XML 59 R48.htm IDEA: XBRL DOCUMENT v3.22.2
Provision for Employee Benefits (Tables)
 12 Months Ended
Dec. 31, 2021
Disclosure of employee benefits [text block] [Abstract]  
Schedule of annual voluntary resignation
Age Group (Years)  Annual Voluntarily
Resignation Rate
of Direct
Cost Staff		   Annual Voluntarily
Resignation
Rate
of Indirect
Cost Staff		 
Below 31      31%       16%
31-40   16%   8%
41-50   14%   6%
Above 50   0%   0%

 
Schedule of annual forced resignation
Age Group (Years)   Annual
Forced
Resignation
Rate		  
Below 31             0 %
31-40     0 %
41-50     0 %
Above 50     0 %

 
Schedule of movement in the present value of the defined benefit obligation
   As of December 31, 
   2021   2020 
Defined benefit obligations at January 1,  $6,841,673   $6,439,795 
Benefits paid during the year   (462,306)   (517,531)
Current service costs   649,242    770,934 
Interest   102,196    96,019 
Past service cost and gain (loss) on settlement   
-
    36,939 
Actuarial loss   (627,193)   8,772 
Exchange differences   (676,257)   6,745 
Defined benefit obligations at December 31,  $5,827,355   $6,841,673 

 
Schedule of significant actuarial assumption
Assumption  % Change
(+) in
Assumption		   Liability   Amount
Change in
Liability		   % Change
in Liability		   % Change
(-) in
Assumption		   Liability   Amount
Change in
Liability		   % Change
in Liability		 
Discount Rate   1   $5,406,718   $(412,414)   -7.09    -1   $6,291,799   $472,667    8.12 
Salary Increase Rate   1    6,141,412    322,280    5.54    -1    5,534,865    (284,267)   -4.89 
Turnover Rate   1    5,596,605    (222,526)   -3.82    -1    5,905,978    86,846    1.49 
Life Expectancy   +1 Year    5,832,121    12,989    0.22    -1 Year    5,806,228    (12,904)   -0.22 

 

Assumption  % Change
(+) in
Assumption		   Liability   Amount
Change in
Liability		   % Change
in Liability		   % Change
(-) in
Assumption		   Liability   Amount
Change in
Liability		   % Change
in Liability		 
Discount Rate   1   $6,246,875   $(594,798)   -8.69    -1   $7,540,239   $698,566    10.21 
Salary Increase Rate   1    7,303,544    461,871    6.75    -1    6,442,685    (398,988)   -5.83 
Turnover Rate   1    6,515,632    (326,041)   -4.77    -1    6,990,881    149,208    
2,18
 
Life Expectancy   +1 Year    6,860,711    19,038    0.28    -1 Year    6,822,778    (18,895)   -0.28 

 

Assumption  % Change
(+) in
Assumption		   Liability   Amount
Change
in Liability		   % Change
in Liability		   % Change
(-) in
Assumption		   Liability   Amount
Change in
Liability		   % Change
in Liability		 
Discount Rate   1   $5,877,653   $(562,142)   -8.73    -1   $7,098,037   $658,242    10.22 
Salary Increase Rate   1    6,832,393    392,599    6.10    -1    6,098,352    (341,443)   -5.3 
Turnover Rate   1    6,131,013    (308,782)   -4.79    -1    6,576,958    137,163    2.13 
Life Expectancy   +1 Year    6,458,065    18,207    0.28    -1 Year    6,421,657    (18,137)   -0.28 

 
Schedule of defined benefit obligation
Year  Defined
Benefit
Obligation		 
2022  $563,243 
2023   275,116 
2024   266,120 
2025   426,322 
2026   339,031 
2027   549,994 
2028   359,377 
2029   319,184 
2030   477,371 
2031   759,926 
2032-2045   14,194,589 
>2045   16,054,681