Oraganogram

GENERAL MANAGER

MANAGER - HR & ADMN

Shift Incharge Shift Incharge

Welfare Officer Doctor Maintenance Incharge
Sr.Executive - HR & Admn Sr.Executive - HR & Admn

Assistant - HR Assistant - HR Staff Nurse - 2 Technicians - 2

 Heads Value
Capital Expenses 111800
Production Payroll 31197210
Recruitment Expenses 64350
Guest House 679920
Company Vehicles 740644
Staff Welfare 439346
Canteen 6520110
Water 441168
Transport 13402200
Uniforms 542940
Medical 306480
Visitor's Expense 12000
House Keeping 1256280
Staff Training 157500
Local Conveyance 6000
Legal & Professional Fees 2500
Security 944034
Technical Traning 106500
Books, Journals & Subcriptions 87300
Stationery 55741
Consumables - Canteen 68942
Xerox 2190
Total 57145155
HUMAN RESOURCES
CAPITAL EXPENSES
Value in Rupees
COURSE Purpose 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
ID Cards (Per
Camera (polaroid) year approx 500
no's) 50000 50000
ID Cards (Per
Lamination Machine year approx 500
no's) 10000 10000
Visitors welcome chain 1000 1000
Public Announcement System 28000 28000
Color Mike / Cardless mike set 25000 20000
Chair one no. 2800 2800
111800
TOTAL
DEPT :HR
Recruitment Expenses (Staff, Executives, Managers)

PARTICUALRS Jan'04 Feb'04 Mar'04 Apr'04 May'04 Jun'04 Jul'04 Aug'04 Sep'04 Oct'04 Nov'04

Consultants

We have filled up 13 positions in last year (4 exe & 9 staff) (6 thru consultants & 7 thru referals & Data Base)

(out of 13 / 9 new positions & 4 replacements)

Consultants fees approx. 8.33 % of annual fringe

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/-

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

Naukri.com

Registration of 5 Hot Jobs

TOTAL
 Value in Rupees

Dec'04 TOTAL

30260

25090

9000

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

Tax only for qualis +

No. of Vehicles 4 Rs.18000/- x 3 per year =
54,000/-
No. of qualises 3

No. of Lancers 1

Tax 54000 54000

11500/- per vehicle x 3
Insurance 34500 34500 vehicles

22000 22000
5000/- twice a month
Maintenance 120000 120000 for 4 vehicles x 6 =
120000/-

Diesal 36512 36512 36512 36512 36512 36512 36512 36512 36512 36512 36512 36512 36512 438144

Tyres 18000 72000

Others

TOTAL 740644
18000/- for one qualis
Present Rates (4 tyres) x 3 qualis + 1
lancer = 72000/-
Diesal 27.00
Petrol 41.50
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/-

A12: 11500/- per vehicle x 3 vehicles

A14: 5000/- twice a month for 4 vehicles x 6 = 120000/-

A16: 32000/- current bill pm. Expected 12 % hike = 35840

A17: 18000/- for one qualis (4 tyres) x 3 qualis + 1 lancer = 72000/-

HUMAN RESOURCES
STAFF WELFARE
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

Ayudha Pooja - Gifts (Rs.75 x 1150) 86250

Ayudha Pooja Food expenses 21000
Ayudha Pooja - Sweets 64000
Diwali (or) New Year Sweets 64000
Entertainment Expenses 20000
Machine Coffee/Tea 14508 14508 14508 14508 14508 14508 14508 14508 14508 14508 14508 14508 174096
Locks for Locker (Rs.20 x 500 locks) 10000 10000

439346
TOTAL

Rs.20 x 500 locks per month consumption = Rs.40/- x 1000 emp & 1050 meals X Rs.20/-.
40 packs horliks, 20 Rs.80/- x 300 others =
packs Bournvita, 12 64,000/-
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/-.

A11: Rs.40/- x 1000 emp & Rs.80/- x 300 others = 64,000/-

A14: per month consumption = 40 packs horliks, 20 packs Bournvita, 12 packs coffee & 12 packs Tea.

