wages/frontend/src/pages/Monthly.tsx
jtricerolph 2ce51b036d Widen actuals fetch window so the hop-back forecast fallback can reach history
Monthly.tsx and Dashboard.tsx only ever fetched actuals for the current
period (month-start..month-end, or a 7-day lookback for the week view),
but forecastDayCost's same-weekday fallback hops back up to 42 days
looking for a match. For any early-period date whose hop landed before
the fetch window started, that data was never in memory at all — it
silently fell through to the 'none' tier (£0) once published rota ran
out, rather than finding a real historical match.

ai-insights.js's gatherForecastData already fetched a proper 42-day
lookback; these two pages didn't. Widened both fetches to match, with
explicit >= period-start filters on the actual-sum calculations so the
extra history is only ever used by the hop fallback, never counted
twice into "actual".
2026-08-06 07:41:09 +00:00

575 lines
30 KiB
TypeScript

import { useState, useEffect, useCallback } from 'react'
import { ChevronLeft, ChevronRight, ChevronDown, Download } from 'lucide-react'
import {
BarChart, Bar, XAxis, YAxis, Tooltip, Legend, ResponsiveContainer, Cell,
} from 'recharts'
import { getActuals, getScheduled, getNetSales, getBudgets, getDeptDetail, downloadExport } from '../api'
import type { DeptActuals, DeptScheduled, ForecastMethod, WageBudget, EmployeeDetail } from '../types'
import { DeptDetailModal } from '../components/DeptDetailModal'
import { forecastDayCost } from '../lib/forecast'
function fmt(d: Date): string {
return `${d.getFullYear()}-${String(d.getMonth() + 1).padStart(2, '0')}-${String(d.getDate()).padStart(2, '0')}`
}
function addDays(d: Date, n: number): Date { const r = new Date(d); r.setDate(r.getDate() + n); return r }
function daysInMonth(y: number, m: number): number { return new Date(y, m, 0).getDate() }
function fmtMoney(n: number): string { return `£${Math.round(n).toLocaleString('en-GB')}` }
function pctClass(pct: number): string { return pct <= 100 ? 'pct-green' : pct <= 110 ? 'pct-amber' : 'pct-red' }
function fmtDelta(pct: number): string { const d = pct - 100; return `${d >= 0 ? '+' : ''}${d.toFixed(1)}%` }
function fmtDisplay(dateStr: string): string {
return new Date(dateStr + 'T00:00:00').toLocaleDateString('en-GB', { day: 'numeric', month: 'short' })
}
function budgetColour(pct: number): string {
return pct <= 100 ? 'var(--app-primary)' : pct <= 110 ? '#b45309' : '#dc2626'
}
const DEPT_COLORS = ['#065f46','#059669','#0891b2','#7c3aed','#c2410c','#b45309','#0f766e','#4338ca','#be185d','#15803d']
export default function Monthly() {
const today = new Date()
const todayStr = fmt(today)
const yesterdayStr = fmt(addDays(today, -1))
const todayYear = parseInt(todayStr.slice(0, 4))
const todayMonth = parseInt(todayStr.slice(5, 7))
const [year, setYear] = useState(todayYear)
const [month, setMonth] = useState(todayMonth)
const [depts, setDepts] = useState<DeptActuals[]>([])
const [scheduled, setScheduled] = useState<DeptScheduled[]>([])
const [forecastMethod, setForecastMethod] = useState<ForecastMethod>('repeat')
const [includeUnpublished, setIncludeUnpublished] = useState(false)
const [netSalesMTD, setNetSalesMTD] = useState(0)
const [netSalesFull, setNetSalesFull] = useState(0)
const [pySalesMTD, setPySalesMTD] = useState(0)
const [pySalesFull, setPySalesFull] = useState(0)
const [pyWages, setPyWages] = useState<number | null>(null)
const [pyWagesFull, setPyWagesFull] = useState<number | null>(null)
