Sixth Pay Commission Arrears Calculation
P.F.No: 123 Name of Employee : Aditya Narayan Singh Design: AA
Particulars as on 01st Jan-2006 Vth CPC Vith CPC
Pay Scale as on Jan'06 S-10 (5500-175-9000) PB2 (9300-34800)
Basic Pay as on 01-Jan-2006 6025 11210 Grade Pay : 4200
Increment of Rs. 175
Month of Increment September July
Pay Due Pay Drawn DIFFERENCE
Month &
Year Grade Gross Gross Gross
Basic D.A. PF Basic D.P. D.A PF PF
Pay Pay Pay Pay
Jan - 06 11210 4200 0 15410 1284 6025 3013 2169 11207 753 4203 531
Feb - 06 11210 4200 0 15410 1284 6025 3013 2169 11207 753 4203 531
Mar - 06 11210 4200 0 15410 1284 6025 3013 2169 11207 753 4203 531
Apr - 06 11210 4200 0 15410 1284 6025 3013 2169 11207 753 4203 531
May - 06 11210 4200 0 15410 1284 6025 3013 2169 11207 753 4203 531
Jun - 06 11210 4200 0 15410 1284 6025 3013 2169 11207 753 4203 531
Jul - 06 11680 4200 318 16198 1323 6025 3013 2621 11659 753 4539 570
Aug - 06 11680 4200 318 16198 1323 6025 3013 2621 11659 753 4539 570
Sep - 06 11680 4200 318 16198 1323 6200 3100 2697 11997 775 4201 548
Oct - 06 11680 4200 318 16198 1323 6200 3100 2697 11997 775 4201 548
Nov - 06 11680 4200 318 16198 1323 6200 3100 2697 11997 775 4201 548
Dec - 06 11680 4200 318 16198 1323 6200 3100 2697 11997 775 4201 548
Jan - 07 11680 4200 953 16833 1323 6200 3100 3255 12555 775 4278 548
Feb - 07 11680 4200 953 16833 1323 6200 3100 3255 12555 775 4278 548
Mar - 07 11680 4200 953 16833 1323 6200 3100 3255 12555 775 4278 548
Apr - 07 11680 4200 953 16833 1323 6200 3100 3255 12555 775 4278 548
May - 07 11680 4200 953 16833 1323 6200 3100 3255 12555 775 4278 548
Jun - 07 11680 4200 953 16833 1323 6200 3100 3255 12555 775 4278 548
Jul - 07 12160 4200 1472 17832 1363 6200 3100 3813 13113 775 4719 588
Aug - 07 12160 4200 1472 17832 1363 6200 3100 3813 13113 775 4719 588
Sep - 07 12160 4200 1472 17832 1363 6375 3188 3921 13484 797 4348 566
Oct - 07 12160 4200 1472 17832 1363 6375 3188 3921 13484 797 4348 566
Nov - 07 12160 4200 1472 17832 1363 6375 3188 3921 13484 797 4348 566
Dec - 07 12160 4200 1472 17832 1363 6375 3188 3921 13484 797 4348 566
Jan - 08 12160 4200 1963 18323 1363 6375 3188 4495 14058 797 4265 566
Feb - 08 12160 4200 1963 18323 1363 6375 3188 4495 14058 797 4265 566
Mar - 08 12160 4200 1963 18323 1363 6375 3188 4495 14058 797 4265 566
Apr - 08 12160 4200 1963 18323 1363 6375 3188 4495 14058 797 4265 566
May - 08 12160 4200 1963 18323 1363 6375 3188 4495 14058 797 4265 566
aditya
Jun - 08 12160 4200 1963 18323 1363 6375 3188 4495 14058 797 4265 566
Jul - 08 12650 4200 2696 19546 1404 6375 3188 4495 14058 797 5488 607
Aug - 08 12650 4200 2696 19546 1404 6375 3188 4495 14058 797 5488 607
TOTAL 378640 134400 33628 546668 42744 199100 99560 107844 406504 24888 140164 17856
