ULR,
Too many IF's and buts mate.
We also get HDP and profit share(ok that's a joke) plus a 13th month.
We also get housing that we can make money on, not quite the same at EK.
I would base my figures that are guaranteed each month, not all these extras that are at the companies discretion.