Worse case Scenario with 5% return | ||||||||||||||||||||||||||||||||
Years | 2,018.00 | 2,019.00 | 2,020.00 | 2,021.00 | 2,022.00 | 2,023.00 | 2,024.00 | 2,025.00 | 2,026.00 | 2,027.00 | 2,028.00 | 2,029.00 | 2,030.00 | 2,031.00 | 2,032.00 | 2,033.00 | 2,034.00 | 2,035.00 | 2,036.00 | 2,037.00 | 2,038.00 | 2,039.00 | 2,040.00 | 2,041.00 | 2,042.00 | 2,043.00 | 2,044.00 | 2,045.00 | 2,046.00 | 2,047.00 | 2,048.00 | |
Teacher’s salary | 83,200.00 | 84,032.00 | 84,872.32 | 85,721.04 | 86,578.25 | 87,444.04 | 88,318.48 | 89,201.66 | 90,093.68 | 90,994.61 | 91,904.56 | 92,823.61 | 93,751.84 | 94,689.36 | 95,636.25 | 96,592.62 | 97,558.54 | 98,534.13 | 99,519.47 | 100,514.66 | 101,519.81 | 102,535.01 | 103,560.36 | 104,595.96 | 105,641.92 | 106,698.34 | ||||||
Contribution of the teacher’s in the super annuation fund (9.5% of the salary) | 7,904.00 | 7,983.04 | 8,062.87 | 8,143.50 | 8,224.93 | 8,307.18 | 8,390.26 | 8,474.16 | 8,558.90 | 8,644.49 | 8,730.93 | 8,818.24 | 8,906.43 | 8,995.49 | 9,085.44 | 9,176.30 | 9,268.06 | 9,360.74 | 9,454.35 | 9,548.89 | 9,644.38 | 9,740.83 | 9,838.23 | 9,936.62 | 10,035.98 | 10,136.34 | ||||||
Employers’ contribution (2.5 times of above) | 19,760.00 | 19,957.60 | 20,157.18 | 20,358.75 | 20,562.34 | 20,767.96 | 20,975.64 | 21,185.39 | 21,397.25 | 21,611.22 | 21,827.33 | 22,045.61 | 22,266.06 | 22,488.72 | 22,713.61 | 22,940.75 | 23,170.15 | 23,401.86 | 23,635.87 | 23,872.23 | 24,110.96 | 24,352.06 | 24,595.59 | 24,841.54 | 25,089.96 | 25,340.86 | ||||||
Combined contribution of teacher and State | 27,664.00 | 27,940.64 | 28,220.05 | 28,502.25 | 28,787.27 | 29,075.14 | 29,365.89 | 29,659.55 | 29,956.15 | 30,255.71 | 30,558.27 | 30,863.85 | 31,172.49 | 31,484.21 | 31,799.05 | 32,117.05 | 32,438.22 | 32,762.60 | 33,090.22 | 33,421.13 | 33,755.34 | 34,092.89 | 34,433.82 | 34,778.16 | 35,125.94 | 35,477.20 | ||||||
Accumulated Contribution in superannuation fund | 27,664.00 | 55,604.64 | 83,824.69 | 112,326.93 | 141,114.20 | 170,189.34 | 199,555.24 | 229,214.79 | 259,170.94 | 289,426.65 | 319,984.91 | 350,848.76 | 382,021.25 | 413,505.46 | 445,304.52 | 477,421.56 | 509,859.78 | 542,622.38 | 575,712.60 | 609,133.73 | 642,889.06 | 676,981.95 | 711,415.77 | 746,193.93 | 781,319.87 | 816,797.07 | ||||||
Return on investment @5% | 1,383.20 | 2,849.39 | 4,402.86 | 6,048.12 | 7,789.89 | 9,633.14 | 11,583.09 | 13,645.22 | 15,825.29 | 18,129.34 | 20,563.72 | 23,135.10 | 25,850.48 | 28,717.22 | 31,743.03 | 34,936.03 | 38,304.75 | 41,858.11 | 45,605.53 | 49,556.86 | 53,722.47 | 58,113.24 | 62,740.59 | 67,616.53 | 72,753.66 | 78,165.20 | ||||||
Total accumulated interest | 1,383.20 | 4,232.59 | 8,635.46 | 14,683.58 | 22,473.46 | 32,106.60 | 43,689.70 | 57,334.92 | 73,160.21 | 91,289.56 | 111,853.28 | 134,988.38 | 160,838.86 | 189,556.08 | 221,299.11 | 256,235.14 | 294,539.89 | 336,398.00 | 382,003.53 | 431,560.40 | 485,282.87 | 543,396.11 | 606,136.71 | 673,753.24 | 746,506.89 | 824,672.09 | ||||||
Total accumulated fund | 29,047.20 | 59,837.23 | 92,460.14 | 127,010.51 | 163,587.67 | 202,295.95 | 243,244.93 | 286,549.71 | 332,331.15 | 380,716.21 | 431,838.20 | 485,837.15 | 542,860.12 | 603,061.54 | 666,603.63 | 733,656.71 | 804,399.67 | 879,020.38 | 957,716.14 | 1,040,694.12 | 1,128,171.93 | 1,220,378.07 | 1,317,552.48 | 1,419,947.17 | 1,527,826.76 | 1,641,469.16 | ||||||
Administration costs’ present value | ||||||||||||||||||||||||||||||||
Years | 2,018.00 | 2,019.00 | 2,020.00 | 2,021.00 | 2,022.00 | 2,023.00 | 2,024.00 | 2,025.00 | 2,026.00 | 2,027.00 | 2,028.00 | 2,029.00 | 2,030.00 | 2,031.00 | 2,032.00 | 2,033.00 | 2,034.00 | 2,035.00 | 2,036.00 | 2,037.00 | 2,038.00 | 2,039.00 | 2,040.00 | 2,041.00 | 2,042.00 | 2,043.00 | 2,044.00 | 2,045.00 | 2,046.00 | 2,047.00 | 2,048.00 | Total |
Annual administration costs | 4,669,000,000.00 | 4,715,690,000.00 | 4,762,846,900.00 | 4,810,475,369.00 | 4,858,580,122.69 | 4,907,165,923.92 | 4,956,237,583.16 | 5,005,799,958.99 | 5,055,857,958.58 | 5,106,416,538.16 | 5,157,480,703.54 | 5,209,055,510.58 | 5,261,146,065.69 | 5,313,757,526.34 | 5,366,895,101.61 | 5,420,564,052.62 | 5,474,769,693.15 | 5,529,517,390.08 | 5,584,812,563.98 | 5,640,660,689.62 | 5,697,067,296.52 | 5,754,037,969.48 | 5,811,578,349.18 | 5,869,694,132.67 | 5,928,391,074.00 | 5,987,674,984.74 | 6,047,551,734.58 | 6,108,027,251.93 | 6,169,107,524.45 | 6,230,798,599.69 | 6,293,106,585.69 | |
PV factor @12% | 1.00 | 0.89 | 0.80 | 0.71 | 0.64 | 0.57 | 0.51 | 0.45 | 0.40 | 0.36 | 0.32 | 0.29 | 0.26 | 0.23 | 0.20 | 0.18 | 0.16 | 0.15 | 0.13 | 0.12 | 0.10 | 0.09 | 0.08 | 0.07 | 0.07 | 0.06 | 0.05 | 0.05 | 0.04 | 0.04 | 0.03 | |
Present value of costs | 4,669,000,000.00 | 4,210,437,500.00 | 3,796,912,388.39 | 3,424,001,350.25 | 3,087,715,503.35 | 2,784,457,730.70 | 2,510,984,203.58 | 2,264,369,683.58 | 2,041,976,232.52 | 1,841,424,995.39 | 1,660,570,754.77 | 1,497,478,984.22 | 1,350,405,155.41 | 1,217,776,077.65 | 1,098,173,070.02 | 990,316,786.36 | 893,053,530.55 | 805,342,915.95 | 726,246,736.70 | 654,918,932.20 | 590,596,537.08 | 532,591,520.04 | 480,283,424.32 | 433,112,730.86 | 390,574,873.37 | 352,214,841.16 | 317,622,312.12 | 286,427,263.61 | 258,296,014.50 | 232,927,655.94 | 210,050,832.59 | 45,610,260,537.17 |
Note 1: Present value of retirement pension | ||||||||||||||||||||||||||||||||
Years | 2,018.00 | 2,019.00 | 2,020.00 | 2,021.00 | 2,022.00 | 2,023.00 | 2,024.00 | 2,025.00 | 2,026.00 | 2,027.00 | 2,028.00 | 2,029.00 | 2,030.00 | 2,031.00 | 2,032.00 | 2,033.00 | 2,034.00 | 2,035.00 | 2,036.00 | 2,037.00 | 2,038.00 | 2,039.00 | 2,040.00 | 2,041.00 | 2,042.00 | 2,043.00 | 2,044.00 | 2,045.00 | 2,046.00 | 2,047.00 | 2,048.00 | Total |
