
Originally Posted by
Nick_Moore
In this example NI is paid on any earnings above 110, at 12.8%, so will tend to kick in on different days for different staff as they build up their hours
[....]
Attachment 548074
In your attachment, you seem to add Total Gross (column K) and NI (column L). See my column O.
But my understanding is: NI is a tax that is deducted from Total Gross under some conditions. See my column M.
So try the following:
Formulas:
B28: =SUM(B22:B27)
I22: =SUM(B22:H22)
K22: =ROUND(I22*J22,2)
L22: =MAX(0, ROUND((K22-$B$17)*$B$18,2))
M22: =K22 - L22
O22: =K22 + L22
Copy B28 into C28:I28, K28:M28 and O28
Copy I22 into I23:I26
Copy K22 into K22:M26
Copy O22 into O23:O26
Note that column O is not a necessary part of the proposed solution. It only demonstrates consistency of the previous columns with Nick's calculation, which I believe is conceptually incorrect.
Bookmarks