Tentative:

Salary Hike Projection

Prepared By:
S P Rajesh
Karnataka Gramin Bank
Mysore.
 SUB STAFF
47.80% TOTAL LOAD NEW D.A. H.R.A. S.A. D.A. ON GROSS
STAGE OLD BASIC BASIC (BASIC+ FACTORS (7.0+3.0 (7.75+9.5 S.A.
MERGER MERGER) (2.50%+TOTAL) BASIC (19.81%) =10%) =17.25%) (19.81%) SALARY
1 2 3 4 5 6 7 8 9 10 11
1 9560.00 4569.68 14129.68 353.24 14482.92 2869.07 1448.29 2498.30 494.91 21793.50
2 9885.00 4725.03 14610.03 365.25 14975.28 2966.60 1497.53 2583.24 511.74 22534.39
3 10210.00 4880.38 15090.38 377.26 15467.64 3064.14 1546.76 2668.17 528.56 23275.27
4 10535.00 5035.73 15570.73 389.27 15960.00 3161.68 1596.00 2753.10 545.39 24016.16
5 10860.00 5191.08 16051.08 401.28 16452.36 3259.21 1645.24 2838.03 562.21 24757.05
6 11270.00 5387.06 16657.06 416.43 17073.49 3382.26 1707.35 2945.18 583.44 25691.71
7 11680.00 5583.04 17263.04 431.58 17694.62 3505.30 1769.46 3052.32 604.66 26626.37
8 12090.00 5779.02 17869.02 446.73 18315.75 3628.35 1831.57 3159.47 625.89 27561.03
9 12500.00 5975.00 18475.00 461.88 18936.88 3751.39 1893.69 3266.61 647.12 28495.68
10 12910.00 6170.98 19080.98 477.02 19558.00 3874.44 1955.80 3373.76 668.34 29430.34
11 13400.00 6405.20 19805.20 495.13 20300.33 4021.50 2030.03 3501.81 693.71 30547.37
12 13890.00 6639.42 20529.42 513.24 21042.66 4168.55 2104.27 3629.86 719.07 31664.40
13 14380.00 6873.64 21253.64 531.34 21784.98 4315.60 2178.50 3757.91 744.44 32781.43
14 14870.00 7107.86 21977.86 549.45 22527.31 4462.66 2252.73 3885.96 769.81 33898.47
15 15440.00 7380.32 22820.32 570.51 23390.83 4633.72 2339.08 4034.92 799.32 35197.87
16 16010.00 7652.78 23662.78 591.57 24254.35 4804.79 2425.43 4183.88 828.83 36497.27
17 16580.00 7925.24 24505.24 612.63 25117.87 4975.85 2511.79 4332.83 858.33 37796.68
18 17235.00 8238.33 25473.33 636.83 26110.16 5172.42 2611.02 4504.00 892.24 39289.85
19 17890.00 8551.42 26441.42 661.04 27102.46 5369.00 2710.25 4675.17 926.15 40783.02
20 18545.00 8864.51 27409.51 685.24 28094.75 5565.57 2809.47 4846.34 960.06 42276.20
S-1 19200.00 9177.60 28377.60 709.44 29087.04 5762.14 2908.70 5017.51 993.97 43769.37
S-2 19855.00 9490.69 29345.69 733.64 30079.33 5958.72 3007.93 5188.68 1027.88 45262.54
S-3 20510.00 9803.78 30313.78 757.84 31071.62 6155.29 3107.16 5359.86 1061.79 46755.72
S-4 21165.00 10116.87 31281.87 782.05 32063.92 6351.86 3206.39 5531.03 1095.70 48248.89
S-5 21820.00 10429.96 32249.96 806.25 33056.21 6548.44 3305.62 5702.20 1129.61 49742.07
S-6 22475.00 10743.05 33218.05 830.45 34048.50 6745.01 3404.85 5873.37 1163.51 51235.24
S-7 23130.00 11056.14 34186.14 854.65 35040.79 6941.58 3504.08 6044.54 1197.42 52728.41
S-8 23785.00 11369.23 35154.23 878.86 36033.09 7138.15 3603.31 6215.71 1231.33 54221.59
 CLERKS
47.80% TOTAL LOAD NEW D.A. H.R.A. S.A. D.A. ON GROSS
STAGE OLD BASIC BASIC (BASIC+ FACTORS (7.0+3.0 (7.75+9.5 S.A.
