ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
COST OF HOLDING CREDIT CARD
3
4
Joining Fee without GST500
5
Joining Fee with GST590
6
7
GV given as Welcome benefit500
8
You want to discount it @10%
9
Realistic value of GV450
10
11
Points given as welcome benefit0
12
You want to discount it @10%
13
Realistic value of Points0
14
15
Effective Joining Fee140
16
17
BENEFITS OF HOLDING CREDIT CARD
18
19
Yearly Value of Various memberships0
20
21
Yearly Value of Dining discount 1000
22
23
Yearly Value of Lounge access0
24
25
Yearly value of Golf benefits0
26
27
Yearly value of Meet and Greet0
28
29
Yearly value of Luxury transfer0
30
31
Total worth of benefits 1000
32
33
REWARD RATE
34
35
Normal Rate2%
36
Yearly spend on such rate10000
37
38
Accelrated Rate 110%
39
Yearly spend on such rate10000
40
41
Accelrated Rate 225%
42
Yearly spend on such rate7000
43
44
Total Rewards earned2950
45
46
47
NET CASH INFLOW 3,810
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100