Driver Prfda
Loading...
Flash Player 9 (or above) is needed to view presentations.
We have detected that you do not have it on your computer. To install it, go here.
Favorites, Groups & Events
Driver Prfda - Presentation Transcript
- Profile for Driver DOB 21-Nov-79 one time 50 Salary 12000 40 Per mth 2400 Annual increase 5% asset servicing 0.0075% %E 12% 0.05% %C 10% Invst mgmt 0.0009% %G 8% service tax + other csts Age in 2009 29 years %E %C %G Txn Fee Txn fee CRA q2, 2009 50 30 20 60 30 q3, 2009 50 30 20 60 30 q4,2009 50 30 20 60 30 q1,2010 50 30 20 60 30 q2,2010 50 30 20 60 30 q3,2010 50 30 20 60 30 q4, 2010 50 30 20 60 30 q1,2011 50 30 20 60 30 q2,2011 50 30 20 60 18 q3,2011 50 30 20 60 18 q4, 2011 50 30 20 60 18 q1,2012 50 30 20 60 18 q2,2012 50 30 20 60 18 q3,2012 50 30 20 60 18 q4, 2012 50 30 20 60 18 q1,2013 50 30 20 60 18 q2,2013 50 30 20 60 12 q3,2013 50 30 20 60 12 q4, 2013 50 30 20 60 12 q1,2014 50 30 20 60 12 q2,2014 50 30 20 60 12 q3,2014 50 30 20 60 12 q4, 2014 50 30 20 60 12 q1,2015 50 30 20 60 12 q2,2015 50 30 20 60 12 q3,2015 50 30 20 60 12 q4, 2015 48 29 23 60 12 q1,2016 48 29 23 60 12 q2,2016 48 29 23 60 12 q3,2016 48 29 23 60 12 q4, 2016 46 28 26 60 12 q1,2017 46 28 26 60 12 q2,2017 46 28 26 60 12 q3,2017 46 28 26 60 12 q4, 2017 44 27 29 60 12 q1,2018 44 27 29 60 12 q2,2018 44 27 29 60 12 q3,2018 44 27 29 60 12 q4, 2018 42 26 32 60 12 q1,2019 42 26 32 60 12 q2,2019 42 26 32 60 12 q3,2019 42 26 32 60 12 q4, 2019 40 25 35 60 12
- q1,2020 40 25 35 60 12 q2,2020 40 25 35 60 12 q3,2020 40 25 35 60 12 q4, 2020 38 24 38 60 12 q1,2021 38 24 38 60 12 q2,2021 38 24 38 60 12 q3,2021 38 24 38 60 12 q4, 2021 36 23 41 60 12 q1,2022 36 23 41 60 12 q2,2022 36 23 41 60 12 q3,2022 36 23 41 60 12 q4, 2022 34 22 44 60 12 q1,2023 34 22 44 60 12 q2,2023 34 22 44 60 12 q3,2023 34 22 44 60 12 q4, 2023 32 21 47 60 12 q1,2024 32 21 47 60 12 q2,2024 32 21 47 60 12 q3,2024 32 21 47 60 12 q4, 2024 30 20 50 60 12 q1,2025 30 20 50 60 12 q2,2025 30 20 50 60 12 q3,2025 30 20 50 60 12 q4, 2025 28 19 53 60 12 q1,2026 28 19 53 60 12 q2,2026 28 19 53 60 12 q3,2026 28 19 53 60 12 q4, 2026 26 18 56 60 12 q1,2027 26 18 56 60 12 q2,2027 26 18 56 60 12 q3,2027 26 18 56 60 12 q4, 2027 24 17 59 60 12 q1,2028 24 17 59 60 12 q2,2028 24 17 59 60 12 q3,2028 24 17 59 60 12 q4, 2028 22 16 62 60 12 q1,2029 22 16 62 60 12 q2,2029 22 16 62 60 12 q3,2029 22 16 62 60 12 q4, 2029 20 15 65 60 12 q1,2030 20 15 65 60 12 q2,2030 20 15 65 60 12 q3,2030 20 15 65 60 12 q4, 2030 18 14 68 60 12 q1,2031 18 14 68 60 12 q2,2031 18 14 68 60 12 q3,2031 18 14 68 60 12 q4, 2031 16 13 71 60 12 q1,2032 16 13 71 60 12 q2,2032 16 13 71 60 12 q3,2032 16 13 71 60 12 q4, 2032 14 12 74 60 12 q1,2033 14 12 74 60 12 q2,2033 14 12 74 60 12 q3,2033 14 12 74 60 12
