You are on page 1of 1

Metropolitan Zoo

Gift Shop Department

Federal
No. of Hourly Hours Regular Overtime Withholdin
Name Dependents Wage Worked Pay Pay Gross Pay Taxable Pay g Tax FICA Net Pay
Abram 2 $9.95 48 398 119.4 517.4 $ 417.40 104.35 39.5811 373.4689
Acosta 1 $9.55 48 382 114.6 496.6 $ 446.60 111.65 37.9899 346.9601
Bordeaux 3 $11.75 50 470 176.25 646.25 $ 496.25 138.95 49.438125 457.861875
Higinbotham 1 $11.75 35 411.25 0 411.25 $ 361.25 90.3125 31.460625 289.476875
Ianziti 1 $10.00 40 400 0 400 $ 350.00 87.5 30.6 281.9
Jaussi 1 $9.55 44 382 57.3 439.3 $ 389.30 97.325 33.60645 308.36855
Ling 3 $15.75 40 630 0 630 $ 480.00 134.4 48.195 447.405
Munoz 2 $12.25 20 245 0 245 $ 145.00 21.75 18.7425 204.5075
Riley 3 $13.35 38 507.3 0 507.3 $ 357.30 89.325 38.80845 379.16655
Sabey 2 $10.00 45 400 75 475 $ 375.00 93.75 36.3375 344.9125
Trujillo 1 $9.95 15 149.25 0 149.25 $ 99.25 14.8875 11.417625 122.944875
Weston 2 $11.75 41 470 17.625 487.625 $ 387.63 96.90625 37.303313 353.4154375
Totals 22 135.6 464 4844.8 560.175 5404.975 4304.975 1081.10625 413.48059 3910.3881625

Taxable Summary Gross


Assumptions Pay Tax Rate Statistics # of Hours Pay Net Pay
Base Work Hours 40 $0 15% Average 38.66666667 450.41458 325.8656802083
Overtime rate 1.5 $250 22% Highest 50 646.25 457.861875
FICA rate 7.65% $300 25% Lowest 15 149.25 122.944875
Deduct per Depend $ 50.00 $450 28%
$525 31%

Notes Bin Hours # Employees


1. The base workweek is 40 hours. Regular pay is based on hourly wage and hours worked up to 40. 19 0-19 1
2. Overtime pay is based on overtime hours, the hourly wage, and the overtime rate. 29 20-29 2
3. The gross pay is the total of the regular pay and overtime pay. 40 30-40 6
4. The taxable pay is the difference between the gross pay Over 40 #VALUE!
and the product of the number of dependents and deduction per dependent.
5. Federal withholding tax is calculated on the taxable pay based on the tax table.
6. FICA is calculated on the employee's gross pay.
7. The net pay is based on the gross pay, federal withholding tax, and FICA.