TRIPLE A SECURITY AGENCY, INC.

209 Menlo St., Brgy 33 Zone 03 San Isidro, Pasay City

Tel. Nos. 521-04-05 / 523-97-53

PROPOSED COST DISTRIBUTION PER MONTH

NEW WAGE ORDER NO. NCR 22 effective November 22, 2018
SSS Contribution effective January 01, 2021
Philhealth Contribution effective January 01, 2020

12 HOURS
DAYS WORKED PER WEEK 5 DAYS 6 DAYS 7 DAYS
DS NS DS NS DS NS
NO. OF DAYS/YEAR 261 261 313 313 393.50 393.50
NEW DAILY WAGE 537.00 537.00 537.00 537.00 537.00 537.00

Ave. Pay/Month (BDW x (261/ 313/ 393.50) days / 12 mos.) 11,679.75 11,679.75 14,006.75 14,006.75 17,609.13 17,609.13
Night Differential Pay (BMW x 10%) - 1,167.98 - 1,400.68 - 1,760.91
OVERTIME 7,709.31 7,709.31 9,163.68 9,163.68 11,130.00 11,130.00
AMOUNT DIRECTLY TO GUARD 19,389.06 20,557.03 23,170.43 24,571.11 28,739.12 30,500.03

13th Month Pay (BDW x (246/298/365)) 917.38 917.38 1,111.29 1,111.29 1,361.15 1,361.15
5 days incentive Pay (BDW x 5 / 12 mos.) 223.75 223.75 223.75 223.75 223.75 223.75
Uniform 100.00 100.00 100.00 100.00 100.00 100.00
AMOUNT DIRECTLY TO GUARD 20,630.18 21,798.16 24,605.47 26,006.15 30,424.02 32,184.93

Retirement Contribution 1,006.88 1,006.88 1,006.88 1,006.88 1,006.88 1,006.88

SSS Premium 1,657.50 1,742.50 1,912.50 2,082.50 2,125.00 2,125.00
Philhealth Contribution 175.20 175.20 210.10 210.10 264.14 264.14
EC 30.00 30.00 30.00 30.00 30.00 30.00
Pag-ibig Fund 100.00 100.00 100.00 100.00 100.00 100.00
AMOUNT TO GOV'T IN FAVOR TO GUARD 2,969.57 3,054.57 3,259.48 3,429.48 3,526.01 3,526.01

A. TOTAL AMOUNT TO GUARD & GOV'T 23,599.75 24,852.73 27,864.95 29,435.62 33,950.03 35,710.94

B. AGENCY FEE 4,719.95 4,970.55 5,572.99 5,887.12 6,790.01 7,142.19

C. VALUE ADDED TAX 566.39 596.47 668.76 706.45 814.80 857.06

MINIMUM CONTRACT RATE 28,886.10 30,419.74 34,106.70 36,029.20 41,554.84 43,710.19

8 HOURS
DAYS WORKED PER WEEK 5 DAYS 6 DAYS 7 DAYS
DS NS DS NS DS NS
NO. OF DAYS/YEAR 261 261 313 313 393.50 393.50
NEW DAILY WAGE 537.00 537.00 537.00 537.00 537.00 537.00

Ave. Pay/Month (BDW x (261/ 313/ 393.50) days / 12 mos.) 11,679.75 11,679.75 14,006.75 14,006.75 17,609.13 17,609.13
Night Differential Pay (BMW x 10%) - 1,167.98 - 1,400.68 - 1,760.91
AMOUNT DIRECTLY TO GUARD 11,679.75 12,847.73 14,006.75 15,407.43 17,609.13 19,370.04

13th Month Pay (BDW x (246/298/365)) 917.38 917.38 1,111.29 1,111.29 1,361.15 1,361.15
5 days incentive Pay (BDW x 5 / 12 mos.) 223.75 223.75 223.75 223.75 223.75 223.75
Uniform 100.00 100.00 100.00 100.00 100.00 100.00
AMOUNT DIRECTLY TO GUARD 12,920.88 14,088.85 15,441.79 16,842.47 19,294.02 21,054.93

Retirement Contribution 1,006.88 1,006.88 1,006.88 1,006.88 1,006.88 1,006.88

SSS Premium 977.50 1,105.00 1,190.00 1,317.50 1,487.50 1,657.50
Philhealth Contribution 175.20 175.20 210.10 210.10 264.14 264.14
EC 10.00 10.00 10.00 30.00 30.00 30.00
Pag-ibig Fund 100.00 100.00 100.00 100.00 100.00 100.00
AMOUNT TO GOV'T IN FAVOR TO GUARD 2,269.57 2,397.07 2,516.98 2,664.48 2,888.51 3,058.51

A. TOTAL AMOUNT TO GUARD & GOV'T 15,190.45 16,485.92 17,958.77 19,506.94 22,182.53 24,113.45

B. AGENCY FEE 3,038.09 3,297.18 3,591.75 3,901.39 4,436.51 4,822.69

C. VALUE ADDED TAX 364.57 395.66 431.01 468.17 532.38 578.72

MINIMUM CONTRACT RATE 18,593.11 20,178.77 21,981.53 23,876.50 27,151.42 29,514.86