PM Budget

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 30

Day 1- 2/27/2023 Travel Day

Lighting Department
Per Diem Hourly Rate
Department Head $ 75.00 $ 25.50
Lighting Crew #1 $ 75.00 $ 20.75
Lighting Crew #2 $ 75.00 $ 20.75
Lighting Crew #3 $ 75.00 $ 20.75

Department Totals $ 300.00

Hours Worked Total Pay


Day 1 Total 96 $ 3,006.00

Day 2- 2/28/2023 Load-In

Lighting Department
Per Diem Hourly Rate
Department Head $ 75.00 $ 25.50
Lighting Crew #1 $ 75.00 $ 20.75
Lighting Crew #2 $ 75.00 $ 20.75
Lighting Crew #3 $ 75.00 $ 20.75

Department Totals $ 300.00

Hours Worked Total Pay


Day 2 Total 147 $ 4,700.43

Day 3- 3/1/2023 Show Day

Lighting Department
Per Diem Hourly Rate
Department Head $ 75.00 $ 25.50
Lighting Crew #1 $ 75.00 $ 20.75
Lighting Crew #2 $ 75.00 $ 20.75
Lighting Crew #3 $ 75.00 $ 20.75

Department Totals $ 300.00

Hours Worked Total Pay


Day 3 Total 120 $ 3,795.84
Day 4- 3/2/2023 Load-out/ Travel Day

Lighting Department
Per Diem Hourly Rate
Department Head $ 75.00 $ 25.50
Lighting Crew #1 $ 75.00 $ 20.75
Lighting Crew #2 $ 75.00 $ 20.75
Lighting Crew #3 $ 75.00 $ 20.75

Department Totals $ 300.00

Hours Worked Total Pay


Day 4 Total 72 $ 2,479.50

Day 5- 3/3/2023 Load-in

Lighting Department
Per Diem Hourly Rate
Department Head $ 75.00 $ 25.50
Lighting Crew #1 $ 75.00 $ 20.75
Lighting Crew #2 $ 75.00 $ 20.75
Lighting Crew #3 $ 75.00 $ 20.75

Department Totals $ 300.00

Hours Worked Total Pay


Day 5 Total 147 $ 4,700.43

Day 6- 3/4/2023 Show Day

Lighting Department
Per Diem Hourly Rate
Department Head $ 75.00 $ 25.50
Lighting Crew #1 $ 75.00 $ 20.75
Lighting Crew #2 $ 75.00 $ 20.75
Lighting Crew #3 $ 75.00 $ 20.75

Department Totals $ 300.00

Hours Worked Total Pay


Day 6 Total 120 $ 3,795.84
Day 7- 3/5/2023 Load-out/Travel Day

Lighting Department
Per Diem Hourly Rate
Department Head $ 75.00 $ 25.50
Lighting Crew #1 $ 75.00 $ 20.75
Lighting Crew #2 $ 75.00 $ 20.75
Lighting Crew #3 $ 75.00 $ 20.75

Department Totals $ 300.00

Hours Worked Total Pay


Day 7 Total 72 $ 2,479.50

Day 8 3/6/2023 Load-in

Lighting Department
Per Diem Hourly Rate
Department Head $ 75.00 $ 25.50
Lighting Crew #1 $ 75.00 $ 20.75
Lighting Crew #2 $ 75.00 $ 20.75
Lighting Crew #3 $ 75.00 $ 20.75

Department Totals $ 300.00

Hours Worked Total Pay


Day 8 Total 147 $ 5,900.43

Day 9 3/7/2023 Show Day

Lighting Department
Per Diem Hourly Rate
Department Head $ 75.00 $ 25.50
Lighting Crew #1 $ 75.00 $ 20.75
Lighting Crew #2 $ 75.00 $ 20.75
Lighting Crew #3 $ 75.00 $ 20.75

Department Totals $ 300.00

Hours Worked Total Pay


Day 9 Total 120 $ 3,795.84
Day 10 3/8/2023 Load-out/Travel Day

Lighting Department
Per Diem Hourly Rate
Department Head $ 75.00 $ 25.50
Lighting Crew #1 $ 75.00 $ 20.75
Lighting Crew #2 $ 75.00 $ 20.75
Lighting Crew #3 $ 75.00 $ 20.75

