📄 Extracted Text (438 words)
Currency is Swedish Krona (8.5:1 with USD)
Commission Fee per Recruiment - Full Time Position in Sweden 105 000
Number of Recruiments - Full Time Position in Sweden 6 10 15 20 25 Commission Fee per Recruiment - Trainee Programme in Sweden 75 000
Total Commission - Full Time Position in Sweden 630 000 1 050 000 1 575000 2 100 000 2 625 000 Commission Fee per Recruiment - Local in USA 150 000
Number of Recruiments - Trainee Programme in Sweden 10 10 10 10 10 Commission Fee per Recruiment - Local in India 22 SOO
Total Commission - Trainee Programme in Sweden 750 000 750 000 750 000 750 000 750 000 Commission Fee per Recruiment - Local Greater China 30 000
Number of Recruiments - Local in USA 10 15 20 25 30 Commission Fee per Recruiment - Local rest of World SO 000
Number of Recruiments - Local in India 10 18 25 36 4S
Number of Recruiments - Local in Greater China 10 15 Branding Fee per Company SOO 000
Number of Recruiments - Local Rest of World 10 10
Total Commission - Local Employment 1 725 000 2 655 000 3 562 500 5 360 000 6 062 SOO Salary - Full Time 384 000
Recrulment Commission Total 3 105 000 4 455 000 5 887 500 8 210 000 9 837 SOO Salary - Part Time 250 000
Number of Companies paying for the branding Fee 3 5 6 7 7
Branding Fees Total 1 500 000 2 500 000 3 000 000 3 500 000 3 500 000 Insurance Fee per Staff 7 500
Number of Employees 4 5 7 8 9
Full-time Employees 3 3 3 4 4
Part-time Employees 1 2 4 4 5
Payroll Cost 1 402 000 1 652 000 2 152 000 2 536 000 2 786 000
Rent 80 000 80 000 85 000 85 000 90 000
Office Supply 21000 15 000 15 000 15 000 15 000
Travel - Airfare 150 000 150 000 150 000 300 000 300 000
Travel - Hotel 120 C5:, ?Ce.C5:, WO NC Tr.)0 000
Travel - Misc. (50% of Hotel) 60 000 70 000 100 OCO 250 000 350 000
Travel - Customer visiting
Travel - Total 380 000 010 000 500 000 1 100 000 1400 000
Insurance 30 000 37 SCO 52 500 60 000 67 500
Legal Fees 20 000 10 000 10 003 10 0J0 010
External Consulting 25 000 35 000 40 000 45 030 SO 000
IT Expenses 300 000 SO 000 SO 000 SO 000 SO 000
EFTA00605466
ℹ️ Document Details
SHA-256
ceebd8f8de733bcae0dc7f006bc0ed4358d91b7015b4e8881c4eedacf602ad7c
Bates Number
EFTA00605466
Dataset
DataSet-9
Document Type
document
Pages
1
Comments 0