Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 1

1

2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
A B C D E F G H I J K L M N O P Q R
Staffing Call Centre
7am-3pm 7am-3pm 9am-5pm 9am-5pm11am-7pm 11am-7pm 1pm-9pm 1pm-9pm 3pm-7pm 5pm-9pm Range Name Cells
Shift Shift Shift Shift Shift Shift Shift Shift Shift CostPerShift C5:G5
Cost per Shift $40 $40 $40 $40 $40 $44 $44 $44 $44 $48 MinimumNeeded J8:J17
Total Minimum NumberWorking C21:G21
Time Period Shift Works Time Period? (1=yes, 0=no) Working Needed ShiftWorksTimePeriod C8:G17
7am-9am 1 0 0 0 0 0 0 0 >= 5.33333 TotalCost J21
9am-11am 0 1 1 0 0 0 0 0 >= 11.3333 TotalWorking H8:H17
11am-1pm 1 0 0 1 1 0 0 0 0 >= 9.33333
1pm-3pm 0 1 1 0 0 1 1 0 0 0 >= 12.6667
3pm-5pm 0 0 1 1 0 0 1 1 0 >= 10.6667
5pm-7pm 0 0 0 0 1 1 0 1 1 0 >= 4.66667
7pm-9pm 0 0 0 0 0 1 0 1 0 >= 1.33333
3PM-7PM 5PM-9PM
Total
English
Cost
Total
Spanish
Cost
Number Working x1 x2 x3 x4 x5 x6 x7 x8 y1 y2 $0 0
Spanish Person
Time Period Min Needed English Spanish needed
7am-9am 80 64 16 1.333333
9am-11am 170 136 34 2.833333
11am-1pm 140 112 28 2.333333
1pm-3pm 190 152 38 3.166667
3pm-5pm 160 128 32 2.666667
5pm-7pm 70 56 14 1.166667
7pm-9pm 20 16 4 0.333333
Shift
7AM-3PM 9AM-5PM 11AM-7PM 1PM-9PM
Shift Shift Shift Shift

You might also like