|
|
|
|
|
|
|
|
|
Fringe Benefits Alternatives prepared for: |
|
|
|
|
|
|
|
Illinois Staffing Opportunity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
# Staffers |
0 |
|
|
|
|
|
|
Avg. Billable Hours / Week |
0 |
|
|
|
|
|
|
Avg. Fringe Benefit Wage / Hour |
$0.00 |
|
|
|
|
|
|
Payroll Burden (SS, FICA, FUTA, SUTA, etc.) |
0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Monthly Earned Fringe Benefits |
$0 |
|
|
|
|
|
|
Annual Earned Fringe Benefits |
$0 |
|
|
|
|
|
|
Program Savings @20% Payroll Burden |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Program Savings @16% Payroll Burden |
$0 |
|
|
|
|
|
|
Program Savings @24% Payroll Burden |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individual Benefits |
EV |
MV BRNZ |
MVP BRNZ+ |
MV SLVR |
MV GOLD |
ULTRA |
|
Cost of benefits / Individual |
340 |
406 |
421 |
454 |
493 |
xxx |
|
Hours worked |
|
|
|
|
|
|
|
40 |
866 |
460 |
445 |
412 |
373 |
xxx |
|
35 |
758 |
352 |
337 |
303 |
265 |
xxx |
|
30 |
650 |
244 |
229 |
195 |
157 |
xxx |
|
25 |
541 |
135 |
120 |
87 |
48 |
xxx |
|
20 |
433 |
27 |
12 |
(21) |
(60) |
xxx |
|
|
|
|
|
|
|
|
|
Corporate Costs |
EV |
MV BRNZ |
MVP BRNZ+ |
MV SLVR |
MV GOLD |
ULTRA |
|
Cost of benefits (agency) |
- |
- |
- |
- |
- |
xxx |
|
Fringe Benefit Liability (Bank) |
- |
- |
- |
- |
- |
xxx |
|
|
|
|
|
|
|
|
|
# Staffers input |
0 < # < 10k |
|
|
|
|
|
|
Avg. Hours / Week: |
0 < # < 60 |
|
|
|
|
|
|
Avg. Fringe Benefit Wage / Hour |
0 < # < 15 |
|
|
|
|
|
|
Savings |
0 < # < 25% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
