are you older than 60yrs ?

no

133 ENTER

enter expected pay and allowances below

Basic pay (6 CPC)

133

Grade pay(6 CPC)

New Basic pay(7 CPC)
Military Service Pay
Entitled to NPA(existingyes
DA on NPA(existing rates)

CURRENT D.A-------->

current interest on PF/dsop-------------->

46,240 enter debits in the salary slip

DSOP

8,000 PF subscription

AGIS

143,500 Insurance
15,500 PF loan repayment

15,060 Remaining no.of installments/PF loan

18,825 Other LOAN repayment

Dearness allowance
Transport allow(existing rat

3,200 Other debits

DA on TPT allowance(existin

4,000 INBA

Specialist Pay

2,000 monthly tax (from apr 2016)

0 House building EMI

enter allowance
enter allowance

0 Cess
0
80000
0
60000
0
40000
0
20000
0

KMA
enter allowance name
enter allowance name

spouse's salary!!!
monthly taxable pay

3%

47867

49543

51270

53048

5487

have a nice day!!!

201,285

PAY TO BANK
Total pay per month

202085 dsop as on

###

Vinny's crystal bal

CHEAT!!!
you cracked the code, prepare for disk format!!!

taxable------------->>>

Gross annual salary

###
ual sa

0% The

current date is----

15/Jul/16

PROVIDENT

0FUND YEARWISE

8.6% enter the balance in bank a/c (salary) ----->

500,000

610,865

729,675

132,000

857,000

0 other deductions(eg. edu loan)

993,450

0 other deductions(enter name)

1,139,678

0 INBA
On house loan interest(max
0 2,00,000)

1,296,387

1,464,326

and enter the balance in PF/dsop -

6,000 Enter Investments for Tax deductio

5,000 deduction on PF/NGIS(insurance)

1,644,301

1,837,174

6,000 Thegraphbelowshowsyourbasicpay
witheachpassingyearfromnowon!!
42,502 (withincrementadded)

2,043,870

1,275

9543

51270

53048

54879

56765

58708

60710

62771

64894

10

enter a date of your choice-->

141,308 Gross salary,given in form 16

INR 610,865

ystal ball

0
6000.00

oops, it seems your pay to bank is in debit!!??

wow, thats a lovely sum going to your bank
good lord,can you live with such a measly pay???!

64894

10

84800

1627

47867 1 yr

15060

1676

49543 2 yr

15060

1726

51270 3 yr

1778

53048 4 yr

1831

54879 5 yr

1886

56765 6 yr

1943

58708 7 yr

2001

60710 8 yr

2061

62771 9 yr

2123

64894 10 yr

139396.8

your pay is lik 30/Dec/99

your pay is lik 30/Dec/99

it seems you won't be promoted anytime soon

6000.00

dsop subscription

6000.00

dsop subscription

6000.00

dsop subscription

6000.00

dsop subscription

6000.00

dsop subscription

6000.00

dsop subscription

6000.00

dsop subscription

6000.00

author: Dr. P.V Wilson

enter monthly recurring expenses below

Year Planner

monthly

Enter date of next pay change..hike/slash

amount in rupees

arrange dates in ascending o

dining out

0 Enter approx pay to bank after the change

telephone

0
0
0
0

petrol
clubs
mess
grocery
servant
stationary
canteen
education
car
cable

0
0
0
0
0
0
0

enter field

0
0
0
0
0
0
0

total

internet
loan
nofra
enter field
enter field
enter field

Live life king size!!

The bank balance in future as on

30-Dec-99
INR 0

Month Expected /unforseen

debits 1
debits 2

start date
Jul/16

Aug-16
Sep-16
Oct-16
Nov-16
Dec-16
Jan-17
Feb-17
Mar-17
Apr-17
May-17
Jun-17
Jul-17
Aug-17
Sep-17
Oct-17
Nov-17
Dec-17
Jan-18
Feb-18
Mar-18
Apr-18
May-18
Jun-18
Jul-18
Aug-18
Sep-18
Oct-18
Nov-18
Dec-18
Jan-19
Feb-19

Unexpected
credits

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

2000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

1). Dont leave these fields blank..enter zero if the cell is not used
2).The bank balance doesn't reflect the interest accrued or the tax deducted at source

The bank balance in future as on

3/Feb/19 will be

Caution:1)this balance doesn't reflect the interest accrued nor does it reflect the tax deducted at source by the bank!!!
2)red colour stands for debit.
click here to change date

The following facts were taken into consideration:

1) your monthly expenses from today
2)your pay to bank from

6)total lumpsum expenses from today

15/Jul/16

till
to

03/Feb/19
03/Feb/19

will be
will be

till

03/Feb/19

will be

7)total lumpsum credits from today

till

If additional expenses are expected before

03/Feb/19 then give/edit datails as follows
Date
amount
purpose
1
30/Dec/99
0 new car
2
30/Dec/99
0 house loan
3
30/Dec/99
0 e.t.c
4
30/Dec/99
0 e.t.c
5
30/Dec/99
0 e.t.c
6
30/Dec/99
0 e.t.c
return to payslip

03/Feb/19

will be

If additional credits are expected

03/Feb/19
Date
30/Dec/99
30/Dec/99
30/Dec/99
30/Dec/99
30/Dec/99
30/Dec/99

ge dates in ascending order!

30-Dec-99
INR 0
Bank balance
towards
month

ax deducted at source

end
0
INR 141,308
INR 282,616
INR 423,923
INR 565,231
INR 706,539
INR 847,847
INR 989,154
INR 1,130,462
INR 1,271,770
INR 1,413,078
INR 1,554,385
INR 1,695,693
INR 1,837,001
INR 1,978,309
INR 2,119,617
INR 2,260,924
INR 2,402,232
INR 2,543,540
INR 2,684,848
INR 2,826,155
INR 2,967,463
INR 3,108,771
INR 3,250,079
INR 3,391,386
INR 3,532,694
INR 3,674,002
INR 3,815,310
INR 3,956,618
INR 4,097,925
INR 4,239,233
INR 4,380,541
INR 4,521,849

###
by the bank!!!

sideration:
change
change

edit

edit

tional credits are expected before

purpose
lottery
dsop withdrawl
tax refund
e.t.c
e.t.c
e.t.c
Go to year planner!