Beruflich Dokumente
Kultur Dokumente
GENERAL MANAGER
Value in Rupees
PARTICUALRS Jan'04 Feb'04 Mar'04 Apr'04 May'04 Jun'04 Jul'04 Aug'04 Sep'04 Oct'04 Nov'04 Dec'04 TOTAL
Consultants
We have filled up 13 positions in last year (4 exe & 9 staff) (6 thru consultants & 7 thru referals & Data Base)
Ave. salary of Staff = Rs.6500/- x 15 % hike = 7475/- x 12 = 89700/- x 8.33 % =7472 x 9 positions = 67248 X 45 % thru consultans = Rs.30260/- 30260
Ave. salary of exe. = Rs.12125/- x 15 % hike = 13,945/- x 12 = 167340 x 8.33 % = 13939 x 4 positions =55757 x 45 % thru consultans = Rs.25090 25090
Naukri.com
TOTAL 64350
HUMAN RESOURCES
GUEST HOUSE MAINTENANCE
Value in Rupees
PARTICULARS Jan'04 Feb'04 Mar'04 Apr'04 May'04 Jun'04 Jul'04 Aug'04 Sep'04 Oct'04 Nov'04 Dec'04 TOTAL
Eldams 21300 21300 21300 21300 21300 21300 21300 21300 21300 21300 21300 21300 255600
RENT
EB 2500
Tele 2000
Caretaker 8000
Tax 3000
Water Tax 300
Flat Maintenance 2500
Food, Laundry etc 3000
West 11710 11710 11710 11710 11710 11710 11710 11710 11710 11710 11710 11710 140520
Rent 8000
EB 2000
Tele 1500
Cable 210
East 23650 23650 23650 23650 23650 23650 23650 23650 23650 23650 23650 23650 283800
Rent 10000
EB 4000
Tele 5000
Caretaker 3000
Watchman 1500
Cable 210
679920
TOTAL
HUMAN RESOURCES
Company Vehicles
Value in Rupees
No. of
PARTICULARS Jan'04 Feb'04 Mar'04 Apr'04 May'04 Jun'04 Jul'04 Aug'04 Sep'04 Oct'04 Nov'04 Dec'04 TOTAL
vehicles
No. of Lancers 1
Diesal 36512 36512 36512 36512 36512 36512 36512 36512 36512 36512 36512 36512 36512 438144
Others
TOTAL 740644
18000/- for one
Present Rates qualis (4 tyres) x 3
Diesal 27.00 qualis + 1 lancer =
Petrol 41.50 72000/-
Expecting 12 % hike in the next year.
300 liters per vehicle per month x 3 vehicles = 900 litters pm x Rs.27/- = 24,300/- per month x 12 % hike = Rs.27216/- per month
200 liters per vehicle per month x 1 vehicle = Rs.41,50 = Rs.8,300/- pm x 12 % hike = Rs.9296/- per month
A11: Tax only for qualis + Rs.18000/- x 3 per year = 54,000/-
439346
TOTAL
Rs.20 x 500 locks per month Rs.40/- x 1000 emp 1050 meals X Rs.20/-.
consumption = 40 & Rs.80/- x 300
packs horliks, 20 others = 64,000/-
packs Bournvita, 12
packs coffee & 12
packs Tea.
per packet may have 85 units x 84 packs = 7140 units per month / 60 employees per day & 10 visitors per day x 2 x 26 = 3640 cups / 7140
units = 1.96 times per day / Rs.14508/- = Rs.3.98/- per cup.
A10: 1050 meals X Rs.20/-.
A14: per month consumption = 40 packs horliks, 20 packs Bournvita, 12 packs coffee & 12 packs Tea.