A15: Rs.20 x 500 locks

HUMAN RESOURCES
CANTEEN EXPENSES

PARTICULARS Jan'04 Feb'04 Mar'04 Apr'04 May'04 Jun'04 Jul'04 Aug'04 Sep'04 Oct'04

CL Packing 4

CL Cutting 4

Head Count 1100 1100 1100 1100 1100 1100 1100 1100 1100 1100

No. of Days 24 24 27 23 25 26 27 25 26 21

Meals 26400 26400 29700 25300 27500 28600 29700 27500 28600 23100

Tea / Coffee 52800 52800 59400 50600 55000 57200 59400 55000 57200 46200

Biscuits 75600 75600 85050 72450 78750 81900 85050 78750 81900 66150

Cutlery ,Crockery, Jugs etc

Tea tumblers (Rs.30/- x 400 nos)

Water Jugs (Rs.85/- x 50 nos)

Water Tumblers (Rs.9/- x 400 nos)

TOTAL

1100 emp x 26 days x 1050 emp x 3 biscuits

Rs.13/- = 371800 1100 emp x 2 times x 24
x 24 days x Rs.1/- =
days x Rs. 1.95/- =
75600/-
Rs.102960/-
 Value in Rupees

Nov'04 Dec'04 TOTAL

1100 1100 13200

25 26 299 (Holidays : jan-3, apr-3, May-1, Aug-1, Oct-5, Nov-1, Dec-1)

27500 28600 328900 4275700

55000 57200 657800 1282710

78750 81900 941850 941850

12000

4250

3600

6520110
A12: 1100 emp x 26 days x Rs.13/- = 371800

A13:
1100 emp x 2 times x 24 days x Rs. 1.95/- = Rs.102960/-

A14: 1050 emp x 3 biscuits x 24 days x Rs.1/- = 75600/-

HUMAN RESOURCES
Water Expenses

PARTICULARS Jan'04 Feb'04 Mar'04 Apr'04 May'04 Jun'04 Jul'04 Aug'04 Sep'04 Oct'04

Drinking Water 36764 36764 36764 36764 36764 36764 36764 36764 36764 36764

TOTAL
 Value in Rupees
Nov'04 Dec'04 TOTAL

36764 36764 441168

441168
HUMAN RESOURCES
TRANSPORT

No. of
PARTICULARS Jan'04 Feb'04 Mar'04 Apr'04 May'04 Jun'04 Jul'04 Aug'04 Sep'04
vehicles

No. of Vehicles 44

No. of Buses 6 351720 351720 351720 351720 351720 351720 351720 351720 351720

No. of Vans 38 765130 765130 765130 765130 765130 765130 765130 765130 765130

Rate / van 20135

Rate / Bus 58620

Vans

Buses

Others

TOTAL
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.
 Value in Rupees

Oct'04 Nov'04 Dec'04 TOTAL

351720 351720 351720 4220640

765130 765130 765130 9181560

1.3E+07
HUMAN RESOURCES
UNIFORM EXPENSES

PARTICULARS No.of Men Rate Jan'04 Feb'04 Mar'04 Apr'04 May'04 Jun'04 Jul'04 Aug'04 Sep'04
Uniform 2 sets with chappals 1050

Uniform - Cloths
Uniform - Stiching Charges
Chappels 930 x Rs.35 32550
Shoes 70 x Rs.350 24500

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/-
 Value in Rupees
Oct'04 Nov'04 Dec'04 TOTAL

374990
110900
32550
24500

542940
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

Rs.2 x 1500 covers Rs.50 x 2 containers 300 containers pm x

per month per month= 100/- Rs.2 = 600 pm
306480
TOTAL
A12: Rs.2 x 1500 covers per month

A13: Rs.50 x 2 containers per month= 100/-

A14: 10 pads per month X Rs.30 = 300/- pm.

A15: 300 containers pm x Rs.2 = 600 pm

A16: Rs.19.25 x 5 note books per month

A17: Rs.95/- x 1 pm
HUMAN RESOURCES
VISITOR'S EXPENSES

PARTICULARS Jan'04 Feb'04 Mar'04 Apr'04 May'04 Jun'04 Jul'04 Aug'04 Sep'04 Oct'04

Visitors (Buyers & Auditors etc) 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000
EXCLUDING LUNCH AND GIFT

TOTAL
 Value in Rupees
Nov'04 Dec'04 TOTAL

1000 1000 12000

12000
HUMAN RESOURCES
House Keeping

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
House Keepers 17 104690 104690 104690 104690 104690 104690 104690 104690 104690 104690

for 7+ 1 Hkeepers we have paid 45,000/-

(45,000/8 x 15+2 = 95000 + tax = 104690)

TOTAL
 Value in Rupees
Nov'04 Dec'04 TOTAL
104690 104690 1256280

1E+06
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

Management Development Programmes Managers & Exe. 100000

Staff
Soft Skills Development Programmes 57500
Rs.1250/- per person x 46 employees = Rs.57,500/-

157500
TOTAL
DEPT :
Local Conveyance expenses

PARTICUALRS Jan'04 Feb'04 Mar'04 Apr'04 May'04 Jun'04 Jul'04 Aug'04 Sep'04 Oct'04 Nov'04