Department Totals $ 300.00

Hours Worked Total Pay


Day 10 Total 72 $ 2,479.50

Day 11 3/9/2023 Load-in

Lighting Department
Per Diem Hourly Rate
Department Head $ 75.00 $ 25.50
Lighting Crew #1 $ 75.00 $ 20.75
Lighting Crew #2 $ 75.00 $ 20.75
Lighting Crew #3 $ 75.00 $ 20.75

Department Totals $ 300.00

Hours Worked Total Pay


Day 11 Total 147 $ 4,700.43

Day 12 3/10/2023 Show Day

Lighting Department
Per Diem Hourly Rate
Department Head $ 75.00 $ 25.50
Lighting Crew #1 $ 75.00 $ 20.75
Lighting Crew #2 $ 75.00 $ 20.75
Lighting Crew #3 $ 75.00 $ 20.75

Department Totals $ 300.00

Hours Worked Total Pay


Day 12 Total 120 $ 3,795.84
Day 13 3/11/2023 Load-out/Travel Day

Lighting Department
Per Diem Hourly Rate
Department Head $ 75.00 $ 25.50
Lighting Crew #1 $ 75.00 $ 20.75
Lighting Crew #2 $ 75.00 $ 20.75
Lighting Crew #3 $ 75.00 $ 20.75

Department Totals $ 300.00

Hours Worked Total Pay


Day 13 Total 72 $ 2,479.50

Per Diem Split Shift Fee Total Hours Worked


Tour Totals $ 3,900.00 $ 1,200.00 1,452

Total Tour Pay $ 48,109.08


Audio Department
Hours Worked Hourly Pay Total Pay Per Diem
8 $ 204.00 $ 279.00 Department Head $ 75.00
8 $ 166.00 $ 241.00 Audio Crew #1 $ 75.00
8 $ 166.00 $ 241.00 Audio Crew #2 $ 75.00
8 $ 166.00 $ 241.00 Audio Crew #3 $ 75.00

32 $ 702.00 $ 1,002.00 $ 300.00

Hours Worked Hourly Pay OT Rate OT Hours OT Pay Total Pay


8 $ 204.00 $ 38.25 5 $ 191.25 $ 470.25
8 $ 166.00 $ 31.13 4 $ 124.52 $ 365.52
8 $ 166.00 $ 31.13 4 $ 124.52 $ 365.52
8 $ 166.00 $ 31.13 4 $ 124.52 $ 365.52

32 17 $ 1,566.81

Hours Worked Hourly Pay OT Rate OT Hours OT Pay Total Pay


8 $ 204.00 $ 38.25 2 $ 76.50 $ 355.50
8 $ 166.00 $ 31.13 2 $ 62.26 $ 303.26
8 $ 166.00 $ 31.13 2 $ 62.26 $ 303.26
8 $ 166.00 $ 31.13 2 $ 62.26 $ 303.26

32 8 $ 1,265.28
Hours Worked Hourly Pay OT Rate OT Hours OT Pay Total Pay
6 $ 153.00 $ 38.25 0 $ - $ 228.00
6 $ 124.50 $ 31.13 0 $ - $ 199.50
6 $ 124.50 $ 31.13 0 $ - $ 199.50
6 $ 124.50 $ 31.13 0 $ - $ 199.50

24 0 $ 826.50

Hours Worked Hourly Pay OT Rate OT Hours OT Pay Total Pay


8 $ 204.00 $ 38.25 5 $ 191.25 $ 470.25
8 $ 166.00 $ 31.13 4 $ 124.52 $ 365.52
8 $ 166.00 $ 31.13 4 $ 124.52 $ 365.52
8 $ 166.00 $ 31.13 4 $ 124.52 $ 365.52

32 17 $ 1,566.81

Hours Worked Hourly Pay OT Rate OT Hours OT Pay Total Pay


8 $ 204.00 $ 38.25 2 $ 76.50 $ 355.50
8 $ 166.00 $ 31.13 2 $ 62.26 $ 303.26
8 $ 166.00 $ 31.13 2 $ 62.26 $ 303.26
8 $ 166.00 $ 31.13 2 $ 62.26 $ 303.26

