11th BPS Arrears Calculation Sheet for Clerk

LIFE SKILLS ALL IN ONE

How to use this package :
1. Enter your name, designation, etc. in the fields coloured "yellow".
2. When you click on the fields coloured "light brown" you will get a small triangle like object on the right side. Click on the small triangle and a Menu will
drop down. Select the appropriate information like your HRA Centre, Basic Pay, Special Pay, PQP, FPP etc. (use copy & paste for multiple entries of same
value)
3. Enter the number of days on Leave on Loss of Pay/Half-pay Sick Leave/Strike for which Pay is to be deducted.
4. Go to the "Print" worksheet (by clicking the Printer Picture on the bottom of this sheet) and take a print out.

5. After taking the print out, if you want to enter the details of another person, please select the yellow coloured and light brown coloured areas and press
the delete key. Do not try to enter "Zero" in columns where you have no figures to enter. To remove already entered figures, use delete key.
6. Salary for 30-5-2018, 31-5-2018, 26-12-2018, 8-1-2019, 9-1-2019, 22-10-2019, 8-1-2020, 31-1-2020, 1-2-2020 and 26-11-2020 has to be deducted for
participation in the Strike call given by AIBEA.

Name Ajay
Designation Clerk
Employee Code xxxx
Bank PNB
Branch Delhi
HRA 10
Pension/NPS Pension
Enter your existing (10th Bipartite) details for full month
LOP
Month Basic Spl. Pay PQP/GP FPP
Days
Nov-17 11765 1280 0 0
Dec-17 11765 1280 0 0
Jan-18 11765 1280 0 0
Feb-18 11765 1280 0 0
Mar-18 12420 1280 0 0
Apr-18 12420 1280 0 0
May-18 12420 1280 0 0 2
Jun-18 12420 1280 0 0
Jul-18 12420 1280 0 0
Aug-18 12420 1280 0 0
Sep-18 12420 1280 0 0
Oct-18 12420 1280 0 0
Nov-18 12420 1280 0 0
Dec-18 12420 1280 0 0 1
Jan-19 12420 1280 0 0 2
Feb-19 12420 1280 0 0
Mar-19 13075 1280 0 0
Apr-19 13075 1280 0 0
May-19 13075 1280 0 0
Jun-19 13075 1280 0 0
Jul-19 13075 1280 0 0
Aug-19 13075 1280 0 0
Sep-19 13075 1280 0 0
Oct-19 13075 1280 0 0 1
Nov-19 13075 1280 0 0
Dec-19 13075 1280 0 0
Jan-20 13075 1280 0 0 2
Feb-20 13075 1280 0 0 1
Mar-20 13730 1280 0 0
Apr-20 13730 1280 0 0
May-20 13730 1280 0 0
Jun-20 13730 1280 0 0
Jul-20 13730 1280 0 0
Aug-20 13730 1280 0 0
Sep-20 13730 1280 0 0
Oct-20 13730 1280 0 0
Nov-20 13730 1280 0 0 1
Dec-20 13730 1280 0 0
 Jan-21 13730 1280 0 0
Eligible for 9th Stagnation from month:

Note: This Package will calculate arrears for the 11th Bipartite based on the Industry-level Settlement and will not cover any Bank-wise
Settlements. Reduction in periodicity of Stagnation Increment, if any, is not being calculated by this package. The accuracy of the results
are based on the input given in this page by the user, incorrect input will only produce wrong results.
Stage 10th BP 11th BP 10th SP 11th SP 10th PQP11th PQP 10th FPP 11th FPP
0 0 0 0 0 0 0 0 0
1 11765 17900 820 1250 410 625 1310 1990
2 12420 18900 1280 1940 800 1215 1585 2262
3 13075 19900 1930 2920 1210 1835 1570 2262
4 13730 20900 1620 2455 1550 2262
5 14545 22130 2010 3045 1450 2043
6 15360 23360
7 16175 24590 Transport - 15 425.00 600.00
8 17155 26080 Transport - 16 470.00 600.00
9 18135 27570 P.F./NPS 10.00% 10.00%
10 19115 29060 HRA Centre 10th HRA 11th HRA
11 20095 30550 10.00 10.00 10.25
12 21240 32280 9.00 9.00 10.25
13 22385 34010 7.50 7.50 10.25
14 23530 35740
15 24675 37470
16 25820 39200 Special Allowance 7.75% 16.40%
17 26965 40930
18 28110 42660
19 30230 45930
20 31540 47920
21 32850 49910
22 34160 51900
23 35470 53890
24 36780 55880
25 38090 57870
26 39400 59860
27 40710 61850
28 42020 63840
29 42020 65830
n Sheet for Clerk
ONE

ject on the right side. Click on the small triangle and a Menu will
Pay, PQP, FPP etc. (use copy & paste for multiple entries of same

h Pay is to be deducted.
) and take a print out.