- q4, 2033 12 11 77 60 12 q1,2034 12 11 77 60 12 q2,2034 12 11 77 60 12 q3,2034 12 11 77 60 12 q4, 2034 10 10 80 60 12 q1,2035 10 10 80 60 12 q2,2035 10 10 80 60 12 q3,2035 10 10 80 60 12 q4, 2035 10 10 80 60 12 q1,2036 10 10 80 60 12 q2,2036 10 10 80 60 12 q3,2036 10 10 80 60 12 q4, 2036 10 10 80 60 12 q1,2037 10 10 80 60 12 q2,2037 10 10 80 60 12 q3,2037 10 10 80 60 12 q4, 2037 10 10 80 60 12 q1,2038 10 10 80 60 12 q2,2038 10 10 80 60 12 q3,2038 10 10 80 60 12 q4, 2038 10 10 80 60 12 q1,2039 10 10 80 60 12 q2,2039 10 10 80 60 12 q3,2039 10 10 80 60 12 q4, 2039 10 10 80 60 12 q1,2040 10 10 80 60 12 q2,2040 10 10 80 60 12 q3,2040 10 10 80 60 12 q4, 2040 10 10 80 60 12 7620 End Value 8930801 Contributions 2135932 Out Of Pocket 7710 Net Gain 6787158
- opening upload E C +G assumed zero Annual charge Contribution Gain Charge Value 7200 191 30 7361 7200 386 30 14917 7200 586 30 22673 350 7200 792 39 30276 7560 1003 30 38808 7560 1229 30 47567 7560 1461 30 56558 350 7560 1699 49 65418 7938 1944 18 75282 7938 2205 18 85407 7938 2474 18 95801 280 7938 2749 49 106159 8335 3034 18 117510 8335 3335 18 129162 8335 3644 18 141122 280 8335 3961 62 153076 8752 4288 12 166104 8752 4634 12 179477 8752 4988 12 193205 250 8752 5352 72 206986 9189 5729 12 221892 9189 6124 12 237193 9189 6529 12 252899 250 9189 6945 90 268694 9649 7376 12 285707 9649 7827 12 303171 9649 8212 12 321019 250 9649 8680 113 338985 10131 9164 12 358268 10131 9670 12 378058 10131 10093 12 398270 250 10131 10618 140 418629 10638 11161 12 440416 10638 11727 12 462769 10638 12190 12 485585 250 10638 12778 172 508579 11170 13384 12 533120 11170 14015 12 558293 11170 14521 12 583972 250 11170 15176 209 609859 11728 15850 12 637425 11728 16553 12 665694 11728 17105 12 694515
- 250 11728 17833 251 723575 12314 18581 12 754458 12314 19361 12 786122 12314 19961 12 818385 250 12314 20767 301 850916 12930 21596 12 885431 12930 22459 12 920808 12930 23110 12 956836 250 12930 24002 357 993161 13577 24917 12 1031642 13577 25869 12 1071076 13577 26574 12 1111215 250 13577 27557 422 1151677 14256 28565 12 1194486 14256 29614 12 1238343 14256 30376 12 1282962 250 14256 31458 496 1327930 14968 32565 12 1375451 14968 33718 12 1424125 14968 34538 12 1473620 250 14968 35726 580 1523484 15717 36941 12 1576130 15717 38204 12 1630039 15717 39087 12 1684830 250 15717 40388 675 1740009 16503 41717 12 1798217 16503 43100 12 1857807 16503 44046 12 1918344 250 16503 45469 783 1979282 17328 46920 12 2043518 17328 48430 12 2109264 17328 49443 12 2176023 250 17328 50995 905 2243191 18194 52577 12 2313950 18194 54222 12 2386355 18194 55305 12 2459842 250 18194 56995 1042 2533739 19104 58715 