Total Difference = 140164
LESS Arrear already Paid = 57000 6969 (PF Subs)
Balance to be paid = 83164
Less PF to be deducted = 10887 ; [17856 - 6969]
Rest Amount to be paid = 72277
aditya
Income Tax Calculation for FY 2009-10
P.F.No: 123 Name of Employee : Aditya Narayan Singh Design: AA
Pay Scale PB2 (9300-34800) Basic Pay 12650 Grade Pay : 4200
Monthly Rent Paid 4020
PAY & ALLOWANCES DEDUCTIONS
MONTH
Gr. Tr. I.TAX
& YEAR PAY D.A. H.R.A. Other TOTAL PF V.P.F. GIS Total
Pay Allow
Mar-09 12650 4200 3707 3370 176 24103 1404 30 1434
Apr-09 12650 4200 3707 3370 176 24103 1404 0 30 1434 0
May-09 12650 4200 3707 3370 176 24103 1404 0 30 1434 0
Jun-09 12650 4200 3707 3370 176 24103 1404 0 30 1434 0
Jul-09 13160 4200 4687 3472 216 25735 1447 0 30 1477 0
Aug-09 13160 4200 4687 3472 216 25735 1447 0 30 1477 0
Sep-09 13160 4200 4687 3472 216 91794 117529 12334 0 30 12364 0
Oct-09 13160 4200 4687 3472 216 25735 1447 0 30 1477 0
Nov-09 13160 4200 4687 3472 216 25735 1447 0 30 1477 0
Dec-09 13160 4200 4687 3472 216 25735 1447 0 30 1477 0
Jan-10 13160 4200 4687 3472 216 25735 1447 0 30 1477 0
Feb-10 13160 4200 4687 3472 216 25735 1447 0 30 1477
TOTAL 155880 50400 52324 41256 2432 91794 394086 28079 0 360 28439 0
A Total Income 394086.00
Less : Allowance to the extant exempt U/S 10 22380 *
Less : Other Deductions (PF, VPF, GIS, LIC, PLI etc) 28439
Less: Extra Savings ( Other Than Through Salary ) 73000 100000.00
Less: Rebate for Female 0.00
B Total Taxable Income 271706 i.e. 271710.00
C Income Tax 11171
Add Educational Cess @ 3% 335 11506.00
Less : Tax Deducted at Source 0.00
D Tax Payable / Refundable Payable Rs. 11506.00
Note : Save 0/-
aditya
5CPC St incr end 6CPC ST GR.PAY TOTAL Arrear PaidPF Subs 0 January 1 YES
S-1 (2550-55-2660-60-3200) 2550 55 2660 (2550-55-2660-60-3200) 1S (4440-7440) 4440 1300 5740 1 February Feb - 06 2
S-2 (2610-60-3150-65-3540) 2610 60 3150 (2610-60-3150-65-3540) 1S (4440-7440) 4440 1400 5840 2 March Mar - 06 3
S-2A (2610-60-2910-65-3300) 2610 60 3300 (2610-60-2910-65-3300) 1S (4440-7440) 4440 1600 6040 3 April Apr - 06 4
S-3 (2650-65-3300-70-4000) 2650 65 3300 (2650-65-3300-70-4000) 1S (4440-7440) 4440 1650 6090 4 May May - 06 5
S-4 (2750-70-3800-75-4400) 2750 70 3800 (2750-70-3800-75-4400) PB1 (5200-20200) 5200 1800 7000 5 June Jun - 06 6
S-5 (3050-75-3950-80-4590) 3050 75 3950 (3050-75-3950-80-4590) PB1 (5200-20200) 5200 1900 7100 6 July Jul - 06 7
S-6 (3200-85-4900) 3200 85 4900 (3200-85-4900) PB1 (5200-20200) 5200 2000 7200 7 August Aug - 06 8
S-7 (4000-100-6000) 4000 100 6000 (4000-100-6000) PB1 (5200-20200) 5200 2400 7600 8 September Sep - 06 9
S-8 (4500-125-7000) 4500 125 7000 (4500-125-7000) PB1 (5200-20200) 5200 2800 8000 38049 5022 9 October Oct - 06 10 ta >5400 4200-4800