Salary in 2018 for pension purpose | 96,975.00 | |||||||||||||||||||||||||||||||
Pension of teacher (Salary x 2.4% x 25) | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | |
Factor to be used to adjust inflation | 1.00 | 1.03 | 1.06 | 1.09 | 1.13 | 1.16 | 1.19 | 1.23 | 1.27 | 1.30 | 1.34 | 1.38 | 1.43 | 1.47 | 1.51 | 1.56 | 1.60 | 1.65 | 1.70 | 1.75 | 1.81 | 1.86 | 1.92 | 1.97 | 2.03 | 2.09 | 2.16 | 2.22 | 2.29 | 2.36 | 2.43 | |
Pension of teacher after adjustig inflation each year | 58,185.00 | 59,930.55 | 61,728.47 | 63,580.32 | 65,487.73 | 67,452.36 | 69,475.93 | 71,560.21 | 73,707.02 | 75,918.23 | 78,195.77 | 80,541.65 | 82,957.90 | 85,446.63 | 88,010.03 | 90,650.33 | 93,369.84 | 96,170.94 | 99,056.07 | 102,027.75 | 105,088.58 | 108,241.24 | 111,488.48 | 114,833.13 | 118,278.13 | 121,826.47 | 125,481.26 | 129,245.70 | 133,123.07 | 137,116.76 | 141,230.27 | |
12% present value factor with the factor is closer to 12% pa | 1.00 | 0.89 | 0.80 | 0.71 | 0.64 | 0.57 | 0.51 | 0.45 | 0.40 | 0.36 | 0.32 | 0.29 | 0.26 | 0.23 | 0.20 | 0.18 | 0.16 | 0.15 | 0.13 | 0.12 | 0.10 | 0.09 | 0.08 | 0.07 | 0.07 | 0.06 | 0.05 | 0.05 | 0.04 | 0.04 | 0.03 | |
Present value of obligation | 58,185.00 | 53,509.42 | 49,209.56 | 45,255.22 | 41,618.64 | 38,274.28 | 35,198.67 | 32,370.21 | 29,769.03 | 27,376.87 | 25,176.95 | 23,153.80 | 21,293.23 | 19,582.16 | 18,008.60 | 16,561.48 | 15,230.64 | 14,006.75 | 12,881.21 | 11,846.11 | 10,894.19 | 10,018.77 | 9,213.69 | 8,473.30 | 7,792.41 | 7,166.24 | 6,590.38 | 6,060.79 | 5,573.77 | 5,125.87 | 4,713.97 | 611,946.20 |
Years | 2,018.00 | 2,019.00 | 2,020.00 | 2,021.00 | 2,022.00 | 2,023.00 | 2,024.00 | 2,025.00 | 2,026.00 | 2,027.00 | 2,028.00 | 2,029.00 | 2,030.00 | 2,031.00 | 2,032.00 | 2,033.00 | 2,034.00 | 2,035.00 | 2,036.00 | 2,037.00 | 2,038.00 | 2,039.00 | 2,040.00 | 2,041.00 | 2,042.00 | 2,043.00 | 2,044.00 | 2,045.00 | 2,046.00 | 2,047.00 | 2,048.00 | Total |
Total teachers in 2018 | 47,433.00 | |||||||||||||||||||||||||||||||
Teachers retired in 2018 and to retire in future | 3,786.00 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | |
Expected number ofteachers to pass away each year (% of retired eachers) | 189.30 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | |
Cumulative number of teachers retired | 3,596.70 | 5,399.15 | 7,201.61 | 9,004.06 | 10,806.52 | 12,608.97 | 14,411.42 | 16,213.88 | 18,016.33 | 19,818.79 | 21,621.24 | 23,423.69 | 25,226.15 | 27,028.60 | 28,831.06 | 30,633.51 | 32,435.96 | 34,238.42 | 36,040.87 | 37,843.33 | 39,645.78 | 41,448.23 | 43,250.69 | 45,053.14 | 46,855.60 | 48,658.05 | 50,460.50 | 52,262.96 | 54,065.41 | 55,867.87 | 57,670.32 | |
Present value of obligation of retiremnet pension of each teacher (Note 1) | 58,185.00 | 53,509.42 | 49,209.56 | 45,255.22 | 41,618.64 | 38,274.28 | 35,198.67 | 32,370.21 | 29,769.03 | 27,376.87 | 25,176.95 | 23,153.80 | 21,293.23 | 19,582.16 | 18,008.60 | 16,561.48 | 15,230.64 | 14,006.75 | 12,881.21 | 11,846.11 | 10,894.19 | 10,018.77 | 9,213.69 | 8,473.30 | 7,792.41 | 7,166.24 | 6,590.38 | 6,060.79 | 5,573.77 | 5,125.87 | 4,713.97 | |
Total obligation (E x F) | 209,273,989.50 | 288,905,597.10 | 354,387,929.03 | 407,480,773.19 | 449,752,460.14 | 482,599,269.57 | 507,262,954.24 | 524,846,558.46 | 536,328,692.23 | 542,576,406.91 | 544,356,805.20 | 542,347,505.48 | 537,146,069.83 | 529,278,494.71 | 519,206,853.87 | 507,336,175.24 | 494,020,625.19 | 479,569,067.39 | 464,250,056.61 | 448,296,322.56 | 431,908,793.33 | 415,260,203.57 | 398,498,328.16 | 381,748,878.16 | 365,118,092.58 | 348,695,056.10 | 332,553,769.94 | 316,755,000.79 | 301,347,929.92 | 286,371,622.75 | 271,856,337.01 | 13,219,336,618.77 |
Details | Amount ($) | Amount ($) | ||||||||||||||||||||||||||||||
Accumulated fund of a single teacher in spuerannuatio fund during his or her working life | 1,641,469.16 | |||||||||||||||||||||||||||||||
Total number of teachers | 47,433.00 | |||||||||||||||||||||||||||||||
Total available fund to meet the superannuation obligations | 77,859,806,748.26 | |||||||||||||||||||||||||||||||
Obligation for total costs ( Note 2) | 74,636,704,488.62 | |||||||||||||||||||||||||||||||
Present value of annual retirment obligation ( Note 3) | 13,219,336,618.77 | |||||||||||||||||||||||||||||||
87,856,041,107.39 | ||||||||||||||||||||||||||||||||
Net present value | (9,996,234,359.12) | |||||||||||||||||||||||||||||||
Note 2 | ||||||||||||||||||||||||||||||||
Particulars | Amount ($) | |||||||||||||||||||||||||||||||
Present value of obligation towards meeting the superannuation requirement of a teacher (A) | 611,946.20 | |||||||||||||||||||||||||||||||
Total number of teachers (B) | 47,433.00 | |||||||||||||||||||||||||||||||
Expected total obligation (A x B) | 29,026,443,951.45 | |||||||||||||||||||||||||||||||
Adminsitartive costs present value | 45,610,260,537.17 | |||||||||||||||||||||||||||||||
Obligation for total costs | 74,636,704,488.62 | |||||||||||||||||||||||||||||||
Worse case Scenario with 6% return | ||||||||||||||||||||||||||||||||
Years | 2,018.00 | 2,019.00 | 2,020.00 | 2,021.00 | 2,022.00 | 2,023.00 | 2,024.00 | 2,025.00 | 2,026.00 | 2,027.00 | 2,028.00 | 2,029.00 | 2,030.00 | 2,031.00 | 2,032.00 | 2,033.00 | 2,034.00 | 2,035.00 | 2,036.00 | 2,037.00 | 2,038.00 | 2,039.00 | 2,040.00 | 2,041.00 | 2,042.00 | 2,043.00 | 2,044.00 | 2,045.00 | 2,046.00 | 2,047.00 | 2,048.00 | |
Teacher’s salary | 83,200.00 | 84,032.00 | 84,872.32 | 85,721.04 | 86,578.25 | 87,444.04 | 88,318.48 | 89,201.66 | 90,093.68 | 90,994.61 | 91,904.56 | 92,823.61 | 93,751.84 | 94,689.36 | 95,636.25 | 96,592.62 | 97,558.54 | 98,534.13 | 99,519.47 | 100,514.66 | 101,519.81 | 102,535.01 | 103,560.36 | 104,595.96 | 105,641.92 | 106,698.34 | ||||||
