[{"data":1,"prerenderedAt":-1},["ShallowReactive",2],{"detail-sidebar-cat-1-en-105":3,"doc-seo-254088-105":53,"doc-detail-254088-en":126},{"code":4,"msg":5,"data":6},0,"success",[7,14,19,24,29,34,39,44,49],{"id":8,"doc_module":9,"doc_module_name":10,"category_name":11,"show_sort_weight":12,"slug":13},11,1,"Template","Presentations",90,"presentations",{"id":15,"doc_module":9,"doc_module_name":10,"category_name":16,"show_sort_weight":17,"slug":18},12,"Resumes",80,"resumes",{"id":20,"doc_module":9,"doc_module_name":10,"category_name":21,"show_sort_weight":22,"slug":23},14,"Invoices",70,"invoices",{"id":25,"doc_module":9,"doc_module_name":10,"category_name":26,"show_sort_weight":27,"slug":28},15,"Posters",60,"posters",{"id":30,"doc_module":9,"doc_module_name":10,"category_name":31,"show_sort_weight":32,"slug":33},16,"Social Media",50,"social-media",{"id":35,"doc_module":9,"doc_module_name":10,"category_name":36,"show_sort_weight":37,"slug":38},17,"Forms",40,"forms",{"id":40,"doc_module":9,"doc_module_name":10,"category_name":41,"show_sort_weight":42,"slug":43},18,"Letters",30,"letters",{"id":45,"doc_module":9,"doc_module_name":10,"category_name":46,"show_sort_weight":47,"slug":48},21,"Paper Templates",5,"papers-templates",{"id":50,"doc_module":9,"doc_module_name":10,"category_name":51,"show_sort_weight":4,"slug":52},158,"General","general-158",{"code":4,"msg":54,"data":55},"ok",{"site_id":56,"language":57,"slug":58,"title":59,"keywords":60,"description":61,"schema_data":62,"social_meta":119,"head_meta":121,"extra_data":123,"updated_unix":125},105,"en","budget-payroll-spreadsheet","Budget - Payroll Spreadsheet","","Budgeting and payroll planning sheet for staffing and labor cost breakdown. Tracks staffing lines by role or shift, number of staff, weeks, weekly hours, wage or cost assumptions, and calculated totals. Includes percentage-based charges for required payroll components (e.g., MA/ID and OASI required unenrolled payroll charge), aggregates sub-totals, and produces a grand total to support budgeting decisions and staffing budgeting comparisons.",{"@graph":63,"@context":118},[64,80,101],{"@type":65,"itemListElement":66},"BreadcrumbList",[67,71,74,77],{"item":68,"name":69,"@type":70,"position":9},"https://docshare.wps.com","Home","ListItem",{"item":72,"name":10,"@type":70,"position":73},"https://docshare.wps.com/template/",2,{"item":75,"name":21,"@type":70,"position":76},"https://docshare.wps.com/template/invoices/",3,{"item":78,"name":59,"@type":70,"position":79},"https://docshare.wps.com/template/budget-payroll-spreadsheet/254088/",4,{"url":78,"name":59,"@type":81,"image":82,"author":87,"headline":59,"publisher":90,"fileFormat":93,"inLanguage":57,"description":61,"dateModified":94,"datePublished":95,"encodingFormat":93,"isAccessibleForFree":96,"interactionStatistic":97},"DigitalDocument",{"url":83,"@type":84,"width":85,"height":86},"https://docshare.wps.com/thumbnails/budget-payroll-spreadsheet/254088.png","ImageObject",442,249,{"name":88,"@type":89},"Rizky","Person",{"url":68,"name":91,"@type":92},"DocShare","Organization","application/pdf","2026-10-17","2026-09-13",true,{"@type":98,"interactionType":99,"userInteractionCount":47},"InteractionCounter",{"@type":100},"ViewAction",{"@type":102,"mainEntity":103},"FAQPage",[104,110,114],{"name":105,"@type":106,"acceptedAnswer":107},"What staffing details does the spreadsheet capture?","Question",{"text":108,"@type":109},"It captures staffing entries by line (such as role or shift), number of staff, weeks, and hours per