<4200
S-9 (5000-150-8000) 5000 150 8000 (5000-150-8000) PB2 (9300-34800) 9300 4200 13500 10 November Nov - 06 11 A1 3200 1600 400
S-10 (5500-175-9000) 5500 175 9000 (5500-175-9000) PB2 (9300-34800) 9300 4200 13500 57000 6969 11 December Dec - 06 12 A 3200 1600 400
S-11 (6500-200-6900) 6500 200 6900 (6500-200-6900) PB2 (9300-34800) 9300 4200 13500 56333 7393 12 N/A Jan - 07 13 OTH 1600 800 300
S-12 (6500-200-10500) 6500 200 10500 (6500-200-10500) PB2 (9300-34800) 9300 4800 14100 56333 7393 13 Feb - 07 14
S-13 (7450-225-11500) 7450 225 11500 (7450-225-11500) PB2 (9300-34800) 9300 4800 14100 62083 8251 14 Mar - 07 15
S-14 (7500-250-12000) 7500 250 12000 (7500-250-12000) PB2 (9300-34800) 9300 4800 14100 15 Apr - 07 16
S-15 (8000-275-13500) 8000 275 13500 (8000-275-13500) PB2 (9300-34800) 9300 5400 14700 16 May - 07 17
S-15A (8000-275-13500) 8000 275 13500 (8000-275-13500) PB-3 (15600-39100) 15600 5400 21000 17 Jun - 07 18
S-16 (9000) 9000 (9000) PB-3 (15600-39100) 15600 5400 21000 18 Jul - 07 19
S-17 (9000-275-9550) 9000 275 9550 (9000-275-9550) PB-3 (15600-39100) 15600 5400 21000 19 Aug - 07 20
S-18 (10325-325-10975) 10325 325 10975 (10325-325-10975) PB-3 (15600-39100) 15600 6600 22200 20 Sep - 07 21
S-19 (10000-325-15200) 10000 325 15200 (10000-325-15200) PB-3 (15600-39100) 15600 6600 22200 Oct - 07 22
S-20 (10650-325-15850) 10650 325 15850 (10650-325-15850) PB-3 (15600-39100) 15600 6600 22200 Nov - 07 23
S-21 (12000-375-16500) 12000 375 16500 (12000-375-16500) PB-3 (15600-39100) 15600 7600 23200 Dec - 07 24
S-22 (12750-375-16500) 12750 375 16500 (12750-375-16500) PB-3 (15600-39100) 15600 7600 23200 Jan - 08 25
S-23 (12000-375-18000) 12000 375 18000 (12000-375-18000) PB-3 (15600-39100) 15600 7600 23200 Feb - 08 26
S-24 (14300-400-18300) 14300 400 18300 (14300-400-18300) PB-4 (37400-67000) 37400 8700 46100 Mar - 08 27
S-25 (15100-400-18300) 15100 400 18300 (15100-400-18300) PB-4 (37400-67000) 15600 8700 24300 Apr - 08 28
S-26 (16400-450-20000) 16400 450 20000 (16400-450-20000) PB-4 (37400-67000) 15600 8900 24500 May - 08 29
S-27 (16400-450-20900) 16400 450 20900 (16400-450-20900) PB-4 (37400-67000) 15600 8900 24500 Jun - 08 30
S-28 (14300-450-22400) 14300 450 22400 (14300-450-22400) PB-4 (37400-67000) 39200 10000 49200 Jul - 08 31
S-29 (18400-500-22400) 18400 500 22400 (18400-500-22400) PB-4 (37400-67000) 39200 10000 49200 Aug - 08 32
S-30 (22400-525-24500) 22400 525 24500 (22400-525-24500) PB-4 (37400-67000) 39200 12000 51200 Sep - 08 33
S-31 (22400-600-26000) 22400 600 26000 (22400-600-26000) PB-4 (37400-67000) 39200 13000 52200 Oct - 08 34
S-32 (24050-650-26000) 24050 650 26000 (24050-650-26000) PB-4 (37400-67000) 39200 13000 52200 Nov - 08 35
Dec - 08 36