Local Conveyance 500 500 500 500 500 500 500 500 500 500 500

TOTAL
 Value in Rupees

Dec'04 TOTAL

500 6000

6000
DEPT :HR
Legal & Professional Fee

PARTICUALRS Jan'04 Feb'04 Mar'04 Apr'04 May'04 Jun'04 Jul'04 Aug'04 Sep'04 Oct'04 Nov'04

Legal fee

TOTAL
 Value in Rupees

Dec'04 TOTAL

2500 2500

2500
HUMAN RESOURCES
SECURITY AGENCY FEES

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
Security Guard 14 4540 63560 63560 63560 63560 63560 63560 63560 63560 63560 63560
Lady Guard 2 3025 6050 6050 6050 6050 6050 6050 6050 6050 6050 6050
Asst.Security Officer 2 6600 13200 13200 13200 13200 13200 13200 13200 13200 13200 13200

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

TOTAL

old rate Rs.6000/- x 10 old rate Rs.4125/- x 10

% hike = Rs.4540/- per Old rate Rs.2750/- x 10
% hike = 6600/- pm per
person % hike = Rs.3025/- per
person.
person

II FLOOR III FLOOR

 Value in Rupees
Nov'04 Dec'04 TOTAL
63560 63560 762720
6050 6050 72600
13200 13200 158400

993720
49686 5 % discount
944034 total
C7: old rate Rs.4125/- x 10 % hike = Rs.4540/- per person

C8: Old rate Rs.2750/- x 10 % hike = Rs.3025/- per person

C9: old rate Rs.6000/- x 10 % hike = 6600/- pm per person.

HUMAN RESOURCES
TECHNICAL 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

Leadership dev. Programmes Supervisors 22500

2 prog @ 250/- x 45 sup = 22500/-

Quality Training Programmes Operators

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

PARTICUALRS Jan'04 Feb'04 Mar'04 Apr'04 May'04 Jun'04 Jul'04 Aug'04 Sep'04 Oct'04 Nov'04