week.","Answer",{"name":111,"@type":106,"acceptedAnswer":112},"How are payroll charge percentages used?",{"text":113,"@type":109},"The sheet calculates payroll-related charges using percentage fields such as MA/ID required and OASI required unenrolled payroll charge, then rolls them into totals.",{"name":115,"@type":106,"acceptedAnswer":116},"What totals does the sheet provide at the end?",{"text":117,"@type":109},"It provides sub-totals and a final grand total for overall payroll budgeting.","https://schema.org",{"og:url":78,"og:type":120,"og:title":59,"og:site_name":91,"og:description":61},"article",{"robots":122,"canonical":78},"index,follow",{"doc_id":124,"site_id":56},254088,1790943108,{"code":4,"msg":5,"data":127},{"doc_id":124,"user_id":128,"nickname":88,"user_avatar":129,"doc_module":9,"category_id":20,"category_name":21,"doc_title":59,"doc_description":61,"doc_content":130,"file_id":131,"file_url":132,"file_type":133,"file_size":134,"view_count":47,"is_deleted":4,"is_public":9,"is_downloadable":9,"audit_status":9,"page_count":9,"language":135,"language_code":57,"site_id":56,"html_lang":57,"table_of_contents":136,"faqs":137,"seo_title":138,"seo_description":61,"update_tm":139,"read_time":4},962085564807,"https://ap-avatar.wpscdn.com/davatar_6f874abed73319feea01a86fa6f0fab8","2210 SUB OB Break Outs  \n\n|  | Staffing | \\# of Staff | Weeks | Hours\u003Cbr>Hours /\u003Cbr>Week | Wage/C\u003Cbr>ost | Total | % MA/ID\u003Cbr>Required\u003Cbr>Payroll\u003Cbr>Charge | Total | %OASI\u003Cbr>Required\u003Cbr>unenrolled\u003Cbr>payroll charge | Sub Total | GRAND TOTAL |\n| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |\n| AM 00 |  |  |  |  |  | $0.00 | 2.00% | $0.00 | 7.65% |  | $0.00 |\n| AM 00 |  |  |  |  |  | $0.00 | 2.00% | $0.00 | 7.65% |  | $0.00 |\n| AM 00 |  |  |  |  |  | $0.00 | 2.00% | $0.00 | 7.65% | $0.00 | $0.00 |\n| AM 00 |  |  |  |  |  | $0.00 | 2.00% | $0.00 | 7.65% | $0.00 | $0.00 |\n|  |  |  |  |  |  |  |  |  |  |  | $0.00 |\n|  |  |  |  |  |  |  |  |  |  |  | $0.00 |\n|  |  |  |  |  |  |  |  |  |  |  | $0.00 |\n|  |  |  |  |  |  |  |  |  |  |  | $0.00 |\n|  |  |  |  |  |  |  |  |  |  |  | $0.00 |\n|  |  |  |  |  |  | $0.00 |  | $0.00 |  | $0.00 | $0.00 |\n|  |  |  |  |  |  |  |  |  |  |  |  |\n|  |  |  |  |  |  |  |  |  |  |  |  |\n|  |  |  |  |  |  | $0.00 |  | $0.00 |  |  | $0.00 |\n|  |  |  |  |  |  |  |  |  |  |  |  |\n|  |  |  |  |  |  |  |  |  |  |  |  |\n|  |  |  |  |  |  |  |  |  |  |  |  |\n|  |  |  |  |  |  |  |  |  |  |  | $0.00 |\n|  |  | \\# of Staff | \\# of\u003Cbr>QRTS | Total |  | Total |  |  |  |  |  |\n|  |  |  |  |  |  |  |  |  |  |  |  |\n|  |  |  |  |  |  |  |  |  |  |  | $0.00 |\n|  |  |  |  |  |  |  |  |  |  |  | $0.00 |\n|  |  |  |  |  |  |  |  |  |  |  |  |","cbCaip1dVAWeJ0zd","https://ap.wps.com/l/cbCaip1dVAWeJ0zd","pdf",37094,"English","# Staffing Breakdown\n## Weekly Hours and Cost\n## Payroll Charges and Totals","[{\"question\":\"What staffing details does the spreadsheet capture?\",\"answer\":\"It captures staffing entries by line (such as role or shift), number of staff, weeks, and hours per week.\"},{\"question\":\"How are payroll charge percentages used?\",\"answer\":\"The sheet calculates payroll-related charges using percentage fields such as MA/ID required and OASI required unenrolled payroll charge, then rolls them into totals.\"},{\"question\":\"What totals does the sheet provide at the end?\",\"answer\":\"It provides sub-totals and a final grand total for overall payroll budgeting.\"}]","Budget - Payroll Spreadsheet | PDF",1789273978]