Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

four hour period number of base hour rates number of 50% penalty hour

6am - 10am 30*4


10am - 2pm 30*4
2pm - 6pm 30*4
6pm - 10pm 30*2 45*2
10pm - 2am 45*2
2am - 6pm
number of 100% penalty hour staff supplied staff required staff total cost
X11 700 ,=C4*F4
X21 200 ,=C5*F5
X32 800 ,=C6*F6
X42 300 ,=(C7*F7) + (D7*F7)
60*2 X53 100 ,=(D8*F8) + (E8*F8)
60*4 X63 100 ,=E9*F9

You might also like