B- AREA From Oct-20

S.R. NO. Description Percentage S/G W/O(Arms) S/G(Arms) S/ Super Viser

1 Basic + VDA (One Day) - 707.00 777.00 940.31
2 Basic + VDA (26 Day) - 18,382.00 20,202.00 24,448.06
3 ESI 3.25% of Basic + VDA - 656.57 794.56
4 EPF 12% of 15000 1,800.00 1,800.00 1,800.00
5 EDLI 0.5% of 15000 75.00 75.00 75.00
6 ADM Charges 0.5% OF 15000 75.00 75.00 75.00
7 Bonus 8.33% of Basic+VDA 1,531.22 1,682.83 2,036.52
8 Uniform Allow. 5% of Basic+VDA 919.10 1,010.10 1,222.40
9 Washing Allow. 3% of Basic+VDA 551.46 606.06 733.44

10 HRA 16% of Basic+VDA OR RS: 3600 (Wich ever is 3,600.00 3,600.00 3,911.69
higher)
11 ESI On HRA 3.25% of HRA - 117.00 127.13
12 TOTAL SR NO. (2 TO 11) 26,933.78 29,824.55 35,223.81

13 Reliever Chrgs. (4/5 Days) 1/6 OF ROW NO 12 4,488.96 4,970.76 5,870.63

14 Total Cost/ Head TOTAL OF ROW NO 12+13 31,422.74 34,795.31 41,094.44

15 Service Chrgs. 14% OF ROW NO 14 4,399.18 4,871.34 5,753.22
16 Final Total TOTAL OF ROW NO 14+15 35,821.93 39,666.65 46,847.67
 C- AREA FROM Oct-22
S.R. NO. Description Percentage S/G W/O(Arms) S/ Super Viser
1 Basic + VDA (One Day) - 671.00 892.43
2 Basic + VDA (26 Day) - 17,446.00 23,203.18
3 ESI 3.25% of Basic + VDA 567.00 -
4 EPF 12% 2,093.52 2,784.38
5 EDLI 0.50% 87.23 116.02
6 ADM Charges 0.50% 87.23 116.02
7 Bonus 8.33% of Basic+VDA 1,453.25 __
8 Uniform Allow. 5% of Basic+VDA 872.30 1,160.16
9 Washing Allow. 3% of Basic+VDA 523.38 696.10

10 HRA 8% of Basic+VDA OR RS: 1800 (Wich ever is 1,800.00 1,856.25

higher)
11 ESI On HRA 3.25% of HRA 58.50 __
12 TOTAL SR NO. (2 TO 11) 24,988.41 29,932.10

13 Reliever Chrgs. (4/5 Days) 1/6 OF ROW NO 12 4,164.73 4,988.68

14 Total Cost/ Head TOTAL OF ROW NO 12+13 29,153.14 34,920.79

15 Service Chrgs. 10% OF ROW NO 14 2,915.31 3,492.08
16 Final Total TOTAL OF ROW NO 14+15 32,068.46 38,412.86
Final Inclusive of GST 37,840.78 45,327.18