Your sums look great at small contributions. But things go pasty very quickly with even moderate inflation.
Except that its likely that your house is going up in value at a rate significantly faster than the rate of inflation.
And you have to live somewhere. Contributing to your mortgage is therefore not "dead" money, you will either be doing that or paying rent.
Take the following :
The following assumptions have been made in this calculation
You will be in Kiwisaver for 40 Years
Your commencing annual pay before tax is $26000
You contribute 2% of your pay, and your employer contributes 2%
We expect annual inflation of 4%, and wage growth of 4%
You will pay fees of 0.2% of your fund balance every year, and your PIE Tax rate is 21%
You have a start balance of $1000 from the Government.
You also get your contribution matched by Government to a max of $1024 a year.
You will pay Tax on your PIE
EDIT.. Bloody hard to read the printout as KB has removed line tabs... but it can be followed with a bit of care.
Year 1 and 2 look very much like your calculations :
Year 1 calculation :
Year 1 Gross Pay is $26000
CREDITS DEBITS BALANCE
Start Balance $1000
Your Contributions $520
Your Employers Contribution $520
Your Governments Contribution $520
Fund Growth ie interest earned $71.2
Fund administration Fees $2.14
Tax at PIE Rate on interest earned $14.5
Your New Balance $2614.55
Real Balance after adjusting buying power for inflation $2509.97
---------------------------------------------------------------------------------------
Your END OF YEAR 1 KiwiSaver Balance in todays dollars $2509.97
---------------------------------------------------------------------------------------
Wage Growth $1040
Your New Gross Pay $27040
Inflation adjustment (adjusts back to your real buying power) $1081
Your New Gross Pay in todays money $25958.4
---------------------------------------------------------------------------------------
Year 2 calculation :
Year 2 Gross Pay is $25958.4
CREDITS DEBITS BALANCE
Start Balance $2509.97
Your Contributions $519.16
Your Employers Contribution $519.16
Your Governments Contribution $519.16
Fund Growth ie interest earned $131.54
Fund administration Fees $5.28
Tax at PIE Rate on interest earned $26.51
Your New Balance $4167.22
Real Balance after adjusting buying power for inflation $4000.53
---------------------------------------------------------------------------------------
Your END OF YEAR 2 KiwiSaver Balance in todays dollars $4000.53
---------------------------------------------------------------------------------------
Wage Growth $1038
Your New Gross Pay $26996.73
Inflation adjustment (adjusts back to your real buying power) $1079
Your New Gross Pay in todays money $25916.86
But by year 40 ( If you get there)
Year 40 calculation :
Year 40 Gross Pay is $24425.56
CREDITS DEBITS BALANCE
Start Balance $47345.79
Your Contributions $488.51
Your Employers Contribution $488.51
Your Governments Contribution $488.51
Fund Growth ie interest earned $1923.14
Fund administration Fees $98.53
Tax at PIE Rate on interest earned $383.16
Your New Balance $50252.76
Real Balance after adjusting buying power for inflation $48242.65
---------------------------------------------------------------------------------------
Your END OF YEAR 40 KiwiSaver Balance in todays dollars $48242.65
I bet your house has gone up in value by more than that.
And I bet you have saved more in interest by paying your mortgage back faster.
Bookmarks