33 QS Arrears - Sep to Sub Maj (Y Gp) & Hony Lt/Capt

Excel Sheet - Link Here			PCDA Circular-568 - Link Here
						SEP (Y GP)
	ARRERS CALCULATION : DELINKING QUALIFYING SERVICE 33 YEARS - MINIMUM GUARANTEED PENSION WEF 01.01.2006
	01 Jan 06 to 30 Jun 09				01 Jul 09 to 23 Sep 2012				24 Sep 12 to 30 Jun 2014				Total Arrear  1.1.06 to 30.6.14 (4+8+12)
QS	Min Pen (Old) Cir 547	Min Pen (New)	Diff  (2-1)	Arrears	Min Pen (Old) Cir 430	Min Pen (New)	Diff (6-5)	Arrears	Min Pen (Old) Cir 501	Min Pen (New)	Diff   (10-9)	Arrears
	1	2	3	4	5	6	7	8	9	10	11	12	13
15	3883	5125	1242	57156.8	4603	5125	522	30103.7	5102	5125	23	914.7	88175.29
15.5	3961	5125	1164	53567.3	4695	5125	430	24798.1	5196	5125	0	0	78365.38
16	4038	5125	1087	50023.7	4787	5125	338	19492.5	5291	5125	0	0	69516.2
16.5	4116	5125	1009	46434.2	4879	5125	246	14186.8	5385	5125	0	0	60621
17	4194	5125	931	42844.6	4971	5125	154	8881.18	5480	5125	0	0	51725.8
17.5	4271	5125	854	39301.1	5063	5125	62	3575.54	5574	5125	0	0	42876.62
18	4349	5125	776	35711.5	5155	5125	0	0	5669	5125	0	0	35711.52
18.5	4427	5125	698	32122	5247	5125	0	0	5763	5125	0	0	32121.96
19	4504	5125	621	28578.4	5339	5125	0	0	5858	5125	0	0	28578.42
19.5	4582	5125	543	24988.9	5431	5125	0	0	5952	5125	0	0	24988.86
20	4660	5125	465	21399.3	5523	5125	0	0	6047	5125	0	0	21399.3

						SEP (Y GP)
	ARRERS CALCULATION : DELINKING QUALIFYING SERVICE 33 YEARS - MINIMUM GUARANTEED PENSION WEF 01.01.2006
	01 Jan 06 to 30 Jun 09				01 Jul 09 to 23 Sep 2012				24 Sep 12 to 30 Jun 2014				Total Arrear  1.1.06 to 30.6.14 (4+8+12)
QS	Min Pen (Old) Cir 547	Min Pen (New)	Diff  (2-1)	Arrears	Min Pen (Old) Cir 430	Min Pen (New)	Diff (6-5)	Arrears	Min Pen (Old) Cir 501	Min Pen (New)	Diff   (10-9)	Arrears
	1	2	3	4	5	6	7	8	9	10	11	12	13
15	3883	5125	1242	57156.8	4603	5125	522	30103.7	5102	5125	23	914.7	88175.29
15.5	3961	5125	1164	53567.3	4695	5125	430	24798.1	5196	5125	0	0	78365.38
16	4038	5125	1087	50023.7	4787	5125	338	19492.5	5291	5125	0	0	69516.2
16.5	4116	5125	1009	46434.2	4879	5125	246	14186.8	5385	5125	0	0	60621
17	4194	5125	931	42844.6	4971	5125	154	8881.18	5480	5125	0	0	51725.8
17.5	4271	5125	854	39301.1	5063	5125	62	3575.54	5574	5125	0	0	42876.62
18	4349	5125	776	35711.5	5155	5125	0	0	5669	5125	0	0	35711.52
18.5	4427	5125	698	32122	5247	5125	0	0	5763	5125	0	0	32121.96
19	4504	5125	621	28578.4	5339	5125	0	0	5858	5125	0	0	28578.42
19.5	4582	5125	543	24988.9	5431	5125	0	0	5952	5125	0	0	24988.86
20	4660	5125	465	21399.3	5523	5125	0	0	6047	5125	0	0	21399.3
						NK (Y GP)
	ARRERS CALCULATION : DELINKING QUALIFYING SERVICE 33 YEARS - MINIMUM GUARANTEED PENSION WEF 01.01.2006
	01 Jan 06 to 30 Jun 09				01 Jul 09 to 23 Sep 2012				24 Sep 12 to 30 Jun 2014				Total Arrear  1.1.06 to 30.6.14 (4+8+12)