const [pyDepts, setPyDepts] = useState<{id: string; name: string; cost: number; costFull: number}[]>([])
const [pyTableOpen, setPyTableOpen] = useState(false)
const [prevMonthDepts, setPrevMonthDepts] = useState<{id: string; cost: number}[]>([])
const [budget, setBudget] = useState<number | null>(null)
const [pySalesByDay, setPySalesByDay] = useState<Record<string, number>>({})
const [deptPcts, setDeptPcts] = useState<Record<string, number>>({})
const [showOncosts, setShowOncosts] = useState(true)
const [loading, setLoading] = useState(true)
const [error, setError] = useState<string | null>(null)
const [modal, setModal] = useState<{ deptId: string; deptName: string } | null>(null)
const [modalEmps, setModalEmps] = useState<EmployeeDetail[] | null>(null)
const [modalLoad, setModalLoad] = useState(false)
const dim = daysInMonth(year, month)
const monthStr = `${year}-${String(month).padStart(2, '0')}`
const fromStr = `${monthStr}-01`
const toStr = `${monthStr}-${String(dim).padStart(2, '0')}`
const isCurrentMonth = year === todayYear && month === todayMonth
// forecastDayCost hops back up to 42 days looking for a same-weekday actual — fetch that
// much extra history before the month start so early-month dates can actually find it,
// instead of falling through to the 'none' tier once rota runs out. actualMTD/etc. below
// still filter to >= fromStr, so this extra history is only ever used for the hop fallback.
const actualsFromStr = fmt(addDays(new Date(fromStr + 'T00:00:00'), -42))
// Prior year: always fetch full month (derive both MTD and full totals from one call)
const pyDim = daysInMonth(year - 1, month)
const pyFromStr = `${year - 1}-${String(month).padStart(2, '0')}-01`
const pyToStr = `${year - 1}-${String(month).padStart(2, '0')}-${String(pyDim).padStart(2, '0')}`
// Previous month: always fetch full month for comparison
const pmYear = month === 1 ? year - 1 : year
const pmMonth = month === 1 ? 12 : month - 1
const pmDim = daysInMonth(pmYear, pmMonth)
const pmFromStr = `${pmYear}-${String(pmMonth).padStart(2, '0')}-01`
const pmToStr = `${pmYear}-${String(pmMonth).padStart(2, '0')}-${String(pmDim).padStart(2, '0')}`
const load = useCallback(async () => {
setLoading(true); setError(null)
try {
// Net sales: full month — OTB/forecast for future dates, actuals for past dates
const [actRes, schedRes, salesRes, budRes, pyActRes, pmActRes] = await Promise.all([
getActuals(actualsFromStr, toStr),
getScheduled(fromStr, toStr),
getNetSales(fromStr, toStr),
getBudgets(),
getActuals(pyFromStr, pyToStr),
getActuals(pmFromStr, pmToStr),
])
setDepts(actRes.departments)
setScheduled(schedRes.departments)
setShowOncosts(actRes.show_oncosts)
setDeptPcts(actRes.dept_pcts)
setForecastMethod(actRes.forecast_method)
// Cut-off for MTD = yesterday (avoid partial clockins today)
const cutoff = isCurrentMonth ? yesterdayStr : toStr
setNetSalesMTD(salesRes.days.filter(d => d.date <= cutoff).reduce((s, d) => s + d.net_sales, 0))
setNetSalesFull(salesRes.days.reduce((s, d) => s + d.net_sales, 0))
setPySalesMTD(salesRes.days.filter(d => d.date <= cutoff).reduce((s, d) => s + d.py_sales, 0))
setPySalesFull(salesRes.days.reduce((s, d) => s + d.py_sales, 0))
const pyMap: Record<string, number> = {}
for (const d of salesRes.days) pyMap[d.date] = d.py_sales
setPySalesByDay(pyMap)
// PY MTD: same day number as yesterday in PY (or full month for past months)
const yDay = parseInt(yesterdayStr.slice(8))
const pyMtdLimit = isCurrentMonth
? `${year - 1}-${String(month).padStart(2, '0')}-${String(Math.min(yDay, pyDim)).padStart(2, '0')}`
: pyToStr
