EPF Corpus Explained for 3 Scenarios

Curious how much your EPF savings can grow by retirement? Explore 3 real-world scenarios that show how different incomes and timelines affect your final EPF corpus.
April 08, 2024
EPF Corpus Explained for 3 Scenarios

EPF Corpus Explained for 3 Scenarios 

1)   Scenario 1: I am 25 years of age. My basic salary is Rs 20,000, I want to utilise 12% limit of my EPF contribution. I am expecting 5% salary increment every year. I want to retire at 60. What will be my EPF retirement corpus?

It is assumed that the employee contributes 12% of basic and employer matches it. Interest rate on EPF for FY24 at 8.25% has been considered.

Details

Total Amount
(Starts at age 25)

Total Amount 
(Starts at age 35)

Basic Salary

Rs20,000

Rs20,000

Employee PF Contribution 12%

Rs2,400

Rs2,400

Employer PF Share 3.67% #

Rs734

Rs734

Total EPF Monthly Contribution

Rs3,134

Rs3,134

Contribution Period

35 Years

25 Years

Annual CAGR Yield

8.25%

8.25%

Annual EPF step-up

5%

5%

Your Contribution

Rs33.97 lakhs

Rs17.95 lakhs

Final Corpus

Rs129.89 lakhs

Rs47.80 lakhs

Wealth Creation Ratio

3.82X

2.66X

# Employer puts 12%, but 8.33% goes to pension and 3.67% to EPF

In the above illustration, the 35 years tenure of EPF creates a sizable corpus of Rs1.30 crore, although the rate of interest is just 8.25%. However, it must be noted that, apart from the Section 80C exemption, the interest earned is fully tax free up to 12% contribution. If you factor these into the respective tax brackets, then the post tax equivalent yield should be much higher. Incidentally, if the EPF contribution had started 10 years late, there is a sharp two-thirds fall in final corpus and even the wealth creation ratio is down sharply.

2)   Scenario 2: I am 25 years of age. My basic salary is Rs 30,000, I want to utilise 12% limit of my EPF contribution. I am expecting 5% salary increment every year. I want to retire at 60. What will be my EPF retirement corpus?

In this scenario, once again, we assume that the employee contributes 12% of basic and employer matches it. Interest rate on EPF for FY24 at 8.25% has been considered.

Details

Total Amount
(Starts at age 25)

Total Amount 
(Starts at age 35
)

Basic Salary

Rs30,000

Rs30,000

Employee PF Contribution 12%

Rs3,600

Rs3,600

Employer PF Share 3.67% #

Rs1,101

Rs1,101

Total EPF Monthly Contribution

Rs4,701

Rs4,701

Contribution Period

35 Years

25 Years

Annual CAGR Yield

8.25%

8.25%

Annual EPF step-up

5%

5%

Your Contribution

Rs50.95 lakhs

Rs26.92 lakhs

Final Corpus

Rs194.83 lakhs

Rs71.70 lakhs

Wealth Creation Ratio

3.82X

2.66X

# Employer puts 12%, but 8.33% goes to pension and 3.67% to EPF

In the above illustration, the 35 years tenure of EPF creates a sizable corpus of Rs1.95 crore, although the rate of interest is just 8.25%. In the case of EPF, it must be noted that, apart from the Section 80C exemption, the interest earned on EPF is fully tax free up to 12% contribution. If you factor these into the respective tax brackets (20% or 30%), then the pre-tax equivalent yield should be much higher. Here again the gains of starting early are evident. Another point to note is that the higher contribution has given a significant boost to the eventual corpus.

3)  Scenario 3: I am 25 years of age. My basic salary is Rs 50,000, I want to utilise 12% limit of my EPF contribution. I am expecting 5% salary increment every year. I want to retire at 60. What will be my EPF retirement corpus?

Here also we assume that the employee contributes 12% of basic and employer matches it. Interest rate on EPF for FY24 at 8.25% has been considered.

Details

Total Amount
(Starts at age 25)

Total Amount 
(Starts at age 35)

Basic Salary

Rs50,000

Rs50,000

Employee PF Contribution 12%

Rs6,000

Rs6,000

Employer PF Share 3.67% #

Rs1,835

Rs1,835

Total EPF Monthly Contribution

Rs7,835

Rs7,835

Contribution Period

35 Years

25 Years

Annual CAGR Yield

8.25%

8.25%

Annual EPF step-up

5%

5%

Your Contribution

Rs84.92 lakhs

Rs44.87 lakhs

Final Corpus

Rs324.72 lakhs

Rs119.50 lakhs

Wealth Creation Ratio

3.82X

2.66X

# Employer puts 12%, but 8.33% goes to pension and 3.67% to EPF

It is evident that even when you make a small increase in the monthly contribution to your PPF account, the eventual impact on the final corpus is substantial. Also, these calculations underline the fact that the key is to start early and stay invested for a long time.