Contribution of the teacher’s in the super annuation fund (9.5% of the salary) | 7,904.00 | 7,983.04 | 8,062.87 | 8,143.50 | 8,224.93 | 8,307.18 | 8,390.26 | 8,474.16 | 8,558.90 | 8,644.49 | 8,730.93 | 8,818.24 | 8,906.43 | 8,995.49 | 9,085.44 | 9,176.30 | 9,268.06 | 9,360.74 | 9,454.35 | 9,548.89 | 9,644.38 | 9,740.83 | 9,838.23 | 9,936.62 | 10,035.98 | 10,136.34 | ||||||
Employers’ contribution (2.5 times of above) | 19,760.00 | 19,957.60 | 20,157.18 | 20,358.75 | 20,562.34 | 20,767.96 | 20,975.64 | 21,185.39 | 21,397.25 | 21,611.22 | 21,827.33 | 22,045.61 | 22,266.06 | 22,488.72 | 22,713.61 | 22,940.75 | 23,170.15 | 23,401.86 | 23,635.87 | 23,872.23 | 24,110.96 | 24,352.06 | 24,595.59 | 24,841.54 | 25,089.96 | 25,340.86 | ||||||
Combined contribution of teacher and State | 27,664.00 | 27,940.64 | 28,220.05 | 28,502.25 | 28,787.27 | 29,075.14 | 29,365.89 | 29,659.55 | 29,956.15 | 30,255.71 | 30,558.27 | 30,863.85 | 31,172.49 | 31,484.21 | 31,799.05 | 32,117.05 | 32,438.22 | 32,762.60 | 33,090.22 | 33,421.13 | 33,755.34 | 34,092.89 | 34,433.82 | 34,778.16 | 35,125.94 | 35,477.20 | ||||||
Accumulated Contribution in superannuation fund | 27,664.00 | 55,604.64 | 83,824.69 | 112,326.93 | 141,114.20 | 170,189.34 | 199,555.24 | 229,214.79 | 259,170.94 | 289,426.65 | 319,984.91 | 350,848.76 | 382,021.25 | 413,505.46 | 445,304.52 | 477,421.56 | 509,859.78 | 542,622.38 | 575,712.60 | 609,133.73 | 642,889.06 | 676,981.95 | 711,415.77 | 746,193.93 | 781,319.87 | 816,797.07 | ||||||
Return on investment @6% | 1,659.84 | 3,435.87 | 5,335.22 | 7,365.47 | 9,534.64 | 11,851.22 | 14,324.25 | 16,963.28 | 19,778.44 | 22,780.49 | 25,980.82 | 29,391.50 | 33,025.34 | 36,895.91 | 41,017.61 | 45,405.69 | 50,076.32 | 55,046.66 | 60,334.87 | 65,960.23 | 71,943.16 | 78,305.33 | 85,069.68 | 92,260.55 | 99,903.74 | 108,026.59 | ||||||
Total accumulated interest | 1,659.84 | 5,095.71 | 10,430.93 | 17,796.40 | 27,331.04 | 39,182.26 | 53,506.51 | 70,469.79 | 90,248.24 | 113,028.73 | 139,009.55 | 168,401.05 | 201,426.38 | 238,322.30 | 279,339.90 | 324,745.59 | 374,821.91 | 429,868.57 | 490,203.44 | 556,163.67 | 628,106.84 | 706,412.16 | 791,481.84 | 883,742.39 | 983,646.12 | 1,091,672.71 | ||||||
Total accumulated fund | 29,323.84 | 60,700.35 | 94,255.62 | 130,123.34 | 168,445.24 | 209,371.61 | 253,061.75 | 299,684.58 | 349,419.17 | 402,455.38 | 458,994.46 | 519,249.81 | 583,447.64 | 651,827.76 | 724,644.42 | 802,167.16 | 884,681.69 | 972,490.95 | 1,065,916.04 | 1,165,297.40 | 1,270,995.90 | 1,383,394.12 | 1,502,897.61 | 1,629,936.32 | 1,764,965.99 | 1,908,469.78 | ||||||
Administration costs’ present value | ||||||||||||||||||||||||||||||||
Years | 2,018.00 | 2,019.00 | 2,020.00 | 2,021.00 | 2,022.00 | 2,023.00 | 2,024.00 | 2,025.00 | 2,026.00 | 2,027.00 | 2,028.00 | 2,029.00 | 2,030.00 | 2,031.00 | 2,032.00 | 2,033.00 | 2,034.00 | 2,035.00 | 2,036.00 | 2,037.00 | 2,038.00 | 2,039.00 | 2,040.00 | 2,041.00 | 2,042.00 | 2,043.00 | 2,044.00 | 2,045.00 | 2,046.00 | 2,047.00 | 2,048.00 | Total |
Annual administration costs | 4,669,000,000.00 | 4,715,690,000.00 | 4,762,846,900.00 | 4,810,475,369.00 | 4,858,580,122.69 | 4,907,165,923.92 | 4,956,237,583.16 | 5,005,799,958.99 | 5,055,857,958.58 | 5,106,416,538.16 | 5,157,480,703.54 | 5,209,055,510.58 | 5,261,146,065.69 | 5,313,757,526.34 | 5,366,895,101.61 | 5,420,564,052.62 | 5,474,769,693.15 | 5,529,517,390.08 | 5,584,812,563.98 | 5,640,660,689.62 | 5,697,067,296.52 | 5,754,037,969.48 | 5,811,578,349.18 | 5,869,694,132.67 | 5,928,391,074.00 | 5,987,674,984.74 | 6,047,551,734.58 | 6,108,027,251.93 | 6,169,107,524.45 | 6,230,798,599.69 | 6,293,106,585.69 | |
PV factor @12% | 1.00 | 0.89 | 0.80 | 0.71 | 0.64 | 0.57 | 0.51 | 0.45 | 0.40 | 0.36 | 0.32 | 0.29 | 0.26 | 0.23 | 0.20 | 0.18 | 0.16 | 0.15 | 0.13 | 0.12 | 0.10 | 0.09 | 0.08 | 0.07 | 0.07 | 0.06 | 0.05 | 0.05 | 0.04 | 0.04 | 0.03 | |
Present value of costs | 4,669,000,000.00 | 4,210,437,500.00 | 3,796,912,388.39 | 3,424,001,350.25 | 3,087,715,503.35 | 2,784,457,730.70 | 2,510,984,203.58 | 2,264,369,683.58 | 2,041,976,232.52 | 1,841,424,995.39 | 1,660,570,754.77 | 1,497,478,984.22 | 1,350,405,155.41 | 1,217,776,077.65 | 1,098,173,070.02 | 990,316,786.36 | 893,053,530.55 | 805,342,915.95 | 726,246,736.70 | 654,918,932.20 | 590,596,537.08 | 532,591,520.04 | 480,283,424.32 | 433,112,730.86 | 390,574,873.37 | 352,214,841.16 | 317,622,312.12 | 286,427,263.61 | 258,296,014.50 | 232,927,655.94 | 210,050,832.59 | 45,610,260,537.17 |
Note 1: Present value of retirement pension | ||||||||||||||||||||||||||||||||
Years | 2,018.00 | 2,019.00 | 2,020.00 | 2,021.00 | 2,022.00 | 2,023.00 | 2,024.00 | 2,025.00 | 2,026.00 | 2,027.00 | 2,028.00 | 2,029.00 | 2,030.00 | 2,031.00 | 2,032.00 | 2,033.00 | 2,034.00 | 2,035.00 | 2,036.00 | 2,037.00 | 2,038.00 | 2,039.00 | 2,040.00 | 2,041.00 | 2,042.00 | 2,043.00 | 2,044.00 | 2,045.00 | 2,046.00 | 2,047.00 | 2,048.00 | Total |
Salary in 2018 for pension purpose | 96,975.00 | |||||||||||||||||||||||||||||||
Pension of teacher (Salary x 2.4% x 25) | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | |
Factor to be used to adjust inflation | 1.00 | 1.03 | 1.06 | 1.09 | 1.13 | 1.16 | 1.19 | 1.23 | 1.27 | 1.30 | 1.34 | 1.38 | 1.43 | 1.47 | 1.51 | 1.56 | 1.60 | 1.65 | 1.70 | 1.75 | 1.81 | 1.86 | 1.92 | 1.97 | 2.03 | 2.09 | 2.16 | 2.22 | 2.29 | 2.36 | 2.43 | |
Pension of teacher after adjustig inflation each year | 58,185.00 | 59,930.55 | 61,728.47 | 63,580.32 | 65,487.73 | 67,452.36 | 69,475.93 | 71,560.21 | 73,707.02 | 75,918.23 | 78,195.77 | 80,541.65 | 82,957.90 | 85,446.63 | 88,010.03 | 90,650.33 | 93,369.84 | 96,170.94 | 99,056.07 | 102,027.75 | 105,088.58 | 108,241.24 | 111,488.48 | 114,833.13 | 118,278.13 | 121,826.47 | 125,481.26 | 129,245.70 | 133,123.07 | 137,116.76 | 141,230.27 | |
