This exploration article might be applicable if you are a business owner, freelancer who could build up your net worth faster than a salaried employee.

One of my reader went through this thought exploration about the CPF and he selflessly shared it with me. I thought I will share it here as well.

The question here is how would your first $60,000 in your CPF grow to in 40 years time?

Your first $60,000 in your CPF is interesting as CPF gives you an extra 1% on top of the usual CPF interest on your Ordinary Account and Special Account.

The image above illustrates it better.

Normally, your Ordinary Account (OA) earns 2.5% interest (not permanent) and your Special Account (SA) earns 4% interest (also not permanent).

Before 55 years old, your first $60,000 earns 1% more, up to $20,000 from your OA. This means that if you have $20,000 in your OA, your OA earns 3.5% and the $40,000 in your SA earns 5%.

You can transfer your money from your OA to your SA, to earn a higher interest rate. This **transfer is irreversible**, so do think carefully if you were to do that.

If you transfer your $20,000 in your OA to SA and your OA is empty, your 60,000 in your SA earns 5%.

### If You Have $60,000 and Do Not Add on, How would this $60,000 Grow?

So my reader was** messing with the numbers** to see if we hit this first $60,000, and we do **not add on anymore to our CPF, how would this $60,000 grow**?

Would it satisfy the **minimum sum**?

Firstly, I think** its awesome if you are messing with the spreadsheet** to see what numbers you come up with in your wealth building journey.

Sometimes you read so much but it is only when you do these “discovery journeys” that you gain a different perspectives.

What is awesome about him is he is exploring this as a **business owner**. A business owner would have to compulsory top up his Medisave Account (MA), but it is optional for him to top up his OA and SA.

There are many self employed who chose not to voluntary top up to imprison their money for a long period of time.

Whether after this exercise he does top up or not, that is not important.

The important thing is he understands about the power or lack of power of compounding, the significance of stable interest, and how it applies to his situation.

The above table are the sums that my reader did.

He simulated the growth of his SA and OA over 40 years separately. He will not add on any more.

After 40 years, his SA and OA would grow to **$332,081**. This is a significant sum.

Would this meet the minimum sum, which is growing over time?

Here is a correction here.

**There is no more minimum sum**. That terminology have been replaced by** Full Retirement Sum (FRS),** which replaces that term. The meaning is almost the same. Just that CPF thinks this is less confusing.

The FRS will rise over time, to ensure we have a savings yardstick to ensure we have enough money next time to meet our basic survival needs in retirement

By 40 years, if the FRS grows at 3%/yr, it will be **$541,000**.

This $332k will not meet the FRS of $541k by then, but on its own it looks like it will satisfy 61% of this amount.

**Except that I think there is a mistake with the calculation**.

This is the trap we often fall into, we make mistakes!

And these mistakes might give us an impression the situation is better or worse then we imagine!

I believe his mistake is that he double counted on the interest earned per year. He tried to compute the interest of the $40,000 earning 5% and the interest on interest earning 4%.

I tried to compute this and arrived at the following:

The table above shows the growth of the SA and OA versus the Full Retirement Sum that grows at 3%/yr.

The total SA + OA at the end of 40 years is **$297,232**.

In the grand scheme of things, its $30,000 difference but I believe even with the mistake, the conclusion is the same. Money can compound well.

If you channel a large part of your disposable income to both your OA and SA, your CPF money starts compounding early.

### Mistake #2: You Earn Extra 1% on first $30,000 After 55 Years Old

My reader’s second mistake is that after 55 years old, CPF will automatically transfer your SA and then your OA to fulfill the Full Retirement Sum, into your CPF Retirement Account (RA).

You will earn an extra 1% more on your first $30,000.

The priority to how this $30,000 earns that 1% is:

- Retirement Account (after 55 years old)
- Ordinary Account (up to $20,000)
- Special Account
- Medisave Account

So using a 40 year compounding graph might not be realistic (still a good exercise)

The table above ends in 30 years at 55 years old. The Full Retirement Sum then is $402,925. Your CPF SA + OA would have accumulated **$202,901**.

### Some Conclusions

There are some conclusions that we can draw.

**CPF provides a predictable low volatility return**. The extra interest, 2.5%, 4% interest is not guaranteed and in the future may follow the peg to Singapore Government bonds. However, many wealth builders prefer the predictability of having a return that is passive.

Due to this predictable, low volatile nature of return, a possible return can be estimated with higher certainty.

**The power of compounding**. This is a good education for the kids. If you want them to learn about the virtues of putting their money away, just show them this case study. A $60,000 over 30 years grow to $202,000.

**You need more funding to CPF to hit FRS**. To hit the minimum sum in the future, relying on the first $60,000 is not adequate. You need to fund more. But how much more?

Assuming the Full Retirement Sum in the future is $402,000 at 55 years old.

The blended rate of return per year from 60,000 to 202,901 over 30 years is **4.14%**.

This is not going to be accurate but lets try to compute based on a blended rate of return of 3% and 3.5%.

I am going to use my trustee Android Financial Calculator to work the sums:

With a blended rate of return of 3.5%, it is estimated you need to contribute **$4,542/yr** to reach the FRS of $402k.

With a blended rate of return of 3.0%, it is estimated you need to contribute **$5,407/yr** to reach the FRS of $402k.

So those are some of the figures to take note, if you wish to slowly add more.

But **how much initial capital can you put into your SA and OA to meet an estimated future FRS?**

If your blended rate of return 4%, you just need to top up $63,944 upfront to not contribute much anymore. Interestingly, this gives justification to top up your CPF SA with cash or with your CPF OA.

If your blended rate is lower you probably need to top up as much as $80,000.

But to be fair, I find a small difference between $64k top up and $80k top up, but that’s me.

### Reflections

This is a good exercise and I hope the reader gain some insights.

It is also a good time for me to reflect upon my CPF at this point, which may be an upcoming article.

If you have some reader questions do let me know. I will try to provide some perspective if I can.

Eddy says

November 12, 2017 at 12:42 pmthere was a CPF projection calculator shared by doody_

http://forums.hardwarezone.com.sg/money-mind-210/cpf-calculator-5589081.html

A flaw i notice

the annual compound interest wasn’t accurate. As CPF use the lowest monthly balance

I’ve modified mine base on his spreadsheet

Kyith says

November 12, 2017 at 12:51 pmHi Eddy, could you elaborate what you mean by use the lowest monthly base? is it that the exact interest is not the final sum but the average of the monthly amount?

Hong wei says

November 12, 2017 at 3:11 pmIt’s a cpf concept. The interest for the month is paid on the lowest balance of that month. It’s different from the banks where they calculate an average daily balance to calculate the interest.