|
<br />- City of Cenlerville
<br /> Estimated Salary Calculation
<br /> Budget 2003
<br />Regular Wages Hourlv j@Monthl 1/110SIep Hourly @Monlhly Slep Date Total Total Reg Overtime On-Call Total
<br />Emn\ovee Steo- Date Rate Months Rate Date Rate Months Rate to Dee 31 Months Wages Wages Wages Wages
<br />Kim Moore-Sykes 22-0cl 32.18 9.65 5,577.87 53,826.41 33.47 2.35 5,801.47 13,633.45 12.00 67,459.86 0.00 0.00 67,459.86
<br />Paul Palzer 25-Apr 29.55 3.30 5,122.00 16,902.60 30.73 8.7 5,326.53 46,340.84 12.00 63,243.44 3,162.17 0.00 66,405.61
<br />Ellen Paulselh 24-Aor 26.70 3.30 4,628.00 15,272.40 27.78 8.7 4,815.20 41,892.24 12.00 57,164.64 0.00 0.00 57,164.64
<br />Teresa Bender 21-Dec 19.30 11.30 3,345.33 37,802.27 20.07 0.7 3,478.80 2,435.16 12.00 40,237.43 289.50 0.00 40,526.93
<br />Ken Cook 8-Jul 19.75 6.20 3,423.33 21,224.67 20.54 5.8 3,560.27 20,649.55 12.00 41,874.21 0.00 0.00 41,874.21
<br />Kristin Sweeney 17-Jul 13.94 6.50 2,416.27 15,705.73 14.50 5.5 2,513.33 13,823.33 12.00 29,529.07 209.10 0.00 29,738.17
<br />T edd Peterson 15-Nov 18.21 12.00 3,156.40 37,876.80 0 0.00 0.00 12.00 37,876.80 3,787.68 3,654.00 45,318.48
<br />Joel McPherson 5-Feb 18.21 12.00 3,156.40 37,876.80 0 0.00 0.00 12.00 37,876.80 3,787.68 3,654.00 45,318.48
<br />Kim Stephan 13-Dec 12.19 11.50 2,112.93 24,298.73 12.68 0.5 2,197.87 1,098.93 12.00 25,397.67 1,097.10 0.00 26,494.77
<br />Rink Attendant temp 8.08 8.00 1,400.53 11,204.27 0.00 0.00 8.00 11,204.27 0.00 0.00 11,204.27
<br /> 271,990.68 139,873.50 411,864.18 12,333.23 7,308.00 424,197.41
<br />Overtime Calculation On.Call Calculation
<br />Emplovee Hours Rate OT Waae Employee Reaular Weekend HOliday Total
<br /> I 115X$13X26 I (2X$32X26 (6X$50\
<br />Paul Palzer 5% 3,162.17 T edd Peterson 1,690.00 1.664.00 300.00 3,654.00
<br />Teresa Bender 10 28.95 289.50 Joer McPherson 1,690.00 1,664.00 300.00 3,654.00
<br />Kristen Sweeney 10 20.91 209.10 j -
<br />T edd Peterson 10% 3,787.68 Total On-Call 3,380.00 3,328.00 600.00 7,308.00
<br />Joel McPherson 10% 3,787.68
<br />Kim Stephan 60 18.29 1,097.10 Cable
<br /> --
<br />Total Overtime 12,333.23
<br />
<br />8/20/2002
<br />
<br />1:29PM
<br />
<br />salary budgel 2003 calc-2
<br />
<br />.--
<br />
<br />
<br />I
<br />
|