Heads Particulars Amount

Attorney Legal Consultation 0

TrustForte Educational Evaluation 0
U.S.C.I.S. Application Filing Fee 0
U.S.C.I.S. Workforce Training Fee 0
U.S.C.I.S. Fraud Prevention 0

Total Visa Cost 0

Has Candidate Completed ONE
year ? INPUT: (Y =1; N = 0) 1
Visa Term Remaining (Years -
Rounded) INPUT (1,2,3) 1
Visa Cost for Calculation 0
Hour Per Year [ NET] 1930
Proposed RATIO
Candidate XDuce
80% 20%

Payroll Tax : INPUT in the

Next Field 15

XDuce
 Benefits Premium (Month) Amt Per Payroll
Medical 416.13
Dental 14.79
Life 17
Vision 10.45
Total 458 211.56

Per Hour 2.64

Dependents Premium (Month) Amt Per Payroll

Medical 0 0.00
Dental 0 0.00
Vision 0 0.00
Total 0% 0.00

Hourly Rate
BILL RATE (INPUT) $ 100.00 EMPLOYEE
RATIO SPLIT $ 80.00
Visa Contribution $ -
Avail for Payroll $ 80.00
PAYROLL Tax
Contribution (%) 12%
Payroll Tax Amt $ 8.57 Amt Per Payroll
Rate for Payroll $ 71.43 $ 5,714.29 Payroll Amt

Insurance (Employee) $ 2.12 $ 169.24 Payroll Insurance

Insurance
(Dependent)

Taxable Payroll
Taxable Rate $ 69.31 $ 5,545.04 Amt
 INDICATORS
Will vary on the basis of Age, No. of Dependant
With 100% Payroll Tax Emplyee's Responsibility
% Input Ratio %

Annual Salary
$ 148,571.43
Heads Particulars Amount
Pasricha & Patel Legal Consultation 1,100
TrustForte Educational Evaluation 65
U.S.C.I.S. Application Filing Fee 325
U.S.C.I.S. Workforce Training Fee 750
U.S.C.I.S. Fraud Prevention 500

Total 2,740.00
70% 1918

Hourly Rate
Total Earnings based 2000 Hrs $ 200,000.00 BILL RATE (INPUT) $100.00
70% $ 140,000.00 Per Hour $ 70.00
Gross Earnings $ 140,000.00 $ 70.00
Taxable Earnings $ 134,616.67 $ 67.31
Benefits Premium (Month) Amt Per Payroll
Medical 526.66 170.15
Dental 26.3 8.50
Life 17 5.49 %
Vision 10 3.23
Total 70% 187.37

Dependents Premium (Month) Amt Per Payroll

Medical 1069.71 493.71

Dental 22.55 10.41
Vision 16.34 7.54
Total 100% 511.66

Yearly (26 Pay check) $ 5,383.33

Company Benefits
Per hour based on 2000 hours $ 2.69
INDICATORS
Will vary on the basis of Age, No. of Dependant
With 100% Payroll Tax Company's Responsibility
Input Ratio %