Defined benefit scheme accrual
Emma is a member of the XYZ defined benefit pension scheme. The scheme has a 1/60ths accrual rate and she has 20 years pensionable service. The pension input period for the scheme is from 1 May to 30 April and her pensionable earnings on 1 May 2010 are £40,000, increasing to £42,000 by the 13 October 2010 and £52,000 on 30 April 2011.
Pre-announcement PIP:
Opening value:
20/60 x £40,000 = £13,333.33 x 10 (valuation factor) = £133,333.30 x 1.031 (CPI) = £137,466.63
Closing value:
(20 + 166/365)/60 x £42,000 x 10 = £143,183.56
The increase in the pre-announcement PIP is £143,183.56 - £137,466.63 = £5,716.93
Post-announcement PIP:
Opening value:
(20 + 166/365)/60 x £42,000 x 16 (valuation factor) = £229,093.70 x 1.031 = £236,195.60
Closing value:
21/60 x £52,000 x 16 = £291,200
The increase in the post-announcement PIP is £291,200 - £236,195.60 = £55,004.40
The post-announcement PIP exceeds £50,000, so the amount subject to a charge is £5,004.40 (ignoring any carry forward of unused annual allowance)
The pre-announcement chargeable amount is £0 since (£5,716.93 – (255,000 – 50,000) = - £199,283.07)
Emma’s total chargeable amount for 2011/12 is £5,004.40