Cedarview Construction

Customer

Planned

Sellar Corpora $
Main Street Ph
Sunset Automo
Linstrom Enter
Morcos Media
Green Valley O
Detailed Desi
Arrowstar Co

34,109
48,100
32,885
61,220
30,500
58,394
13,100
86,905

% Increase/De

Actual
40,931
57,720
39,462
73,464
36,600
70,073
15,720
104,286

1.2

Employee Training

Name

Plumbing

Allesandro
76%
Ellington
66%
Goodman
90%
Huntington
76%
Kaplan-Downi
90%
Larimore
58%
Training Averages
Training Weigh
30%

Employee
Allesandro

Hrly. Wage
$
55.00

Electrical

Carpentry

Weighted
Average

80%
72%
88%
82%
84%
62%

84%
64%
94%
88%
92%
60%

80.400%
67.000%
91.000%
82.600%
89.000%
60.000%

30%

40%

Hours
40

Overtime
2

Weekly Payroll
Gross
2,365.00

W/H Tax
662.20

SS Tax
180.92

Ellington
Goodman
Huntington
Kaplan-Downi
Larimore

52.50
45.00
34.00
23.50
19.00

Overtime

40
30
40
25
40

0
4
0
5
0

1.5

2,100.00
1,620.00
1,360.00
763.75
760.00

W/H Rate

588.00
453.60
380.80
213.85
212.80

28%

SS Rate

SIMPLE INTEREST LOAN TABLE

$
5%
6%
7%
8%
9%
10%
11%
12%
13%
14%
15%

Tu Nguyen

$
$
$
$
$
$
$
$
$
$
$

1,000 $
50
60
70
80
90
100
110
120
130
140
150

$
$
$
$
$
$
$
$
$
$
$

2,000 $
100
120
140
160
180
200
220
240
260
280
300

$
$
$
$
$
$
$
$
$
$
$

160.65
123.93
104.04
58.43
58.14

3,000

4,000

5,000

150
180
210
240
270
300
330
360
390
420
450

$
$
$
$
$
$
$
$
$
$
$

200
240
280
320
360
400
440
480
520
560
600

$
$
$
$
$
$
$
$
$
$
$

250
300
350
400
450
500
550
600
650
700
750

Net
1,521.88

1,351.35
1,042.47
875.16
491.47
489.06
7.65%