DA_Arrear_2025_Unity_Forum.xlsx

	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	T	U	V	W
1
2	Proposed Arrear D.A with 10% Interest Submitted by UNITY FORUM
3
4
5			Jan	Feb	Mar	Apr	May	Jun	Jul	Aug	Sep	Oct	Nov	Dec	Arrear	Int. @ 10%
6
9	2008	Basic				6770	6770	6770							1760	2583.59	2600	2655	6600	17000
10		Central D.A				812	812	812	0	0	0	0	0	0			2850	2915	7300	18800
11		State D.A				135	135	406	0	0	0	0	0	0			3800	3900	10300	27000
12	Interest @ 10%					998.58	992.93	592.08	0.00	0.00	0.00	0.00	0.00	0.00			4800	4975	13400	35800
14																	14300	14700	46100	123100
17	2009	Basic				15960	15960	15960	16440	16440	16440	16440	16440	16440	12738	17059.17
18		Central D.A	0	0	0	3511	3511	3511	4439	4439	4439	4439	4439	4439
19		State D.A	0	0	0	2554	2554	2554	2630	2630	2630	2630	2630	3617
20	Interest @ 10%		0.00	0.00	0.00	1315.88	1307.90	1299.93	2442.15	2427.08	2412.00	2396.93	2381.85	1075.45
22
25	2010	Basic	16440	16440	16440	16440	16440	16440	16940	16940	16940	16940	16940	16940	27295	34126.97
26		Central D.A	5754	5754	5754	5754	5754	5754	7623	7623	7623	7623	7623	7623
27		State D.A	3617	3617	3617	4439	4439	4439	4574	4574	4574	4574	4574	5929
28	Interest @ 10%		2778.10	2760.29	2742.48	1676.63	1665.67	1654.71	3811.25	3785.84	3760.43	3735.03	3709.62	2046.92
30
33	2011	Basic	16940	16940	16940	16940	16940	16940	17450	17450	17450	17450	17450	17450	40338	46361.33
34		Central D.A	8639	8639	8639	8639	8639	8639	10121	10121	10121	10121	10121	10121
35		State D.A	5929	5929	5929	5929	5929	5929	6108	6108	6108	6108	6108	6108
36	Interest @ 10%		3252.00	3229.42	3206.83	3184.25	3161.67	3139.08	4614.95	4581.51	4548.07	4514.63	4481.18	4447.74
38
41	2012	Basic	17450	17450	17450	17450	17450	17450	17980	17980	17980	17980	17980	17980	50070	52577.38
42		Central D.A	11343	11343	11343	11343	11343	11343	12946	12946	12946	12946	12946	12946
43		State D.A	7853	7853	7853	7853	7853	7853	8091	8091	8091	8091	8091	8091
44	Interest @ 10%		3839.00	3809.92	3780.83	3751.75	3722.67	3693.58	5097.75	5057.29	5016.83	4976.38	4935.92	4895.46
46
49	2013	Basic	17980	17980	17980	17980	17980	17980	18520	18520	18520	18520	18520	18520	72432	68811.60
50		Central D.A	14384	14384	14384	14384	14384	14384	16668	16668	16668	16668	16668	16668
51		State D.A	9350	9350	9350	9350	9350	9350	9630	9630	9630	9630	9630	9630
52	Interest @ 10%		5034.00	4992.05	4950.10	4908.15	4866.20	4824.25	6686.10	6627.45	6568.80	6510.15	6451.50	6392.85
54
57	2014	Basic	18520	18520	18520	18520	18520	18520	19080	19080	19080	19080	19080	19080	102768	87545.20
58		Central D.A	18520	18520	18520	18520	18520	18520	20416	20416	20416	20416	20416	20416
59		State D.A	10742	10742	10742	10742	10742	10742	11066	11066	11066	11066	11066	11066
60	Interest @ 10%		7000.20	6935.38	6870.57	6805.75	6740.93	6676.12	7947.50	7869.58	7791.67	7713.75	7635.83	7557.92
62
