Date Revenue Cost of Good Sold

Jan-19 25,000 23,000

Feb-19 65,000 24,000
Mar-19 50,000 35,000
Apr-19 62,000 25,000
May-19 50,000 10,000
Jun-19 23,650 12,000
Jul-19 28,950 28,000 GROSS PROFIT 303,634
Aug-19 92,580 65,000
Sep-19 67,802 50,000
Oct-19 52,000 15,000
Nov-19 98,652 35,000
Dec-19 100,000 90,000
715,634 412,000

Time Unit Production

1 Year 25000 1 YEAR 12 MONTHS
3 Months 6,250
1 HOUR 60 Minutes
Time Unit Production
4 hour 600 1 hour 150
30 Minutes ? 30 Minutes 75
SALARY SHEET
YEARLY BASIC SALARY ALLOWANCES

MEDICAL
NAME BASIC SALARY FUEL ALLOWANCE RENTAL ALLOWANCE GROSS TOTAL
ALLOWANCE

FASIH 480,000 120,000 300,000 72,000 972,000

AUZA 360,000 120,000 300,000 72,000 852,000
HAREEM 360,000 120,000 300,000 72,000 852,000
SAKINA 1,200,000 120,000 300,000 72,000 1,692,000
NAZIA 360,000 120,000 300,000 72,000 852,000
-
-
-
 PENSION NET
LEAVES BONUS
FUND - EOBI SALARY

25,000 2,500 12,000 956,500

25,000 1,200 2,500 828,300
25,000 5,600 24,000 845,400
25,000 2,000 65,000 1,730,000
25,000 1,200 25,000 850,800
 10% INCREASE CAN BE DONE FOR BASIC SALARY, ALLOWANCE OR BONUS

NAME 2019 2020 2021 2022 2023 2024 2025 2026

FASIH 25,000 27,500 30,250 33,275 36,602.50 40,263 44,289 48,718

27,500 THIS IS TO CALCULATE LEAVE

NAME 1/1/2019 1/2/2019 1/3/2019 1/4/2019 1/5/2019 1/6/2019 1/7/2019 1/8/2019
FASIH 2,500 0 2,500 2,500 2,500 2,500 2,500 2,500

LIKE
1 MONTH 250,000
1 DAY 2500
LEAVE 1
SALARY 247,500
 2027 2028 2029 2030
53,590 58,949 64,844 71,328

1/9/2019 1/10/2019 1/11/2019 1/12/2019

2,500 2,500 2,500 2,500
SALARY CALCULATION WEEKLY
LINK IT
NAMEDAILY PAYOUT
LEAVES
TADA
NET SALARYTOTAL SALARY
FASIH ### 9### 956,500 62,500
AUZA ### 15 0 828,300 310,613
HAREEM
SAKINA
NAZIA
SALARY SHEET
MONTHLY

RENTAL MEDICAL
Application ID BASIC SALARY FUEL ALLOWANCE GROSS TOTAL
ALLOWANCE ALLOWANCE

Rick Hansen 74,359 3,401 19,408 3,457 100,625

Justin Ritter 82,880 3,405 29,916 4,488 120,689
Craig Reiter 53,946 2,726 21,546 1,205 79,423
Katherine Murray 82,722 2,730 17,394 1,075 103,921
Rick Hansen 34,598 3,714 26,121 2,230 66,663
Jim Mitchum 55,630 2,952 21,576 1,826 81,984
Toby Swindell 48,312 4,016 20,504 2,697 75,529
Mick Brown 48,920 4,588 16,343 1,679 71,530
Jane Waco 35,229 4,330 28,273 4,589 72,421
Joseph Holt 84,843 2,756 20,087 5,240 112,926
Greg Maxwell 57,748 3,172 17,945 5,624 84,489
Anthony Jacobs 35,164 4,336 18,962 1,353 59,815
Magdelene Morse 82,831 4,323 15,843 3,362 106,359
Vicky Freymann 35,548 3,550 28,624 5,685 73,407
Peter Fuller 34,053 4,050 22,847 2,854 63,804
Ben Peterman 94,483 4,896 29,976 4,738 134,093
Thomas Boland 87,036 4,241 25,915 5,527 122,719
Patrick Jones 70,735 3,907 25,031 2,914 102,587
Jim Sink 52,769 3,391 24,296 5,435 85,891
Ritsa Hightower 39,084 4,635 21,475 5,106 70,300
Ann Blume 53,525 2,711 19,282 1,365 76,883
 PENSION NET
BONUS
FUND - EOBI SALARY

4,226.25 6,239 102,638

5,068.94 11,227 126,847
3,335.77 6,186 82,273
4,364.68 8,252 107,808
2,799.85 10,690 74,553
3,443.33 14,295 92,836
3,172.22 5,928 78,285
3,004.26 13,780 82,306
3,041.68 11,176 80,555
4,742.89 14,323 122,506
3,548.54 5,474 86,414
2,512.23 11,997 69,300
4,467.08 11,701 113,593
3,083.09 9,797 80,121
2,679.77 12,565 73,689
5,631.91 6,376 134,837
5,154.20 11,262 128,827
4,308.65 12,779 111,057
3,607.42 6,301 88,585
2,952.60 6,926 74,273
3,229.09 11,982 85,636