nine-tables-till-sep21.xls

	A	B	C	D	E	F	G	H	I	L
1
2
3	Name					For those retired on 31-10-2000
4	SSA
5	Arrears	Upto Sept.21		862578.00
6	Existing BP	5000	from 1-11-2000
7	BP to be Revised	6000	from 1-11-2000		(Based on notionally revised Pay)
8		Drawn					Due		Arrears or
9	Month	BP	%IDA	BP+IDA		BP	%IDA	BP+IDA	Difference
10	Nov-00	5000	28	6400		6000	28	7680	1280
11	Dec-00	5000	28	6400		6000	28	7680	1280	b
12	Jan-01	5000	29.2	6460		6000	29.2	7752	1292
13	Feb-01	5000	29.2	6460		6000	29.2	7752	1292
14	Mar-01	5000	29.2	6460		6000	29.2	7752	1292
15	Apr-01	5000	28.3	6415		6000	28.3	7698	1283
16	May-01	5000	28.3	6415		6000	28.3	7698	1283
17	Jun-01	5000	28.3	6415		6000	28.3	7698	1283
18	Jul-01	5000	29.3	6465		6000	29.3	7758	1293
19	Aug-01	5000	29.3	6465		6000	29.3	7758	1293
20	Sep-01	5000	29.3	6465		6000	29.3	7758	1293
21	Oct-01	5000	33.4	6670		6000	33.4	8004	1334
22	Nov-01	5000	33.4	6670		6000	33.4	8004	1334
23	Dec-01	5000	33.4	6670		6000	33.4	8004	1334
24	Jan-02	5000	35.2	6760		6000	35.2	8112	1352
25	Feb-02	5000	35.2	6760		6000	35.2	8112	1352
26	Mar-02	5000	35.2	6760		6000	35.2	8112	1352
27	Apr-02	5000	34.9	6745		6000	34.9	8094	1349
28	May-02	5000	34.9	6745		6000	34.9	8094	1349
29	Jun-02	5000	34.9	6745		6000	34.9	8094	1349
30	Jul-02	5000	35.5	6775		6000	35.5	8130	1355
31	Aug-02	5000	35.5	6775		6000	35.5	8130	1355
32	Sep-02	5000	35.5	6775		6000	35.5	8130	1355
33	Oct-02	5000	38.6	6930		6000	38.6	8316	1386
34	Nov-02	5000	38.6	6930		6000	38.6	8316	1386
35	Dec-02	5000	38.6	6930		6000	38.6	8316	1386
36	Jan.03	5000	40.6	7030		6000	40.6	8436	1406
37	Feb. 03	5000	40.6	7030		6000	40.6	8436	1406
38	Mar.03	5000	40.6	7030		6000	40.6	8436	1406
39	Apr.03	5000	39.6	6980		6000	39.6	8376	1396
40	May .03	5000	39.6	6980		6000	39.6	8376	1396
41	June.03	5000	39.6	6980		6000	39.6	8376	1396
42	Jul.03	5000	41.8	7090		6000	41.8	8508	1418
43	Aug.03	5000	41.8	7090		6000	41.8	8508	1418
44	Sep.03	5000	41.8	7090		6000	41.8	8508	1418
45	Oct.03	5000	44	7200		6000	44	8640	1440
46	Nov.03	5000	44	7200		6000	44	8640	1440
47	Dec.03	5000	44	7200		6000	44	8640	1440
48	Jan.04	5000	44.9	7245		6000	44.9	8694	1449
49	Feb.04	5000	44.9	7245		6000	44.9	8694	1449
50	Mar.04	5000	44.9	7245		6000	44.9	8694	1449
51	Apr.04	5000	45.3	7265		6000	45.3	8718	1453
52	May.04	5000	45.3	7265		6000	45.3	8718	1453
53	Jun.04	5000	45.3	7265		6000	45.3	8718	1453
54	Jul.04	5000	45.8	7290		6000	45.8	8748	1458
55	Aug.04	5000	45.8	7290		6000	45.8	8748	1458
56	Sep.04	5000	45.8	7290		6000	45.8	8748	1458
57	Oct.04	5000	49.2	7460		6000	49.2	8952	1492
58	Nov.04	5000	49.2	7460		6000	49.2	8952	1492
59	Dec.04	5000	49.2	7460		6000	49.2	8952	1492
60	Jan.05	5000	51.4	7570		6000	51.4	9084	1514
61	Feb.05	5000	51.4	7570		6000	51.4	9084	1514
62	Mar.05	5000	51.4	7570		6000	51.4	9084	1514
63	Apr.05	5000	51.2	7560		6000	51.2	9072	1512
64	May.05	5000	51.2	7560		6000	51.2	9072	1512
65	June.06	5000	51.2	7560		6000	51.2	9072	1512
66	Jul.05	5000	52.1	7605		6000	52.1	9126	1521
67	Aug.05	5000	52.1	7605		6000	52.1	9126	1521
68	Sep.05	5000	52.1	7605		6000	52.1	9126	1521
69	Oct.05	5000	54.6	7730		6000	54.6	9276	1546
70	Nov.05	5000	54.6	7730		6000	54.6	9276	1546
71	Dec.05	5000	54.6	7730		6000	54.6	9276	1546
72	Jan.06	5000	58.1	7905		6000	58.1	9486	1581
73	Feb.06	5000	58.1	7905		6000	58.1	9486	1581
74	Mar.06	5000	58.1	7905		6000	58.1	9486	1581
75	Apr.06	5000	58.9	7945		6000	58.9	9534	1589
76	May.06	5000	58.9	7945		6000	58.9	9534	1589
77	Jun.06	5000	58.9	7945		6000	58.9	9534	1589
78	Jul.06	5000	60.4	8020		6000	60.4	9624	1604
79	Aug.06	5000	60.4	8020		6000	60.4	9624	1604
80	Sep.06	5000	60.4	8020		6000	60.4	9624	1604
81	Oct.06	5000	65.2	8260		6000	65.2	9912	1652
82	Nov.06	5000	65.2	8260		6000	65.2	9912	1652
83	Dec.06	5000	65.2	8260		6000	65.2	9912	1652
84	Jan.07	10972	0	10972		13167	0	13167	2195
85	Feb.07	10972	0	10972		13167	0	13167	2195
86	Mar.07	10972	0	10972		13167	0	13167	2195
87	Apr.07	10972	0.8	11060		13167	0.8	13273	2213
88	May.07	10972	0.8	11060		13167	0.8	13273	2213
89	Jun.07	10972	0.8	11060		13167	0.8	13273	2213
90	Jul.07	10972	1.3	11115		13167	1.3	13339	2224
91	Aug.07	10972	1.3	11115		13167	1.3	13339	2224
92	Sep.07	10972	1.3	11115		13167	1.3	13339	2224
93	Oct.07	10972	4.2	11433		13167	4.2	13721	2288
94	Nov.07	10972	4.2	11433		13167	4.2	13721	2288
95	Dec.07	10972	4.2	11433		13167	4.2	13721	2288
96	Jan.08	10972	5.8	11609		13167	5.8	13931	2322
97	Feb.08	10972	5.8	11609		13167	5.8	13931	2322
98	Mar.08	10972	5.8	11609		13167	5.8	13931	2322
99	Apr.08	10972	6.3	11664		13167	6.3	13997	2333
100	May.08	10972	6.3	11664		13167	6.3	13997	2333