Dec 1, 2025
When a hiring manager says “we’re paying ₹20 lakh,” they usually mean the CTC. But CTC is the employee’s cost framework. The employer’s total cost includes additional items beyond CTC: compliance overhead, EOR fees (if applicable), equipment, and insurance.
This guide breaks down the true employer cost at three salary levels, using real 2026 numbers.
These are mandatory employer contributions that are part of the CTC number:
| Component | Rate | Basis |
|---|---|---|
| Employer PF | 12% | Basic salary + DA |
| Employer ESI | 3.25% | Gross wages (only if gross ≤ ₹21,000/month) |
| Gratuity provisioning | 4.81% | Basic salary |
| EDLI (PF-linked insurance) | 0.50% | Basic salary + DA |
| PF admin charges | 0.50% | Basic salary + DA (min ₹75/month) |
These are employer costs that sit outside the CTC:
| Component | Typical Cost |
|---|---|
| Group health insurance | ₹5,000–₹25,000/employee/year (depends on coverage) |
| Workers’ compensation insurance | Varies, typically minimal for office workers |
| EOR service fee (if using EOR) | $199–$599/employee/month |
| Equipment | ₹50,000–₹1,50,000 (laptop, monitor, peripherals) — one-time |
| Recruitment costs | 8–15% of annual CTC (if using a recruiter) |
| Background verification | ₹2,000–₹5,000 per employee |
| Component | Annual (₹) | Monthly (₹) |
|---|---|---|
| Basic salary (42% of CTC) | 3,36,000 | 28,000 |
| HRA (50% of basic) | 1,68,000 | 14,000 |
| Special allowance | 1,50,480 | 12,540 |
| Gross salary | 6,54,480 | 54,540 |
| Employer PF (12% of basic) | 40,320 | 3,360 |
| Employer ESI (3.25% of gross) | 21,271 | 1,773 |
| Gratuity (4.81% of basic) | 16,162 | 1,347 |
| EDLI + PF admin (1% of basic) | 3,360 | 280 |
| Group health insurance | 8,000 | 667 |
| CTC | 8,00,000 | 66,667 |
Costs beyond CTC:
| Item | Annual (₹) |
|---|---|
| EOR fee ($350/month × ₹84) | 3,52,800 |
| Laptop + peripherals (amortized over 3 years) | 33,333 |
| Background verification | 3,000 |
| Total beyond CTC | 3,89,133 |
Total employer cost: ₹11,89,133/year ($14,156 at ₹84/USD)
Note: At this salary level, ESI applies because gross monthly wages (₹54,540) exceed ₹21,000. Wait — actually ₹54,540 is above the ESI threshold of ₹21,000, so ESI does not apply. Let me correct this:
ESI only applies when gross wages are at or below ₹21,000/month. At ₹54,540/month gross, this employee is above the threshold. ESI would not apply. The corrected CTC removes the ESI line and reallocates to special allowance.
Corrected CTC breakdown:
| Component | Annual (₹) | Monthly (₹) |
|---|---|---|
| Basic salary (42%) | 3,36,000 | 28,000 |
| HRA (50% of basic) | 1,68,000 | 14,000 |
| Special allowance | 1,75,358 | 14,613 |
| Gross salary | 6,79,358 | 56,613 |
| Employer PF (12% of basic) | 40,320 | 3,360 |
| Gratuity (4.81% of basic) | 16,162 | 1,347 |
| EDLI + PF admin (1% of basic) | 3,360 | 280 |
| Group health insurance | 8,000 | 667 |
| CTC | 8,00,000 | 66,667 |
Total employer cost (with EOR): ₹11,89,133/year
The EOR fee represents 44% of CTC at this salary level — a significant premium. This is where the EOR cost-per-head model becomes expensive for lower-paid roles.
| Component | Annual (₹) | Monthly (₹) |
|---|---|---|
| Basic salary (42% of CTC) | 8,40,000 | 70,000 |
| HRA (50% of basic) | 4,20,000 | 35,000 |
| Special allowance | 4,23,320 | 35,277 |
| Gross salary | 16,83,320 | 1,40,277 |
| Employer PF (12% of basic) | 1,00,800 | 8,400 |
| Gratuity (4.81% of basic) | 40,404 | 3,367 |
| EDLI + PF admin (1% of basic) | 8,400 | 700 |
| Group health insurance | 15,000 | 1,250 |
| CTC | 20,00,000 | 1,66,667 |
Costs beyond CTC:
| Item | Annual (₹) |
|---|---|
| EOR fee ($350/month × ₹84) | 3,52,800 |
| Laptop + peripherals (amortized) | 50,000 |
| Background verification | 3,000 |
| Total beyond CTC | 4,05,800 |
Total employer cost: ₹24,05,800/year ($28,640 at ₹84/USD)
The EOR fee represents 18% of CTC — much more reasonable than at the junior level.