ct the yellow coloured and light brown coloured areas and press
To remove already entered figures, use delete key.
-1-2020, 1-2-2020 and 26-11-2020 has to be deducted for
ustry-level Settlement and will not cover any Bank-wise
g calculated by this package. The accuracy of the results
oduce wrong results.
 Fighting for wage revision and fighting against Banking Reforms are inseparable tasks.

11th Bipartite Arrears Calculations using AIBEA's Chart

Name of the Employee Ajay Bank PNB
Employee Code No. xxxx Branch Delhi
Employee Designation :Clerk HRA 10.00
ys Clerks - Existing
Month Special
Da

Basic Spl. Pay PQP/GP FPP Transport DA HRA Gross NPS Net
Allowance
Nov-17 30 11765.00 1280.00 0.00 0.00 911.79 425.00 7201.70 1304.50 22887.99 1977.62 20910.37
Dec-17 31 11765.00 1280.00 0.00 0.00 911.79 425.00 7201.70 1304.50 22887.99 1977.62 20910.37
Jan-18 31 11765.00 1280.00 0.00 0.00 911.79 425.00 7201.70 1304.50 22887.99 1977.62 20910.37
Feb-18 28 11765.00 1280.00 0.00 0.00 911.79 425.00 7355.23 1304.50 23041.51 1991.97 21049.54
Mar-18 31 12420.00 1280.00 0.00 0.00 962.55 425.00 7727.16 1370.00 24184.71 2091.99 22092.72
2017-18 59480.00 6400.00 0.00 0.00 4609.70 2125.00 36687.50 6588.00 115890.20 10016.83 105873.37
Apr-18 30 12420.00 1280.00 0.00 0.00 962.55 425.00 7727.16 1370.00 24184.71 1370.00 22814.71
May-18 29 11618.71 1197.42 0.00 0.00 900.45 397.58 7256.07 1281.61 22651.84 1957.02 20694.82
Jun-18 30 12420.00 1280.00 0.00 0.00 962.55 425.00 7756.49 1370.00 24214.04 2094.73 22119.31
Jul-18 31 12420.00 1280.00 0.00 0.00 962.55 425.00 7756.49 1370.00 24214.04 2094.73 22119.31
Aug-18 31 12420.00 1280.00 0.00 0.00 962.55 425.00 7932.44 1370.00 24389.99 2094.73 22295.26
Sep-18 30 12420.00 1280.00 0.00 0.00 962.55 425.00 7932.44 1370.00 24389.99 2111.17 22278.82
Oct-18 31 12420.00 1280.00 0.00 0.00 962.55 425.00 7932.44 1370.00 24389.99 2111.17 22278.82
Nov-18 30 12420.00 1280.00 0.00 0.00 962.55 425.00 8900.17 1370.00 25357.72 2111.17 23246.55
Dec-18 30 12019.35 1238.71 0.00 0.00 931.50 411.29 8613.07 1325.81 24539.73 2130.57 22409.16
Jan-19 29 11618.71 1197.42 0.00 0.00 900.45 397.58 8325.96 1281.61 23721.74 2059.55 21662.18
Feb-19 28 12420.00 1280.00 0.00 0.00 962.55 425.00 8958.82 1370.00 25416.37 2201.59 23214.78
Mar-19 31 13075.00 1280.00 0.00 0.00 1013.31 425.00 9390.04 1435.50 26618.85 2312.59 24306.26
2018-19 147691.77 15153.55 0.00 0.00 11446.11 5031.45 98481.58 16284.53 294089.00 24649.03 269439.98
Apr-19 30 13075.00 1280.00 0.00 0.00 1013.31 425.00 9390.04 1435.50 26618.85 2312.59 24306.26
May-19 31 13075.00 1280.00 0.00 0.00 1013.31 425.00 9912.56 1435.50 27141.37 1435.50 25705.87
Jun-19 30 13075.00 1280.00 0.00 0.00 1013.31 425.00 9912.56 1435.50 27141.37 2312.59 24828.78
Jul-19 31 13075.00 1280.00 0.00 0.00 1013.31 425.00 9912.56 1435.50 27141.37 2361.40 24779.98
Aug-19 31 13075.00 1280.00 0.00 0.00 1013.31 425.00 10465.82 1435.50 27694.63 2361.40 25333.24
Sep-19 30 13075.00 1280.00 0.00 0.00 1013.31 425.00 10465.82 1435.50 27694.63 2361.40 25333.24
Oct-19 30 12653.23 1238.71 0.00 0.00 980.63 411.29 10128.21 1389.19 26801.26 2335.23 24466.02
Nov-19 30 13075.00 1280.00 0.00 0.00 1013.31 425.00 11019.08 1435.50 28247.89 2413.08 25834.82
Dec-19 31 13075.00 1280.00 0.00 0.00 1013.31 425.00 11019.08 1435.50 28247.89 2413.08 25834.82
Jan-20 29 12231.45 1197.42 0.00 0.00 947.94 397.58 10308.17 1342.89 26425.45 2305.74 24119.71
Feb-20 28 12624.14 1235.86 0.00 0.00 978.37 410.34 11262.32 1386.00 27897.04 2379.76 25517.28
Mar-20 31 13730.00 1280.00 0.00 0.00 1064.08 425.00 12200.22 1501.00 30200.30 2577.22 27623.08
2019-20 155838.82 15191.99 0.00 0.00 12077.51 5044.22 125996.46 17103.08 331252.07 27568.98 303683.09
Apr-20 30 13730.00 1280.00 0.00 0.00 1064.08 425.00 12055.56 1501.00 30055.63 2640.26 27415.37
May-20 31 13730.00 1280.00 0.00 0.00 1064.08 425.00 12232.37 1501.00 30232.45 2640.26 27592.19
 Fighting for wage revision and fighting against Banking Reforms are inseparable tasks.