QS	Min Pen (Old) Cir 547	Min Pen (New)	Diff  (2-1)	Arrears	Min Pen (Old) Cir 430	Min Pen (New)	Diff (6-5)	Arrears	Min Pen (Old) Cir 501	Min Pen (New)	Diff   (10-9)	Arrears
	1	2	3	4	5	6	7	8	9	10	11	12	13
15	3,883	5,520	1637	75334.7	4,635	5520	885	51038	5,156	5520	364	14476	140848.97
15.5	3,961	5,520	1559	71745.2	4,736	5520	784	45213.3	5,259	5520	261	10380	127338.43
16	4,038	5,520	1482	68201.6	4,837	5520	683	39388.6	5,362	5520	158	6284	113873.91
16.5	4,116	5,520	1404	64612.1	4,938	5520	582	33563.9	5,465	5520	55	2187	100363.37
17	4,194	5,520	1326	61022.5	5,038	5520	482	27796.9	5,568	5520	0	0	88819.46
17.5	4,271	5,520	1249	57479	5,139	5520	381	21972.3	5,671	5520	0	0	79451.25
18	4,350	5,520	1170	53843.4	5,240	5520	280	16147.6	5,774	5520	0	0	69991
18.5	4,433	5,520	1087	50023.7	5,341	5520	179	10322.9	5,878	5520	0	0	60346.67
19	4,517	5,520	1003	46158.1	5,441	5520	79	4555.93	5,981	5520	0	0	50713.99
19.5	4,600	5,520	920	42338.4	5,542	5520	0	0	6,084	5520	0	0	42338.4
20	4,684	5,520	836	38472.7	5,643	5520	0	0	6,187	5520	0	0	38472.72
20.5	4,768	5,520	752	34607	5,744	5520	0	0	6,290	5520	0	0	34607.04
21	4,851	5,520	669	30787.4	5,844	5520	0	0	6,393	5520	0	0	30787.38
21.5	4,935	5,520	585	26921.7	5,945	5520	0	0	6,496	5520	0	0	26921.7
22	5,019	5,520	501	23056	6,046	5520	0	0	6,599	5520	0	0	23056.02
						HAV (Y GP)
	ARRERS CALCULATION : DELINKING QUALIFYING SERVICE 33 YEARS - MINIMUM GUARANTEED PENSION WEF 01.01.2006
	01 Jan 06 to 30 Jun 09				01 Jul 09 to 23 Sep 2012				24 Sep 12 to 30 Jun 2014				Total Arrear  1.1.06 to 30.6.14 (4+8+12)
QS	Min Pen (Old) Cir 547	Min Pen (New)	Diff  (2-1)	Arrears	Min Pen (Old) Cir 430	Min Pen (New)	Diff (6-5)	Arrears	Min Pen (Old) Cir 501	Min Pen (New)	Diff   (10-9)	Arrears
	1	2	3	4	5	6	7	8	9	10	11	12	13
15	3,883	5,820	1937	89140.7	4,595	5,820	1225	70645.8	5,301	5,820	519	20641	180427.12
15.5	3,961	5,820	1859	85551.2	4,704	5,820	1116	64359.7	5,416	5,820	404	16067	165977.98
16	4,038	5,820	1782	82007.6	4,814	5,820	1006	58016	5,531	5,820	289	11494	151517.19
16.5	4,116	5,820	1704	78418.1	4,923	5,820	897	51730	5,647	5,820	173	6880	137028.28
17	4,194	5,820	1626	74828.5	5,033	5,820	787	45386.3	5,762	5,820	58	2307	122521.47
17.5	4,271	5,820	1549	71285	5,142	5,820	678	39100.3	5,877	5,820	0	0	110385.24
18	4,350	5,820	1470	67649.4	5,251	5,820	569	32814.2	5,992	5,820	0	0	100463.63
18.5	4,433	5,820	1387	63829.7	5,361	5,820	459	26470.5	6,108	5,820	0	0	90300.27
19	4,517	5,820	1303	59964.1	5,470	5,820	350	20184.5	6,223	5,820	0	0	80148.56
19.5	4,600	5,820	1220	56144.4	5,580	5,820	240	13840.8	6,338	5,820	0	0	69985.2
20	4,684	5,820	1136	52278.7	5,689	5,820	131	7554.77	6,453	5,820	0	0	59833.49
20.5	4,768	5,820	1052	48413	5,798	5,820	22	1268.74	6,568	5,820	0	0	49681.78
21	4,851	5,820	969	44593.4	5,908	5,820	0	0	6,684	5,820	0	0	44593.38