const pyDeptList = pyActRes.departments.map(dep => {
const mtdCost = Object.entries(dep.days).filter(([d]) => d <= pyMtdLimit).reduce((s, [, v]) => s + v.cost, 0)
const fullCost = Object.values(dep.days).reduce((s, v) => s + v.cost, 0)
return { id: dep.department_id, name: dep.department_name, cost: mtdCost, costFull: fullCost }
}).filter(d => d.cost > 0 || d.costFull > 0).sort((a, b) => b.costFull - a.costFull)
setPyDepts(pyDeptList)
const pyTotalMTD = pyDeptList.reduce((s, d) => s + d.cost, 0)
const pyTotalFull = pyDeptList.reduce((s, d) => s + d.costFull, 0)
setPyWages(pyTotalMTD > 0 ? pyTotalMTD : null)
setPyWagesFull(pyTotalFull > 0 ? pyTotalFull : null)
const bRow = budRes.budgets.find((b: WageBudget) => b.month === fromStr)
setBudget(bRow ? bRow.budget_amount : null)
// Previous month per-dept totals (full month) for vs Prev column
const pmDeptList = pmActRes.departments.map(dep => ({
id: dep.department_id,
cost: Object.values(dep.days).reduce((s, v) => s + v.cost, 0),
}))
setPrevMonthDepts(pmDeptList)
} catch (e: unknown) {
setError(e instanceof Error ? e.message : 'Failed to load')
} finally {
setLoading(false)
}
}, [fromStr, toStr, actualsFromStr, pyFromStr, pyToStr, pmFromStr, pmToStr, isCurrentMonth, yesterdayStr, year, month, pyDim])
useEffect(() => { load() }, [load])
useEffect(() => {
if (!modal) { setModalEmps(null); return }
setModalLoad(true)
getDeptDetail(modal.deptId, fromStr, isCurrentMonth ? yesterdayStr : toStr)
.then(r => setModalEmps(r.employees))
.catch(() => setModalEmps([]))
.finally(() => setModalLoad(false))
}, [modal, fromStr, toStr, yesterdayStr, isCurrentMonth])
const prev = () => { if (month === 1) { setYear(y => y - 1); setMonth(12) } else { setMonth(m => m - 1) } }
const next = () => { if (month === 12) { setYear(y => y + 1); setMonth(1) } else { setMonth(m => m + 1) } }
// Actuals cut off at yesterday; remaining days forecast via prior-week same-day actual
const cutoff = isCurrentMonth ? yesterdayStr : toStr
const deptSummary = depts.map((dep, idx) => {
const actualMTD = Object.entries(dep.days)
.filter(([d]) => d >= fromStr && d <= cutoff)
.reduce((s, [, v]) => s + v.cost, 0)
let forecastRem = 0
if (isCurrentMonth) {
// 'rota' method: prefer published rota (or +draft rota if includeUnpublished) for days
// that have it, falling back to the repeat-pattern otherwise — see forecastDayCost.
// 'repeat' (default): unchanged, no scheduled data passed in so it always repeats.
const schedDep = forecastMethod === 'rota' ? scheduled.find(s => s.department_id === dep.department_id) : undefined
for (let day = 1; day <= dim; day++) {
const dateStr = `${monthStr}-${String(day).padStart(2, '0')}`
if (dateStr <= yesterdayStr) continue
forecastRem += forecastDayCost(dateStr, dep.days, schedDep?.days, includeUnpublished).cost
}
}
return {
department_id: dep.department_id,
department_name: dep.department_name,
actual_mtd: actualMTD,
forecast_eom: actualMTD + forecastRem,
color: DEPT_COLORS[idx % DEPT_COLORS.length],
}
}).sort((a, b) => b.forecast_eom - a.forecast_eom)
const totalActual = deptSummary.reduce((s, d) => s + d.actual_mtd, 0)
const totalForecast = deptSummary.reduce((s, d) => s + d.forecast_eom, 0)
const pyTotalWages = pyDepts.reduce((s, d) => s + d.cost, 0)
const pyTotalWagesFull = pyDepts.reduce((s, d) => s + d.costFull, 0)
const prevMonthTotal = prevMonthDepts.reduce((s, d) => s + d.cost, 0)
// MTD row: budget split across the month by each day's share of PY (DOW-matched) sales,
// so a weekend-heavy budget lands more on weekends rather than an even calendar split.