MERGER MERGER) (2.50%+TOTAL) BASIC (19.81%) =10%) =17.25%) (19.81%) SALARY
1 2 3 4 5 6 7 8 9 10 11
1 11765.00 5623.67 17388.67 434.72 17823.39 3530.81 1782.34 3074.53 609.07 26820.14
2 12420.00 5936.76 18356.76 458.92 18815.68 3727.39 1881.57 3245.70 642.97 28313.31
3 13075.00 6249.85 19324.85 483.12 19807.97 3923.96 1980.80 3416.88 676.88 29806.49
4 13730.00 6562.94 20292.94 507.32 20800.26 4120.53 2080.03 3588.05 710.79 31299.66
5 14545.00 6952.51 21497.51 537.44 22034.95 4365.12 2203.49 3801.03 752.98 33157.58
6 15360.00 7342.08 22702.08 567.55 23269.63 4609.71 2326.96 4014.01 795.18 35015.50
7 15175.00 7253.65 22428.65 560.72 22989.37 4554.19 2298.94 3965.67 785.60 34593.76
8 17155.00 8200.09 25355.09 633.88 25988.97 5148.41 2598.90 4483.10 888.10 39107.48
9 18135.00 8668.53 26803.53 670.09 27473.62 5442.52 2747.36 4739.20 938.84 41341.54
10 19115.00 9136.97 28251.97 706.30 28958.27 5736.63 2895.83 4995.30 989.57 43575.60
11 20095.00 9605.41 29700.41 742.51 30442.92 6030.74 3044.29 5251.40 1040.30 45809.66
12 21240.00 10152.72 31392.72 784.82 32177.54 6374.37 3217.75 5550.63 1099.58 48419.87
13 22385.00 10700.03 33085.03 827.13 33912.16 6718.00 3391.22 5849.85 1158.85 51030.07
14 23530.00 11247.34 34777.34 869.43 35646.77 7061.63 3564.68 6149.07 1218.13 53640.28
15 24675.00 11794.65 36469.65 911.74 37381.39 7405.25 3738.14 6448.29 1277.41 56250.48
16 25820.00 12341.96 38161.96 954.05 39116.01 7748.88 3911.60 6747.51 1336.68 58860.68
17 26965.00 12889.27 39854.27 996.36 40850.63 8092.51 4085.06 7046.73 1395.96 61470.89
18 28110.00 13436.58 41546.58 1038.66 42585.24 8436.14 4258.52 7345.95 1455.23 64081.09
19 30230.00 14449.94 44679.94 1117.00 45796.94 9072.37 4579.69 7899.97 1564.98 68913.96
20 31540.00 15076.12 46616.12 1165.40 47781.52 9465.52 4778.15 8242.31 1632.80 71900.31
S-1 32850.00 15702.30 48552.30 1213.81 49766.11 9858.67 4976.61 8584.65 1700.62 74886.66
S-2 34160.00 16328.48 50488.48 1262.21 51750.69 10251.81 5175.07 8926.99 1768.44 77873.01
S-3 35470.00 16954.66 52424.66 1310.62 53735.28 10644.96 5373.53 9269.34 1836.26 80859.35
S-4 36780.00 17580.84 54360.84 1359.02 55719.86 11038.10 5571.99 9611.68 1904.07 83845.70
S-5 38090.00 18207.02 56297.02 1407.43 57704.45 11431.25 5770.44 9954.02 1971.89 86832.05
S-6 39400.00 18833.20 58233.20 1455.83 59689.03 11824.40 5968.90 10296.36 2039.71 89818.40
S-7 40710.00 19459.38 60169.38 1504.23 61673.61 12217.54 6167.36 10638.70 2107.53 92804.74
S-8 42020.00 20085.56 62105.56 1552.64 63658.20 12610.69 6365.82 10981.04 2175.34 95791.09
 SCALE 1 OFFICER
47.80% TOTAL LOAD NEW D.A. H.R.A. S.A. D.A. ON GROSS
STAGE OLD BASIC BASIC (BASIC+ FACTORS (7.0+3.0 (7.75+9.5 S.A.