12% present value factor with the factor is closer to 12% pa | 1.00 | 0.89 | 0.80 | 0.71 | 0.64 | 0.57 | 0.51 | 0.45 | 0.40 | 0.36 | 0.32 | 0.29 | 0.26 | 0.23 | 0.20 | 0.18 | 0.16 | 0.15 | 0.13 | 0.12 | 0.10 | 0.09 | 0.08 | 0.07 | 0.07 | 0.06 | 0.05 | 0.05 | 0.04 | 0.04 | 0.03 | |
Present value of obligation | 58,185.00 | 53,509.42 | 49,209.56 | 45,255.22 | 41,618.64 | 38,274.28 | 35,198.67 | 32,370.21 | 29,769.03 | 27,376.87 | 25,176.95 | 23,153.80 | 21,293.23 | 19,582.16 | 18,008.60 | 16,561.48 | 15,230.64 | 14,006.75 | 12,881.21 | 11,846.11 | 10,894.19 | 10,018.77 | 9,213.69 | 8,473.30 | 7,792.41 | 7,166.24 | 6,590.38 | 6,060.79 | 5,573.77 | 5,125.87 | 4,713.97 | 611,946.20 |
Years | 2,018.00 | 2,019.00 | 2,020.00 | 2,021.00 | 2,022.00 | 2,023.00 | 2,024.00 | 2,025.00 | 2,026.00 | 2,027.00 | 2,028.00 | 2,029.00 | 2,030.00 | 2,031.00 | 2,032.00 | 2,033.00 | 2,034.00 | 2,035.00 | 2,036.00 | 2,037.00 | 2,038.00 | 2,039.00 | 2,040.00 | 2,041.00 | 2,042.00 | 2,043.00 | 2,044.00 | 2,045.00 | 2,046.00 | 2,047.00 | 2,048.00 | Total |
Total teachers in 2018 | 47,433.00 | |||||||||||||||||||||||||||||||
Teachers retired in 2018 and to retire in future | 3,786.00 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | |
Expected number ofteachers to pass away each year (% of retired eachers) | 189.30 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | |
Cumulative number of teachers retired | 3,596.70 | 5,399.15 | 7,201.61 | 9,004.06 | 10,806.52 | 12,608.97 | 14,411.42 | 16,213.88 | 18,016.33 | 19,818.79 | 21,621.24 | 23,423.69 | 25,226.15 | 27,028.60 | 28,831.06 | 30,633.51 | 32,435.96 | 34,238.42 | 36,040.87 | 37,843.33 | 39,645.78 | 41,448.23 | 43,250.69 | 45,053.14 | 46,855.60 | 48,658.05 | 50,460.50 | 52,262.96 | 54,065.41 | 55,867.87 | 57,670.32 | |
Present value of obligation of retiremnet pension of each teacher (Note 1) | 58,185.00 | 53,509.42 | 49,209.56 | 45,255.22 | 41,618.64 | 38,274.28 | 35,198.67 | 32,370.21 | 29,769.03 | 27,376.87 | 25,176.95 | 23,153.80 | 21,293.23 | 19,582.16 | 18,008.60 | 16,561.48 | 15,230.64 | 14,006.75 | 12,881.21 | 11,846.11 | 10,894.19 | 10,018.77 | 9,213.69 | 8,473.30 | 7,792.41 | 7,166.24 | 6,590.38 | 6,060.79 | 5,573.77 | 5,125.87 | 4,713.97 | |
Total obligation (E x F) | 209,273,989.50 | 288,905,597.10 | 354,387,929.03 | 407,480,773.19 | 449,752,460.14 | 482,599,269.57 | 507,262,954.24 | 524,846,558.46 | 536,328,692.23 | 542,576,406.91 | 544,356,805.20 | 542,347,505.48 | 537,146,069.83 | 529,278,494.71 | 519,206,853.87 | 507,336,175.24 | 494,020,625.19 | 479,569,067.39 | 464,250,056.61 | 448,296,322.56 | 431,908,793.33 | 415,260,203.57 | 398,498,328.16 | 381,748,878.16 | 365,118,092.58 | 348,695,056.10 | 332,553,769.94 | 316,755,000.79 | 301,347,929.92 | 286,371,622.75 | 271,856,337.01 | 13,219,336,618.77 |
Details | Amount ($) | Amount ($) | ||||||||||||||||||||||||||||||
Accumulated fund of a single teacher in spuerannuatio fund during his or her working life | 1,908,469.78 | |||||||||||||||||||||||||||||||
Total number of teachers | 47,433.00 | |||||||||||||||||||||||||||||||
Total available fund to meet the superannuation obligations | 90,524,447,230.83 | |||||||||||||||||||||||||||||||
Obligation for total costs ( Note 2) | 74,636,704,488.62 | |||||||||||||||||||||||||||||||
Present value of annual retirment obligation ( Note 3) | 13,219,336,618.77 | |||||||||||||||||||||||||||||||
Net present value | 2,668,406,123.44 | |||||||||||||||||||||||||||||||
Note 2 | ||||||||||||||||||||||||||||||||
Particulars | Amount ($) | |||||||||||||||||||||||||||||||
Present value of obligation towards meeting the superannuation requirement of a teacher (A) | 611,946.20 | |||||||||||||||||||||||||||||||
Total number of teachers (B) | 47,433.00 | |||||||||||||||||||||||||||||||
Expected total obligation (A x B) | 29,026,443,951.45 | |||||||||||||||||||||||||||||||
Adminsitartive costs present value | 45,610,260,537.17 | |||||||||||||||||||||||||||||||
Obligation for total costs | 74,636,704,488.62 |
8% return on investment and no cost of inflation adjustmnet with retirement pension | ||||||||||||||||||||||||||||||||
Years | 2,018.00 | 2,019.00 | 2,020.00 | 2,021.00 | 2,022.00 | 2,023.00 | 2,024.00 | 2,025.00 | 2,026.00 | 2,027.00 | 2,028.00 | 2,029.00 | 2,030.00 | 2,031.00 | 2,032.00 | 2,033.00 | 2,034.00 | 2,035.00 | 2,036.00 | 2,037.00 | 2,038.00 | 2,039.00 | 2,040.00 | 2,041.00 | 2,042.00 | 2,043.00 | 2,044.00 | 2,045.00 | 2,046.00 | 2,047.00 | 2,048.00 | |
Teacher’s salary | 83,200.00 | 84,032.00 | 84,872.32 | 85,721.04 | 86,578.25 | 87,444.04 | 88,318.48 | 89,201.66 | 90,093.68 | 90,994.61 | 91,904.56 | 92,823.61 | 93,751.84 | 94,689.36 | 95,636.25 | 96,592.62 | 97,558.54 | 98,534.13 | 99,519.47 | 100,514.66 | 101,519.81 | 102,535.01 | 103,560.36 | 104,595.96 | 105,641.92 | 106,698.34 | ||||||
Contribution of the teacher’s in the super annuation fund (9.5% of the salary) | 7,904.00 | 7,983.04 | 8,062.87 | 8,143.50 | 8,224.93 | 8,307.18 | 8,390.26 | 8,474.16 | 8,558.90 | 8,644.49 | 8,730.93 | 8,818.24 | 8,906.43 | 8,995.49 | 9,085.44 | 9,176.30 | 9,268.06 | 9,360.74 | 9,454.35 | 9,548.89 | 9,644.38 | 9,740.83 | 9,838.23 | 9,936.62 | 10,035.98 | 10,136.34 | ||||||
Employers’ contribution (2.5 times of above) | 19,760.00 | 19,957.60 | 20,157.18 | 20,358.75 | 20,562.34 | 20,767.96 | 20,975.64 | 21,185.39 | 21,397.25 | 21,611.22 | 21,827.33 | 22,045.61 | 22,266.06 | 22,488.72 | 22,713.61 | 22,940.75 | 23,170.15 | 23,401.86 | 23,635.87 | 23,872.23 | 24,110.96 | 24,352.06 | 24,595.59 | 24,841.54 | 25,089.96 | 25,340.86 | ||||||