32 8 $ 1,265.28
Hours Worked Hourly Pay OT Rate OT Hours OT Pay Total Pay
6 $ 153.00 $ 38.25 0 $ - $ 228.00
6 $ 124.50 $ 31.13 0 $ - $ 199.50
6 $ 124.50 $ 31.13 0 $ - $ 199.50
6 $ 124.50 $ 31.13 0 $ - $ 199.50

24 0 $ 826.50

Hours Worked Hourly Pay OT Rate OT Hours OT Pay Split Shift Fee
8 $ 204.00 $ 38.25 5 $ 191.25 $ 100.00
8 $ 166.00 $ 31.13 4 $ 124.52 $ 100.00
8 $ 166.00 $ 31.13 4 $ 124.52 $ 100.00
8 $ 166.00 $ 31.13 4 $ 124.52 $ 100.00

32 17 $ 400.00

Hours Worked Hourly Pay OT Rate OT Hours OT Pay Total Pay


8 $ 204.00 $ 38.25 2 $ 76.50 $ 355.50
8 $ 166.00 $ 31.13 2 $ 62.26 $ 303.26
8 $ 166.00 $ 31.13 2 $ 62.26 $ 303.26
8 $ 166.00 $ 31.13 2 $ 62.26 $ 303.26

32 8 $ 1,265.28
Hours Worked Hourly Pay OT Rate OT Hours OT Pay Total Pay
6 $ 153.00 $ 38.25 0 $ - $ 228.00
6 $ 124.50 $ 31.13 0 $ - $ 199.50
6 $ 124.50 $ 31.13 0 $ - $ 199.50
6 $ 124.50 $ 31.13 0 $ - $ 199.50

24 0 $ 826.50

Hours Worked Hourly Pay OT Rate OT Hours OT Pay Total Pay


8 $ 204.00 $ 38.25 5 $ 191.25 $ 470.25
8 $ 166.00 $ 31.13 4 $ 124.52 $ 365.52
8 $ 166.00 $ 31.13 4 $ 124.52 $ 365.52
8 $ 166.00 $ 31.13 4 $ 124.52 $ 365.52

32 17 $ 1,566.81

Hours Worked Hourly Pay OT Rate OT Hours OT Pay Total Pay


8 $ 204.00 $ 38.25 2 $ 76.50 $ 355.50
8 $ 166.00 $ 31.13 2 $ 62.26 $ 303.26
8 $ 166.00 $ 31.13 2 $ 62.26 $ 303.26
8 $ 166.00 $ 31.13 2 $ 62.26 $ 303.26

32 8 $ 1,265.28
Hours Worked Hourly Pay OT Rate OT Hours OT Pay Total Pay
6 $ 153.00 $ 38.25 0 $ - $ 228.00
6 $ 124.50 $ 31.13 0 $ - $ 199.50
6 $ 124.50 $ 31.13 0 $ - $ 199.50
6 $ 124.50 $ 31.13 0 $ - $ 199.50

24 0 $ 826.50
Hourly Rate Hours Worked Hourly Pay Total Pay
$ 25.50 8 $ 204.00 $ 279.00
$ 20.75 8 $ 166.00 $ 241.00
$ 20.75 8 $ 166.00 $ 241.00
$ 20.75 8 $ 166.00 $ 241.00

32 $ 702.00 $ 1,002.00

Audio Department
Per Diem Hourly Rate Hours Worked
Department Head $ 75.00 $ 25.50 8
Audio Crew #1 $ 75.00 $ 20.75 8
Audio Crew #2 $ 75.00 $ 20.75 8
Audio Crew #3 $ 75.00 $ 20.75 8

Department Totals $ 300.00 32

Audio Department
Per Diem Hourly Rate Hours Worked
Department Head $ 75.00 $ 25.50 8
Audio Crew #1 $ 75.00 $ 20.75 8
Audio Crew #2 $ 75.00 $ 20.75 8
Audio Crew #3 $ 75.00 $ 20.75 8

Department Totals $ 300.00 32


Audio Department
Per Diem Hourly Rate Hours Worked
Department Head $ 75.00 $ 25.50 6
Audio Crew #1 $ 75.00 $ 20.75 6
Audio Crew #2 $ 75.00 $ 20.75 6
Audio Crew #3 $ 75.00 $ 20.75 6

Department Totals $ 300.00 24

Audio Department
Per Diem Hourly Rate Hours Worked
Department Head $ 75.00 $ 25.50 8
Audio Crew #1 $ 75.00 $ 20.75 8
Audio Crew #2 $ 75.00 $ 20.75 8
Audio Crew #3 $ 75.00 $ 20.75 8

