After analyzing your Excel worksheet, I've identified several key differences between your manual calculations and how the calculator is computing severance pay:
Your Excel Calculation:
- Yearly Salary: $230,000
- Years of Service: 14 years
- Months leftover: 7 months
- Service above 10 years: 4 years (doubled to 8)
- Quarters in last year: 2 quarters
- Adjusted years of service: 19 years
- Basic Severance Pay: $83,756
- Age Adjustment Factor: 2.65
- Adjusted Severance Pay: $221,953
Calculator Implementation:
- The calculator uses a different approach:
- First 10 years: Weekly salary × 10
- Years beyond 10: Weekly salary × 2 × (years beyond 10)
- Partial year: 25% of applicable weekly amount for each full quarter
- Age adjustment: 2.5% for each full quarter over age 40
- Your calculation: $4,408.24 (appears to be annual salary ÷ 52.14)
- Calculator: $4,423.08 (annual salary ÷ 52)
- Your calculation: Treats 14 years, 7 months as 19 adjusted years of service
- Calculator: Treats 14 years, 7 months as 14.58 years, with separate calculations for full years and quarters
- Your calculation: Uses a factor of 2.65 (from a lookup table)
- Calculator: Calculates 2.5% for each full quarter over age 40
- Your calculation: Multiplies basic severance by age adjustment factor
- Calculator: Adds age adjustment amount to basic severance
- Your formula appears to use a different method to calculate the basic severance
- Calculator: For 14 years, 7 months at $230,000:
- First 10 years: $44,230.77
- Additional 4 years: $35,384.62
- 2 quarters: $4,423.08
- Total basic: $84,038.47
- Your calculation: Basic × 2.65 = $221,953
- Calculator: Basic + (Basic × 0.025 × quarters over 40)
- Your calculation: Shows a maximum amount of $229,228.56 but doesn't apply it
- Calculator: Caps total severance at one year's salary ($230,000)
The primary reason for the discrepancy appears to be in how the age adjustment is applied. Your Excel calculation multiplies the basic severance by a factor of 2.65, resulting in a much larger final amount. The calculator adds an age adjustment amount to the basic severance, which results in a smaller total.
To align the calculator with your Excel calculation, the JavaScript code would need to be modified to:
- Use the multiplication approach for age adjustment rather than addition
- Use the specific age adjustment factors from your lookup table
- Adjust how partial years are calculated in the basic severance amount
These changes would be in the calculateOptions() function in the enhanced-script.js file, specifically in the age adjustment calculation section.