Combined contribution of teacher and State | 27,664.00 | 27,940.64 | 28,220.05 | 28,502.25 | 28,787.27 | 29,075.14 | 29,365.89 | 29,659.55 | 29,956.15 | 30,255.71 | 30,558.27 | 30,863.85 | 31,172.49 | 31,484.21 | 31,799.05 | 32,117.05 | 32,438.22 | 32,762.60 | 33,090.22 | 33,421.13 | 33,755.34 | 34,092.89 | 34,433.82 | 34,778.16 | 35,125.94 | 35,477.20 | ||||||
Accumulated Contribution in superannuation fund | 27,664.00 | 55,604.64 | 83,824.69 | 112,326.93 | 141,114.20 | 170,189.34 | 199,555.24 | 229,214.79 | 259,170.94 | 289,426.65 | 319,984.91 | 350,848.76 | 382,021.25 | 413,505.46 | 445,304.52 | 477,421.56 | 509,859.78 | 542,622.38 | 575,712.60 | 609,133.73 | 642,889.06 | 676,981.95 | 711,415.77 | 746,193.93 | 781,319.87 | 816,797.07 | ||||||
Return on investment @7.5% | 2,213.12 | 4,625.42 | 7,253.06 | 10,113.48 | 13,225.54 | 16,609.60 | 20,287.64 | 24,283.41 | 28,622.58 | 33,332.84 | 38,444.13 | 43,988.77 | 50,001.67 | 56,520.54 | 63,586.10 | 71,242.36 | 79,536.80 | 88,520.75 | 98,249.63 | 108,783.29 | 120,186.38 | 132,528.73 | 145,885.73 | 160,338.84 | 175,976.02 | 192,892.28 | ||||||
Total accumulated interest | 2,213.12 | 6,838.54 | 14,091.60 | 24,205.08 | 37,430.62 | 54,040.22 | 74,327.86 | 98,611.27 | 127,233.85 | 160,566.69 | 199,010.81 | 242,999.58 | 293,001.25 | 349,521.78 | 413,107.89 | 484,350.25 | 563,887.05 | 652,407.80 | 750,657.43 | 859,440.73 | 979,627.11 | 1,112,155.83 | 1,258,041.56 | 1,418,380.40 | 1,594,356.42 | 1,787,248.70 | ||||||
Total accumulated fund | 29,877.12 | 62,443.18 | 97,916.29 | 136,532.01 | 178,544.83 | 224,229.57 | 273,883.10 | 327,826.06 | 386,404.79 | 449,993.33 | 518,995.73 | 593,848.34 | 675,022.50 | 763,027.25 | 858,412.41 | 961,771.81 | 1,073,746.83 | 1,195,030.18 | 1,326,370.03 | 1,468,574.45 | 1,622,516.17 | 1,789,137.79 | 1,969,457.34 | 2,164,574.33 | 2,375,676.29 | 2,604,045.77 | ||||||
Administration costs’ present value | ||||||||||||||||||||||||||||||||
Years | 2,018.00 | 2,019.00 | 2,020.00 | 2,021.00 | 2,022.00 | 2,023.00 | 2,024.00 | 2,025.00 | 2,026.00 | 2,027.00 | 2,028.00 | 2,029.00 | 2,030.00 | 2,031.00 | 2,032.00 | 2,033.00 | 2,034.00 | 2,035.00 | 2,036.00 | 2,037.00 | 2,038.00 | 2,039.00 | 2,040.00 | 2,041.00 | 2,042.00 | 2,043.00 | 2,044.00 | 2,045.00 | 2,046.00 | 2,047.00 | 2,048.00 | Total |
Annual administration costs | 4,669,000,000.00 | 4,715,690,000.00 | 4,762,846,900.00 | 4,810,475,369.00 | 4,858,580,122.69 | 4,907,165,923.92 | 4,956,237,583.16 | 5,005,799,958.99 | 5,055,857,958.58 | 5,106,416,538.16 | 5,157,480,703.54 | 5,209,055,510.58 | 5,261,146,065.69 | 5,313,757,526.34 | 5,366,895,101.61 | 5,420,564,052.62 | 5,474,769,693.15 | 5,529,517,390.08 | 5,584,812,563.98 | 5,640,660,689.62 | 5,697,067,296.52 | 5,754,037,969.48 | 5,811,578,349.18 | 5,869,694,132.67 | 5,928,391,074.00 | 5,987,674,984.74 | 6,047,551,734.58 | 6,108,027,251.93 | 6,169,107,524.45 | 6,230,798,599.69 | 6,293,106,585.69 | |
PV factor @12% | 1.00 | 0.89 | 0.80 | 0.71 | 0.64 | 0.57 | 0.51 | 0.45 | 0.40 | 0.36 | 0.32 | 0.29 | 0.26 | 0.23 | 0.20 | 0.18 | 0.16 | 0.15 | 0.13 | 0.12 | 0.10 | 0.09 | 0.08 | 0.07 | 0.07 | 0.06 | 0.05 | 0.05 | 0.04 | 0.04 | 0.03 | |
Present value of costs | 4,669,000,000.00 | 4,210,437,500.00 | 3,796,912,388.39 | 3,424,001,350.25 | 3,087,715,503.35 | 2,784,457,730.70 | 2,510,984,203.58 | 2,264,369,683.58 | 2,041,976,232.52 | 1,841,424,995.39 | 1,660,570,754.77 | 1,497,478,984.22 | 1,350,405,155.41 | 1,217,776,077.65 | 1,098,173,070.02 | 990,316,786.36 | 893,053,530.55 | 805,342,915.95 | 726,246,736.70 | 654,918,932.20 | 590,596,537.08 | 532,591,520.04 | 480,283,424.32 | 433,112,730.86 | 390,574,873.37 | 352,214,841.16 | 317,622,312.12 | 286,427,263.61 | 258,296,014.50 | 232,927,655.94 | 210,050,832.59 | 45,610,260,537.17 |
Note 1: Present value of retirement pension | ||||||||||||||||||||||||||||||||
Years | 2,018.00 | 2,019.00 | 2,020.00 | 2,021.00 | 2,022.00 | 2,023.00 | 2,024.00 | 2,025.00 | 2,026.00 | 2,027.00 | 2,028.00 | 2,029.00 | 2,030.00 | 2,031.00 | 2,032.00 | 2,033.00 | 2,034.00 | 2,035.00 | 2,036.00 | 2,037.00 | 2,038.00 | 2,039.00 | 2,040.00 | 2,041.00 | 2,042.00 | 2,043.00 | 2,044.00 | 2,045.00 | 2,046.00 | 2,047.00 | 2,048.00 | Total |
Salary in 2018 for pension purpose (96975 -2000) | 94,975.00 | |||||||||||||||||||||||||||||||
Pension of teacher (Salary x 2.4% x 25) | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | |
Factor to be used to adjust inflation | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Pension of teacher after adjustig inflation each year | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | 56,985.00 | |
12% present value factor with the factor is closer to 12% pa | 1.00 | 0.89 | 0.80 | 0.71 | 0.64 | 0.57 | 0.51 | 0.45 | 0.40 | 0.36 | 0.32 | 0.29 | 0.26 | 0.23 | 0.20 | 0.18 | 0.16 | 0.15 | 0.13 | 0.12 | 0.10 | 0.09 | 0.08 | 0.07 | 0.07 | 0.06 | 0.05 | 0.05 | 0.04 | 0.04 | 0.03 | |
Present value of obligation | 56,985.00 | 50,879.46 | 45,428.09 | 40,560.80 | 36,215.00 | 32,334.82 | 28,870.37 | 25,777.12 | 23,015.29 | 20,549.36 | 18,347.64 | 16,381.83 | 14,626.63 | 13,059.49 | 11,660.26 | 10,410.95 | 9,295.49 | 8,299.54 | 7,410.31 | 6,616.34 | 5,907.45 | 5,274.51 | 4,709.38 | 4,204.81 | 3,754.29 | 3,352.05 | 2,992.90 | 2,672.23 | 2,385.92 | 2,130.29 | 1,902.04 | 459,024.66 |
Years | 2,018.00 | 2,019.00 | 2,020.00 | 2,021.00 | 2,022.00 | 2,023.00 | 2,024.00 | 2,025.00 | 2,026.00 | 2,027.00 | 2,028.00 | 2,029.00 | 2,030.00 | 2,031.00 | 2,032.00 | 2,033.00 | 2,034.00 | 2,035.00 | 2,036.00 | 2,037.00 | 2,038.00 | 2,039.00 | 2,040.00 | 2,041.00 | 2,042.00 | 2,043.00 | 2,044.00 | 2,045.00 | 2,046.00 | 2,047.00 | 2,048.00 | Total |
Total teachers in 2018 | 47,433.00 | |||||||||||||||||||||||||||||||