// Falls back to flat day-count proration when PY sales data isn't available.
const yDay = isCurrentMonth ? parseInt(yesterdayStr.slice(8)) : dim
const monthPyTotal = Object.values(pySalesByDay).reduce((s, v) => s + v, 0)
const isBudgetWeighted = monthPyTotal > 0
const mtdFrac = isBudgetWeighted
? Object.entries(pySalesByDay).filter(([d]) => d <= cutoff).reduce((s, [, v]) => s + v, 0) / monthPyTotal
: yDay / dim
const budgetMTD = budget != null ? budget * mtdFrac : null
const varianceMTD = budgetMTD != null ? totalActual - budgetMTD : null
const pctBudgMTD = budgetMTD != null && budgetMTD > 0 ? (totalActual / budgetMTD) * 100 : null
const pctSalesMTD = netSalesMTD > 0 ? (totalActual / netSalesMTD) * 100 : null
// Full month row
const varianceFull = budget != null ? totalForecast - budget : null
const pctBudgFull = budget != null && budget > 0 ? (totalForecast / budget) * 100 : null
const pctSalesFull = netSalesFull > 0 ? (totalForecast / netSalesFull) * 100 : null
function pyPct(current: number, py: number): string {
if (py <= 0 || current <= 0) return ''
const p = ((current - py) / py) * 100
return ` (${p >= 0 ? '+' : ''}${p.toFixed(1)}%)`
}
// Chart: past weeks solid, current/future weeks lighter
type WeekEntry = { label: string; isPast: boolean; [dept: string]: number | boolean | string }
const weeks: WeekEntry[] = []
for (let w = 0; w * 7 < dim; w++) {
const wStart = w * 7 + 1
const wEnd = Math.min(wStart + 6, dim)
const wEndStr = `${monthStr}-${String(wEnd).padStart(2, '0')}`
const isPast = wEndStr <= yesterdayStr
const entry: WeekEntry = { label: `W${w + 1}`, isPast }
for (const dep of deptSummary) {
const srcDep = depts.find(d => d.department_id === dep.department_id)
const schedDep = forecastMethod === 'rota' ? scheduled.find(s => s.department_id === dep.department_id) : undefined
let deptCost = 0
let weekTier: 'rota' | 'repeat' = 'rota'
for (let day = wStart; day <= wEnd; day++) {
const dateStr = `${monthStr}-${String(day).padStart(2, '0')}`
if (dateStr <= cutoff) {
deptCost += srcDep?.days[dateStr]?.cost ?? 0
} else {
const { cost, tier } = forecastDayCost(dateStr, srcDep?.days, schedDep?.days, includeUnpublished)
deptCost += cost
if (tier === 'actual' || tier === 'none') weekTier = 'repeat'
}
}
entry[dep.department_name] = deptCost
entry[`${dep.department_name}__tier`] = weekTier
}
weeks.push(entry)
}
const monthLabel = new Date(year, month - 1, 1).toLocaleDateString('en-GB', { month: 'long', year: 'numeric' })
return (
<div>
<div className="page-header">
<h1 className="page-title">Monthly View</h1>
<button className="btn btn-secondary" onClick={() => downloadExport('monthly', fromStr, toStr)}>
<Download size={14} strokeWidth={1.75} /> CSV
</button>
</div>