Department Totals $ 300.00 32

Audio Department
Per Diem Hourly Rate Hours Worked
Department Head $ 75.00 $ 25.50 8
Audio Crew #1 $ 75.00 $ 20.75 8
Audio Crew #2 $ 75.00 $ 20.75 8
Audio Crew #3 $ 75.00 $ 20.75 8

Department Totals $ 300.00 32


Audio Department
Per Diem Hourly Rate Hours Worked
Department Head $ 75.00 $ 25.50 6
Audio Crew #1 $ 75.00 $ 20.75 6
Audio Crew #2 $ 75.00 $ 20.75 6
Audio Crew #3 $ 75.00 $ 20.75 6

Department Totals $ 300.00 24

Audio Department
Total Pay Per Diem Hourly Rate
$ 570.25 Department Head $ 75.00 $ 25.50
$ 465.52 Audio Crew #1 $ 75.00 $ 20.75
$ 465.52 Audio Crew #2 $ 75.00 $ 20.75
$ 465.52 Audio Crew #3 $ 75.00 $ 20.75

$ 1,966.81 Department Totals $ 300.00

Audio Department
Per Diem Hourly Rate Hours Worked
Department Head $ 75.00 $ 25.50 8
Audio Crew #1 $ 75.00 $ 20.75 8
Audio Crew #2 $ 75.00 $ 20.75 8
Audio Crew #3 $ 75.00 $ 20.75 8

Department Totals $ 300.00 32


Audio Department
Per Diem Hourly Rate Hours Worked
Department Head $ 75.00 $ 25.50 6
Audio Crew #1 $ 75.00 $ 20.75 6
Audio Crew #2 $ 75.00 $ 20.75 6
Audio Crew #3 $ 75.00 $ 20.75 6

Department Totals $ 300.00 24

Audio Department
Per Diem Hourly Rate Hours Worked
Department Head $ 75.00 $ 25.50 8
Audio Crew #1 $ 75.00 $ 20.75 8
Audio Crew #2 $ 75.00 $ 20.75 8
Audio Crew #3 $ 75.00 $ 20.75 8

Department Totals $ 300.00 32

Audio Department
Per Diem Hourly Rate Hours Worked
Department Head $ 75.00 $ 25.50 8
Audio Crew #1 $ 75.00 $ 20.75 8
Audio Crew #2 $ 75.00 $ 20.75 8
Audio Crew #3 $ 75.00 $ 20.75 8

Department Totals $ 300.00 32


Audio Department
Per Diem Hourly Rate Hours Worked
Department Head $ 75.00 $ 25.50 6
Audio Crew #1 $ 75.00 $ 20.75 6
Audio Crew #2 $ 75.00 $ 20.75 6
Audio Crew #3 $ 75.00 $ 20.75 6

Department Totals $ 300.00 24


Logistics Department
Per Diem Hourly Rate Hours Worked Hourly Pay Total Pay
Department Head $ 75.00 $ 25.50 8 $ 204.00 $ 279.00
Logistics Crew #1 $ 75.00 $ 20.75 8 $ 166.00 $ 241.00
Logistics Crew #2 $ 75.00 $ 20.75 8 $ 166.00 $ 241.00
Logistics Crew #3 $ 75.00 $ 20.75 8 $ 166.00 $ 241.00

$ 300.00 32 $ 702.00 $ 1,002.00

Hourly Pay OT Rate OT Hours OT Pay Total Pay


$ 204.00 $ 38.25 5 $ 191.25 $ 470.25
$ 166.00 $ 31.13 4 $ 124.52 $ 365.52
$ 166.00 $ 31.13 4 $ 124.52 $ 365.52
$ 166.00 $ 31.13 4 $ 124.52 $ 365.52

17 $ 1,566.81

Hourly Pay OT Rate OT Hours OT Pay Total Pay


$ 204.00 $ 38.25 2 $ 76.50 $ 355.50
$ 166.00 $ 31.13 2 $ 62.26 $ 303.26
$ 166.00 $ 31.13 2 $ 62.26 $ 303.26
$ 166.00 $ 31.13 2 $ 62.26 $ 303.26