12 2611546 19104 60505 12 2691143 19104 61658 12 2771892 250 19104 63495 1195 2853046 20059 65363 12 2938456 20059 67306 12 3025809 20059 68532 12 3114388 250 20059 70525 1368 3203354 21062 72549 12 3296954 21062 74655 12 3392659 21062 75955 12 3489664 250 21062 78114 1560 3587029 22115 80303 12 3689436 22115 82582 12 3794121 22115 83957 12 3900181 250 22115 86291 1775 4006561 23221 88655 12 4118425 23221 91116 12 4232750
- 23221 92567 12 4348526 250 23221 95085 2014 4464568 24382 97635 12 4586573 24382 100288 12 4711231 24382 101816 12 4837416 250 24382 104529 2280 4963797 25601 107272 12 5096657 25601 110129 12 5232375 25601 113046 12 5371010 250 25601 116027 2530 5509859 26881 119040 12 5655767 26881 122177 12 5804813 26881 125381 12 5957064 250 26881 128655 2804 6109546 28225 131962 12 6269721 28225 135406 12 6433339 28225 138924 12 6600476 250 28225 142517 3104 6767864 29636 146146 12 6943634 29636 149925 12 7123184 29636 153786 12 7306593 250 29636 157729 3434 7490274 31118 161710 12 7683090 31118 165855 12 7880052 31118 170090 12 8081248 250 31118 174416 3796 8282735 32674 178781 12 8494178 32674 183327 12 8710168 32674 187971 12 8930801 2135932
- PPF interest 8% annual increase 5% Starting annual 28,800 Opening Bal Contribution Interest Closing Balance 2009 0 21600 864 22464 2010 22464 30,240 2108 54812 2011 54812 31,752 3463 90027 2012 90027 33,340 4935 128301 2013 128301 35,007 6532 169840 2014 169840 36,757 8264 214861 2015 214861 38,595 10138 263594 2016 263594 40,524 12165 316283 2017 316283 42,551 14353 373187 2018 373187 44,678 16715 434580 2019 434580 46,912 19260 500752 2020 500752 49,258 22000 572010 2021 572010 51,721 24949 648680 2022 648680 54,307 28119 731106 2023 731106 57,022 31525 819653 2024 819653 59,873 35181 914707 2025 914707 62,867 39103 1016677 2026 1016677 66,010 43307 1125994 2027 1125994 69,311 47812 1243117 2028 1243117 72,776 52636 1368529 2029 1368529 76,415 57798 1502742 2030 1502742 80,236 63319 1646297 2031 1646297 84,248 69222 1799766 2032 1799766 88,460 75529 1963755 2033 1963755 92,883 82266 2138903 2034 2138903 97,527 89457 2325888 2035 2325888 102,403 97132 2525423 2036 2525423 107,524 105318 2738264 2037 2738264 112,900 114047 2965210 2038 2965210 118,545 123350 3207105 2039 3207105 124,472 133263 3464840 2040 3464840 130,696 143821 3739357 2161406 1577951
304 views, 0 favs, more stats
This spreadsheet compares PPF and NPS for a driver more
More info about this document
© All Rights Reserved
Go to text version
- Total Views 304
- 304 on SlideShare
- Comments 0
- Favorites 0
- Downloads 2
Most viewed embeds
All embeds
- Upload Info
- Uploaded via SlideShare
- Uploaded as Microsoft Excel
0 comments
Post a comment