 140.39
Pag-Ibig 168.00 176.40 185.22 194.48 204.21
13th Month Pay 700.00 735.00 771.75 810.34 850.85
Annual Salary 108,607.60 114,037.98 119,739.88 125,726.87 132,013.22
Total Labor
325,822.80 342,113.94 359,219.64 377,180.62 396,039.65
(3 Personnel)
Total Labor for 3 Month
81,455.70 85,528.49 89,804.91 94,295.15 99,009.91
Projection