8 $ 1,265.28
Hourly Pay OT Rate OT Hours OT Pay Total Pay
$ 153.00 $ 38.25 0 $ - $ 228.00
$ 124.50 $ 31.13 0 $ - $ 199.50
$ 124.50 $ 31.13 0 $ - $ 199.50
$ 124.50 $ 31.13 0 $ - $ 199.50

0 $ 826.50

Hourly Pay OT Rate OT Hours OT Pay Total Pay


$ 204.00 $ 38.25 5 $ 191.25 $ 470.25
$ 166.00 $ 31.13 4 $ 124.52 $ 365.52
$ 166.00 $ 31.13 4 $ 124.52 $ 365.52
$ 166.00 $ 31.13 4 $ 124.52 $ 365.52

17 $ 1,566.81

Hourly Pay OT Rate OT Hours OT Pay Total Pay


$ 204.00 $ 38.25 2 $ 76.50 $ 355.50
$ 166.00 $ 31.13 2 $ 62.26 $ 303.26
$ 166.00 $ 31.13 2 $ 62.26 $ 303.26
$ 166.00 $ 31.13 2 $ 62.26 $ 303.26

8 $ 1,265.28
Hourly Pay OT Rate OT Hours OT Pay Total Pay
$ 153.00 $ 38.25 0 $ - $ 228.00
$ 124.50 $ 31.13 0 $ - $ 199.50
$ 124.50 $ 31.13 0 $ - $ 199.50
$ 124.50 $ 31.13 0 $ - $ 199.50

0 $ 826.50

Hours Worked Hourly Pay OT Rate OT Hours OT Pay Split Shift Fee
8 $ 204.00 $ 38.25 5 $ 191.25 $ 100.00
8 $ 166.00 $ 31.13 4 $ 124.52 $ 100.00
8 $ 166.00 $ 31.13 4 $ 124.52 $ 100.00
8 $ 166.00 $ 31.13 4 $ 124.52 $ 100.00

32 17 $ 400.00

Hourly Pay OT Rate OT Hours OT Pay Total Pay


$ 204.00 $ 38.25 2 $ 76.50 $ 355.50
$ 166.00 $ 31.13 2 $ 62.26 $ 303.26
$ 166.00 $ 31.13 2 $ 62.26 $ 303.26
$ 166.00 $ 31.13 2 $ 62.26 $ 303.26

8 $ 1,265.28
Hourly Pay OT Rate OT Hours OT Pay Total Pay
$ 153.00 $ 38.25 0 $ - $ 228.00
$ 124.50 $ 31.13 0 $ - $ 199.50
$ 124.50 $ 31.13 0 $ - $ 199.50
$ 124.50 $ 31.13 0 $ - $ 199.50

0 $ 826.50

Hourly Pay OT Rate OT Hours OT Pay Total Pay


$ 204.00 $ 38.25 5 $ 191.25 $ 470.25
$ 166.00 $ 31.13 4 $ 124.52 $ 365.52
$ 166.00 $ 31.13 4 $ 124.52 $ 365.52
$ 166.00 $ 31.13 4 $ 124.52 $ 365.52

17 $ 1,566.81

Hourly Pay OT Rate OT Hours OT Pay Total Pay


$ 204.00 $ 38.25 2 $ 76.50 $ 355.50
$ 166.00 $ 31.13 2 $ 62.26 $ 303.26
$ 166.00 $ 31.13 2 $ 62.26 $ 303.26
$ 166.00 $ 31.13 2 $ 62.26 $ 303.26

8 $ 1,265.28
Hourly Pay OT Rate OT Hours OT Pay Total Pay
$ 153.00 $ 38.25 0 $ - $ 228.00
$ 124.50 $ 31.13 0 $ - $ 199.50
$ 124.50 $ 31.13 0 $ - $ 199.50
$ 124.50 $ 31.13 0 $ - $ 199.50

0 $ 826.50
Logistics Department
Per Diem Hourly Rate Hours Worked Hourly Pay
Department Head $ 75.00 $ 25.50 8 $ 204.00
Logistics Crew #1 $ 75.00 $ 20.75 8 $ 166.00
Logistics Crew #2 $ 75.00 $ 20.75 8 $ 166.00
Logistics Crew #3 $ 75.00 $ 20.75 8 $ 166.00