21.5	4,935	5,820	885	40727.7	6,017	5,820	0	0	6,799	5,820	0	0	40727.7
22	5,019	5,820	801	36862	6,127	5,820	0	0	6,914	5,820	0	0	36862.02
22.5	5,027	5,820	793	36493.9	6,236	5,820	0	0	7,029	5,820	0	0	36493.86
23	5,115	5,820	705	32444.1	6,345	5,820	0	0	7,145	5,820	0	0	32444.1
23.5	5,203	5,820	617	28394.3	6,455	5,820	0	0	7,260	5,820	0	0	28394.34
24	5,291	5,820	529	24344.6	6,564	5,820	0	0	7,375	5,820	0	0	24344.58
24.5	5,291	5,820	529	24344.6	6,564	5,820	0	0	7,375	5,820	0	0	24344.58
25	5,291	5,820	529	24344.6	6,564	5,820	0	0	7,375	5,820	0	0	24344.58
25.5	5,380	5,820	440	20248.8	6,674	5,820	0	0	7,375	5,820	0	0	20248.8
26	5,468	5,820	352	16199	6,783	5,820	0	0	7,375	5,820	0	0	16199.04
						NB SUB (Y GP)
	ARRERS CALCULATION : DELINKING QUALIFYING SERVICE 33 YEARS - MINIMUM GUARANTEED PENSION WEF 01.01.2006
	01 Jan 06 to 30 Jun 09				01 Jul 09 to 23 Sep 2012				24 Sep 12 to 30 Jun 2014				Total Arrear  1.1.06 to 30.6.14 (4+8+12)
QS	Min Pen (Old) Cir 547	Min Pen (New)	Diff  (2-1)	Arrears	Min Pen (Old) Cir 430	Min Pen (New)	Diff (6-5)	Arrears	Min Pen (Old) Cir 501	Min Pen (New)	Diff   (10-9)	Arrears
	1	2	3	4	5	6	7	8	9	10	11	12	13
15	5,049	8,330	3281	150992	6,470	8,330	1860	107266	6,470	8,330	1860	73972	332230.02
15.5	5,175	8,330	3155	145193	6,832	8,330	1498	86389.7	7,151	8,330	1179	46889	278471.59
16	5,301	8,330	3029	139395	6,794	8,330	1536	88581.1	7,325	8,330	1005	39969	267944.55
16.5	5,428	8,330	2902	133550	6,955	8,330	1375	79296.3	6,955	8,330	1375	54684	267530.04
17	5,554	8,330	2776	127752	7,117	8,330	1213	69953.7	7,117	8,330	1213	48241	245946.24
17.5	5,680	8,330	2650	121953	7,279	8,330	1051	60611.2	7,279	8,330	1051	41798	224362.44
18	5,806	8,330	2524	116154	7,441	8,330	889	51268.6	7,441	8,330	889	35356	202778.64
18.5	5,932	8,330	2398	110356	7,602	8,330	728	41983.8	7,602	8,330	728	28953	181292.28
19	6,059	8,330	2271	104511	7,764	8,330	566	32641.2	7,764	8,330	566	22510	159662.46
19.5	6,185	8,330	2145	98712.9	7,926	8,330	404	23298.7	7,926	8,330	404	16067	138078.66
20	6,311	8,330	2019	92914.4	8,088	8,330	242	13956.1	8,088	8,330	242	9624	116494.86
20.5	6,437	8,330	1893	87115.9	8,249	8,330	81	4671.27	8,249	8,330	81	3221	95008.5
21	6,564	8,330	1766	81271.3	8,411	8,330	0	0	8,411	8,330	0	0	81271.32
21.5	6,690	8,330	1640	75472.8	8,573	8,330	0	0	8,573	8,330	0	0	75472.8
22	6,816	8,330	1514	69674.3	8,735	8,330	0	0	9,418	8,330	0	0	69674.28
22.5	6,942	8,330	1388	63875.8	8,896	8,330	0	0	8,896	8,330	0	0	63875.76
23	7,068	8,330	1262	58077.2	9,058	8,330	0	0	9,058	8,330	0	0	58077.24
23.5	7,195	8,330	1135	52232.7	9,220	8,330	0	0	9,220	8,330	0	0	52232.7
24	7,321	8,330	1009	46434.2	9,382	8,330	0	0	9,382	8,330	0	0	46434.18
24.5	7,447	8,330	883	40635.7	9,543	8,330	0	0	9,543	8,330	0	0	40635.66