PARTICULARS Jan'04 Feb'04 Mar'04 Apr'04 May'04 Jun'04 Jul'04 Aug'04 Sep'04 Oct'04 Nov'04 Dec'04 TOTAL
CL Packing 4
CL Cutting 4
Head Count 1100 1100 1100 1100 1100 1100 1100 1100 1100 1100 1100 1100 13200
Meals 26400 26400 29700 25300 27500 28600 29700 27500 28600 23100 27500 28600 328900 4275700
Tea / Coffee 52800 52800 59400 50600 55000 57200 59400 55000 57200 46200 55000 57200 657800 1282710
Biscuits 75600 75600 85050 72450 78750 81900 85050 78750 81900 66150 78750 81900 941850 941850
TOTAL 6520110
A13:
1100 emp x 2 times x 24 days x Rs. 1.95/- = Rs.102960/-
Drinking Water 36764 36764 36764 36764 36764 36764 36764 36764 36764 36764 36764 36764 441168
441168
TOTAL
HUMAN RESOURCES
TRANSPORT
Value in Rupees
No. of
PARTICULARS Jan'04 Feb'04 Mar'04 Apr'04 May'04 Jun'04 Jul'04 Aug'04 Sep'04 Oct'04 Nov'04 Dec'04 TOTAL
vehicles
No. of Vehicles 44
No. of Buses 6 351720 351720 351720 351720 351720 351720 351720 351720 351720 351720 351720 351720 4220640
No. of Vans 38 765130 765130 765130 765130 765130 765130 765130 765130 765130 765130 765130 765130 9181560
Vans
Buses
Others
TOTAL 13402200
Fuel
Expecting 12 % hike in the next year.
16,639/- + 12 % = 18635.68 + 1500 = 20,135/- X 38 vans (17 emp. Per Van) = 648 employees
49661 + 12 % = 55620.32 + 3000 = 58,620/- x 6 buses (60 emp. Per bus) = 360 employees = 1008 employees.
HUMAN RESOURCES
UNIFORM EXPENSES
Value in Rupees
PARTICULARS No.of Men Rate Jan'04 Feb'04 Mar'04 Apr'04 May'04 Jun'04 Jul'04 Aug'04 Sep'04 Oct'04 Nov'04 Dec'04 TOTAL
Uniform 2 sets with chappals 1050
542940
TOTAL
Cloths
Aprons - 930 emplooyees x 3.25 meters per set x 2 sets = 6.50 meters = 6045 meters x Rs.56/- = Rs.3,38,520/-
Coats - 40 employees x 2.75 meters per set x 2 sets = 5.5 meters = 220 meters x Rs.95/- = Rs.20,900/-
Pants - 30 employees x 1.30 meters per set x 2 sets = 2.6 meters = 78 meters x Rs.115/- = Rs.8970/-
Shirts - 30 employees x 2 meters x 2 sets = 4 meters = 120 meters x Rs.55/- = Rs.6600/-
Stiching Charges
Aprons - 1860 nos x Rs.50/- = 93000/-
Coats - 80 nos x Rs.100/- = 8000/-
Pants - 60 nos x Rs.110/- = 6600/-
Shirts - 60 nos x Rs.55/- = 3300/-
HUMAN RESOURCES
MEDICAL EXPENSES
Value in Rupees
PARTICULARS Jan'04 Feb'04 Mar'04 Apr'04 May'04 Jun'04 Jul'04 Aug'04 Sep'04 Oct'04 Nov'04 Dec'04 TOTAL
Medical Expenses 20000 20000 20000 20000 20000 20000 20000 20000 20000 20000 20000 20000 240000
Medicine 12000
Doctor 6000
Bethestha & JJ Xray 2000
Disposable covers 3000 3000 3000 3000 3000 3000 3000 3000 3000 3000 3000 3000 36000
Liquod detol dispensor 100 100 100 100 100 100 100 100 100 100 100 100 1200
Note Books: Doctor Pads 300 300 300 300 300 300 300 300 300 300 300 300 3600 10 pads per month X
Rs.30 = 300/- pm.