Department Totals $ 300.00 32

Logistics Department
Per Diem Hourly Rate Hours Worked Hourly Pay
Department Head $ 75.00 $ 25.50 8 $ 204.00
Logistics Crew #1 $ 75.00 $ 20.75 8 $ 166.00
Logistics Crew #2 $ 75.00 $ 20.75 8 $ 166.00
Logistics Crew #3 $ 75.00 $ 20.75 8 $ 166.00

Department Totals $ 300.00 32


Logistics Department
Per Diem Hourly Rate Hours Worked Hourly Pay
Department Head $ 75.00 $ 25.50 6 $ 153.00
Logistics Crew #1 $ 75.00 $ 20.75 6 $ 124.50
Logistics Crew #2 $ 75.00 $ 20.75 6 $ 124.50
Logistics Crew #3 $ 75.00 $ 20.75 6 $ 124.50

Department Totals $ 300.00 24

Logistics Department
Per Diem Hourly Rate Hours Worked Hourly Pay
Department Head $ 75.00 $ 25.50 8 $ 204.00
Logistics Crew #1 $ 75.00 $ 20.75 8 $ 166.00
Logistics Crew #2 $ 75.00 $ 20.75 8 $ 166.00
Logistics Crew #3 $ 75.00 $ 20.75 8 $ 166.00

Department Totals $ 300.00 32

Logistics Department
Per Diem Hourly Rate Hours Worked Hourly Pay
Department Head $ 75.00 $ 25.50 8 $ 204.00
Logistics Crew #1 $ 75.00 $ 20.75 8 $ 166.00
Logistics Crew #2 $ 75.00 $ 20.75 8 $ 166.00
Logistics Crew #3 $ 75.00 $ 20.75 8 $ 166.00

Department Totals $ 300.00 32


Logistics Department
Per Diem Hourly Rate Hours Worked Hourly Pay
Department Head $ 75.00 $ 25.50 6 $ 153.00
Logistics Crew #1 $ 75.00 $ 20.75 6 $ 124.50
Logistics Crew #2 $ 75.00 $ 20.75 6 $ 124.50
Logistics Crew #3 $ 75.00 $ 20.75 6 $ 124.50

Department Totals $ 300.00 24

Logistics Department
Total Pay Per Diem Hourly Rate
$ 570.25 Department Head $ 75.00 $ 25.50
$ 465.52 Logistics Crew #1 $ 75.00 $ 20.75
$ 465.52 Logistics Crew #2 $ 75.00 $ 20.75
$ 465.52 Logistics Crew #3 $ 75.00 $ 20.75

$ 1,966.81 Department Totals $ 300.00

Logistics Department
Per Diem Hourly Rate Hours Worked Hourly Pay
Department Head $ 75.00 $ 25.50 8 $ 204.00
Logistics Crew #1 $ 75.00 $ 20.75 8 $ 166.00
Logistics Crew #2 $ 75.00 $ 20.75 8 $ 166.00
Logistics Crew #3 $ 75.00 $ 20.75 8 $ 166.00

Department Totals $ 300.00 32


Logistics Department
Per Diem Hourly Rate Hours Worked Hourly Pay
Department Head $ 75.00 $ 25.50 6 $ 153.00
Logistics Crew #1 $ 75.00 $ 20.75 6 $ 124.50
Logistics Crew #2 $ 75.00 $ 20.75 6 $ 124.50
Logistics Crew #3 $ 75.00 $ 20.75 6 $ 124.50

Department Totals $ 300.00 24

Logistics Department
Per Diem Hourly Rate Hours Worked Hourly Pay
Department Head $ 75.00 $ 25.50 8 $ 204.00
Logistics Crew #1 $ 75.00 $ 20.75 8 $ 166.00
Logistics Crew #2 $ 75.00 $ 20.75 8 $ 166.00
Logistics Crew #3 $ 75.00 $ 20.75 8 $ 166.00

Department Totals $ 300.00 32

Logistics Department
Per Diem Hourly Rate Hours Worked Hourly Pay
Department Head $ 75.00 $ 25.50 8 $ 204.00
Logistics Crew #1 $ 75.00 $ 20.75 8 $ 166.00
Logistics Crew #2 $ 75.00 $ 20.75 8 $ 166.00
Logistics Crew #3 $ 75.00 $ 20.75 8 $ 166.00

