Difference between revisions of "User:Rfs/Other Scratch Page"

From FreekiWiki
Jump to navigation Jump to search
Line 1: Line 1:
== Staff Costs Report (July 2006) ==
+
== Optimization ==
The column for July is based on actuals in the books. The other columns assume July is an average month and are calculations.
+
== Priorities Maintenance ==
<table border="1">
+
== Budget ==
<tr>
+
== Visual ==
<td  valign="bottom"  align="left"  style=" font-size:10pt;">Staff</td>
+
<graphviz>
<td  style=""></td>
+
   digraph D {
<td  valign="bottom"  align="left"  style=" font-size:10pt;">&#160;&#160;&#160;</td>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">July</td>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">Yearly Est</td>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">Weekly Avg</td>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">Per Hr of Op</td>
 
<td  style=""></td>
 
</tr>
 
<tr>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">&#160;&#160;&#160;</td>
 
<td  style=""></td>
 
<td  style=""></td>
 
<td  style=""></td>
 
<td  style=""></td>
 
<td  style=""></td>
 
<td  style=""></td>
 
<td  style=""></td>
 
</tr>
 
<tr>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">&#160;&#160;&#160;</td>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">Health Care</td>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">&#160;&#160;&#160;</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $  2,763.32 </td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $  33,159.84 </td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $   637.69 </td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $  14.17 </td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $  1.37 </td>
 
</tr>
 
<tr>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">&#160;&#160;&#160;</td>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">Payroll Accounting</td>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">&#160;&#160;&#160;</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $    325.16 </td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $  3,901.92 </td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $    75.04 </td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $  1.67 </td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $  0.16 </td>
 
</tr>
 
<tr>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">&#160;&#160;&#160;</td>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">Payroll Taxes</td>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">&#160;&#160;&#160;</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $  1,949.89 </td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $  23,398.68 </td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $  449.97 </td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $  10.00 </td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $  0.96 </td>
 
</tr>
 
<tr>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">*</td>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">Payroll, Commision</td>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;"></td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $    228.07 </td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $  2,736.84 </td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $    52.63 </td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $  1.17 </td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $  0.11 </td>
 
</tr>
 
<tr>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">*</td>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">Payroll, Regular</td>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">&#160;&#160;&#160;</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $  15,643.44 </td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $ 187,721.28 </td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $ 3,610.02 </td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $  80.22 </td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $  7.73 </td>
 
</tr>
 
<tr>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">*</td>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">Payroll, Substitutes</td>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">&#160;&#160;&#160;</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $  1,704.02 </td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $  20,448.24 </td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $  393.24 </td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $  8.74 </td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $  0.84 </td>
 
</tr>
 
<tr>
 
<td  style="">*</td>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">Employee Withholding</td>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">&#160;&#160;&#160;</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $  3,477.21 </td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $  41,726.52 </td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $  802.43 </td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $  17.83 </td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $  1.72 </td>
 
</tr>
 
<tr>
 
<td  style=""></td>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;"><b>Total Payroll</b></td>
 
<td  style=""><b></b></td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"><b> $21,052.74 </b></td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"><b> $252,632.88 </b></td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"><b> $4,858.32 </b></td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"><b> $107.96 </b></td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"><b> $10.40 </b></td>
 
</tr>
 
<tr>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">&#160;&#160;&#160;</td>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">Workers Compensation</td>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">&#160;&#160;&#160;</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $      96.87 </td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $  1,162.44 </td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $    22.35 </td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $  0.50 </td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"> $  0.05 </td>
 
</tr>
 
<tr>
 
<td colspan="2"  valign="bottom"  align="left"  style=" font-size:10pt;"><b>Total Staff</b></td>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;"><b>&#160;&#160;&#160;</b></td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"><b> $26,187.98 </b></td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"><b> $314,255.76 </b></td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"><b> $6,043.38 </b></td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"><b> $134.30 </b></td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;"><b> $12.94 </b></td>
 
</tr>
 
</table>
 
* ''Lines included in Total Payroll are indicated with an asterisk (*).''
 
  
== Hours Reported (Jan-Aug 2006) ==
+
  start        [label="START HERE", fontsize="11", shape="box", style="bold"]
This includes collective members, interns, and substitutes reported hours. The 12 month row is an estimate.
 
<table border="1">
 
<tr>
 
<td  style=""></td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">Work</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">Holiday</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">PTO</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">Total</td>
 
</tr>
 
<tr>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">8 month</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">12,902.5</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">96.2</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">776.7</td>
 
<td  valign="bottom"  align="right" style=" font-size:10pt;">13,775.4</td>
 
</tr>
 
<tr>
 
<td  valign="bottom" align="left"  style=" font-size:10pt;">12 month</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">19,353.8</td>
 
<td  valign="bottom" align="right"  style=" font-size:10pt;">144.3</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">1,165.0</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">20,663.0</td>
 
</tr>
 
</table>
 
  
== Weekly hours scheduled Sept 2006 ==
+
  start        -> prioritize
 
+
  prioritize  -> budget
<table border="1">
+
 
<tr>
+
  }
<td  valign="bottom"  align="left"  style=" font-size:10pt;">firstname</td>
+
</graphviz>
<td  valign="bottom"  align="left"  style=" font-size:10pt;">tot</td>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">monday</td>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">tuesday</td>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">wednesday</td>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">thursday</td>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">friday</td>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">saturday</td>
 
</tr>
 
<tr>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">Ali</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">35.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">0.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
</tr>
 
<tr>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">Dave</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">35.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">0.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
</tr>
 
<tr>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">Jeff</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">28.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">0.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">4.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">4.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">6.00</td>
 
</tr>
 
<tr>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">Kathie</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">20.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">0.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">4.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">4.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">4.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">4.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">4.00</td>
 
</tr>
 
<tr>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">Katrina</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">24.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">4.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">5.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">5.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">5.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">5.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">0.00</td>
 
</tr>
 
<tr>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">Liane</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">35.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">0.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
</tr>
 
<tr>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">Martin</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">31.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">0.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.75</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.75</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">0.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.75</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.75</td>
 
</tr>
 
<tr>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">Michael</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">35.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">0.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
</tr>
 
<tr>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">Nathan</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">35.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">0.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
</tr>
 
<tr>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">Oso</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">35.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">0.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
</tr>
 
<tr>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">Richard</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">35.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">0.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
</tr>
 
<tr>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">Rick</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">28.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">0.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">0.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
</tr>
 
<tr>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">Shawn</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">35.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">0.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">7.00</td>
 
</tr>
 
<tr>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">Sophia</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">24.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">0.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">0.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">8.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">0.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">8.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">8.00</td>
 
</tr>
 
<tr>
 
<td  valign="bottom"  align="left"  style=" font-size:10pt;">Steven</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">32.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">0.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">6.50</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">6.50</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">6.50</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">6.50</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">6.00</td>
 
</tr>
 
<tr>
 
<td  style="">TOTAL</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">467.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">4.00</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">83.25</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">98.25</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">85.50</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">101.25</td>
 
<td  valign="bottom"  align="right"  style=" font-size:10pt;">94.75</td>
 
</tr>
 
</table>
 

Revision as of 09:16, 22 September 2006

Optimization

Priorities Maintenance

Budget

Visual

This is a graph with borders and nodes. Maybe there is an Imagemap used so the nodes may be linking to some Pages.