1

2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65

24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
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

66
67

89
90

1,428,000
1,428,000
1,428,000
1,428,000
1,428,000
1,428,000
1,428,000
1,428,000
1,428,000
1,428,000
1,428,000
1,428,000
1,428,000
1,428,000
1,428,000

240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000

15
21,420,000

@ 50

30,648,000

@ 60

41,784,000

@ 70
56,628,000

@ 80

73,248,000

3
90
12,000,000

21,420,000

(%)

12,000,000

Pension Choice Mini Plus/15

%
240,000
1
480,000
24-60
720,000
240,000
960,000
8,880,000
1,200,000
1,440,000
1,680,000

16
1,920,000
(Break Even Point)
2,160,000

"Open End Funds "

2,400,000

2,640,000

2,880,000

3,120,000

3,360,000

3,600,000

3,840,000
4,080,000
4,320,000
4,560,000
4,800,000
2
5,040,000

5,280,000
61 1,200,000
5,520,000
62 1,260,000
5,760,000
63 1,320,000
6,000,000
......

6,240,000

6,480,000
6,720,000

6,960,000
Bank
61 6.59 %
7,200,000
62 6.92%
7,440,000
63 7.25 %
7,680,000
....
7,920,000



8,160,000
8,400,000
8,640,000
8,880,000
10.0% 1,200,000
6.59% 10,080,000
10.5% 1,260,000
6.92% 11,340,000
11.0% 1,320,000
7.25% 12,660,000
11.5% 1,380,000
7.58% 14,040,000
12.0% 1,440,000
7.91% 15,480,000
12.5% 1,500,000
8.24% 16,980,000
13.0% 1,560,000
8.57% 18,540,000
13.5% 1,620,000
8.90% 20,160,000
14.0% 1,680,000
9.23% 21,840,000
14.5% 1,740,000
9.56% 23,580,000
15.0% 1,800,000
9.89% 25,380,000
15.5% 1,860,000
10.22% 27,240,000
16.0% 1,920,000
10.55% 29,160,000
16.5% 1,980,000
10.87% 31,140,000
17.0% 2,040,000
11.20% 33,180,000
17.5% 2,100,000 11.53% 35,280,000
18.0% 2,160,000
11.86% 37,440,000
18.5% 2,220,000
12.19% 39,660,000
19.0% 2,280,000
12.52% 41,940,000
19.5% 2,340,000
12.85% 44,280,000
20.0% 2,400,000
13.18% 46,680,000
20.5% 2,460,000
13.51% 49,140,000
21.0% 2,520,000
13.84% 51,660,000
21.5% 2,580,000
14.17% 54,240,000
22.0% 2,640,000
14.50% 56,880,000
22.5% 2,700,000
14.83% 59,580,000
23.0% 2,760,000
15.16% 62,340,000
23.5% 2,820,000
15.49% 65,160,000
24.0% 2,880,000
15.82% 68,040,000
100.0% 12,000,000
65.91% 80,040,000

8,880,000

23
1,428,000

240,000
600,000 1,080,000
1,644,000 2,364,000
2,736,000 3,696,000
3,852,000 5,052,000
5,124,000 6,564,000
6,552,000 8,232,000
7,752,000 9,672,000
9,000,000 11,160,000
10,284,000 12,684,000
11,640,000 14,280,000
13,032,000 15,912,000
14,496,000 17,616,000
16,008,000 19,368,000
17,580,000 21,180,000
18,024,000 21,864,000
18,480,000 22,560,000
18,948,000 23,268,000
19,440,000 24,000,000
19,956,000 24,756,000
20,484,000 25,524,000
21,036,000 26,316,000
21,612,000 27,132,000
22,212,000 27,972,000
22,836,000 28,836,000
23,496,000 29,736,000
24,168,000 30,648,000
24,876,000 31,596,000
25,608,000 32,568,000
26,376,000 33,576,000
27,180,000 34,620,000
28,020,000 35,700,000
28,908,000 36,828,000
29,832,000 37,992,000
30,804,000 39,204,000
31,824,000 40,464,000
32,904,000 41,784,000
33,084,000 43,164,000
33,228,000 44,568,000
33,336,000 45,996,000
33,408,000 47,448,000
33,444,000 48,924,000
33,432,000 50,412,000
33,384,000 51,924,000
33,312,000 53,472,000
33,192,000 55,032,000
33,048,000 56,628,000
32,868,000 58,248,000
32,640,000 59,880,000
32,376,000 61,536,000
32,076,000 63,216,000
31,716,000 64,896,000
31,308,000 66,588,000
30,840,000 68,280,000
30,300,000 69,960,000
29,676,000 71,616,000
28,968,000 73,248,000
28,164,000 74,844,000
27,228,000 76,368,000
26,172,000 77,832,000
24,936,000 79,176,000
23,484,000 80,364,000
21,756,000 81,336,000
19,644,000 81,984,000
16,992,000 82,152,000
13,572,000 81,612,000
80,040,000

71,160,000

80,040,000
58,620,000
374

80,040,000

* 200%
** 41 10 %

24,000,000 24,240,000
24,000,000 24,480,000
24,000,000 24,720,000
24,000,000 24,960,000
24,000,000 25,200,000
24,000,000 25,440,000
24,000,000 25,680,000
24,000,000 25,920,000
24,000,000 26,160,000
24,000,000 26,400,000
24,000,000 26,640,000
24,000,000 26,880,000
24,000,000 27,120,000
24,000,000 27,360,000
24,000,000 27,600,000
24,000,000 27,840,000
24,000,000 28,080,000
24,000,000 28,320,000
24,000,000 28,560,000
24,000,000 28,800,000
24,000,000 29,040,000
24,000,000 29,280,000
24,000,000 29,520,000
24,000,000 29,760,000
24,000,000 30,000,000
24,000,000 30,240,000
24,168,000 30,648,000
24,876,000 31,596,000
25,608,000 32,568,000
26,376,000 33,576,000
27,180,000 34,620,000
28,020,000 35,700,000
28,908,000 36,828,000
29,832,000 37,992,000
30,804,000 39,204,000
31,824,000 40,464,000
32,904,000 41,784,000
33,084,000 43,164,000
33,228,000 44,568,000
33,336,000 45,996,000
33,408,000 47,448,000
33,444,000 48,924,000
33,432,000 50,412,000
33,384,000 51,924,000
33,312,000 53,472,000
33,192,000 55,032,000
33,048,000 56,628,000
32,868,000 58,248,000
32,640,000 59,880,000
32,376,000 61,536,000
32,076,000 63,216,000
31,716,000 64,896,000
31,308,000 66,588,000
30,840,000 68,280,000
30,300,000 69,960,000
29,676,000 71,616,000
28,968,000 73,248,000
28,164,000 74,844,000
27,228,000 76,368,000
26,172,000 77,832,000
24,936,000 79,176,000
24,000,000 80,880,000
24,000,000 83,580,000
24,000,000 86,340,000
24,000,000 89,160,000
24,000,000 92,040,000
24,000,000 104,040,000