During the past few months I have been constantly interacting with my future classmates, current ISB students and recent alums. Several facts have come to my notice, because of which, I am modifying the assumptions I used as part of my previous analysis.
Based on my discussions with current students, a salary of Rs 14,00,000 is considered a "good" package on campus. Also, thanks to several people of google groups, I learned that many offers were made in the Rs. 10-12,00,000 range. These figures are substantially lower than the Rs. 19,00,000 I had assumed in my previous analysis. Therefore, as part of this analysis, I looked at three (3) different scenarios which are presented below.
Common Assumptions (left unchanged)
Loan Amount = Rs. 18,00,000 (assuming the deposit was paid out of pocket)
Interest Rate - 10.5% (Source: UBI - ISB website)
Term - 7 Years
Therefore, Installment = Rs 30,500/month or Rs 3,66,000/year
Interest Paid during 1st yr = 15,000/month or Rs 1,80,000/year
Tax Bracket = 30%
Deduction = Rs 4,500/month or Rs. 54,000/year
Net installment = Rs 30,350 - Rs 4,500 = Rs 26,000/month or Rs 3,12,000/year
Take home salary = 62% of CTC
Salary Assumptions:
Scenario 1 - Great (in most cases)
Average Salary - Rs 19,00,000 (CTC)
Take-Home = Rs 95,000/month or Rs 11,40,000/year
In-Hand (after loan payment) = Rs 95,000 - Rs 26,000 = Rs 69,000/month or Rs 8,28,000/year
Scenario 2 - Reasonable (in most cases)
Average Salary - Rs 14,00,000 (CTC)
Take-Home = Rs 72,000/month or Rs 8,68,000/year
In-Hand (after loan payment) = Rs 72,000 - Rs 26,000 = Rs 46,000/month or Rs 5,52,000/year
Scenario 3 - (no comments)
Average Salary - Rs 11,00,000 (CTC)
Take-Home = Rs 57,000/month or Rs 6,82,000/year
In-Hand (after loan payment) = Rs 57,000 - Rs 25,850 = Rs 31,000/month or Rs 3,72,000/year
Of course, these numbers change drastically if the loan amount was low. For example, a person making Rs 14,00,000 with a Rs 10,00,000 loan would have approximately Rs 58,000 left after paying the monthly installment. These numbers are personally disappointing to me. However, I console myself by reading Sanjeev's post and reminding myself that I am doing this for the long term.