<div className="period-nav" style={{ marginBottom: 20 }}>
<button className="btn btn-secondary" onClick={prev}><ChevronLeft size={16} strokeWidth={1.75} /></button>
<span className="period-label">{monthLabel}</span>
<button className="btn btn-secondary" onClick={next} disabled={isCurrentMonth}><ChevronRight size={16} strokeWidth={1.75} /></button>
</div>
{/* ── Summary cards ─────────────────────────────────────────── */}
{isCurrentMonth ? (
<>
<div className="section-row-label">Month to {fmtDisplay(yesterdayStr)}</div>
<div className="summary-grid" style={{ marginBottom: 8 }}>
<div className="summary-card">
<div className="label">Actual MTD</div>
<div className="value">{fmtMoney(totalActual)}</div>
{pyWages != null && <div className="sub">PY MTD {fmtMoney(pyWages)}{pyPct(totalActual, pyWages)}</div>}
</div>
<div className="summary-card">
<div className="label">Budget MTD</div>
<div className="value">{budgetMTD != null ? fmtMoney(budgetMTD) : '—'}</div>
<div className="sub">{isBudgetWeighted ? 'sales-weighted (PY DOW)' : `pro-rata ${yDay}/${dim} days`}</div>
</div>
<div className="summary-card">
<div className="label">% Budget MTD</div>
<div className="value" style={pctBudgMTD != null ? { color: budgetColour(pctBudgMTD) } : {}}>
{pctBudgMTD != null ? fmtDelta(pctBudgMTD) : '—'}
</div>
{varianceMTD != null && (
<div className={`sub ${varianceMTD > 0 ? 'variance-over' : 'variance-under'}`}>
{varianceMTD > 0 ? `+${fmtMoney(varianceMTD)} over` : `${fmtMoney(Math.abs(varianceMTD))} under`}
</div>
)}
</div>
<div className="summary-card">
<div className="label">% Net Sales MTD</div>
<div className="value">{pctSalesMTD != null ? `${pctSalesMTD.toFixed(1)}%` : '—'}</div>
{pyWages != null && pySalesMTD > 0 && (
<div className="sub">PY MTD {((pyWages / pySalesMTD) * 100).toFixed(1)}%</div>
)}
</div>
<div className="summary-card">
<div className="label">Net Sales MTD</div>
<div className="value">{fmtMoney(netSalesMTD)}</div>
{pySalesMTD > 0 && <div className="sub">PY {fmtMoney(pySalesMTD)}{pyPct(netSalesMTD, pySalesMTD)}</div>}
</div>
</div>
<div className="section-row-label" style={{ display: 'flex', justifyContent: 'space-between', alignItems: 'center' }}>
<span>Full month forecast</span>
{forecastMethod === 'rota' && (
<label
style={{ display: 'flex', alignItems: 'center', gap: 8, cursor: 'pointer', fontSize: 12, fontWeight: 400, color: 'var(--text-muted)' }}
title="Only affects days with zero published shifts so far — those days use draft rota cost instead of falling back to a repeated estimate. A day with at least one published shift already uses that day's own rota cost (plus draft cost too, if this is checked) — it never blends with, or falls back to, a repeated day."