Teachers retired in 2018 and to retire in future | 3,786.00 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | |
Expected number ofteachers to pass away each year (% of retired eachers) | 189.30 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | |
Cumulative number of teachers retired | 3,596.70 | 5,399.15 | 7,201.61 | 9,004.06 | 10,806.52 | 12,608.97 | 14,411.42 | 16,213.88 | 18,016.33 | 19,818.79 | 21,621.24 | 23,423.69 | 25,226.15 | 27,028.60 | 28,831.06 | 30,633.51 | 32,435.96 | 34,238.42 | 36,040.87 | 37,843.33 | 39,645.78 | 41,448.23 | 43,250.69 | 45,053.14 | 46,855.60 | 48,658.05 | 50,460.50 | 52,262.96 | 54,065.41 | 55,867.87 | 57,670.32 | |
Present value of obligation of retiremnet pension of each teacher (Note 1) | 56,985.00 | 50,879.46 | 45,428.09 | 40,560.80 | 36,215.00 | 32,334.82 | 28,870.37 | 25,777.12 | 23,015.29 | 20,549.36 | 18,347.64 | 16,381.83 | 14,626.63 | 13,059.49 | 11,660.26 | 10,410.95 | 9,295.49 | 8,299.54 | 7,410.31 | 6,616.34 | 5,907.45 | 5,274.51 | 4,709.38 | 4,204.81 | 3,754.29 | 3,352.05 | 2,992.90 | 2,672.23 | 2,385.92 | 2,130.29 | 1,902.04 | |
Total obligation (E x F) | 204,957,949.50 | 274,706,063.12 | 327,155,318.78 | 365,211,934.75 | 391,357,952.06 | 407,708,767.43 | 416,063,207.10 | 417,947,079.45 | 414,651,029.08 | 407,263,413.34 | 396,698,833.54 | 383,722,874.51 | 368,973,537.45 | 352,979,790.63 | 336,177,609.67 | 318,923,832.13 | 301,508,110.89 | 284,163,214.50 | 267,073,891.57 | 250,384,488.70 | 234,205,487.17 | 218,619,102.81 | 203,684,074.56 | 189,439,751.44 | 175,909,573.23 | 163,104,027.90 | 151,023,157.89 | 139,658,678.08 | 128,995,759.73 | 119,014,527.84 | 109,691,312.68 | 8,720,974,351.53 |
Details | Amount ($) | Amount ($) | ||||||||||||||||||||||||||||||
Accumulated fund of a single teacher in spuerannuatio fund during his or her working life | 2,604,045.77 | |||||||||||||||||||||||||||||||
Total number of teachers | 47,433.00 | |||||||||||||||||||||||||||||||
Total available fund to meet the superannuation obligations | 123,517,703,158.70 | |||||||||||||||||||||||||||||||
Obligation for total costs ( Note 2) | 67,383,177,158.94 | |||||||||||||||||||||||||||||||
Present value of annual retirment obligation ( Note 3) | 8,720,974,351.53 | |||||||||||||||||||||||||||||||
Net present value | 47,413,551,648.22 | |||||||||||||||||||||||||||||||
Note 2 | ||||||||||||||||||||||||||||||||
Particulars | Amount ($) | |||||||||||||||||||||||||||||||
Present value of obligation towards meeting the superannuation requirement of a teacher (A) | 459,024.66 | |||||||||||||||||||||||||||||||
Total number of teachers (B) | 47,433.00 | |||||||||||||||||||||||||||||||
Expected total obligation (A x B) | 21,772,916,621.77 | |||||||||||||||||||||||||||||||
Adminsitartive costs present value | 45,610,260,537.17 | |||||||||||||||||||||||||||||||
Obligation for total costs | 67,383,177,158.94 |
7% return on investment and 3% cost of inflation | ||||||||||||||||||||||||||||||||
Years | 2,018.00 | 2,019.00 | 2,020.00 | 2,021.00 | 2,022.00 | 2,023.00 | 2,024.00 | 2,025.00 | 2,026.00 | 2,027.00 | 2,028.00 | 2,029.00 | 2,030.00 | 2,031.00 | 2,032.00 | 2,033.00 | 2,034.00 | 2,035.00 | 2,036.00 | 2,037.00 | 2,038.00 | 2,039.00 | 2,040.00 | 2,041.00 | 2,042.00 | 2,043.00 | 2,044.00 | 2,045.00 | 2,046.00 | 2,047.00 | 2,048.00 | |
Teacher’s salary | 83,200.00 | 84,032.00 | 84,872.32 | 85,721.04 | 86,578.25 | 87,444.04 | 88,318.48 | 89,201.66 | 90,093.68 | 90,994.61 | 91,904.56 | 92,823.61 | 93,751.84 | 94,689.36 | 95,636.25 | 96,592.62 | 97,558.54 | 98,534.13 | 99,519.47 | 100,514.66 | 101,519.81 | 102,535.01 | 103,560.36 | 104,595.96 | 105,641.92 | 106,698.34 | ||||||
Contribution of the teacher’s in the super annuation fund (9.5% of the salary) | 7,904.00 | 7,983.04 | 8,062.87 | 8,143.50 | 8,224.93 | 8,307.18 | 8,390.26 | 8,474.16 | 8,558.90 | 8,644.49 | 8,730.93 | 8,818.24 | 8,906.43 | 8,995.49 | 9,085.44 | 9,176.30 | 9,268.06 | 9,360.74 | 9,454.35 | 9,548.89 | 9,644.38 | 9,740.83 | 9,838.23 | 9,936.62 | 10,035.98 | 10,136.34 | ||||||
Employers’ contribution (2.5 times of above) | 19,760.00 | 19,957.60 | 20,157.18 | 20,358.75 | 20,562.34 | 20,767.96 | 20,975.64 | 21,185.39 | 21,397.25 | 21,611.22 | 21,827.33 | 22,045.61 | 22,266.06 | 22,488.72 | 22,713.61 | 22,940.75 | 23,170.15 | 23,401.86 | 23,635.87 | 23,872.23 | 24,110.96 | 24,352.06 | 24,595.59 | 24,841.54 | 25,089.96 | 25,340.86 | ||||||
Combined contribution of teacher and State | 27,664.00 | 27,940.64 | 28,220.05 | 28,502.25 | 28,787.27 | 29,075.14 | 29,365.89 | 29,659.55 | 29,956.15 | 30,255.71 | 30,558.27 | 30,863.85 | 31,172.49 | 31,484.21 | 31,799.05 | 32,117.05 | 32,438.22 | 32,762.60 | 33,090.22 | 33,421.13 | 33,755.34 | 34,092.89 | 34,433.82 | 34,778.16 | 35,125.94 | 35,477.20 | ||||||
Accumulated Contribution in superannuation fund | 27,664.00 | 55,604.64 | 83,824.69 | 112,326.93 | 141,114.20 | 170,189.34 | 199,555.24 | 229,214.79 | 259,170.94 | 289,426.65 | 319,984.91 | 350,848.76 | 382,021.25 | 413,505.46 | 445,304.52 | 477,421.56 | 509,859.78 | 542,622.38 | 575,712.60 | 609,133.73 | 642,889.06 | 676,981.95 | 711,415.77 | 746,193.93 | 781,319.87 | 816,797.07 | ||||||
Return on investment @6% | 1,659.84 | 3,435.87 | 5,335.22 | 7,365.47 | 9,534.64 | 11,851.22 | 14,324.25 | 16,963.28 | 19,778.44 | 22,780.49 | 25,980.82 | 29,391.50 | 33,025.34 | 36,895.91 | 41,017.61 | 45,405.69 | 50,076.32 | 55,046.66 | 60,334.87 | 65,960.23 | 71,943.16 | 78,305.33 | 85,069.68 | 92,260.55 | 99,903.74 | 108,026.59 | ||||||