Employee take-home calculation:
| Item | Monthly (₹) |
|---|---|
| Gross salary | 1,40,277 |
| Less: Employee PF | (8,400) |
| Less: Professional Tax (Karnataka) | (200) |
| Less: TDS (new regime, estimated) | (12,500) |
| Net take-home | 1,19,177 |
Annual take-home: ₹14,30,124 (71.5% of CTC)
| Component | Annual (₹) | Monthly (₹) |
|---|---|---|
| Basic salary (42% of CTC) | 14,70,000 | 1,22,500 |
| HRA (50% of basic) | 7,35,000 | 61,250 |
| Special allowance | 7,29,710 | 60,809 |
| Gross salary | 29,34,710 | 2,44,559 |
| Employer PF (12% of basic) | 1,76,400 | 14,700 |
| Gratuity (4.81% of basic) | 70,707 | 5,892 |
| EDLI + PF admin (1% of basic) | 14,700 | 1,225 |
| Group health insurance | 20,000 | 1,667 |
| CTC | 35,00,000 | 2,91,667 |
Costs beyond CTC:
| Item | Annual (₹) |
|---|---|
| EOR fee ($350/month × ₹84) | 3,52,800 |
| Laptop + peripherals (amortized) | 66,667 |
| Background verification | 5,000 |
| Total beyond CTC | 4,24,467 |
Total employer cost: ₹39,24,467/year ($46,720 at ₹84/USD)
The EOR fee is now just 10% of CTC — highly cost-effective.
At different team sizes, the employer cost structure changes:
| Cost Category | EOR Model | Own Entity |
|---|---|---|
| Total CTC (10 employees) | ₹2,00,00,000 | ₹2,00,00,000 |
| EOR fees | ₹35,28,000 | — |
| Accounting firm | — | ₹24,00,000 |
| Company secretary | — | ₹9,00,000 |
| Legal retainer | — | ₹6,00,000 |
| Payroll software | — | ₹2,40,000 |
| Statutory audit | — | ₹3,00,000 |
| Transfer pricing | — | ₹4,00,000 |
| ROC/misc compliance | — | ₹2,00,000 |
| Equipment (amortized) | ₹5,00,000 | ₹5,00,000 |
| Total annual cost | ₹2,40,28,000 | ₹2,55,40,000 |
At 10 employees with average ₹20L CTC, the EOR model saves approximately ₹15 lakh/year compared to running your own entity.
| Cost Category | EOR Model | Own Entity |
|---|---|---|
| Total CTC | ₹5,00,00,000 | ₹5,00,00,000 |
| EOR/compliance costs | ₹88,20,000 | ₹55,40,000 |
| Equipment | ₹12,50,000 | ₹12,50,000 |
| Total annual cost | ₹6,00,70,000 | ₹5,67,90,000 |
At 25 employees, the own entity model becomes cheaper by approximately ₹33 lakh/year. This is the typical break-even zone.
Indian law requires:
Budget 1–3 months of CTC per employee as a potential termination cost.
Indian employees expect annual salary revisions. Market standard is 8–15% for average performers and 15–25% for top performers in the tech sector. Factor this into multi-year cost projections.
If you’re using recruitment agencies to source Indian talent:
Indian employees in the tech sector expect access to:
Work with your EOR to set basic salary at the optimal percentage. A 5% shift in basic salary allocation can save 1–2% of total CTC in employer statutory costs.
Salary expectations in Pune, Hyderabad, Chennai, and Kochi are 10–20% lower than Bangalore for comparable talent. Remote work has made this more feasible.
Most EOR providers offer volume discounts:
If you intend to retain employees for 5+ years (which you should, given the cost of replacing them), provision for gratuity from day one. A ₹1,00,000 basic salary employee accumulates ₹5,77,000 in gratuity liability over 5 years.
Start onboarding in as little as 5 days. No local entity required.
Get started →