>
<input type="checkbox" checked={includeUnpublished} onChange={e => setIncludeUnpublished(e.target.checked)} />
Include unpublished shifts in forecast
</label>
)}
</div>
<div className="summary-grid" style={{ marginBottom: 20 }}>
<div className="summary-card">
<div className="label">Forecast EOM</div>
<div className="value">{fmtMoney(totalForecast)}</div>
{pyWagesFull != null && <div className="sub">PY {fmtMoney(pyWagesFull)}{pyPct(totalForecast, pyWagesFull)}</div>}
</div>
<div className="summary-card">
<div className="label">Monthly Budget</div>
<div className="value">{budget != null ? fmtMoney(budget) : '—'}</div>
</div>
<div className="summary-card">
<div className="label">% Budget (Forecast)</div>
<div className="value" style={pctBudgFull != null ? { color: budgetColour(pctBudgFull) } : {}}>
{pctBudgFull != null ? fmtDelta(pctBudgFull) : '—'}
</div>
{varianceFull != null && (
<div className={`sub ${varianceFull > 0 ? 'variance-over' : 'variance-under'}`}>
{varianceFull > 0 ? `+${fmtMoney(varianceFull)} over` : `${fmtMoney(Math.abs(varianceFull))} under`}
</div>
)}
</div>
<div className="summary-card">
<div className="label">% Net Sales (Forecast)</div>
<div className="value">{pctSalesFull != null ? `${pctSalesFull.toFixed(1)}%` : '—'}</div>
{pyWagesFull != null && pySalesFull > 0 && (
<div className="sub">PY {((pyWagesFull / pySalesFull) * 100).toFixed(1)}%</div>
)}
</div>
<div className="summary-card">
<div className="label">Net Sales (Forecast)</div>
<div className="value">{fmtMoney(netSalesFull)}</div>
{pySalesFull > 0 && <div className="sub">PY {fmtMoney(pySalesFull)}{pyPct(netSalesFull, pySalesFull)}</div>}
</div>
</div>
</>
) : (
<div className="summary-grid" style={{ marginBottom: 20 }}>
<div className="summary-card">
<div className="label">Actual</div>
<div className="value">{fmtMoney(totalActual)}</div>
{pyWagesFull != null && <div className="sub">PY {fmtMoney(pyWagesFull)}{pyPct(totalActual, pyWagesFull)}</div>}
</div>
<div className="summary-card">
<div className="label">Monthly Budget</div>
<div className="value">{budget != null ? fmtMoney(budget) : '—'}</div>
</div>
<div className="summary-card">
<div className="label">% Budget</div>
<div className="value" style={pctBudgFull != null ? { color: budgetColour(pctBudgFull) } : {}}>
{pctBudgFull != null ? fmtDelta(pctBudgFull) : '—'}
</div>
{varianceFull != null && (
<div className={`sub ${varianceFull > 0 ? 'variance-over' : 'variance-under'}`}>
{varianceFull > 0 ? `+${fmtMoney(varianceFull)} over` : `${fmtMoney(Math.abs(varianceFull))} under`}
</div>
)}
</div>
<div className="summary-card">
<div className="label">% Net Sales</div>
<div className="value">{pctSalesFull != null ? `${pctSalesFull.toFixed(1)}%` : '—'}</div>
{pyWagesFull != null && pySalesFull > 0 && (
<div className="sub">PY {((pyWagesFull / pySalesFull) * 100).toFixed(1)}%</div>
)}
</div>
<div className="summary-card">
<div className="label">Net Sales</div>
<div className="value">{fmtMoney(netSalesFull)}</div>
{pySalesFull > 0 && <div className="sub">PY {fmtMoney(pySalesFull)}{pyPct(netSalesFull, pySalesFull)}</div>}
</div>
</div>
)}
{loading && <div className="state-center">Loading</div>}
{error && <div className="state-center" style={{ color: '#dc2626' }}>{error}</div>}
{!loading && !error && (
<>
<div className="card">
<div className="card-title">
