Himachal Pradesh 5th Pay Commission Calculator by Ajay Guleria M.Sc.(Physics),B.Ed.

TGT(Non Medical)
Contact 9418456243 for suggestions/corrections therein.
Pay Commission Arrear Statement in r/o: Deep Singh TGT(Arts) GMS Tramat u/c GSSS Ahju

Enter the necessary details in the bold blocks below...

Basic on 1.1.06 5480 New Basic 10830
According to 5th Pay Commission Fitment Charts on 1.1.06
Increment Month 8 Grade Pay 3600
Increment 1 (2006) 160 Appointment S. N. Keep Blank if Appointed Before 01-01-2006
Increment 2 (2007) 160 Modifications on Account of ACP/Promotion etc.
Increment 3 (2008) 160 Pre Revised S.N. BP Revised Scale S.N. BP GP
Increment 4 (2009) 200 Modification at 45 Modification at 45
Modification at Modification at
Modification at Modification at

Pre Revised (Drawn) Revised (Due)

Arrear Remarks Brief Arrear Statement
S.N. Month Basic DP IR% IR DA% DA Other Gross I Basic GP Fixed DA% DA Other Gross II
1 Jan-06 5480 2740 0 0 24 1973 10193 10830 3600 14430 0 0 14430 4237 1 0 0 Jan-06
2 Feb-06 5480 2740 0 0 24 1973 10193 10830 3600 14430 0 0 14430 4237 2 0 0 Feb-06
3 Mar-06 5480 2740 0 0 24 1973 10193 10830 3600 14430 0 0 14430 4237 3 0 0 Mar-06
4 Apr-06 5480 2740 0 0 24 1973 10193 10830 3600 14430 0 0 14430 4237 4 0 0 Apr-06
5 May-06 5480 2740 0 0 24 1973 10193 10830 3600 14430 0 0 14430 4237 5 0 0 May-06
6 Jun-06 5480 2740 0 0 24 1973 10193 10830 3600 14430 0 0 14430 4237 6 X 4237 = 25422 Jun-06
7 Jul-06 5480 2740 0 0 29 2384 10604 10830 3600 14430 2 289 14719 4115 1 X 4115 = 4115 Jul-06
8 Aug-06 5640 2820 0 0 29 2453 10913 11270 3600 14870 2 297 15167 4254 4 days 1 0 0 Aug-06
9 Sep-06 5640 2820 0 0 29 2453 10913 11270 3600 14870 2 297 15167 4254 2 0 0 Sep-06
10 Oct-06 5640 2820 0 0 29 2453 10913 11270 3600 14870 2 297 15167 4254 3X 4254 = 12762 Oct-06
11 Nov-06 5640 2820 5 423 29 2576 11459 11270 3600 14870 2 297 15167 3708 1 0 0 Nov-06
12 Dec-06 5640 2820 5 423 29 2576 11459 11270 3600 14870 2 297 15167 3708 2X 3708 = 7416 Dec-06
13 Jan-07 5640 2820 5 423 35 3109 11992 11270 3600 14870 6 892 15762 3770 1 0 0 Jan-07
14 Feb-07 5640 2820 5 423 35 3109 11992 11270 3600 14870 6 892 15762 3770 2 0 0 Feb-07
15 Mar-07 5640 2820 5 423 35 3109 11992 11270 3600 14870 6 892 15762 3770 3 0 0 Mar-07
16 Apr-07 5640 2820 5 423 35 3109 11992 11270 3600 14870 6 892 15762 3770 4 0 0 Apr-07
17 May-07 5640 2820 5 423 35 3109 11992 11270 3600 14870 6 892 15762 3770 5 0 0 May-07
18 Jun-07 5640 2820 5 423 35 3109 11992 11270 3600 14870 6 892 15762 3770 6X 3770 = 22620 Jun-07