Total accumulated interest | 1,659.84 | 5,095.71 | 10,430.93 | 17,796.40 | 27,331.04 | 39,182.26 | 53,506.51 | 70,469.79 | 90,248.24 | 113,028.73 | 139,009.55 | 168,401.05 | 201,426.38 | 238,322.30 | 279,339.90 | 324,745.59 | 374,821.91 | 429,868.57 | 490,203.44 | 556,163.67 | 628,106.84 | 706,412.16 | 791,481.84 | 883,742.39 | 983,646.12 | 1,091,672.71 | ||||||
Total accumulated fund | 29,323.84 | 60,700.35 | 94,255.62 | 130,123.34 | 168,445.24 | 209,371.61 | 253,061.75 | 299,684.58 | 349,419.17 | 402,455.38 | 458,994.46 | 519,249.81 | 583,447.64 | 651,827.76 | 724,644.42 | 802,167.16 | 884,681.69 | 972,490.95 | 1,065,916.04 | 1,165,297.40 | 1,270,995.90 | 1,383,394.12 | 1,502,897.61 | 1,629,936.32 | 1,764,965.99 | 1,908,469.78 | ||||||
Administration costs’ present value | ||||||||||||||||||||||||||||||||
Years | ||||||||||||||||||||||||||||||||
Annual administration costs | 2,018.00 | 2,019.00 | 2,020.00 | 2,021.00 | 2,022.00 | 2,023.00 | 2,024.00 | 2,025.00 | 2,026.00 | 2,027.00 | 2,028.00 | 2,029.00 | 2,030.00 | 2,031.00 | 2,032.00 | 2,033.00 | 2,034.00 | 2,035.00 | 2,036.00 | 2,037.00 | 2,038.00 | 2,039.00 | 2,040.00 | 2,041.00 | 2,042.00 | 2,043.00 | 2,044.00 | 2,045.00 | 2,046.00 | 2,047.00 | 2,048.00 | Total |
PV factor @12% | 4,669,000,000.00 | 4,715,690,000.00 | 4,762,846,900.00 | 4,810,475,369.00 | 4,858,580,122.69 | 4,907,165,923.92 | 4,956,237,583.16 | 5,005,799,958.99 | 5,055,857,958.58 | 5,106,416,538.16 | 5,157,480,703.54 | 5,209,055,510.58 | 5,261,146,065.69 | 5,313,757,526.34 | 5,366,895,101.61 | 5,420,564,052.62 | 5,474,769,693.15 | 5,529,517,390.08 | 5,584,812,563.98 | 5,640,660,689.62 | 5,697,067,296.52 | 5,754,037,969.48 | 5,811,578,349.18 | 5,869,694,132.67 | 5,928,391,074.00 | 5,987,674,984.74 | 6,047,551,734.58 | 6,108,027,251.93 | 6,169,107,524.45 | 6,230,798,599.69 | 6,293,106,585.69 | |
Present value of costs | 1.00 | 0.89 | 0.80 | 0.71 | 0.64 | 0.57 | 0.51 | 0.45 | 0.40 | 0.36 | 0.32 | 0.29 | 0.26 | 0.23 | 0.20 | 0.18 | 0.16 | 0.15 | 0.13 | 0.12 | 0.10 | 0.09 | 0.08 | 0.07 | 0.07 | 0.06 | 0.05 | 0.05 | 0.04 | 0.04 | 0.03 | |
4,669,000,000.00 | 4,210,437,500.00 | 3,796,912,388.39 | 3,424,001,350.25 | 3,087,715,503.35 | 2,784,457,730.70 | 2,510,984,203.58 | 2,264,369,683.58 | 2,041,976,232.52 | 1,841,424,995.39 | 1,660,570,754.77 | 1,497,478,984.22 | 1,350,405,155.41 | 1,217,776,077.65 | 1,098,173,070.02 | 990,316,786.36 | 893,053,530.55 | 805,342,915.95 | 726,246,736.70 | 654,918,932.20 | 590,596,537.08 | 532,591,520.04 | 480,283,424.32 | 433,112,730.86 | 390,574,873.37 | 352,214,841.16 | 317,622,312.12 | 286,427,263.61 | 258,296,014.50 | 232,927,655.94 | 210,050,832.59 | 45,610,260,537.17 | |
Note 1: Present value of retirement pension | ||||||||||||||||||||||||||||||||
Years | 2,018.00 | 2,019.00 | 2,020.00 | 2,021.00 | 2,022.00 | 2,023.00 | 2,024.00 | 2,025.00 | 2,026.00 | 2,027.00 | 2,028.00 | 2,029.00 | 2,030.00 | 2,031.00 | 2,032.00 | 2,033.00 | 2,034.00 | 2,035.00 | 2,036.00 | 2,037.00 | 2,038.00 | 2,039.00 | 2,040.00 | 2,041.00 | 2,042.00 | 2,043.00 | 2,044.00 | 2,045.00 | 2,046.00 | 2,047.00 | 2,048.00 | Total |
Salary in 2018 for pension purpose | 96,975.00 | |||||||||||||||||||||||||||||||
Pension of teacher (Salary x 2.4% x 25) | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | 58,185.00 | |
Factor to be used to adjust inflation | 1.00 | 1.03 | 1.06 | 1.09 | 1.13 | 1.16 | 1.19 | 1.23 | 1.27 | 1.30 | 1.34 | 1.38 | 1.43 | 1.47 | 1.51 | 1.56 | 1.60 | 1.65 | 1.70 | 1.75 | 1.81 | 1.86 | 1.92 | 1.97 | 2.03 | 2.09 | 2.16 | 2.22 | 2.29 | 2.36 | 2.43 | |
Pension of teacher after adjustig inflation each year | 58,185.00 | 59,930.55 | 61,728.47 | 63,580.32 | 65,487.73 | 67,452.36 | 69,475.93 | 71,560.21 | 73,707.02 | 75,918.23 | 78,195.77 | 80,541.65 | 82,957.90 | 85,446.63 | 88,010.03 | 90,650.33 | 93,369.84 | 96,170.94 | 99,056.07 | 102,027.75 | 105,088.58 | 108,241.24 | 111,488.48 | 114,833.13 | 118,278.13 | 121,826.47 | 125,481.26 | 129,245.70 | 133,123.07 | 137,116.76 | 141,230.27 | |
12% present value factor with the factor is closer to 12% pa | 1.00 | 0.89 | 0.80 | 0.71 | 0.64 | 0.57 | 0.51 | 0.45 | 0.40 | 0.36 | 0.32 | 0.29 | 0.26 | 0.23 | 0.20 | 0.18 | 0.16 | 0.15 | 0.13 | 0.12 | 0.10 | 0.09 | 0.08 | 0.07 | 0.07 | 0.06 | 0.05 | 0.05 | 0.04 | 0.04 | 0.03 | |
Present value of obligation | 58,185.00 | 53,509.42 | 49,209.56 | 45,255.22 | 41,618.64 | 38,274.28 | 35,198.67 | 32,370.21 | 29,769.03 | 27,376.87 | 25,176.95 | 23,153.80 | 21,293.23 | 19,582.16 | 18,008.60 | 16,561.48 | 15,230.64 | 14,006.75 | 12,881.21 | 11,846.11 | 10,894.19 | 10,018.77 | 9,213.69 | 8,473.30 | 7,792.41 | 7,166.24 | 6,590.38 | 6,060.79 | 5,573.77 | 5,125.87 | 4,713.97 | 611,946.20 |
Years | 2,018.00 | 2,019.00 | 2,020.00 | 2,021.00 | 2,022.00 | 2,023.00 | 2,024.00 | 2,025.00 | 2,026.00 | 2,027.00 | 2,028.00 | 2,029.00 | 2,030.00 | 2,031.00 | 2,032.00 | 2,033.00 | 2,034.00 | 2,035.00 | 2,036.00 | 2,037.00 | 2,038.00 | 2,039.00 | 2,040.00 | 2,041.00 | 2,042.00 | 2,043.00 | 2,044.00 | 2,045.00 | 2,046.00 | 2,047.00 | 2,048.00 | Total |
Total teachers in 2018 | 47,433.00 | |||||||||||||||||||||||||||||||
Teachers retired in 2018 and to retire in future | 3,786.00 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | 1,897.32 | |
Expected number ofteachers to pass away each year (% of retired eachers) | 189.30 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | 94.87 | |
Cumulative number of teachers retired | 3,596.70 | 5,399.15 | 7,201.61 | 9,004.06 | 10,806.52 | 12,608.97 | 14,411.42 | 16,213.88 | 18,016.33 | 19,818.79 | 21,621.24 | 23,423.69 | 25,226.15 | 27,028.60 | 28,831.06 | 30,633.51 | 32,435.96 | 34,238.42 | 36,040.87 | 37,843.33 | 39,645.78 | 41,448.23 | 43,250.69 | 45,053.14 | 46,855.60 | 48,658.05 | 50,460.50 | 52,262.96 | 54,065.41 | 55,867.87 | 57,670.32 | |