Weekly Breakdown{isCurrentMonth ? (forecastMethod === 'rota' ? ' (rota-informed forecast shaded, repeat-pattern lighter)' : ' (forecast shaded)') : ''}
</div>
<ResponsiveContainer width="100%" height={260}>
<BarChart data={weeks} margin={{ top: 4, right: 16, left: 16, bottom: 0 }}>
<XAxis dataKey="label" tick={{ fontSize: 12 }} />
<YAxis tickFormatter={v => `£${Math.round(Number(v) / 1000)}k`} tick={{ fontSize: 11 }} width={55} />
<Tooltip formatter={(v: unknown) => fmtMoney(Number(v))} />
<Legend itemSorter={item => -deptSummary.findIndex(dep => dep.department_name === item.dataKey)} />
{deptSummary.map(dep => (
<Bar key={dep.department_id} dataKey={dep.department_name} stackId="a" fill={dep.color}>
{weeks.map((w, i) => {
const opacity = w.isPast ? 1 : (w[`${dep.department_name}__tier`] === 'rota' ? 0.7 : 0.45)
return <Cell key={i} fill={dep.color} opacity={opacity} />
})}
</Bar>
))}
</BarChart>
</ResponsiveContainer>
</div>
<div className="card">
<table className="data-table">
<thead>
<tr>
<th>Department</th>
<th className="right">{isCurrentMonth ? 'Actual MTD' : 'Actual'}</th>
{isCurrentMonth && <th className="right">Forecast EOM</th>}
<th className="right">% of Total</th>
<th className="right">vs PY</th>
<th className="right">vs Prev</th>
<th className="right">Budget</th>
<th className="right">% Budget</th>
<th className="right">Variance</th>
</tr>
</thead>
<tbody>
{deptSummary.map(dep => {
const displayCost = isCurrentMonth ? dep.forecast_eom : dep.actual_mtd
const totalDisplay = isCurrentMonth ? totalForecast : totalActual
const depBudg = budget != null && (deptPcts[dep.department_id] ?? 0) > 0
? budget * (deptPcts[dep.department_id] / 100)
: null
const dp = depBudg != null && depBudg > 0 ? (displayCost / depBudg) * 100 : null
const dv = depBudg != null ? displayCost - depBudg : null
const depOfTotal = totalDisplay > 0 ? (displayCost / totalDisplay) * 100 : null
// PY: compare actual_mtd vs PY MTD for current month; actual vs PY full for past months
const pyDept = pyDepts.find(p => p.id === dep.department_id)
const pyCost = pyDept ? (isCurrentMonth ? pyDept.cost : pyDept.costFull) : null
const pyDelta = pyCost != null && pyCost > 0 ? ((dep.actual_mtd - pyCost) / pyCost) * 100 : null
// Prev month: compare actual_mtd vs prev month full total per dept
const pmDept = prevMonthDepts.find(p => p.id === dep.department_id)
const pmCost = pmDept && pmDept.cost > 0 ? pmDept.cost : null
const pmDelta = pmCost != null ? ((dep.actual_mtd - pmCost) / pmCost) * 100 : null
return (
<tr key={dep.department_id} style={{ cursor: 'pointer' }}
onClick={() => setModal({ deptId: dep.department_id, deptName: dep.department_name })}>
<td>
<span style={{ display: 'inline-block', width: 10, height: 10, borderRadius: '50%', background: dep.color, marginRight: 8 }} />
{dep.department_name}
</td>
<td className="right">{fmtMoney(dep.actual_mtd)}</td>
{isCurrentMonth && <td className="right">{fmtMoney(dep.forecast_eom)}</td>}
<td className="right" style={{ color: 'var(--text-muted)' }}>
{depOfTotal != null ? `${depOfTotal.toFixed(1)}%` : '—'}
</td>
<td className="right">
{pyDelta != null
? <span className={pyDelta > 0 ? 'variance-over' : 'variance-under'}>{pyDelta > 0 ? '+' : ''}{pyDelta.toFixed(1)}%</span>
: '—'}
</td>
<td className="right">
{pmDelta != null