19 Jul-07 5640 2820 5 423 41 3642 12525 11270 3600 14870 9 1338 16208 3683 1X 3683 = 3683 Jul-07
 20 Aug-07 5800 2900 5 435 41 3745 12880 11720 3600 15320 9 1379 16699 3819 1 0 0 Aug-07
21 Sep-07 5800 2900 5 435 41 3745 12880 11720 3600 15320 9 1379 16699 3819 2 0 0 Sep-07
22 Oct-07 5800 2900 5 435 41 3745 12880 11720 3600 15320 9 1379 16699 3819 3 0 0 Oct-07
23 Nov-07 5800 2900 5 435 41 3745 12880 11720 3600 15320 9 1379 16699 3819 4 0 0 Nov-07
24 Dec-07 5800 2900 5 435 41 3745 12880 11720 3600 15320 9 1379 16699 3819 5X 3819 = 19095 Dec-07
25 Jan-08 5800 2900 5 435 47 4293 13428 11720 3600 15320 12 1838 17158 3730 1 0 0 Jan-08
26 Feb-08 5800 2900 5 435 47 4293 13428 11720 3600 15320 12 1838 17158 3730 2 0 0 Feb-08
27 Mar-08 5800 2900 5 435 47 4293 13428 11720 3600 15320 12 1838 17158 3730 3 0 0 Mar-08
28 Apr-08 5800 2900 5 435 47 4293 13428 11720 3600 15320 12 1838 17158 3730 4 0 0 Apr-08
29 May-08 5800 2900 5 435 47 4293 13428 11720 3600 15320 12 1838 17158 3730 5 0 0 May-08
30 Jun-08 5800 2900 5 435 47 4293 13428 11720 3600 15320 12 1838 17158 3730 6X 3730 = 22380 Jun-08
31 Jul-08 5800 2900 5 435 54 4933 14068 11720 3600 15320 16 2451 17771 3703 1X 3703 = 3703 Jul-08
32 Aug-08 5960 2980 5 447 54 5069 14456 12180 3600 15780 16 2525 18305 3849 1 0 0 Aug-08
33 Sep-08 5960 2980 5 447 54 5069 14456 12180 3600 15780 16 2525 18305 3849 2X 3849 = 7698 Sep-08
34 Oct-08 5960 2980 10 894 54 5310 15144 12180 3600 15780 16 2525 18305 3161 1 0 0 Oct-08
35 Nov-08 5960 2980 10 894 54 5310 15144 12180 3600 15780 16 2525 18305 3161 2 0 0 Nov-08
36 Dec-08 5960 2980 10 894 54 5310 15144 12180 3600 15780 16 2525 18305 3161 3 0 0 Dec-08
37 Jan-09 5960 2980 10 894 54 5310 15144 12180 3600 15780 16 2525 18305 3161 4X 3161 = 12644 Jan-09
38 Feb-09 5960 2980 20 1788 54 5793 16521 12180 3600 15780 16 2525 18305 1784 1 0 0 Feb-09
39 Mar-09 5960 2980 20 1788 54 5793 16521 12180 3600 15780 16 2525 18305 1784 2 0 0 Mar-09
40 Apr-09 5960 2980 20 1788 54 5793 16521 12180 3600 15780 16 2525 18305 1784 3 0 0 Apr-09
41 May-09 5960 2980 20 1788 54 5793 16521 12180 3600 15780 16 2525 18305 1784 4 0 0 May-09
42 Jun-09 5960 2980 20 1788 54 5793 16521 12180 3600 15780 16 2525 18305 1784 5 0 0 Jun-09
43 Jul-09 5960 2980 20 1788 54 5793 16521 12180 3600 15780 16 2525 18305 1784 6X 1784 = 10704 Jul-09
44 Aug-09 6160 3080 20 1848 54 5988 17076 12660 3600 16260 16 2602 18862 1786 1X 1786 = 1786 Aug-09
45 Sep-09 0 0 20 0 54 0 0 0 0 0 22 0 0 0 1 0 0 Sep-09
576622 730650 154028 154028

