2573489.

xls 04/16/2008 19:14:48

Enter values in yellow fields. Enter Old Basic Pay as on 1-1-08 7700 DATE New D.A. %
Enter Old Increment amount 200
Name: Enter Month of Old increment 5 01.01.2006 0
Staying in quarters (Yes/No) No 01.07.2006 2
Assume arrears will not be given on TA input 0 (zero) on TA. Old Classification of your city (A1,A,B1,B2,C,UC) A1 01.01.2007 6
Enter Old TA 400 01.07.2007 9
Net arrears excluding HRA & DA upto June'08 91656 Enter New TA (Refer Table 3 ) 1600 01.01.2008 12
Enter New Pay Band Pay (Refer Table 2.2.2 ) 12710 12710
Watch your Basic Pay As on 01-01-2006, â â 7300 Enter New Grade Pay 4200 If DA % changed, simply
If, incorrect, most probably, You are on promotion on or after 01-01-2006. New HRA (%) of your city 30 Enter the new rate in the Golden Box

You are getting enhanchment of only 1.74 times in your Band Pay. No Extra 0%

DUE DRAWN ARREARS

Month Year
Band Pay Grade Pay TA. D.A. HRA Total Basic Pay Dearness Pay TA. D.A. HRA Total Diff.
1 January 2006 12710 4200 1600 0 5073 23583 7300 3650 400 2628 3285 17263 6320 1 37 %
2 February 12710 4200 1600 0 5073 23583 7300 3650 400 2628 3285 17263 6320 1 37 %
3 March 12710 4200 1600 0 5073 23583 7300 3650 400 2628 3285 17263 6320 1 37 %
4 April 12710 4200 1600 0 5073 23583 7300 3650 400 2628 3285 17263 6320 1 37 %
5 May 12710 4200 1600 0 5073 23583 7500 3750 400 2700 3375 17725 5858 0 33 %
6 June 12710 4200 1600 0 5073 23583 7500 3750 400 2700 3375 17725 5858 1 33 %
7 July 13133 4200 1632 347 5200 24512 7500 3750 400 3263 3375 18288 6224 1 34 %
8 August 13133 4200 1632 347 5200 24512 7500 3750 400 3263 3375 18288 6224 1 34 %
9 September 13133 4200 1632 347 5200 24512 7500 3750 400 3263 3375 18288 6224 1 34 %
10 October 13133 4200 1632 347 5200 24512 7500 3750 400 3263 3375 18288 6224 1 34 %
11 November 13133 4200 1632 347 5200 24512 7500 3750 400 3263 3375 18288 6224 1 34 %
12 December 13133 4200 1632 347 5200 24512 7500 3750 400 3263 3375 18288 6224 1 34 %
1 January 2007 13133 4200 1696 1040 5200 25269 7500 3750 400 3938 3375 18963 6306 1 33 %
2 February 13133 4200 1696 1040 5200 25269 7500 3750 400 3938 3375 18963 6306 1 33 %
3 March 13133 4200 1696 1040 5200 25269 7500 3750 400 3938 3375 18963 6306 1 33 %
4 April 13133 4200 1696 1040 5200 25269 7500 3750 400 3938 3375 18963 6306 1 33 %
5 May 13133 4200 1696 1040 5200 25269 7700 3850 400 4043 3465 19458 5811 0 30 %
6 June 13133 4200 1696 1040 5200 25269 7700 3850 400 4043 3465 19458 5811 1 30 %
7 July 13566 4200 1744 1599 5330 26439 7700 3850 400 4736 3465 20151 6288 1 31 %
8 August 13566 4200 1744 1599 5330 26439 7700 3850 400 4736 3465 20151 6288 1 31 %
9 September 13566 4200 1744 1599 5330 26439 7700 3850 400 4736 3465 20151 6288 1 31 %
10 October 13566 4200 1744 1599 5330 26439 7700 3850 400 4736 3465 20151 6288 1 31 %
11 November 13566 4200 1744 1599 5330 26439 7700 3850 400 4736 3465 20151 6288 1 31 %
12 December 13566 4200 1744 1599 5330 26439 7700 3850 400 4736 3465 20151 6288 1 31 %
1 January 2008 13566 4200 1792 2132 5330 27020 7700 3850 400 5429 3465 20844 6176 1 30 %
2 February 13566 4200 1792 2132 5330 27020 7700 3850 400 5429 3465 20844 6176 1 30 %
3 March 13566 4200 1792 2132 5330 27020 7700 3850 400 5429 3465 20844 6176 1 30 %
4 April 13566 4200 1792 2132 5330 27020 7700 3850 400 5429 3465 20844 6176 1 30 %
5 May 13566 4200 1792 2132 5330 27020 7900 3950 400 5570 3555 21375 5645 0 26 %
6 June 13566 4200 1792 2132 5330 27020 7900 3950 400 5570 3555 21375 5645 1 26 %
TOTAL: 396648 126000 50784 30708 156798 760938 227400 113700 12000 120600 102330 576030 184908

%-age raise in April, 2008 is 30 Average %age Increase = 32

Created by Biman Kumar Pal/SM/RRI/HWH

 2573489.xls 04/16/2008 19:14:48

Table 2 Table 3

Probable DA calculation sheet Transport Allowance

Jan-05 526 113.61 Ref: Page No.243

Feb-05 525 113.39
Mar-05 525 113.39 Grade Pay A1/A Class City Other Places
Apr-05 529 114.25
May-05 527 113.82 1300 400 300
Jun-05 529 114.25 1400 400 300
Jul-05 538 116.2 1600 400 300
Aug-05 540 116.63 1650 400 300
Sep-05 542 117.06 1800 400 300
Oct-05 548 118.36 1900 400 300
Nov-05 553 119.44 2000 400 300
Dec-05 550 118.79 115.77 2400 400 300
Jan-06 119 2800 400 300
Feb-06 119 4200 1600 800
Mar-06 119 4600 1600 800
Apr-06 120 4800 1600 800
May-06 121 5400 3200 1600
Jun-06 123 118.96 102.75 6100 3200 1600
Jul-06 124 6500 3200 1600
Aug-06 124 6600 3200 1600
Sep-06 125 7500 3200 1600
Oct-06 127 7600 3200 1600
Nov-06 127 8300 3200 1600
Dec-06 127 122.92 106.17 8400 3200 1600
Jan-07 127 9000 3200 1600
Feb-07 128 11000 3200 1600
Mar-07 127 13000 3200 1600
Apr-07 128
May-07 129
Jun-07 130 126.92 109.63 Table 4
Jul-07 132
Aug-07 133 House Rent Allowances
Sep-07 133
Oct-07 134 City Old HRA(%) New HRA(%)
Nov-07 134 A1 30 30
Dec-07 134 130.75 112.94 A 15 30
Jan-08 134 B1 15 20
B2 15 20
This calculations is not mine. I have found this from C 7.5 10
A Net Friend, whom I cannot recollect. UC 5 10
Thanks to my unnamed Friend.
If it has been changed. Simply change the figures.

Created by Biman Kumar Pal/SM/RRI/HWH