Jun-20 30 13730.00 1280.00 0.00 0.00 1064.08 425.00 12232.37 1501.00 30232.45 1501.00 28731.45
Jul-20 31 13730.00 1280.00 0.00 0.00 1064.08 425.00 12232.37 1501.00 30232.45 2626.75 27605.70
Aug-20 31 13730.00 1280.00 0.00 0.00 1064.08 425.00 12457.41 1501.00 30457.48 2643.26 27814.22
Sep-20 30 13730.00 1280.00 0.00 0.00 1064.08 425.00 12457.41 1501.00 30457.48 2643.26 27814.22
Oct-20 31 13730.00 1280.00 0.00 0.00 1064.08 425.00 12457.41 1501.00 30457.48 2643.26 27814.22
Nov-20 29 13272.33 1237.33 0.00 0.00 1028.61 410.83 12042.16 1450.97 29442.23 2575.47 26866.77
Dec-20 31 13730.00 1280.00 0.00 0.00 1064.08 425.00 12457.41 1501.00 30457.48 2664.28 27793.21
Jan-21 31 13730.00 1280.00 0.00 0.00 1064.08 425.00 12457.41 1501.00 30457.48 2664.28 27793.21
2020-21 136842.33 12757.33 0.00 0.00 10605.28 4235.83 123081.87 14959.97 302482.62 25242.07 277240.55
Total 499852.92 49502.87 0.00 0.00 38738.60 16436.50 384247.41 54935.58 1043713.89 87476.90 956236.99
 Fighting for wage revision and fighting against Banking Reforms are inseparable tasks.

10
9
7.5
 Fighting for wage revision and fighting against Banking Reforms are inseparable tasks.

0.5 0.0266
0.5 0.0266
0.5 0.0266
0.5 0.0343
0.5 0.0343
0
0.5 0.0343
0.5 0.0357
0.5 0.0357
0.5 0.0357
0.5 0.0441
0.5 0.0441
0.5 0.0441
0.6 0.0903
0.6 0.0903
0.6 0.0903
0.6 0.0931
0.6 0.0931
0
0.6 0.0931
0.6 0.1169
0.6 0.1169
0.6 0.1169
0.7 0.1421
0.7 0.1421
0.7 0.1421
 Fighting for wage revision and fighting against Banking Reforms are inseparable tasks.