25	7,573	8,330	757	34837.1	9,705	8,330	0	0	9,705	8,330	0	0	34837.14
25.5	7,699	8,330	631	29038.6	9,867	8,330	0	0	9,867	8,330	0	0	29038.62
26	7,826	8,330	504	23194.1	10,029	8,330	0	0	10,029	8,330	0	0	23194.08
26.5	7,952	8,330	378	17395.6	10,190	8,330	0	0	10,190	8,330	0	0	17395.56
27	8,078	8,330	252	11597	10,350	8,330	0	0	10,352	8,330	0	0	11597.04
27.5	8,204	8,330	126	5798.52	10,514	8,330	0	0	10,514	8,330	0	0	5798.52
28	8,330	8,330	0	0	10,675	8,330	0	0	10,675	8,330	0	0	0
						SUB (Y GP)
	ARRERS CALCULATION : DELINKING QUALIFYING SERVICE 33 YEARS - MINIMUM GUARANTEED PENSION WEF 01.01.2006
	01 Jan 06 to 30 Jun 09				01 Jul 09 to 23 Sep 2012				24 Sep 12 to 30 Jun 2014				Total Arrear  1.1.06 to 30.6.14 (4+8+12)
QS	Min Pen (Old) Cir 547	Min Pen (New)	Diff  (2-1)	Arrears	Min Pen (Old) Cir 430	Min Pen (New)	Diff (6-5)	Arrears	Min Pen (Old) Cir 501	Min Pen (New)	Diff   (10-9)	Arrears
	1	2	3	4	5	6	7	8	9	10	11	12	13
15	5,722	9,440	3718	171102	7,255	9,440	2185	126009	7255	9,440	2185	86897	384008.76
15.5	5,865	9,440	3575	164522	7,436	9,440	2004	115571	7436	9,440	2004	79699	359791.26
16	6,008	9,440	3432	157941	7,618	9,440	1822	105075	7618	9,440	1822	72461	335476.32
16.5	6,151	9,440	3289	151360	7,799	9,440	1641	94636.5	7799	9,440	1641	65263	311258.82
17	6,294	9,440	3146	144779	7,980	9,440	1460	84198.2	7980	9,440	1460	58064	287041.32
17.5	6,437	9,440	3003	138198	8,162	9,440	1278	73702.3	8162	9,440	1278	50826	262726.38
18	6,580	9,440	2860	131617	8,343	9,440	1097	63264	8343	9,440	1097	43628	238508.88
18.5	6,723	9,440	2717	125036	8,525	9,440	915	52768.1	8525	9,440	915	36390	214193.94
19	6,866	9,440	2574	118455	8,706	9,440	734	42329.8	8706	9,440	734	29191	189976.44
19.5	7,009	9,440	2431	111875	8,887	9,440	553	31891.5	8887	9,440	553	21993	165758.94
20	7,152	9,440	2288	105294	9,069	9,440	371	21395.6	9069	9,440	371	14755	141444
20.5	7,295	9,440	2145	98712.9	9,250	9,440	190	10957.3	9250	9,440	190	7556	117226.5
21	7,438	9,440	2002	92132	9,431	9,440	9	519.03	9431	9,440	9	357.9	93009
21.5	7,581	9,440	1859	85551.2	9,613	9,440	0	0	9613	9,440	0	0	85551.18
22	7,724	9,440	1716	78970.3	9,794	9,440	0	0	9794	9,440	0	0	78970.32
22.5	7,867	9,440	1573	72389.5	9,975	9,440	0	0	9975	9,440	0	0	72389.46
23	8,010	9,440	1430	65808.6	10,157	9,440	0	0	10157	9,440	0	0	65808.6
23.5	8,153	9,440	1287	59227.7	10,338	9,440	0	0	10338	9,440	0	0	59227.74
24	8,296	9,440	1144	52646.9	10,520	9,440	0	0	10520	9,440	0	0	52646.88
24.5	8,439	9,440	1001	46066	10,701	9,440	0	0	10701	9,440	0	0	46066.02
25	8,582	9,440	858	39485.2	10,882	9,440	0	0	10882	9,440	0	0	39485.16
25.5	8,725	9,440	715	32904.3	11,064	9,440	0	0	11064	9,440	0	0	32904.3
26	8,868	9,440	572	26323.4	11,245	9,440	0	0	11245	9,440	0	0	26323.44
26.5	9,011	9,440	429	19742.6	11,426	9,440	0	0	11246	9,440	0	0	19742.58