MERGER MERGER) (2.50%+TOTAL) BASIC (19.81%) =10%) =17.25%) (19.81%) SALARY
1 2 3 4 5 6 7 8 9 10 11
1 23700.00 11328.60 35028.60 875.72 35904.32 7112.64 3590.43 6193.49 1226.93 54027.82
2 24680.00 11797.04 36477.04 911.93 37388.97 7406.75 3738.90 6449.60 1277.67 56261.88
3 25660.00 12265.48 37925.48 948.14 38873.62 7700.86 3887.36 6705.70 1328.40 58495.94
4 26640.00 12733.92 39373.92 984.35 40358.27 7994.97 4035.83 6961.80 1379.13 60730.00
5 27620.00 13202.36 40822.36 1020.56 41842.92 8289.08 4184.29 7217.90 1429.87 62964.06
6 28600.00 13670.80 42270.80 1056.77 43327.57 8583.19 4332.76 7474.01 1480.60 65198.12
7 29580.00 14139.24 43719.24 1092.98 44812.22 8877.30 4481.22 7730.11 1531.33 67432.19
8 30560.00 14607.68 45167.68 1129.19 46296.87 9171.41 4629.69 7986.21 1582.07 69666.25
9 31705.00 15154.99 46859.99 1171.50 48031.49 9515.04 4803.15 8285.43 1641.34 72276.45
10 32850.00 15702.30 48552.30 1213.81 49766.11 9858.67 4976.61 8584.65 1700.62 74886.66
11 34160.00 16328.48 50488.48 1262.21 51750.69 10251.81 5175.07 8926.99 1768.44 77873.01
12 35470.00 16954.66 52424.66 1310.62 53735.28 10644.96 5373.53 9269.34 1836.26 80859.35
13 36780.00 17580.84 54360.84 1359.02 55719.86 11038.10 5571.99 9611.68 1904.07 83845.70
14 38090.00 18207.02 56297.02 1407.43 57704.45 11431.25 5770.44 9954.02 1971.89 86832.05
15 39400.00 18833.20 58233.20 1455.83 59689.03 11824.40 5968.90 10296.36 2039.71 89818.40
16 40710.00 19459.38 60169.38 1504.23 61673.61 12217.54 6167.36 10638.70 2107.53 92804.74
17 42020.00 20085.56 62105.56 1552.64 63658.20 12610.69 6365.82 10981.04 2175.34 95791.09
18 43330.00 20711.74 64041.74 1601.04 65642.78 13003.84 6564.28 11323.38 2243.16 98777.44
19 44640.00 21337.92 65977.92 1649.45 67627.37 13396.98 6762.74 11665.72 2310.98 101763.79
20 45950.00 21964.10 67914.10 1697.85 69611.95 13790.13 6961.20 12008.06 2378.80 104750.13
21 47260.00 22590.28 69850.28 1746.26 71596.54 14183.27 7159.65 12350.40 2446.61 107736.48
22 48570.00 23216.46 71786.46 1794.66 73581.12 14576.42 7358.11 12692.74 2514.43 110722.83
23 50030.00 23914.34 73944.34 1848.61 75792.95 15014.58 7579.29 13074.28 2590.02 114051.13
24 51490.00 24612.22 76102.22 1902.56 78004.78 15452.75 7800.48 13455.82 2665.60 117379.42
 SCALE 2 OFFICER
47.80% TOTAL LOAD NEW D.A. H.R.A. S.A. D.A. ON GROSS
STAGE OLD BASIC BASIC (BASIC+ FACTORS (7.0+3.0 (7.75+9.5 S.A.
