With Out Arrears

/124
/410
/416

With Out Arrears(No Arrears included for gross calculation)

/124
/410
/416
 With Out Arrears
Reguler Payments+EE NPS
/124 Till Last Month + current month /124+ Current Month * Projection Factor
/410 + /616 From INS89

With Out Arrears(No Arrears included for gross calculation)

Reguler Payments+EE NPS
/124 Till Last Month + current month /124+ Current Month * Projection Factor
/410 + /616 From INS89
 Results
102632 8658 111290
650527 111290 556450 1318267
1318267 4656 1322923

102632 8,658.00 111,290.00

659323 111290 556450 1327063
1327063 4656 1331719

Aug Arrear and Actual Paid diff

544,570.00 114,753.00 659,323.00
110,355.00 74,000.00
4,398.00 12,580.00
11,840.00
3,600.00
612
12,121.00
102,632.00
ER NPS 12,121.00
114,753.00

/551 Stat.net recalc.diff. 67 06 2019 3,510.00

/AFS CF NPS Monthly Contrib 67 06 2019 518.00
/AFU CF EE NPS Monthly Contrib 67 06 2019 370.00
 June July August September
Actaul /124 429,817.00 110,355.00 110,355.00
current /124 429,817.00 114,753.00
4,398.00

102,632.00
8,658.00
111,290.00
3,463.00
September

0
3,510.00
518
370
4398