Scribd Logo
Upload

Welcome to Scribd!

  • 19 views

    Norwich Unity Trust: Proposed Salary Rates For 2012

    Uploaded by

    diana_harrington_1
    The document contains two tables. The first table provides salary information for 8 employees of Norwich Unity Trust, including their annual salary, allowances, gross annual income, and gross monthly pay. The second table shows monthly income and expenditure figures for Hickory Holiday Chalets for accommodation provided in 2-bed chalets, 4-bed chalets, and apartments over an 8 month period. It includes total income, agency fees as a 12% commission, fixed monthly costs of £500, and the net monthly income.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content

    You might also like

    Norwich Unity Trust: Proposed Salary Rates For 2012

    Uploaded by

    diana_harrington_1
    19 views4 pages
    The document contains two tables. The first table provides salary information for 8 employees of Norwich Unity Trust, including their annual salary, allowances, gross annual income, and gross monthly pay. The second table shows monthly income and expenditure figures for Hickory Holiday Chalets for accommodation provided in 2-bed chalets, 4-bed chalets, and apartments over an 8 month period. It includes total income, agency fees as a 12% commission, fixed monthly costs of £500, and the net monthly income.

    Original Description:

    spreadsheet exercise

    Original Title

    Ss 1 Assessments

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLS, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document contains two tables. The first table provides salary information for 8 employees of Norwich Unity Trust, including their annual salary, allowances, gross annual income, and gross monthly pay. The second table shows monthly income and expenditure figures for Hickory Holiday Chalets for accommodation provided in 2-bed chalets, 4-bed chalets, and apartments over an 8 month period. It includes total income, agency fees as a 12% commission, fixed monthly costs of £500, and the net monthly income.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xls, pdf, or txt
    19 views4 pages

    Norwich Unity Trust: Proposed Salary Rates For 2012

    Uploaded by

    diana_harrington_1
    The document contains two tables. The first table provides salary information for 8 employees of Norwich Unity Trust, including their annual salary, allowances, gross annual income, and gross monthly pay. The second table shows monthly income and expenditure figures for Hickory Holiday Chalets for accommodation provided in 2-bed chalets, 4-bed chalets, and apartments over an 8 month period. It includes total income, agency fees as a 12% commission, fixed monthly costs of £500, and the net monthly income.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xls, pdf, or txt
    of 4

    A

    15

    Norwich Unity Trust

    16
    17

    Proposed Salary Rates for 2012

    18
    19
    20
    21
    22
    23
    24
    25
    26
    27

    Name
    Smith
    Brown
    Heath
    Robinson
    Broadbent
    Green
    Tree
    Hastings
    TOTALS

    Annual
    Salary
    22,000
    21,000
    23,000
    18,500
    19,600
    15,200
    25,000
    21,500

    Annual
    Travelling
    Allowance
    680
    920
    820
    690
    760
    490
    1,020
    705

    Annual
    Clothing
    Allowance
    100
    100
    100
    100
    100
    100
    100
    100

    Gross
    Gross
    Annual
    Monthly
    Income
    Pay
    22,780
    1,898
    22,020
    1,835
    23,920
    1,993
    19,290
    1,608
    20,460
    1,705
    15,790
    1,316
    26,120
    2,177
    22,305
    1,859
    172,685
    14,390

    17

    Hickory Holiday Chalets

    18
    19

    Holiday Home Hire

    20

    Income

    21
    22
    23
    24
    25
    26
    27
    28
    29

    March
    April
    May
    June
    July
    August
    September
    October

    2 Bed
    Chalets
    1250
    1650
    2300
    4500
    5000
    7500
    4500
    2350

    4 Bed
    Chalets
    2350
    2750
    4700
    7600
    8000
    1050
    7250
    3750

    30

    TOTALS

    =SUM(B22:B29) =SUM(C22:C29)=SUM(D22:D29)

    Apartments
    3000
    4500
    6000
    9600
    11350
    14500
    11350
    5900

    Expenditure
    Total
    Income
    =SUM(B22:D22)
    =SUM(B23:D23)
    =SUM(B24:D24)
    =SUM(B25:D25)
    =SUM(B26:D26)
    =SUM(B27:D27)
    =SUM(B28:D28)
    =SUM(B29:D29)

    Agency
    Fees
    =E22*12%
    =E23*12%
    =E24*12%
    =E25*12%
    =E26*12%
    =E27*12%
    =E28*12%
    =E29*12%

    Fixed
    Costs
    500
    500
    500
    500
    500
    500
    500
    500

    Net
    Income
    =E22-F22-G22
    =E23-F23-G23
    =E24-F24-G24
    =E25-F25-G25
    =E26-F26-G26
    =E27-F27-G27
    =E28-F28-G28
    =E29-F29-G29

    =SUM(E22:E29)

    =E30*12%

    =SUM(G22:G29) =SUM(H22:H29)

    39

    40
    41
    42
    43
    44
    45
    46
    47
    48
    49
    50
    51
    52
    53
    54
    55
    56
    57
    58
    59
    60
    61
    62
    63
    64
    65
    66
    67

    2st print

    Portion

    Cost of item

    Meals

    Euro

    Cent

    Steak

    Curry Pie

    Starters
    Zloty mixed zsalad
    Franc Potage

    1.85
    2.65

    1.85

    Main course
    Euro steak
    Cent curry
    Punt pie
    Kroner kebab
    Dinar Duck

    7.75
    8.40
    7.75
    6.95
    7.65

    7.75

    Side orders
    Peseta peas
    Ngultrum noodles
    Lek leeks
    Schilling spinach
    Yuan yellow salad

    1.45
    3.80
    2.50
    2.50
    4.50

    1.45
    3.80

    1.25
    2.25
    3.75
    4.25

    1.25

    Desserts
    Pula profiteroles
    Mark mousse
    Peso pudding
    Kwanza kwumble
    cost of meal
    mark up
    Total Cost

    Punt

    Kroner

    Dinar

    Kebab

    Duck

    1.85

    1.85
    2.65

    2.65

    8.40
    7.75
    6.95
    7.65

    1.45
    3.80
    2.50
    2.50
    4.50

    2.50
    2.50
    4.50

    1.45
    3.80
    2.50

    2.25
    3.75
    16.10
    9.66
    25.76

    21.60
    12.96
    34.56

    18.35
    11.01
    29.36

    3.75
    4.25
    24.80
    14.88
    39.68

    21.00
    12.60
    33.60

    You might also like