A generic quote on what is the advantage of contributing to EPF?

In any retirement plan, it is the post-tax returns that matter, and the EPF brings some amazing advantages like matching employer contribution, tax exemption on EPF contribution, tax-free interest, and zero-tax liability on the final redemption of EPF. Apart from the wealth it creates in absolute terms over long periods of time, the EEE (exempt, exempt, exempt) status of EPF makes it doubly attractive in pre-tax equivalent terms.

Should I exhaust the 12% EPF contribution limit? Or, I should just contribute Rs 1,800, and invest the rest of the money in a market-linked programme?

EPF is a unique investment with 8.25% government guaranteed returns. This is the one product where the employer also makes matching contribution and yet interest is tax free. One can look at market linked products, after exhausting the 12% of (Basic + DA) limit for EPF. The table below shows how the returns of EPF will look in pre-tax equivalent terms under 2 scenarios; when in 20% tax bracket and when in 30% tax bracket. For simplicity, cess, surcharge are ignored.

Details

If you are in
20% tax bracket

If you are in
30% tax bracket

EPF Contribution in FY24

Rs1,00,000

Rs1,00,000

Tax Shield on EPF contribution

Rs20,000

Rs30,000

Net Effective Investment (A)

Rs80,000

Rs70,000

Rate of Interest on EPF (Tax-Free)

8.25%

8.25%

Tax shield on interest income

20%

30%

Effective EPF Interest (pre-tax)

10.3125%

11.7857%

Pre-tax equivalent Interest Earned (B)

Rs10,313

Rs11,786

Effect Yield in pre-tax equivalent terms (A/B)

12.89%

16.97%

Clearly, the EPF is a salivating option due to the multiple tax shields and employees must first make the best use of these 


Published At: Apr 08, 2024 05:54 pm
477
NSDL CAS Statement
Jun 27, 2024
How to download NSDL CAS Statement

Learn how to easily download your NSDL CAS Statement in PDF format with our step-by-step guide. Follow our instructions to log in to NSDL e-Services, download your account statement, and subscribe for

Read Full
Step-by-Step Guide to CDSL CAS Statement
Jun 27, 2024
Download Your CDSL CAS Statement Easily

Learn How to Download Your CDSL CAS Statement with our step-by-step guide. Easy instructions for accessing your investment details online.

Read Full
Economic analysis of the 2025 India-Pakistan conflict and its implications on India's economy.
May 12, 2025
War Zone: Assessing the Economic Impact of the 2025 India-Pakistan Conflict

Analyzing the potential economic impact of the 2025 India-Pakistan conflict on India's GDP growth, manufacturing sector, and foreign investment.

Read Full
Ola Electric IPO Launch 2024
Aug 03, 2024
What to Know About Ola Electric IPO Launch 2024?

Discover key facts about Ola Electric IPO launching in 2024. Simple guide covering business, financials and investment potential.

Read Full
Demat Depositary (DP)
Jun 27, 2024
Identifying Your Demat Depositary: NSDL or CDSL

Determine if your Demat Depositary (DP) is NSDL or CDSL easily. Follow our guide to check using broking platforms or Demat account number formats

Read Full
Create Your NSDL Account in 5 Steps
Jul 26, 2024
How to Open an NSDL Account: Easy Guide for Beginners

Easy steps to open your NSDL account online. Follow our beginner-friendly guide to register and start managing your investments.

Read Full
KRN Heat Exchanger IPO 2024
Sep 25, 2024
KRN Heat Exchanger IPO: Financial Insights and Growth Potential

Discover the potential of KRN Heat Exchanger IPO 2024 with industry insights and financial analysis.

Read Full
How to Access Your CAMS Mutual Fund Statement
Jun 27, 2024
Download Your CAMS Statement: Step-by-Step Guide

Download your CAMS statement for mutual funds effortlessly. Follow our guide on How to Download Your CAMS Statement for Mutual Funds today.

Read Full
App

Want to get started ?