Daily, Weekly & Monthlies 350 350 350 350 350 350 350 350 350 350 350

EFSI Annual Fees

MEPZMA Annual Fees

Creche Annual Fees

MMA Annual Fees

Factory Licence Fee

Above 500 Horse Power &

less than 2000 man power

TOTAL
 Value in Rupees

Dec'04 TOTAL

350 4200

3800

2500

1800

15000

60000

87300
 DEPT :HR
STATIONERY
Annual
require
ment

PARTICUALRS UOM Rate 2005 amount

Stationery Battery :Wallclock battery nos 7.00 144 1008.00
Stationery Board pins-plastic (50 nos pack) pkt 21.00 2 42.00
Stationery Brown Laminated sheets rolls 25.00 12 300.00
Calculator - CT 500 NOS 312.30 1 312.30
Stationery Cards: Leave Card - HR nos 1.50 1300 1950.00
Cartridge -1200 lazerjet # c7115a nos 3150.00 2 6300.00
Stationery CD-RW (rewritable) -sony nos 72.00 3 216.00
Stationery Clips - Identity card clips (100 nos/pkt ) packs 225.00 5 1125.00
Stationery Clips- Binder 15 mm BOX 19.30 2 38.60
Stationery Clips- Binder 19 mm BOX 23.00 2 46.00
Stationery Clips- Binder 25 mm BOX 32.50 2 65.00
Stationery Clips- Binder 35 mm BOX 47.00 2 94.00
Stationery Clips- Jem Clips (Steel) pkts 3.55 5 17.75
Stationery Covers : cloth cover A3 size (16 X 12) NOS 4.25 50 212.50
Stationery Covers : cloth cover A4 size (12 x10) nos 3.50 25 87.50
Stationery Covers -Salary Covers nos 1.00 12600 12600.00
Cutter- Small Size (J-100) NOS 9.50 4 38.00
Stationery Duster - Magnetic NOS 81.25 2 162.50
Stationery Envelopes - White plain envelopes (size 10.5 x 4.5) nos 0.60 100 60.00
Stationery Eraser- Small (Faber Castell) NOS 1.30 4 5.20
Stationery File- Box Type "AJS 1435" NOS 50.40 48 2419.20
Stationery File Divider- Small NOS 0.35 100 35.00
Stationery File tag pkts 10.00 1 10.00
Stationery Folder- Stick Type - Milk White NOS 4.70 70 329.00
 PARTICUALRS UOM Rate 2005 amount
Stationery Folder- Plastic "L" Type NOS 5.25 24 126.00
Printing Note Book: English & Maths Test Ppaer (pattern 1 -5) nos 50.00 10 500.00
Printing Note Book: ESI Form nos 80.00 5 400.00
Printing Note Book: Interview Assessment Report nos 50.00 10 500.00
Printing Company Application nos 50.00 5 250.00
Printing Note Books: EPF Form Nos 80.00 10 800.00
Printing Note Books: Linea Small Pads Nos 9.00 12 108.00
Printing Note Books: Motor Log Book - HR Nos 50.00 20 1000.00
Printing Note Books: Pre Employment Medical Examination - HR Nos 50.00 5 250.00
Printing NSSN Forms Nos 50.00 5 250.00
Printing Note Books: Tamil Appointment Letter - HR Nos 50.00 5 250.00
Printing II Shift approval Nos 50.00 20 1000.00
Printing Note Books: Visitor Pass - HR Nos 15.00 10 150.00
Printing Note Books: Out Pass Nos 15.00 15 225.00
Printing Note Books: Non Swipe Form Nos 15.00 5 75.00
Stationery Note- Long Size Ruled (192 Pages) NOS 19.25 84 1617.00
Stationery Note- Small Size Ruled (192 Pages) NOS 8.35 100 835.00
Stationery Pad -Letter heads pads 150.00 10 1500.00
Stationery Paper- 80 Gsm A4 Size PKT 110.25 80 8820.00
Stationery Pen- Board Marker Black/Red/Green- Temporary NOS 20.60 12 247.20
Stationery Pen- Highlighter - "Faber Castle"(Or/Y/G) NOS 14.90 6 89.40
Stationery Pen -Permanent marker nos 12.50 2 25.00
Pen sketch (single clr ) black nos 1.50 62 93.00 (Blue, Violet, Brown
Stationery Refill- 040 Blue/Black/Red "Reynolds" NOS 3.40 110 374.00
Stationery Sharpener- Plastic " Nataraj" NOS 2.10 4 8.40
Stationery Sheet Protector- A4 size NOS 1.20 100 120.00
Stamp pad -Blue clr (157 mm x 96 mm) nos 33.00 3 99.00
Stationery Stick- Glue Type (15Gms) NOS 25.65 12 307.80
Stationery Tapes : Brown tape-3" nos 33.00 1 33.00
Stationery Tapes : Cello tape - ½ " nos 5.75 1 5.75
Stationery Tapes : Cello tape - 1" nos 11.75 1 11.75
Stationery Tapes : Double side gum tape -(foam) -1" nos 40.00 1 40.00
 PARTICUALRS UOM Rate 2005 amount
Stationery Visiting Cards nos 1.00 600 600.00
Stationery Whitener -Erax-ex Fluid Btl 19.00 6 114.00
Stationery Rubber Stamp (Self ink) nos 200.00 3 600.00
Stationery Box File Stickers (5S colour code) nos 1.16 250 290.00
Stationery Flat File Stickers (5S colour code) nos 0.87 50 43.50
Stationery Date of removal stickers nos 0.35 100 35.00
Stationery ID card pouch packs 225.00 5 1125.00
Stationery Viva Colour Polaroid packs 410.00 13 5330.00
Stationery Ordinary Pencil nos 1.65 12 19.80

TOTAL ###
(Blue, Violet, Brown & Red)
 V
a
l
DEPT :HR u
Canteen - Consumables e

Annual i
require n
ment
R
u
PARTICUALRS UOM Rate 2005 amount
p
Blue Dustbin nos 400.00 16 6400.00 e
e
Poly Bags (Big) nos 7.00 4800 33600.00 s
Poly Bags (Small) nos 3.00 4992 14976.00
Dust Bins (Admin Block) nos 90.00 50 4500.00
Surf Powder kgs 90.00 12 1080.00
Tissue Paper (Toilet Roll) nos 28.00 180 5040.00
Liqsol soap oil liter 64.40 24 1545.60
Towels nos 60.00 24 1440.00
Rin soap nos 15.00 24 360.00

TOTAL 68941.60
DEPT :
Xerox

PARTICUALRS Jan'04 Feb'04 Mar'04 Apr'04 May'04 Jun'04 Jul'04 Aug'04 Sep'04 Oct'04 Nov'04

Xerox

Form 6A 100

Form 3A

Form 6 400 1300 400

Annual Returns 50 50

II Shift Approval 4000

Miscellaneous 1000

TOTAL

7300 copies per annuam

approximately
x .30 paise
 Value in Rupees

Dec'04 TOTAL

100

2100

100

4000

1000

7300

2190

2190

7300 copies per annuam

approximately
x .30 paise
M16: 7300 copies per annuam approximately
x .30 paise