Department Totals $ 300.00 32


Logistics Department
Per Diem Hourly Rate Hours Worked Hourly Pay
Department Head $ 75.00 $ 25.50 6 $ 153.00
Logistics Crew #1 $ 75.00 $ 20.75 6 $ 124.50
Logistics Crew #2 $ 75.00 $ 20.75 6 $ 124.50
Logistics Crew #3 $ 75.00 $ 20.75 6 $ 124.50

Department Totals $ 300.00 24


OT Rate OT Hours OT Pay Total Pay
$ 38.25 5 $ 191.25 $ 470.25
$ 31.13 4 $ 124.52 $ 365.52
$ 31.13 4 $ 124.52 $ 365.52
$ 31.13 4 $ 124.52 $ 365.52

17 $ 1,566.81

OT Rate OT Hours OT Pay Total Pay


$ 38.25 2 $ 76.50 $ 355.50
$ 31.13 2 $ 62.26 $ 303.26
$ 31.13 2 $ 62.26 $ 303.26
$ 31.13 2 $ 62.26 $ 303.26

8 $ 1,265.28
OT Rate OT Hours OT Pay Total Pay
$ 38.25 0 $ - $ 228.00
$ 31.13 0 $ - $ 199.50
$ 31.13 0 $ - $ 199.50
$ 31.13 0 $ - $ 199.50

0 $ 826.50

OT Rate OT Hours OT Pay Total Pay


$ 38.25 5 $ 191.25 $ 470.25
$ 31.13 4 $ 124.52 $ 365.52
$ 31.13 4 $ 124.52 $ 365.52
$ 31.13 4 $ 124.52 $ 365.52

17 $ 1,566.81

OT Rate OT Hours OT Pay Total Pay


$ 38.25 2 $ 76.50 $ 355.50
$ 31.13 2 $ 62.26 $ 303.26
$ 31.13 2 $ 62.26 $ 303.26
$ 31.13 2 $ 62.26 $ 303.26

8 $ 1,265.28
OT Rate OT Hours OT Pay Total Pay
$ 38.25 0 $ - $ 228.00
$ 31.13 0 $ - $ 199.50
$ 31.13 0 $ - $ 199.50
$ 31.13 0 $ - $ 199.50

0 $ 826.50

Hours Worked Hourly Pay OT Rate OT Hours OT Pay Split Shift Fee Total Pay
8 $ 204.00 $ 38.25 5 $ 191.25 $ 100.00 $ 570.25
8 $ 166.00 $ 31.13 4 $ 124.52 $ 100.00 $ 465.52
8 $ 166.00 $ 31.13 4 $ 124.52 $ 100.00 $ 465.52
8 $ 166.00 $ 31.13 4 $ 124.52 $ 100.00 $ 465.52

32 17 $ 400.00 $ 1,966.81

OT Rate OT Hours OT Pay Total Pay


$ 38.25 2 $ 76.50 $ 355.50
$ 31.13 2 $ 62.26 $ 303.26
$ 31.13 2 $ 62.26 $ 303.26
$ 31.13 2 $ 62.26 $ 303.26

8 $ 1,265.28
OT Rate OT Hours OT Pay Total Pay
$ 38.25 0 $ - $ 228.00
$ 31.13 0 $ - $ 199.50
$ 31.13 0 $ - $ 199.50
$ 31.13 0 $ - $ 199.50

0 $ 826.50

OT Rate OT Hours OT Pay Total Pay


$ 38.25 5 $ 191.25 $ 470.25
$ 31.13 4 $ 124.52 $ 365.52
$ 31.13 4 $ 124.52 $ 365.52
$ 31.13 4 $ 124.52 $ 365.52

17 $ 1,566.81

OT Rate OT Hours OT Pay Total Pay


$ 38.25 2 $ 76.50 $ 355.50
$ 31.13 2 $ 62.26 $ 303.26
$ 31.13 2 $ 62.26 $ 303.26
$ 31.13 2 $ 62.26 $ 303.26

8 $ 1,265.28
OT Rate OT Hours OT Pay Total Pay
$ 38.25 0 $ - $ 228.00
$ 31.13 0 $ - $ 199.50
$ 31.13 0 $ - $ 199.50
$ 31.13 0 $ - $ 199.50

0 $ 826.50

You might also like