MERGER MERGER) (2.50%+TOTAL) BASIC (19.81%) =10%) =17.25%) (19.81%) SALARY
1 2 3 4 5 6 7 8 9 10 11
1 31705.00 15154.99 46859.99 1171.50 48031.49 9515.04 4803.15 8285.43 1641.34 72276.45
2 32850.00 15702.30 48552.30 1213.81 49766.11 9858.67 4976.61 8584.65 1700.62 74886.66
3 34160.00 16328.48 50488.48 1262.21 51750.69 10251.81 5175.07 8926.99 1768.44 77873.01
4 35470.00 16954.66 52424.66 1310.62 53735.28 10644.96 5373.53 9269.34 1836.26 80859.35
5 36780.00 17580.84 54360.84 1359.02 55719.86 11038.10 5571.99 9611.68 1904.07 83845.70
6 38090.00 18207.02 56297.02 1407.43 57704.45 11431.25 5770.44 9954.02 1971.89 86832.05
7 39400.00 18833.20 58233.20 1455.83 59689.03 11824.40 5968.90 10296.36 2039.71 89818.40
8 40710.00 19459.38 60169.38 1504.23 61673.61 12217.54 6167.36 10638.70 2107.53 92804.74
9 42020.00 20085.56 62105.56 1552.64 63658.20 12610.69 6365.82 10981.04 2175.34 95791.09
10 43330.00 20711.74 64041.74 1601.04 65642.78 13003.84 6564.28 11323.38 2243.16 98777.44
11 44640.00 21337.92 65977.92 1649.45 67627.37 13396.98 6762.74 11665.72 2310.98 101763.79
12 45950.00 21964.10 67914.10 1697.85 69611.95 13790.13 6961.20 12008.06 2378.80 104750.13
13 47260.00 22590.28 69850.28 1746.26 71596.54 14183.27 7159.65 12350.40 2446.61 107736.48
14 48570.00 23216.46 71786.46 1794.66 73581.12 14576.42 7358.11 12692.74 2514.43 110722.83
15 50030.00 23914.34 73944.34 1848.61 75792.95 15014.58 7579.29 13074.28 2590.02 114051.13
16 51490.00 24612.22 76102.22 1902.56 78004.78 15452.75 7800.48 13455.82 2665.60 117379.42
17 52950.00 25310.10 78260.10 1956.50 80216.60 15890.91 8021.66 13837.36 2741.18 120707.72
18 54410.00 26007.98 80417.98 2010.45 82428.43 16329.07 8242.84 14218.90 2816.76 124036.01
19 55870.00 26705.86 82575.86 2064.40 84640.26 16767.23 8464.03 14600.44 2892.35 127364.31
20 57330.00 27403.74 84733.74 2118.34 86852.08 17205.40 8685.21 14981.98 2967.93 130692.61
 SCALE 3 OFFICER
47.80% TOTAL LOAD NEW D.A. H.R.A. S.A. D.A. ON GROSS
STAGE OLD BASIC BASIC (BASIC+ FACTORS (7.0+3.0 (7.75+9.5 S.A.
MERGER MERGER) (2.50%+TOTAL) BASIC (19.81%) =10%) =17.25%) (19.81%) SALARY
1 2 3 4 5 6 7 8 9 10 11
1 42020.00 20085.56 62105.56 1552.64 63658.20 12610.69 6365.82 10981.04 2175.34 95791.09
2 43330.00 20711.74 64041.74 1601.04 65642.78 13003.84 6564.28 11323.38 2243.16 98777.44
3 44640.00 21337.92 65977.92 1649.45 67627.37 13396.98 6762.74 11665.72 2310.98 101763.79
4 45950.00 21964.10 67914.10 1697.85 69611.95 13790.13 6961.20 12008.06 2378.80 104750.13
5 47260.00 22590.28 69850.28 1746.26 71596.54 14183.27 7159.65 12350.40 2446.61 107736.48
6 48570.00 23216.46 71786.46 1794.66 73581.12 14576.42 7358.11 12692.74 2514.43 110722.83
7 50030.00 23914.34 73944.34 1848.61 75792.95 15014.58 7579.29 13074.28 2590.02 114051.13
8 51490.00 24612.22 76102.22 1902.56 78004.78 15452.75 7800.48 13455.82 2665.60 117379.42
9 52950.00 25310.10 78260.10 1956.50 80216.60 15890.91 8021.66 13837.36 2741.18 120707.72
10 54410.00 26007.98 80417.98 2010.45 82428.43 16329.07 8242.84 14218.90 2816.76 124036.01
11 55870.00 26705.86 82575.86 2064.40 84640.26 16767.23 8464.03 14600.44 2892.35 127364.31
12 57330.00 27403.74 84733.74 2118.34 86852.08 17205.40 8685.21 14981.98 2967.93 130692.61
13 58790.00 28101.62 86891.62 2172.29 89063.91 17643.56 8906.39 15363.52 3043.51 134020.90
 SCALE 4 OFFICER
47.80% TOTAL LOAD NEW D.A. H.R.A. S.A. D.A. ON GROSS
STAGE OLD BASIC BASIC (BASIC+ FACTORS (10.0+3.0 (7.75+9.5 S.A.