Present value of obligation of retiremnet pension of each teacher (Note 1) | 58,185.00 | 53,509.42 | 49,209.56 | 45,255.22 | 41,618.64 | 38,274.28 | 35,198.67 | 32,370.21 | 29,769.03 | 27,376.87 | 25,176.95 | 23,153.80 | 21,293.23 | 19,582.16 | 18,008.60 | 16,561.48 | 15,230.64 | 14,006.75 | 12,881.21 | 11,846.11 | 10,894.19 | 10,018.77 | 9,213.69 | 8,473.30 | 7,792.41 | 7,166.24 | 6,590.38 | 6,060.79 | 5,573.77 | 5,125.87 | 4,713.97 | |
Total obligation (E x F) | 209,273,989.50 | 288,905,597.10 | 354,387,929.03 | 407,480,773.19 | 449,752,460.14 | 482,599,269.57 | 507,262,954.24 | 524,846,558.46 | 536,328,692.23 | 542,576,406.91 | 544,356,805.20 | 542,347,505.48 | 537,146,069.83 | 529,278,494.71 | 519,206,853.87 | 507,336,175.24 | 494,020,625.19 | 479,569,067.39 | 464,250,056.61 | 448,296,322.56 | 431,908,793.33 | 415,260,203.57 | 398,498,328.16 | 381,748,878.16 | 365,118,092.58 | 348,695,056.10 | 332,553,769.94 | 316,755,000.79 | 301,347,929.92 | 286,371,622.75 | 271,856,337.01 | 13,219,336,618.77 |
Details | Amount ($) | Amount ($) | ||||||||||||||||||||||||||||||
Accumulated fund of a single teacher in spuerannuatio fund during his or her working life | 1,908,469.78 | |||||||||||||||||||||||||||||||
Total number of teachers | 47,433.00 | |||||||||||||||||||||||||||||||
Total available fund to meet the superannuation obligations | 90,524,447,230.83 | |||||||||||||||||||||||||||||||
Obligation for total costs ( Note 2) | 74,636,704,488.62 | |||||||||||||||||||||||||||||||
Present value of annual retirment obligation ( Note 3) | 13,219,336,618.77 | |||||||||||||||||||||||||||||||
87,856,041,107.39 | ||||||||||||||||||||||||||||||||
Net present value | 2,668,406,123.44 | |||||||||||||||||||||||||||||||
Note 2 | ||||||||||||||||||||||||||||||||
Particulars | Amount ($) | |||||||||||||||||||||||||||||||
Present value of obligation towards meeting the superannuation requirement of a teacher (A) | 611,946.20 | |||||||||||||||||||||||||||||||
Total number of teachers (B) | 47,433.00 | |||||||||||||||||||||||||||||||
Expected total obligation (A x B) | 29,026,443,951.45 | |||||||||||||||||||||||||||||||
Adminsitartive costs present value | 45,610,260,537.17 | |||||||||||||||||||||||||||||||
Obligation for total costs | 74,636,704,488.62 |
Case 4
We provide professional writing services to help you score straight A’s by submitting custom written assignments that mirror your guidelines.
Get result-oriented writing and never worry about grades anymore. We follow the highest quality standards to make sure that you get perfect assignments.
Our writers have experience in dealing with papers of every educational level. You can surely rely on the expertise of our qualified professionals.
Your deadline is our threshold for success and we take it very seriously. We make sure you receive your papers before your predefined time.
Someone from our customer support team is always here to respond to your questions. So, hit us up if you have got any ambiguity or concern.
Sit back and relax while we help you out with writing your papers. We have an ultimate policy for keeping your personal and order-related details a secret.
We assure you that your document will be thoroughly checked for plagiarism and grammatical errors as we use highly authentic and licit sources.
Still reluctant about placing an order? Our 100% Moneyback Guarantee backs you up on rare occasions where you aren’t satisfied with the writing.
You don’t have to wait for an update for hours; you can track the progress of your order any time you want. We share the status after each step.
Although you can leverage our expertise for any writing task, we have a knack for creating flawless papers for the following document types.
Although you can leverage our expertise for any writing task, we have a knack for creating flawless papers for the following document types.
From brainstorming your paper's outline to perfecting its grammar, we perform every step carefully to make your paper worthy of A grade.
Hire your preferred writer anytime. Simply specify if you want your preferred expert to write your paper and we’ll make that happen.
Get an elaborate and authentic grammar check report with your work to have the grammar goodness sealed in your document.
You can purchase this feature if you want our writers to sum up your paper in the form of a concise and well-articulated summary.
You don’t have to worry about plagiarism anymore. Get a plagiarism report to certify the uniqueness of your work.
Join us for the best experience while seeking writing assistance in your college life. A good grade is all you need to boost up your academic excellence and we are all about it.
We create perfect papers according to the guidelines.
We seamlessly edit out errors from your papers.
We thoroughly read your final draft to identify errors.
Work with ultimate peace of mind because we ensure that your academic work is our responsibility and your grades are a top concern for us!
Dedication. Quality. Commitment. Punctuality
Here is what we have achieved so far. These numbers are evidence that we go the extra mile to make your college journey successful.
We have the most intuitive and minimalistic process so that you can easily place an order. Just follow a few steps to unlock success.
We understand your guidelines first before delivering any writing service. You can discuss your writing needs and we will have them evaluated by our dedicated team.
We write your papers in a standardized way. We complete your work in such a way that it turns out to be a perfect description of your guidelines.
We promise you excellent grades and academic excellence that you always longed for. Our writers stay in touch with you via email.