27	9,154	9,440	286	13161.7	11,608	9,440	0	0	11608	9,440	0	0	13161.72
27.5	9,297	9,440	143	6580.86	11,789	9,440	0	0	11789	9,440	0	0	6580.86
28	9,440	9,440	0	0	11,970	9,440	0	0	11970	9,440	0	0	0
						SUB MAJ (Y GP)
	ARRERS CALCULATION : DELINKING QUALIFYING SERVICE 33 YEARS - MINIMUM GUARANTEED PENSION WEF 01.01.2006
	01 Jan 06 to 30 Jun 09				01 Jul 09 to 23 Sep 2012				24 Sep 12 to 30 Jun 2014				Total Arrear  1.1.06 to 30.6.14 (4+8+12)
QS	Min Pen (Old) Cir 547	Min Pen (New)	Diff  (2-1)	Arrears	Min Pen (Old) Cir 430	Min Pen (New)	Diff (6-5)	Arrears	Min Pen (Old) Cir 501	Min Pen (New)	Diff   (10-9)	Arrears
	1	2	3	4	5	6	7	8	9	10	11	12	13
15	5,867	9,680	3813	175474	7,446	9,680	2234	128835	7446	9,680	2234	88846	393155.22
15.5	6,014	9,680	3666	168709	7,632	9,680	2048	118108	7632	9,680	2048	81449	368266.44
16	6,160	9,680	3520	161990	7,818	9,680	1862	107382	7818	9,680	1862	74052	343423.68
16.5	6,307	9,680	3373	155225	8,004	9,680	1676	96654.9	8004	9,680	1676	66655	318534.9
17	6,454	9,680	3226	148461	8,190	9,680	1490	85928.3	8190	9,680	1490	59257	293646.12
17.5	6,600	9,680	3080	141742	8,377	9,680	1303	75144	8377	9,680	1303	51820	268705.92
18	6,747	9,680	2933	134977	8,563	9,680	1117	64417.4	8563	9,680	1117	44423	243817.14
18.5	6,894	9,680	2786	128212	8,749	9,680	931	53690.8	8749	9,680	931	37026	218928.36
19	7,040	9,680	2640	121493	8,935	9,680	745	42964.2	8935	9,680	745	29629	194085.6
19.5	7,187	9,680	2493	114728	9,121	9,680	559	32237.5	9121	9,680	559	22231	169196.82
20	7,334	9,680	2346	107963	9,307	9,680	373	21510.9	9307	9,680	373	14834	144308.04
20.5	7,480	9,680	2200	101244	9,493	9,680	187	10784.3	9493	9,680	187	7437	119465.28
21	7,627	9,680	2053	94479.1	9,680	9,680	0	0	9680	9,680	0	0	94479.06
21.5	7,774	9,680	1906	87714.1	9,866	9,680	0	0	9866	9,680	0	0	87714.12
22	7,920	9,680	1760	80995.2	10,052	9,680	0	0	10052	9,680	0	0	80995.2
22.5	8,067	9,680	1613	74230.3	10,238	9,680	0	0	10238	9,680	0	0	74230.26
23	8,214	9,680	1466	67465.3	10,424	9,680	0	0	10424	9,680	0	0	67465.32
23.5	8,360	9,680	1320	60746.4	10,610	9,680	0	0	10613	9,680	0	0	60746.4
24	8,507	9,680	1173	53981.5	10,796	9,680	0	0	10795	9,680	0	0	53981.46
24.5	8,654	9,680	1026	47216.5	10,983	9,680	0	0	10983	9,680	0	0	47216.52
25	8,800	9,680	880	40497.6	11,169	9,680	0	0	11169	9,680	0	0	40497.6
25.5	8,947	9,680	733	33732.7	11,355	9,680	0	0	11355	9,680	0	0	33732.66
26	9,094	9,680	586	26967.7	11,541	9,680	0	0	11514	9,680	0	0	26967.72
26.5	9,240	9,680	440	20248.8	11,727	9,680	0	0	11727	9,680	0	0	20248.8
27	9,387	9,680	293	13483.9	11,913	9,680	0	0	11913	9,680	0	0	13483.86
27.5	9,534	9,680	146	6718.92	12,099	9,680	0	0	12099	9,680	0	0	6718.92
28	9,680	9,680	0	0	12,285	9,680	0	0	12099	9,680	0	0	0
						HONY LT
