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

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
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87

66
67
68

88
89
90

117,000
117,000
117,000
117,000
117,000
117,000
117,000
117,000
117,000
117,000
117,000
117,000
117,000
117,000
117,000

20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000

15
1,755,000

61 100,000
62 105,000
63 110,000
......



Bank
61 6.70 %
62 7.04 %
63 7.37 %
....

@ 60
3,386,000

@ 70
4,636,000

@ 80
6,084,000

3
90
1,000,000

1,755,000

(%)

760,000

1,000,000

Pension Choice Mini Plus/15

22
117,000

%

20,000
20,000
40,000
45,000
85,000
60,000
126,000
186,000
80,000
211,000
291,000
100,000
299,000
399,000

17
120,000
398,000
518,000
(Break Even Point)

140,000
510,000
650,000
"Open End Funds "
160,000
605,000
765,000

180,000
704,000
884,000

200,000
806,000 1,006,000

220,000
913,000 1,133,000

240,000 1,024,000 1,264,000


260,000 1,140,000 1,400,000
280,000 1,261,000 1,541,000
300,000 1,387,000 1,687,000
320,000 1,419,000 1,739,000
340,000 1,453,000 1,793,000
360,000 1,488,000 1,848,000
380,000 1,524,000 1,904,000
400,000 1,562,000 1,962,000
420,000 1,601,000 2,021,000
1
440,000 1,642,000 2,082,000
23-59
460,000 1,685,000 2,145,000
20,000
480,000 1,729,000 2,209,000
760,000
500,000 1,776,000 2,276,000
520,000 1,824,000 2,344,000
540,000 1,874,000 2,414,000
560,000 1,927,000 2,487,000
580,000 1,982,000 2,562,000
600,000 2,040,000 2,640,000
620,000 2,101,000 2,721,000
640,000 2,164,000 2,804,000
660,000 2,231,000 2,891,000
680,000 2,301,000 2,981,000
700,000 2,376,000 3,076,000
720,000 2,454,000 3,174,000
740,000 2,537,000 3,277,000
760,000 2,626,000 3,386,000
860,000 2,641,000 3,501,000
10.0%
100,000
6.70%
10.5%
105,000
7.04%
965,000 2,653,000 3,618,000
11.0%
110,000
7.37% 1,075,000 2,662,000 3,737,000
11.5%
115,000
7.71% 1,190,000 2,668,000 3,858,000
12.0%
120,000
8.04% 1,310,000 2,672,000 3,982,000
12.5%
125,000
8.38% 1,435,000 2,673,000 4,108,000
13.0%
130,000
8.71% 1,565,000 2,672,000 4,237,000
13.5%
135,000
9.05% 1,700,000 2,668,000 4,368,000
14.0%
140,000
9.38% 1,840,000 2,661,000 4,501,000
14.5%
145,000
9.72% 1,985,000 2,651,000 4,636,000
15.0%
150,000
10.06% 2,135,000 2,639,000 4,774,000
15.5%
155,000
10.39% 2,290,000 2,623,000 4,913,000
16.0%
160,000
10.73% 2,450,000 2,605,000 5,055,000
16.5%
165,000
11.06% 2,615,000 2,583,000 5,198,000
17.0% 170,000 11.40% 2,785,000 2,558,000 5,343,000
17.5% 175,000
11.73% 2,960,000 2,530,000 5,490,000
18.0% 180,000
12.07% 3,140,000 2,498,000 5,638,000
18.5% 185,000
12.40% 3,325,000 2,462,000 5,787,000
19.0% 190,000
12.74% 3,515,000 2,421,000 5,936,000
19.5% 195,000
13.07% 3,710,000 2,374,000 6,084,000
20.0% 200,000
13.41% 3,910,000 2,319,000 6,229,000
20.5% 205,000
13.74% 4,115,000 2,255,000 6,370,000
21.0% 210,000
14.08% 4,325,000 2,178,000 6,503,000
21.5% 215,000
14.41% 4,540,000 2,084,000 6,624,000
22.0% 220,000
14.75% 4,760,000 1,970,000 6,730,000
22.5% 225,000
15.08% 4,985,000 1,829,000 6,814,000
23.0% 230,000
15.42% 5,215,000 1,653,000 6,868,000
23.5% 235,000
15.75% 5,450,000 1,431,000 6,881,000
24.0% 240,000
16.09% 5,690,000 1,141,000 6,831,000
100.0% 1,000,000
67.04% 6,690,000
6,690,000
5,930,000
6,690,000
4,935,000
381

* 200%
** 41 10 %

2,000,000 2,020,000
2,000,000 2,040,000
2,000,000 2,060,000
2,000,000 2,080,000
2,000,000 2,100,000
2,000,000 2,120,000
2,000,000 2,140,000
2,000,000 2,160,000
2,000,000 2,180,000
2,000,000 2,200,000
2,000,000 2,220,000
2,000,000 2,240,000
2,000,000 2,260,000
2,000,000 2,280,000
2,000,000 2,300,000
2,000,000 2,320,000
2,000,000 2,340,000
2,000,000 2,360,000
2,000,000 2,380,000
2,000,000 2,400,000
2,000,000 2,420,000
2,000,000 2,440,000
2,000,000 2,460,000
2,000,000 2,480,000
2,000,000 2,500,000
2,000,000 2,520,000
2,000,000 2,540,000
2,000,000 2,560,000
2,000,000 2,580,000
2,040,000 2,640,000
2,101,000 2,721,000
2,164,000 2,804,000
2,231,000 2,891,000
2,301,000 2,981,000
2,376,000 3,076,000
2,454,000 3,174,000
2,537,000 3,277,000
2,626,000 3,386,000
2,641,000 3,501,000
2,653,000 3,618,000
2,662,000 3,737,000
2,668,000 3,858,000
2,672,000 3,982,000
2,673,000 4,108,000
2,672,000 4,237,000
2,668,000 4,368,000
2,661,000 4,501,000
2,651,000 4,636,000
2,639,000 4,774,000
2,623,000 4,913,000
2,605,000 5,055,000
2,583,000 5,198,000
2,558,000 5,343,000
2,530,000 5,490,000
2,498,000 5,638,000
2,462,000 5,787,000
2,421,000 5,936,000
2,374,000 6,084,000
2,319,000 6,229,000
2,255,000 6,370,000
2,178,000 6,503,000
2,084,000 6,624,000
2,000,000 6,760,000
2,000,000 6,985,000
2,000,000 7,215,000
2,000,000 7,450,000
2,000,000 7,690,000
2,000,000 8,690,000