0.7 0.1673
0.7 0.1673
0.7 0.1673
0.8 0.1967
0.8 0.1967
0
0.8 0.1967
0.8 0.1981
0.8 0.1981
0.8 0.1981
0.8 0.2079
0.8 0.2079
0.8 0.2079
0.8 0.238
0.8 0.238
0.8 0.238
 Fighting for wage revision and fighting against Banking Reforms are inseparable tasks.

11th Bipartite Arrears Calculations using AIBEA's Chart

Name of the Employee : Ajay Bank PNB
Employee Code No. xxxx Branch Delhi
Employee Designation : Clerk HRA 10.25
ys Clerks - Revised
Month Special
Da

Basic Spl. Pay PQP/GP FPP Transport DA HRA Gross NPS Net
Allow.
Nov-17 30 17900.00 1940.00 0.00 0.00 2935.60 600.00 605.83 2033.60 26015.03 2036.77 23978.26
Dec-17 31 17900.00 1940.00 0.00 0.00 2935.60 600.00 605.83 2033.60 26015.03 2036.77 23978.26
Jan-18 31 17900.00 1940.00 0.00 0.00 2935.60 600.00 605.83 2033.60 26015.03 2036.77 23978.26
Feb-18 28 17900.00 1940.00 0.00 0.00 2935.60 600.00 781.20 2033.60 26190.40 2052.05 24138.35
Mar-18 31 18900.00 1940.00 0.00 0.00 3099.60 600.00 821.13 2136.10 27496.83 2155.48 25341.35
2017-18 90500.00 9700.00 0.00 0.00 14842.00 3000.00 3419.82 10270.50 131732.32 10317.86 121414.47
Apr-18 30 18900.00 1940.00 0.00 0.00 3099.60 600.00 821.13 2136.10 27496.83 2084.00 25412.83
May-18 29 17680.65 1814.84 0.00 0.00 2899.63 561.29 799.51 1998.29 25754.19 2016.42 23737.77
Jun-18 30 18900.00 1940.00 0.00 0.00 3099.60 600.00 854.64 2136.10 27530.34 2158.40 25371.94
Jul-18 31 18900.00 1940.00 0.00 0.00 3099.60 600.00 854.64 2136.10 27530.34 2158.40 25371.94
Aug-18 31 18900.00 1940.00 0.00 0.00 3099.60 600.00 1055.74 2136.10 27731.44 2158.40 25573.04
Sep-18 30 18900.00 1940.00 0.00 0.00 3099.60 600.00 1055.74 2136.10 27731.44 2175.90 25555.53
Oct-18 31 18900.00 1940.00 0.00 0.00 3099.60 600.00 1055.74 2136.10 27731.44 2175.90 25555.53
Nov-18 30 18900.00 1940.00 0.00 0.00 3099.60 600.00 2161.75 2136.10 28837.45 2175.90 26661.54
Dec-18 30 18290.32 1877.42 0.00 0.00 2999.61 580.65 2092.01 2067.19 27907.21 2198.89 25708.32
Jan-19 29 17680.65 1814.84 0.00 0.00 2899.63 561.29 2022.28 1998.29 26976.97 2125.59 24851.37
Feb-19 28 18900.00 1940.00 0.00 0.00 3099.60 600.00 2228.78 2136.10 28904.48 2272.19 26632.29
Mar-19 31 19900.00 1940.00 0.00 0.00 3263.60 600.00 2337.15 2238.60 30279.35 2387.33 27892.01
2018-19 224751.61 22967.10 0.00 0.00 36859.26 7103.23 17339.09 25391.17 334411.46 26087.32 308324.13
Apr-19 30 19900.00 1940.00 0.00 0.00 3263.60 600.00 2337.15 2238.60 30279.35 2387.33 27892.01
May-19 31 19900.00 1940.00 0.00 0.00 3263.60 600.00 2934.61 2238.60 30876.81 2184.00 28692.81
Jun-19 30 19900.00 1940.00 0.00 0.00 3263.60 600.00 2934.61 2238.60 30876.81 2387.33 28489.48
Jul-19 31 19900.00 1940.00 0.00 0.00 3263.60 600.00 2934.61 2238.60 30876.81 2439.31 28437.50
Aug-19 31 19900.00 1940.00 0.00 0.00 3263.60 600.00 3567.22 2238.60 31509.42 2439.31 29070.11
Sep-19 30 19900.00 1940.00 0.00 0.00 3263.60 600.00 3567.22 2238.60 31509.42 2439.31 29070.11
Oct-19 30 19258.06 1877.42 0.00 0.00 3158.32 580.65 3452.15 2166.39 30492.99 2413.88 28079.10
Nov-19 30 19900.00 1940.00 0.00 0.00 3263.60 600.00 4199.83 2238.60 32142.03 2494.35 29647.69
Dec-19 31 19900.00 1940.00 0.00 0.00 3263.60 600.00 4199.83 2238.60 32142.03 2494.35 29647.69
Jan-20 29 18616.13 1814.84 0.00 0.00 3053.05 561.29 3928.88 2094.17 30068.35 2384.91 27683.45
Feb-20 28 19213.79 1873.10 0.00 0.00 3151.06 579.31 4767.61 2161.41 31746.28 2461.47 29284.81
Mar-20 31 20900.00 1940.00 0.00 0.00 3427.60 600.00 5166.84 2341.10 34375.54 2666.11 31709.42
2019-20 237187.99 23025.36 0.00 0.00 38898.83 7121.25 43990.55 26671.87 376895.85 29191.66 347704.19
Apr-20 30 20900.00 1940.00 0.00 0.00 3427.60 600.00 5166.84 2341.10 34375.54 2733.26 31642.27
May-20 31 20900.00 1940.00 0.00 0.00 3427.60 600.00 5203.61 2341.10 34412.31 2733.26 31679.05
 Fighting for wage revision and fighting against Banking Reforms are inseparable tasks.