? <span className={pmDelta > 0 ? 'variance-over' : 'variance-under'}>{pmDelta > 0 ? '+' : ''}{pmDelta.toFixed(1)}%</span>
: '—'}
</td>
<td className="right">{depBudg != null ? fmtMoney(depBudg) : '—'}</td>
<td className="right">
{dp != null ? <span className={`pct-badge ${pctClass(dp)}`}>{fmtDelta(dp)}</span> : '—'}
</td>
<td className="right">
{dv != null && <span className={dv > 0 ? 'variance-over' : 'variance-under'}>{dv > 0 ? '+' : ''}{fmtMoney(dv)}</span>}
</td>
</tr>
)
})}
<tr className="total-row">
<td>Total</td>
<td className="right">{fmtMoney(totalActual)}</td>
{isCurrentMonth && <td className="right">{fmtMoney(totalForecast)}</td>}
<td className="right">100%</td>
<td className="right">
{(() => {
const pyBase = isCurrentMonth ? pyTotalWages : pyTotalWagesFull
if (pyBase <= 0) return '—'
const d = ((totalActual - pyBase) / pyBase) * 100
return <span className={d > 0 ? 'variance-over' : 'variance-under'}>{d > 0 ? '+' : ''}{d.toFixed(1)}%</span>
})()}
</td>
<td className="right">
{(() => {
if (prevMonthTotal <= 0) return '—'
const d = ((totalActual - prevMonthTotal) / prevMonthTotal) * 100
return <span className={d > 0 ? 'variance-over' : 'variance-under'}>{d > 0 ? '+' : ''}{d.toFixed(1)}%</span>
})()}
</td>
<td className="right">{budget != null ? fmtMoney(budget) : '—'}</td>
<td className="right">
{pctBudgFull != null ? <span className={`pct-badge ${pctClass(pctBudgFull)}`}>{fmtDelta(pctBudgFull)}</span> : '—'}
</td>
<td className="right">
{varianceFull != null && <span className={varianceFull > 0 ? 'variance-over' : 'variance-under'}>{varianceFull > 0 ? '+' : ''}{fmtMoney(varianceFull)}</span>}
</td>
</tr>
</tbody>
</table>
{showOncosts && <p className="footnote">Includes estimated employer on-costs. Final payroll figures are in Sage.</p>}
</div>
{pyDepts.length > 0 && (
<div className="card">
<button className="py-collapse-toggle" onClick={() => setPyTableOpen(o => !o)}>
{pyTableOpen
? <ChevronDown size={14} strokeWidth={1.75} />
: <ChevronRight size={14} strokeWidth={1.75} />}
{isCurrentMonth ? 'PY MTD' : 'PY'} Dept Breakdown ({pyFromStr.slice(0, 7)})
</button>
{pyTableOpen && (
<table className="data-table" style={{ marginTop: 12 }}>
<thead>
<tr>
<th>Department</th>
<th className="right">{isCurrentMonth ? 'PY MTD' : 'PY'} Wages</th>
<th className="right">% of Total</th>
<th className="right">% Net Sales</th>
</tr>
</thead>
<tbody>
{pyDepts.map(dep => {
const ofTotal = pyTotalWages > 0 ? (dep.cost / pyTotalWages) * 100 : null
const ofSales = pySalesMTD > 0 ? (dep.cost / pySalesMTD) * 100 : null
return (
<tr key={dep.id}>
<td>{dep.name}</td>
<td className="right">{fmtMoney(dep.cost)}</td>
<td className="right" style={{ color: 'var(--text-muted)' }}>{ofTotal != null ? `${ofTotal.toFixed(1)}%` : '—'}</td>
<td className="right">{ofSales != null ? `${ofSales.toFixed(1)}%` : '—'}</td>
</tr>
)
})}
<tr className="total-row">
<td>Total</td>
<td className="right">{fmtMoney(pyTotalWages)}</td>
<td className="right">100%</td>
<td className="right">{pySalesMTD > 0 ? `${((pyTotalWages / pySalesMTD) * 100).toFixed(1)}%` : '—'}</td>
</tr>
</tbody>
</table>
)}
</div>
)}
</>
)}
{modal && (
<DeptDetailModal
deptName={modal.deptName}
period={isCurrentMonth ? `MTD to ${fmtDisplay(yesterdayStr)}` : monthLabel}
employees={modalEmps}
loading={modalLoad}
onClose={() => setModal(null)}
/>
)}
</div>
)
}