| Basic | 1,500,000.00 | 18,000,000.00 |
| Housing | 1,200,000.00 | 14,400,000.00 |
| Transport | 1,200,000.00 | 14,400,000.00 |
| Telephone | 900,000.00 | 10,800,000.00 |
| Lunch Allowance | 600,000.00 | 7,200,000.00 |
| Utility | 600,000.00 | 7,200,000.00 |
| GROSS INCOME | 6,000,000.00 | 72,000,000.00 |
| NHF | 37,500.00 | 450,000.00 |
| Employee's Pension | 31,200.00 | 374,400.00 |
| PAYE | 1,422,666.67 | 17,072,000.00 |
| SALARY DEDUCTION | 1,491,366.67 | 17,896,400.00 |
| TAKE HOME PAY | 4,508,633.33 | 54,103,600.00 |
| Additional Provision | NaN | NaN |
| Leave Allowance | 180,000.00 | 2,160,000.00 |
| 13th Month | 1,800,000.00 | 21,600,000.00 |
| Group Life Insurance | 108,000.00 | 1,296,000.00 |
| NSITF @ 1% of Payroll | 60,000.00 | 720,000.00 |
| ITF | 60,000.00 | 720,000.00 |
| HMO | 10,450.00 | 125,400.00 |
| Employer's Pension(10% of BHT) | 390,000.00 | 4,680,000.00 |
| Total Employee Emolument | 8,158,450.00 | 97,901,400.00 |
| Management Fee(10% of Gross Income) | 60,000.00 | 720,000.00 |
| VAT @7.5% of Mgt Fee | 4,500.00 | 54,000.00 |
| AMOUNT PAYABLE TO SERVICE PROVIDER | 1,491,366.67 | 17,896,400.00 |
| Employer Contributions | 618,000.00 | 7,416,000.00 |
| Total Employer Cost | 6,618,000.00 | 79,416,000.00 |