Jun-20 30 20900.00 1940.00 0.00 0.00 3427.60 600.00 5203.61 2341.10 34412.31 2284.00 32128.31
Jul-20 31 20900.00 1940.00 0.00 0.00 3427.60 600.00 5203.61 2341.10 34412.31 2733.26 31679.05
Aug-20 31 20900.00 1940.00 0.00 0.00 3427.60 600.00 5461.03 2341.10 34669.73 2736.46 31933.27
Sep-20 30 20900.00 1940.00 0.00 0.00 3427.60 600.00 5461.03 2341.10 34669.73 2736.46 31933.27
Oct-20 31 20900.00 1940.00 0.00 0.00 3427.60 600.00 5461.03 2341.10 34669.73 2736.46 31933.27
Nov-20 29 20203.33 1875.33 0.00 0.00 3313.35 580.00 6043.30 2263.06 34278.38 2666.88 31611.49
Dec-20 31 20900.00 1940.00 0.00 0.00 3427.60 600.00 6251.69 2341.10 35460.39 2758.84 32701.55
Jan-21 31 20900.00 1940.00 0.00 0.00 3427.60 600.00 6251.69 2341.10 35460.39 2758.84 32701.55
2020-21 208303.33 19335.33 0.00 0.00 34161.75 5980.00 55707.45 23332.96 346820.83 26877.74 319943.09
Total 760742.93 75027.79 0.00 0.00 124761.84 23204.47 120456.92 85666.50 1189860.45 92474.58 1097385.88
 Fighting for wage revision and fighting against Banking Reforms are inseparable tasks.

Increase
Gross
Net Increase
Increase
3127.04 3067.89
3127.04 3067.89
3127.04 3067.89
3148.89 3088.81
3312.11 3248.62
15842.13 15541.10
3312.11 2598.11
3102.35 3042.95
3316.30 3252.64
3316.30 3252.64
3341.45 3277.78
3341.45 3276.71
3341.45 3276.71
3479.73 3414.99
3367.48 3299.16
3255.23 3189.19
3488.11 3417.51
3660.49 3585.75
40322.45 38884.15
3660.49 3585.75
3735.44 2986.94
3735.44 3660.70
3735.44 3657.52
3814.79 3736.88
3814.79 3736.88
3691.73 3613.08
3894.14 3812.87
3894.14 3812.87
3642.90 3563.74
3849.24 3767.53
4175.24 4086.34
45643.78 44021.09
4319.91 4226.90
4179.87 4086.86
 Fighting for wage revision and fighting against Banking Reforms are inseparable tasks.

4179.87 3396.87
4179.87 4073.35
4212.25 4119.05
4212.25 4119.05
4212.25 4119.05
4836.14 4744.73
5002.91 4908.34
5002.91 4908.34
44338.21 42702.54
146146.57 141148.88