40 % Arrear 61611
Balance 92417
Net Amount: 55450 CPF: 6161
SN 1 2 3 1 2 3
1 45 0 0 -44 1 1 45 0 0 1 1 0 0 0
2 45 0 0 -43 2 2 45 0 0 2 2 0 0 0
3 45 0 0 -42 3 3 45 0 0 3 3 0 0 0
4 45 0 0 -41 4 4 45 0 0 4 4 0 0 0
5 45 0 0 -40 5 5 45 0 0 5 5 0 0 0
6 45 0 0 -39 6 6 45 0 0 6 6 0 0 0
7 45 0 0 -38 7 7 45 0 0 7 7 0 0 0
8 45 0 0 -37 8 8 45 0 0 8 8 0 0 0
 9 45 0 0 -36 9 9 45 0 0 9 9 0 0 0
10 45 0 0 -35 10 10 45 0 0 10 10 0 0 0
11 45 0 0 -34 11 11 45 0 0 11 11 0 0 0
12 45 0 0 -33 12 12 45 0 0 12 12 0 0 0
13 45 0 0 -32 13 13 45 0 0 13 13 0 0 0
14 45 0 0 -31 14 14 45 0 0 14 14 0 0 0
15 45 0 0 -30 15 15 45 0 0 15 15 0 0 0
16 45 0 0 -29 16 16 45 0 0 16 16 0 0 0
17 45 0 0 -28 17 17 45 0 0 17 17 0 0 0
18 45 0 0 -27 18 18 45 0 0 18 18 0 0 0
19 45 0 0 -26 19 19 45 0 0 19 19 0 0 0
20 45 0 0 -25 20 20 45 0 0 20 20 0 0 0
21 45 0 0 -24 21 21 45 0 0 21 21 0 0 0
22 45 0 0 -23 22 22 45 0 0 22 22 0 0 0
23 45 0 0 -22 23 23 45 0 0 23 23 0 0 0
24 45 0 0 -21 24 24 45 0 0 24 24 0 0 0
25 45 0 0 -20 25 25 45 0 0 25 25 0 0 0
26 45 0 0 -19 26 26 45 0 0 26 26 0 0 0
27 45 0 0 -18 27 27 45 0 0 27 27 0 0 0
28 45 0 0 -17 28 28 45 0 0 28 28 0 0 0
29 45 0 0 -16 29 29 45 0 0 29 29 0 0 0
30 45 0 0 -15 30 30 45 0 0 30 30 0 0 0
31 45 0 0 -14 31 31 45 0 0 31 31 0 0 0
32 45 0 0 -13 32 32 45 0 0 32 32 0 0 0
33 45 0 0 -12 33 33 45 0 0 33 33 0 0 0
34 45 0 0 -11 34 34 45 0 0 34 34 0 0 0
35 45 0 0 -10 35 35 45 0 0 35 35 0 0 0
36 45 0 0 -9 36 36 45 0 0 36 36 0 0 0
37 45 0 0 -8 37 37 45 0 0 37 37 0 0 0
38 45 0 0 -7 38 38 45 0 0 38 38 0 0 0
39 45 0 0 -6 39 39 45 0 0 39 39 0 0 0
40 45 0 0 -5 40 40 45 0 0 40 40 0 0 0
41 45 0 0 -4 41 41 45 0 0 41 41 0 0 0
42 45 0 0 -3 42 42 45 0 0 42 42 0 0 0
43 45 0 0 -2 43 43 45 0 0 43 43 0 0 0
44 45 0 0 -1 44 44 45 0 0 44 44 0 0 0
45 45 0 0 0 45 45 45 0 0 45 45 0 0 0
Pay Commission Arrear Statement in r/o: Sh. Mast Ram DM w.e.f. 01-01-2006 to 31-08-2009
Enter the necessary details in the bold blocks below...
Basic on 1.1.06 4550 New Basic 8470
According to 5th Pay Commission Fitment Charts on 1.1.06
Increment Month 10 Grade Pay 3000
Increment 1 (2006) Appointment S. N. 22 Keep Blank if Appointed Before 01-01-2006
Increment 2 (2007) Modifications on Account of ACP/Promotion etc.
Increment 3 (2008) 150 Pre Revised S.N. BP Revised Scale S.N. BP GP
Increment 4 (2009) 150 Modification at Modification at
Modification at Modification at
13 18 31 Modification at Modification at
SN Ist Last

