SPECIMEN CALCULATION SHEET FOR PROVISIONAL CALCULATION OF AMOUNT TO
BE DEPOSITED
NAME OF
OPTEE ------ XXXXXXXX
SR
NO------- 99999
AMOUNT OF
NON REFUNDABLE WITHDRAWAL FROM CCPF ( IF ANY) ON 14/05/2014 =200000
DATE OF RETIREMENT/SETTLEMENT—17/04/2019
DURATION FOR
WHICH INTEREST TO BE CALCULATED=4 Yr 11 Mts
BALANCE
CCPF PAID ON
RETIREMENT =1100000
AVERAGE OF LAST 10 MONTHS BASIC PAY DRAWN + FPA = 60000
50% ABOVE LPD FOR 33
YEARS SREVICE = 30000
ELIGIBLE BASIC PENSION
= 30000
M F FOR AGE 29/09/1954) NEXT BIRTH DAY 61 = 9.81
COMMUTABLE PORTION OF BASIC PENSION = 1/3 OF 30000 = 10000
COMMUTATION AMOUNT =
10000 X 9.81 X12 = 1177200
COMMUTATION AMOUNT RECEVABLE= 11177200
RESUDUAL BASIC PENSION
= 30000- 10000 = 20000
54.40 % DA ON ELIGIBLE BASIC PENSION (30000) =16320
TOTAL PENSION (RESUDUAL BASIC 20000 + DA 16320) = 36320
NRW IF ANY FOR 4 YEARS
& 11 MONTHS = 200000 X 1.41 =
282000 X 1.082 = 305124
CCPF AMOUNT RECEIVED +
NRW ALONG WITH INTEREST
= 1100000 + 305124 =1405124
LOADING ON THE ABOVE
=1405124 X 1.3 =1826661
COMMUTATIO RECEIVABLE =1177200
BALANCE AMOUNT TO BE RETURNED = 1826661 – 1177200 = 649461