65	2015	Basic	19080	19080	19080	19080	19080	19080	22140	22140	22140	22140	22140	22140	126684	95121.15
66		Central D.A	21560	21560	21560	21560	21560	21560	26347	26347	26347	26347	26347	26347
67		State D.A	12402	12402	12402	12402	12402	12402	14391	14391	14391	14391	14391	14391
68	Interest @ 10%		7326.40	7250.08	7173.77	7097.45	7021.13	6944.82	8967.00	8867.37	8767.73	8668.10	8568.47	8468.83
70
73	2016	Basic	22140	22140	22140	22140	22140	22140	22810	22810	22810	22810	22810	22810	144426	94189.03
74		Central D.A	27675	27675	27675	27675	27675	27675	30109	30109	30109	30109	30109	30109
75		State D.A	16605	16605	16605	16605	16605	16605	17108	17108	17108	17108	17108	17108
76	Interest @ 10%		7749.00	7656.75	7564.50	7472.25	7380.00	7287.75	8450.65	8342.31	8233.97	8125.63	8017.28	7908.94
78
81	2017	Basic	22810	22810	22810	22810	22810	22810	23500	23500	23500	23500	23500	23500	145938	80715.43
82		Central D.A	31022	31022	31022	31022	31022	31022	32665	32665	32665	32665	32665	32665
83		State D.A	19389	19389	19389	19389	19389	19389	19975	19975	19975	19975	19975	19975
84	Interest @ 10%		6979.80	6882.86	6785.92	6688.98	6592.03	6495.09	6979.50	6873.75	6768.00	6662.25	6556.50	6450.75
86
89	2018	Basic	23500	23500	23500	23500	23500	23500	24210	24210	24210	24210	24210	24210	128946	58300.33
90		Central D.A	33370	33370	33370	33370	33370	33370	35831	35831	35831	35831	35831	35831
91		State D.A	23500	23500	23500	23500	23500	23500	24210	24210	24210	24210	24210	24210
92	Interest @ 10%		4935.00	4852.75	4770.50	4688.25	4606.00	4523.75	5229.45	5132.61	5035.77	4938.93	4842.08	4745.24
94
97	2019	Basic	24210	24210	24210	24210	24210	24210	24940	24940	24940	24940	24940	24940	100482	35181.33
98		Central D.A	37283	37283	37283	37283	37283	37283	40902	40902	40902	40902	40902	40902
99		State D.A	30263	30263	30263	30263	30263	30263	31175	31175	31175	31175	31175	31175
100	Interest @ 10%		2808.00	2749.50	2691.00	2632.50	2574.00	2515.50	3404.45	3323.39	3242.33	3161.28	3080.22	2999.16
102
105	2020	Basic							0	0	0	0	0	0	0	0.00
106		Central D.A	0	0	0	0	0	0	0	0	0	0	0	0
107		State D.A	0	0	0	0	0	0	0	0	0	0	0	0
108	Interest @ 10%		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
110
113	2021	Basic	0	0	0	0	0	0	0	0	0	0	0	0	0	0.00
114		Central D.A	0	0	0	0	0	0	0	0	0	0	0	0
115		State D.A	0	0	0	0	0	0	0	0	0	0	0	0
116	Interest @ 10%		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
118
121	2022	Basic	0	0	0	0	0	0	0	0	0	0	0	0	0	0.00
122		Central D.A	0	0	0	0	0	0	0	0	0	0	0	0
123		State D.A	0	0	0	0	0	0	0	0	0	0	0	0
124	Interest @ 10%		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
126
134		Proposed Arrear D.A wef 01/04/2008 to 31/12/2022 =											953877.00
135		Proposed Interest @ 10% wef 01/04/2008 to 31/12/2022 =											672572.51
136		Total =											1626449.51
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152