Revised (Due) Pre Revised (Drawn)

ks
S N Month Arrear Brief Arrear Statement

ar
Basic GP Fixed DA% DA Other Gross I Basic DP IR% IR DA% DA Other Gross II

em
R
1 Jan-06 8470 3000 11470 0 0 0 4550 2275 0 0 24 1638 0 0 1 0 0 Jan-06
2 Feb-06 8470 3000 11470 0 0 0 4550 2275 0 0 24 1638 0 0 2 0 0 Feb-06
3 Mar-06 8470 3000 11470 0 0 0 4550 2275 0 0 24 1638 0 0 3 0 0 Mar-06
4 Apr-06 8470 3000 11470 0 0 0 4550 2275 0 0 24 1638 0 0 4 0 0 Apr-06
5 May-06 8470 3000 11470 0 0 0 4550 2275 0 0 24 1638 0 0 5 0 0 May-06
6 Jun-06 8470 3000 11470 0 0 0 4550 2275 0 0 24 1638 0 0 6 0 0 Jun-06
7 Jul-06 8470 3000 11470 2 229 0 4550 2275 0 0 29 1979 0 0 7 0 0 Jul-06
8 Aug-06 8470 3000 11470 2 229 0 4550 2275 0 0 29 1979 0 0 8 0 0 Aug-06
9 Sep-06 8470 3000 11470 2 229 0 4550 2275 0 0 29 1979 0 0 9 0 0 Sep-06
10 Oct-06 8820 3000 11820 2 236 0 4550 2275 0 0 29 1979 0 0 10 0 0 Oct-06
11 Nov-06 8820 3000 11820 2 236 0 4550 2275 5 341 29 2078 0 0 11 0 0 Nov-06
12 Dec-06 8820 3000 11820 2 236 0 4550 2275 5 341 29 2078 0 0 12 0 0 Dec-06
13 Jan-07 8820 3000 11820 6 709 0 4550 2275 5 341 35 2508 0 0 13 0 0 Jan-07
14 Feb-07 8820 3000 11820 6 709 0 4550 2275 5 341 35 2508 0 0 14 0 0 Feb-07
15 Mar-07 8820 3000 11820 6 709 0 4550 2275 5 341 35 2508 0 0 15 0 0 Mar-07
16 Apr-07 8820 3000 11820 6 709 0 4550 2275 5 341 35 2508 0 0 16 0 0 Apr-07
17 May-07 8820 3000 11820 6 709 0 4550 2275 5 341 35 2508 0 0 17 0 0 May-07
18 Jun-07 8820 3000 11820 6 709 0 4550 2275 5 341 35 2508 0 0 18 0 0 Jun-07
19 Jul-07 8820 3000 11820 9 1064 0 4550 2275 5 341 41 2938 0 0 19 0 0 Jul-07
20 Aug-07 8820 3000 11820 9 1064 0 4550 2275 5 341 41 2938 0 0 20 0 0 Aug-07
21 Sep-07 8820 3000 11820 9 1064 0 4550 2275 5 341 41 2938 0 0 21 0 0 Sep-07
22 Oct-07 8470 3000 11470 9 1032 12502 4550 2275 5 341 41 2938 10104 2398 1 0 0 Oct-07
23 Nov-07 8470 3000 11470 9 1032 12502 4550 2275 5 341 41 2938 10104 2398 2 0 0 Nov-07
24 Dec-07 8470 3000 11470 9 1032 12502 4550 2275 5 341 41 2938 10104 2398 3 X 2398 = 7194 Dec-07
Spread Sheet by: Ajay Guleria
 25 Jan-08 8470 3000 11470 12 1376 12846 4550 2275 5 341 47 3368 10534 2312 1 0 0 Jan-08
26 Feb-08 8470 3000 11470 12 1376 12846 4550 2275 5 341 47 3368 10534 2312 2 0 0 Feb-08
27 Mar-08 8470 3000 11470 12 1376 12846 4550 2275 5 341 47 3368 10534 2312 3 0 0 Mar-08
28 Apr-08 8470 3000 11470 12 1376 12846 4550 2275 5 341 47 3368 10534 2312 4 0 0 Apr-08
29 May-08 8470 3000 11470 12 1376 12846 4550 2275 5 341 47 3368 10534 2312 5 0 0 May-08
30 Jun-08 8470 3000 11470 12 1376 12846 4550 2275 5 341 47 3368 10534 2312 6 X 2312 = 13872 Jun-08
31 Jul-08 8470 3000 11470 16 1835 13305 4550 2275 5 341 54 3870 11036 2269 1 0 0 Jul-08
32 Aug-08 8470 3000 11470 16 1835 13305 4550 2275 5 341 54 3870 11036 2269 2 0 0 Aug-08
33 Sep-08 8470 3000 11470 16 1835 13305 4550 2275 5 341 54 3870 11036 2269 3 X 2269 = 6807 Sep-08
34 Oct-08 8820 3000 11820 16 1891 13711 4700 2350 10 705 54 4188 11943 1768 1 0 0 Oct-08
35 Nov-08 8820 3000 11820 16 1891 13711 4700 2350 10 705 54 4188 11943 1768 2 0 0 Nov-08
36 Dec-08 8820 3000 11820 16 1891 13711 4700 2350 10 705 54 4188 11943 1768 3 0 0 Dec-08
37 Jan-09 8820 3000 11820 16 1891 13711 4700 2350 10 705 54 4188 11943 1768 4 X 1768 = 7072 Jan-09
38 Feb-09 8820 3000 11820 16 1891 13711 4700 2350 20 1410 54 4568 13028 683 1 0 0 Feb-09
39 Mar-09 8820 3000 11820 16 1891 13711 4700 2350 20 1410 54 4568 13028 683 2 0 0 Mar-09
40 Apr-09 8820 3000 11820 16 1891 13711 4700 2350 20 1410 54 4568 13028 683 3 0 0 Apr-09
41 May-09 8820 3000 11820 16 1891 13711 4700 2350 20 1410 54 4568 13028 683 4 0 0 May-09
42 Jun-09 8820 3000 11820 16 1891 13711 4700 2350 20 1410 54 4568 13028 683 5 0 0 Jun-09
43 Jul-09 8820 3000 11820 16 1891 13711 4700 2350 20 1410 54 4568 13028 683 6 0 0 Jul-09
44 Aug-09 8820 3000 11820 16 1891 13711 4700 2350 20 1410 54 4568 13028 683 7 X 683 = 4781 Aug-09
305318 265592 39726 39726
Arrear towards GPF 10000
Balance 29726