Small containers 600 600 600 600 600 600 600 600 600 600 600 600 7200
Ruled Note 96.25 96.25 96.25 96.25 96.25 96.25 96.25 96.25 96.25 96.25 96.25 96.25 1155 Rs.19.25 x 5 note
books per month
Rooms Spray 95 95 95 95 95 95 95 95 95 95 95 95 1140
Laundry 400 400 400 400 400 400 400 400 400 400 400 400 4800
Spot light 1260
Infra Red Lamp 500
Ambu Bag 275
I V Stant SS Roling Type 2 nos 2600
Oxygen Cylinder with Mask 6750
A17: Rs.95/- x 1 pm
HUMAN RESOURCES
VISITOR'S EXPENSES
Value in Rupees
PARTICULARS Jan'04 Feb'04 Mar'04 Apr'04 May'04 Jun'04 Jul'04 Aug'04 Sep'04 Oct'04 Nov'04 Dec'04 TOTAL
Visitors (Buyers & Auditors etc) 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 12000
EXCLUDING LUNCH AND GIFT
12000
TOTAL
HUMAN RESOURCES
House Keeping
Value in Rupees
PARTICULARS No.of Men Rate Jan'04 Feb'04 Mar'04 Apr'04 May'04 Jun'04 Jul'04 Aug'04 Sep'04 Oct'04 Nov'04 Dec'04 TOTAL
House Keepers 17 104690 104690 104690 104690 104690 104690 104690 104690 104690 104690 104690 104690 1256280
1E+06
TOTAL
HUMAN RESOURCES
STAFF TRAINING
Value in Rupees
COURSE PARTICIPANTS Jan'04 Feb'04 Mar'04 Apr'04 May'04 Jun'04 Jul'04 Aug'04 Sep'04 Oct'04 Nov'04 Dec'04 TOTAL
Managers &
Management Development Programmes Exe. 100000
Staff
Soft Skills Development Programmes 57500
Rs.1250/- per person x 46 employees = Rs.57,500/-
157500
TOTAL
DEPT :
Local Conveyance expenses
Value in Rupees
PARTICUALRS Jan'04 Feb'04 Mar'04 Apr'04 May'04 Jun'04 Jul'04 Aug'04 Sep'04 Oct'04 Nov'04 Dec'04 TOTAL
Local Conveyance 500 500 500 500 500 500 500 500 500 500 500 500 6000
TOTAL 6000
DEPT :HR
Legal & Professional Fee
Value in Rupees
PARTICUALRS Jan'04 Feb'04 Mar'04 Apr'04 May'04 Jun'04 Jul'04 Aug'04 Sep'04 Oct'04 Nov'04 Dec'04 TOTAL
TOTAL 2500
HUMAN RESOURCES
SECURITY AGENCY FEES
Value in Rupees
PARTICULARS No.of Men Rate Jan'04 Feb'04 Mar'04 Apr'04 May'04 Jun'04 Jul'04 Aug'04 Sep'04 Oct'04 Nov'04 Dec'04 TOTAL
Security Guard 14 4540 63560 63560 63560 63560 63560 63560 63560 63560 63560 63560 63560 63560 762720
Lady Guard 2 3025 6050 6050 6050 6050 6050 6050 6050 6050 6050 6050 6050 6050 72600
Asst.Security Officer 2 6600 13200 13200 13200 13200 13200 13200 13200 13200 13200 13200 13200 13200 158400
Sec.Points
Security Office - ASO 1 X2
SG (Roming & canteen) 1 X2
Main Entrance-LG 1 X2
II Floor Lift/Ramp area-SG 2 X2
Switch Room-SG 1 X2
III floor-SG 2 X2
New Area 1 X2
993720
TOTAL 49686 5 % discount
Old rate Rs.2750/- x
10 % hike =
944034 total
old rate Rs.6000/- x old rate Rs.4125/- x
Rs.3025/- per
10 % hike = 6600/- 10 % hike =
person
pm per person. Rs.4540/- per person
Operators
Quality Training Programmes
1050 x 15 % + =160 SMO's * 325 per head= 52,000/-
52000
First Aid for 30 employees All Employees 6000
Fire Fighting - for 120 employees 26000
106500
TOTAL
DEPT :HR
Books, Journals & Periodicals
Value in Rupees
PARTICUALRS Jan'04 Feb'04 Mar'04 Apr'04 May'04 Jun'04 Jul'04 Aug'04 Sep'04 Oct'04 Nov'04 Dec'04 TOTAL
Daily, Weekly & Monthlie 350 350 350 350 350 350 350 350 350 350 350 350 4200
TOTAL 87300
DEPT :HR
STATIONERY
Annual
require
ment
TOTAL ###
DEPT :HR
Canteen - Consumables
Annual
require
ment
TOTAL 68941.60
DEPT :
Xerox
Value in Rupees
PARTICUALRS Jan'04 Feb'04 Mar'04 Apr'04 May'04 Jun'04 Jul'04 Aug'04 Sep'04 Oct'04 Nov'04 Dec'04 TOTAL
Xerox 0
Form 3A 0
7300
2190
TOTAL 2190