	ARRERS CALCULATION : DELINKING QUALIFYING SERVICE 33 YEARS - MINIMUM GUARANTEED PENSION WEF 01.01.2006
	01 Jan 06 to 30 Jun 09				01 Jul 09 to 23 Sep 2012				24 Sep 12 to 30 Jun 2014				Total Arrear  1.1.06 to 30.6.14 (4+8+12)
QS	Min Pen (Old) Cir 547	Min Pen (New)	Diff  (2-1)	Arrears	Min Pen (Old) Cir 547	Min Pen (New)	Diff (6-5)	Arrears	Min Pen (Old) Cir 501	Min Pen (New)	Diff   (10-9)	Arrears
	1	2	3	4	5	6	7	8	9	10	11	12	13
15	9,373	15,465	6092	280354	9373	15,465	6092	351326	9373	15,465	6092	2E+05	873958.32
15.5	9,608	15,465	5857	269539	9608	15,465	5857	337773	9608	15,465	5857	2E+05	840245.22
16	9,842	15,465	5623	258770	9842	15,465	5623	324278	9842	15,465	5623	2E+05	806675.58
16.5	10,076	15,465	5389	248002	10076	15,465	5389	310784	10076	15,465	5389	2E+05	773105.94
17	10,310	15,465	5155	237233	10310	15,465	5155	297289	10310	15,465	5155	2E+05	739536.3
17.5	10,545	15,465	4920	226418	10545	15,465	4920	283736	10545	15,465	4920	2E+05	705823.2
18	10,779	15,465	4686	215650	10779	15,465	4686	270242	10779	15,465	4686	2E+05	672253.56
18.5	11,013	15,465	4452	204881	11013	15,465	4452	256747	11013	15,465	4452	2E+05	638683.92
19	11,248	15,465	4217	194066	11248	15,465	4217	243194	11248	15,465	4217	2E+05	604970.82
19.5	11,482	15,465	3983	183298	11482	15,465	3983	229700	11482	15,465	3983	2E+05	571401.18
20	11,716	15,465	3749	172529	11716	15,465	3749	216205	11716	15,465	3749	1E+05	537831.54
20.5	11,951	15,465	3514	161714	11951	15,465	3514	202652	11951	15,465	3514	1E+05	504118.44
21	12,185	15,465	3280	150946	12185	15,465	3280	189158	12185	15,465	3280	1E+05	470548.8
21.5	12,419	15,465	3046	140177	12419	15,465	3046	175663	12419	15,465	3046	1E+05	436979.16
22	12,654	15,465	2811	129362	12654	15,465	2811	162110	12654	15,465	2811	1E+05	403266.06
22.5	12,888	15,465	2577	118594	12888	15,465	2577	148616	12888	15,465	2577	1E+05	369696.42
23	13,122	15,465	2343	107825	13122	15,465	2343	135121	13122	15,465	2343	93181	336126.78
23.5	13,357	15,465	2108	97010.2	13357	15,465	2108	121568	13357	15,465	2108	83835	302413.68
24	13,591	15,465	1874	86241.5	13591	15,465	1874	108074	13591	15,465	1874	74529	268844.04
24.5	13,825	15,465	1640	75472.8	13825	15,465	1640	94578.8	13825	15,465	1640	65223	235274.4
25	14,060	15,465	1405	64658.1	14060	15,465	1405	81026.4	14060	15,465	1405	55877	201561.3
25.5	14,294	15,465	1171	53889.4	14294	15,465	1171	67531.6	14294	15,465	1171	46571	167991.66
26	14,528	15,465	937	43120.7	14528	15,465	937	54036.8	14528	15,465	937	37264	134422.02
26.5	14,763	15,465	702	32306	14763	15,465	702	40484.3	14763	15,465	702	27919	100708.92
27	14,997	15,465	468	21537.4	14997	15,465	468	26989.6	14997	15,465	468	18612	67139.28
27.5	15,231	15,465	234	10768.7	15231	15,465	234	13494.8	15231	15,465	234	9306	33569.64
28	15,465	15,465	0	0	15465	15,465	0	0	15465	15,465	0	0	0