SN 1 2 3 1 2 3
1 0 0 0 1 1 1 0 0 0 1 1 1 0 0 0
2 0 0 0 2 2 2 0 0 0 2 2 2 0 0 0
3 0 0 0 3 3 3 0 0 0 3 3 3 0 0 0
4 0 0 0 4 4 4 0 0 0 4 4 4 0 0 0
5 0 0 0 5 5 5 0 0 0 5 5 5 0 0 0
6 0 0 0 6 6 6 0 0 0 6 6 6 0 0 0
7 0 0 0 7 7 7 0 0 0 7 7 7 0 0 0
8 0 0 0 8 8 8 0 0 0 8 8 8 0 0 0
9 0 0 0 9 9 9 0 0 0 9 9 9 0 0 0
10 0 0 0 10 10 10 0 0 0 10 10 10 0 0 0
11 0 0 0 11 11 11 0 0 0 11 11 11 0 0 0
12 0 0 0 12 12 12 0 0 0 12 12 12 0 0 0
13 0 0 0 13 13 13 0 0 0 13 13 13 0 0 0
14 0 0 0 14 14 14 0 0 0 14 14 14 0 0 0
Spread Sheet by: Ajay Guleria
15 0 0 0 15 15 15 0 0 0 15 15 15 0 0 0
16 0 0 0 16 16 16 0 0 0 16 16 16 0 0 0
17 0 0 0 17 17 17 0 0 0 17 17 17 0 0 0
18 0 0 0 18 18 18 0 0 0 18 18 18 0 0 0
19 0 0 0 19 19 19 0 0 0 19 19 19 0 0 0
20 0 0 0 20 20 20 0 0 0 20 20 20 0 0 0
21 0 0 0 21 21 21 0 0 0 21 21 21 0 0 0
22 0 0 0 22 22 22 0 0 0 22 22 22 0 0 0
23 0 0 0 23 23 23 0 0 0 23 23 23 0 0 0
24 0 0 0 24 24 24 0 0 0 24 24 24 0 0 0
25 0 0 0 25 25 25 0 0 0 25 25 25 0 0 0
26 0 0 0 26 26 26 0 0 0 26 26 26 0 0 0
27 0 0 0 27 27 27 0 0 0 27 27 27 0 0 0
28 0 0 0 28 28 28 0 0 0 28 28 28 0 0 0
29 0 0 0 29 29 29 0 0 0 29 29 29 0 0 0
30 0 0 0 30 30 30 0 0 0 30 30 30 0 0 0
31 0 0 0 31 31 31 0 0 0 31 31 31 0 0 0
32 0 0 0 32 32 32 0 0 0 32 32 32 0 0 0
33 0 0 0 33 33 33 0 0 0 33 33 33 0 0 0
34 0 0 0 34 34 34 0 0 0 34 34 34 0 0 0
35 0 0 0 35 35 35 0 0 0 35 35 35 0 0 0
36 0 0 0 36 36 36 0 0 0 36 36 36 0 0 0
37 0 0 0 37 37 37 0 0 0 37 37 37 0 0 0
38 0 0 0 38 38 38 0 0 0 38 38 38 0 0 0
39 0 0 0 39 39 39 0 0 0 39 39 39 0 0 0
40 0 0 0 40 40 40 0 0 0 40 40 40 0 0 0
41 0 0 0 41 41 41 0 0 0 41 41 41 0 0 0
42 0 0 0 42 42 42 0 0 0 42 42 42 0 0 0
43 0 0 0 43 43 43 0 0 0 43 43 43 0 0 0
44 0 0 0 44 44 44 0 0 0 44 44 44 0 0 0
45 0 0 0 45 45 45 0 0 0 45 45 45 0 0 0

Spread Sheet by: Ajay Guleria