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

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
89
90

61,600
61,600
61,600
61,600
61,600
61,600
61,600
61,600
61,600
61,600
61,600
61,600
61,600
61,600
61,600
15
924,000
2

61 25,806
62 27,097
63 28,387
......

8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000

@ 61

@ 70
1,791,600

@ 80
2,345,600

3
90
400,000

924,000

(%)

200,000

400,000

Pension Choice Mini Plus/15

35
61,600

%

8,000
8,000

15
16,000
31,200
47,200
(Break Even Point)
24,000
80,400
104,400

32,000
130,400
162,400
"Open End Funds "
40,000
181,600
221,600


48,000
239,600
287,600

56,000
304,400
360,400

64,000
358,800
422,800

72,000
415,200
487,200

80,000
474,000
554,000
88,000
535,200
623,200
96,000
598,800
694,800
104,000
664,800
768,800
1
112,000
734,000
846,000
36-60
8,000
120,000
805,600
925,600
200,000
128,000
829,200
957,200
136,000
853,600
989,600
144,000
879,200
1,023,200

Bank
152,000
906,000
1,058,000
61 5.09 %
160,000
934,000
1,094,000
62 5.35 %
168,000
963,600
1,131,600
63 5.60 %
176,000
994,400
1,170,400
....
184,000
1,026,800
1,210,800

192,000
1,060,800
1,252,800

200,000
1,096,800
1,296,800
240,000
1,102,800
1,342,800
10.0%
40,000
5.09%
282,000
1,107,600
1,389,600
10.5%
42,000
5.35%
326,000
1,111,200
1,437,200
11.0%
44,000
5.60%
372,000
1,113,600
1,485,600
11.5%
46,000
5.86%
420,000
1,114,800
1,534,800
12.0%
48,000
6.11%
470,000
1,114,400
1,584,400
12.5%
50,000
6.37%
522,000
1,112,800
1,634,800
13.0%
52,000
6.62%
576,000
1,110,400
1,686,400
13.5%
54,000
6.88%
632,000
1,106,400
1,738,400
14.0%
56,000
7.13%
690,000
1,101,600
1,791,600
14.5%
58,000
7.38%
750,000
1,095,600
1,845,600
15.0%
60,000
7.64%
812,000
1,088,000
1,900,000
15.5%
62,000
7.89%
876,000
1,079,200
1,955,200
16.0%
64,000
8.15%
942,000
1,069,200
2,011,200
16.5%
66,000
8.40%
17.0%
68,000
8.66% 1,010,000 1,057,200 2,067,200
17.5%
70,000
8.91% 1,080,000 1,043,600 2,123,600
18.0%
72,000
9.17% 1,152,000 1,028,000 2,180,000
18.5%
74,000
9.42% 1,226,000 1,010,000 2,236,000
989,200
2,291,200
19.0%
76,000
9.68% 1,302,000
965,600
2,345,600
19.5%
78,000
9.93% 1,380,000
938,800
2,398,800
20.0%
80,000
10.19% 1,460,000
907,600
2,449,600
20.5%
82,000
10.44% 1,542,000
872,400
2,498,400
21.0%
84,000
10.70% 1,626,000
831,200
2,543,200
21.5%
86,000
10.95% 1,712,000
782,800
2,582,800
22.0%
88,000
11.20% 1,800,000
725,200
2,615,200
22.5%
90,000
11.46% 1,890,000
654,800
2,636,800
23.0%
92,000
11.71% 1,982,000
566,400
2,642,400
23.5%
94,000
11.97% 2,076,000
452,400
2,624,400
24.0%
96,000
12.22% 2,172,000
100.0%
400,000
50.93% 2,572,000
2,572,000
2,372,000
2,572,000
1,648,000
278

2,572,000

* 200%
** 41 10 %

800,000
808,000
800,000
816,000
800,000
824,000
800,000
832,000
800,000
840,000
800,000
848,000
800,000
856,000
800,000
864,000
800,000
872,000
800,000
880,000
800,000
888,000
800,000
896,000
800,800
904,800
862,400
974,400
924,000
1,044,000
924,000
1,052,000
924,000
1,060,000
924,000
1,068,000
924,000
1,076,000
934,000
1,094,000
963,600
1,131,600
994,400
1,170,400
1,026,800
1,210,800
1,060,800
1,252,800
1,096,800
1,296,800
1,102,800
1,342,800
1,107,600
1,389,600
1,111,200
1,437,200
1,113,600
1,485,600
1,114,800
1,534,800
1,114,400
1,584,400
1,112,800
1,634,800
1,110,400
1,686,400
1,106,400
1,738,400
1,101,600
1,791,600
1,095,600
1,845,600
1,088,000
1,900,000
1,079,200
1,955,200
1,069,200
2,011,200
1,057,200
2,067,200
1,043,600
2,123,600
1,028,000
2,180,000
1,010,000
2,236,000
989,200
2,291,200
965,600
2,345,600
938,800
2,398,800
924,000
2,466,000
924,000
2,550,000
924,000
2,636,000
924,000
2,724,000
924,000
2,814,000
924,000
2,906,000
924,000
3,000,000
924,000
3,096,000
924,000
3,496,000