MERGER MERGER) (2.50%+TOTAL) BASIC (19.81%) =13%) =17.25%) (19.81%) SALARY
1 2 3 4 5 6 7 8 9 10 11
1 50030.00 23914.34 73944.34 1848.61 75792.95 15014.58 9853.08 13074.28 2590.02 116324.91
2 51490.00 24612.22 76102.22 1902.56 78004.78 15452.75 10140.62 13455.82 2665.60 119719.56
3 52950.00 25310.10 78260.10 1956.50 80216.60 15890.91 10428.16 13837.36 2741.18 123114.22
4 54410.00 26007.98 80417.98 2010.45 82428.43 16329.07 10715.70 14218.90 2816.76 126508.87
5 55870.00 26705.86 82575.86 2064.40 84640.26 16767.23 11003.23 14600.44 2892.35 129903.52
6 57520.00 27494.56 85014.56 2125.36 87139.92 17262.42 11328.19 15031.64 2977.77 133739.94
7 59170.00 28283.26 87453.26 2186.33 89639.59 17757.60 11653.15 15462.83 3063.19 137576.36
8 60820.00 29071.96 89891.96 2247.30 92139.26 18252.79 11978.10 15894.02 3148.61 141412.78

SCALE 5 OFFICER
47.80% TOTAL LOAD NEW D.A. H.R.A. S.A. D.A. ON GROSS
STAGE OLD BASIC BASIC (BASIC+ FACTORS (10.0+3.0 (7.75+9.5 S.A.
MERGER MERGER) (2.50%+TOTAL) BASIC (19.81%) =13%) =17.25%) (19.81%) SALARY
1 2 3 4 5 6 7 8 9 10 11
1 59170.00 28283.26 87453.26 2186.33 89639.59 17757.60 11653.15 15462.83 3063.19 137576.36
2 60820.00 29071.96 89891.96 2247.30 92139.26 18252.79 11978.10 15894.02 3148.61 141412.78
3 62470.00 29860.66 92330.66 2308.27 94638.93 18747.97 12303.06 16325.21 3234.03 145249.20
4 64270.00 30721.06 94991.06 2374.78 97365.84 19288.17 12657.56 16795.61 3327.21 149434.38
5 66070.00 31581.46 97651.46 2441.29 100092.75 19828.37 13012.06 17266.00 3420.39 153619.57
 SCALE 6 OFFICER
47.80% TOTAL LOAD NEW D.A. H.R.A. S.A. D.A. ON GROSS
STAGE OLD BASIC BASIC (BASIC+ FACTORS (10.0+3.0 (7.75+9.5 S.A.
MERGER MERGER) (2.50%+TOTAL) BASIC (19.81%) =13%) =17.25%) (19.81%) SALARY
1 2 3 4 5 6 7 8 9 10 11
1 68680.00 32829.04 101509.04 2537.73 104046.77 20611.66 13526.08 17948.07 3555.51 159688.09
2 70640.00 33765.92 104405.92 2610.15 107016.07 21199.88 13912.09 18460.27 3656.98 164245.29
3 72600.00 34702.80 107302.80 2682.57 109985.37 21788.10 14298.10 18972.48 3758.45 168802.49
4 74560.00 35639.68 110199.68 2754.99 112954.67 22376.32 14684.11 19484.68 3859.92 173359.70
5 76520.00 36576.56 113096.56 2827.41 115923.97 22964.54 15070.12 19996.89 3961.38 177916.90

************************************************************************************