Staff Schedule Restaurant Name:The Rooftopand Sports Lounge at Roy

February 1 – 7, 2017 Operation Hours: Daily 5pm - 1am

Employee Name Employee Number Monday Tuesday Wednesday

Tyler 4578 OFF 5pm - 1am OFF
Eyrn 3456 5pm - 1am OFF 5pm - 1am
Ashely 7856 5pm - 1am OFF 5pm - 1am
Ewan 4567 OFF 5pm - 1am 5pm - 1am
Jacob 3149 5pm - 1am 5pm - 1am 5pm - 1am
Ashton 3489 5pm - 1am 5pm - 1am 5pm - 1am
Julie 9874 OFF 5pm - 1am 5pm - 1am
George 2456 5pm - 1am 5pm - 1am 5pm - 1am
Kylie 1177 5pm - 1am 5pm - 1am 5pm - 1am
Ariana 4545 5pm - 1am 5pm - 1am OFF
Gabe 6756 5pm - 1am 5pm - 1am OFF
Helen 3445 5pm - 1am OFF 5pm - 1am
Kendall 5678 OFF 5pm - 1am OFF
Frank 9345 5pm - 1am OFF 5pm - 1am

FTE Calculation
ooftopand Sports Lounge at Royal Mirage

Thursday Friday Saturday Sunday Total Hours

5pm - 1am 5pm - 1am 5pm - 1am 5pm - 1am 40
OFF 5pm - 1am 5pm - 1am 5pm - 1am 40
5pm - 1am 5pm - 1am 5pm - 1am OFF 40
OFF 5pm - 1am 5pm - 1am 5pm - 1am 40
OFF 5pm - 1am 5pm - 1am OFF 40
5pm - 1am OFF OFF 5pm - 1am 40
5pm - 1am 5pm - 1am OFF 5pm - 1am 40
5pm - 1am OFF 5pm - 1am OFF 40
OFF 5pm - 1am 5pm - 1am OFF 40
5pm - 1am 5pm - 1am OFF 5pm - 1am 40
5pm - 1am OFF 5pm - 1am 5pm - 1am 40
5pm - 1am OFF 5pm - 1am 5pm - 1am 40
5pm - 1am 5pm - 1am 5pm - 1am 5pm - 1am 40
5pm - 1am 5pm - 1am OFF 5pm - 1am 40
560
Staff Payroll Budget
February 1 – 7, 2017

Gross
Name No. Wage Hours Earnings Deductions
Tyler 4578 $15.00 40 $480 $28.80
Eyrn 3456 $15.00 40 $480 $28.80
Ashely 7856 $12.00 40 $480 $28.80
Ewan 4567 $10.00 40 $480 $28.80
Jacob 3149 $10.00 40 $480 $28.80
Ashton 3489 $15.00 40 $480 $28.80
Julie 9874 $12.00 40 $480 $28.80
George 2456 $12.00 40 $480 $28.80
Kylie 1177 $12.00 40 $480 $28.80
Ariana 4545 $12.00 40 $480 $28.80
Gabe 6756 $12.00 40 $480 $28.80
Helen 3445 $12.00 40 $480 $28.80
Kendall 5678 $12.00 40 $480 $28.80
Frank 9345 $12.00 40 $480 $28.80
Total general staff budget for 560 $7,120 $472.20
the month
 Total Cost per
Net Earnings Employee
$451.20 $636
$451.20 $636
$451.20 $636
$451.20 $636
$451.20 $636
$451.20 $636
$451.20 $636
$451.20 $636
$451.20 $636
$451.20 $636
$451.20 $636
$451.20 $636
$451.20 $636
$451.20 $636
$6,692.80 $9,434