You are on page 1of 1

JUNE

Staff Rota Dept Kitchen W/E Week No

No. of Staff
AM
PM Act Forecast
PORTERS
MONDAY TUESDAY WEDNESDAY THURSDAY FRIDAY SATURDAY SUNDAY TOTAL MONDAY TUESDAY WEDNESDAY
THURSDAY FRIDAY SATURDAY SUNDAY TOTAL
Date 06-Jun-16 07-Jun-16 08-Jun-16 09-Jun-16 10-Jun-16 11-Jun-16 12-Jun-16

Names MON Hrs ACT TUES Hrs ACT WED Hrs ACT THURS Hrs ACT FRI Hrs ACT SAT Hrs ACT SUN Hrs ACT Hours Tot Act Hrly Rate Total NI/HOL Tot. Cost Sign Off
DAZ Stock 1 1 off 1 1 DBL 1 1 dbl 1 1 L 1 1 DBL 1 1 OFF 1 1 7 89.29 625.00 103.13 625.00 89.29 89.29 89.29 89.29 89.29 89.29 89.29 625.00 89.29 89.29 89.29 89.29 89.29 89.29 89.29 625.00
sous DBL 1 1 DBL 1 1 OFF 1 1 OFF 1 1 E 1 1 l 1 1 E 1 1 7 68.68 480.76 79.33 480.76 68.68 68.68 68.68 68.68 68.68 68.68 68.68 480.76 68.68 68.68 68.68 68.68 68.68 68.68 68.68 480.76 23400
cnr cdp/jnr sous off 1 1 off 1 1 l 1 1 dbl 1 1 l 1 1 e 1 1 l 1 1 7 54.94 54.94 9.07 384.61 54.94 54.94 54.94 54.94 54.94 54.94 54.94 384.61 54.94 54.94 54.94 54.94 54.94 54.94 54.94 384.61
0 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
0 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
Brigade
0 0 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
0 0 442.30 72.98 - - - - - - - - - - - - - - - -
DAVE DBL DBL DBL DBL DBL DBL DBL 0 0 9.00 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
ANDREW OFF DBL DBL DBL DBL DBL DBL 0 0 8.50 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
BEN DBL DBL DBL DBL DBL DBL OFF 0 0 8.00 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
0 0 8.00 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
ROSA DBL OFF OFF DBL DBL DBL DBL 0 0 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
FILIPE OFF DBL DBL OFF DBL DBL DBL 0 0 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
APR.1 E E OFF OFF L E L 0 0 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
APR.2 E L OFF OFF E L E 0 0 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
0 0 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
PORTERS 0 0 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
0 0 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
0 0 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
MICHEA OFF OFF DBL E L E L 0 0 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
ANDREW E L OFF L E 14--cls OFF 0 0 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
ADRIAN L E OFF OFF L L E 0 0 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
0 0 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
0 0 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
0 0 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
Porters 0 0 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
0 0 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
0.00 0.00 0.00 - - - - - - - - - - - - - - - -
0 0 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
kp1 *7-2 7 off off dbl 12 l 7 dbl 12 12-cls 10 48 0 7.50 360.00 59.40 419.40 - - - - - - - - 60.90 - - 104.40 60.90 104.40 87.00 417.60
kp2 dbl 12.00 dbl 12.00 dbl 12.00 off e 7.00 2-cls 8.00 off 51 0 7.50 382.50 63.11 445.61 - - - - - - - - 104.40 104.40 104.40 - 60.90 69.60 - 443.70
0 0 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
0 0 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
0 0 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
0 0 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
0 0 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
0 0 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
0 0 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
0 0 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
0 0 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
0 0 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
0 0 0.00 0.00 0.00 - - - - - - - - - - - - - - - -
TOTAL 120 0 2,345.50 387.01 2,355.38 Actual
Mon Tues Wed Thurs Fri Sat Sun
1 1 1 1 1 1 1 378.21 317.31 317.31 317.31 334.71 386.91 299.91 #######
Forecast Sales 20,000.00 Kit Man wages 212.91 212.91 212.91 212.91 212.91 212.91 212.91
Forecast Wage % 11.78%
Budget Wage % 21% sun mon tue wed thurs fri sat Total
Daliy Wages 212.91 212.91 212.91 212.91 212.91 212.91 212.91 1,490.37
's % % ForcatsV Act 2,000.00 1,000.00 1,500.00 1,500.00 2,500.00 3,500.00 6,000.00 18,000.00
Training Sales 1,500.00 1,500.00
Cost Daily Wage% 14.19% #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 99.36% Accum Wage%

1 Enter a number1 into each Green daily cell


2 Enter the actual hours worked in coloum ACT coloum on main rota
3 Enter the NET Food sales in to each cell on row above

You might also like