Benefit illustration for Pension Plan

Input
Input
Input
Input
input
Input
Age
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

Year
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

INPUT AREA
Age
Premium
Paying Term
Growth Rate
Sum Assured
Retirement Age
Premium
24,000
24,000
24,000
24,000
24,000
-

30
24000
5
10%
0
50
ICR
24,000
24,000
24,000
24,000
24,000
-

Input

Surplus
24,000
48,816
76,114
106,141
139,171
151,504
166,655
183,320
201,652
221,817
243,999
268,399
295,239
324,763
357,239
392,963
432,259
475,485
523,033
575,337
632,870
696,158
765,773
842,351
926,586
1,019,244
1,121,169
1,233,286
1,356,614
1,492,275
1,641,503

Fees
1,440
1,440
1,440
1,440
1,440
-

Pension Option
Pension Rate

Top-up
-

5
0.1

Investment
22,560
47,376
74,674
104,701
137,731
151,504
166,655
183,320
201,652
221,817
243,999
268,399
295,239
324,763
357,239
392,963
432,259
475,485
523,033
575,337
632,870
696,158
765,773
842,351
926,586
1,019,244
1,121,169
1,233,286
1,356,614
1,492,275
1,641,503

Growth
24,816
52,114
82,141
115,171
151,504
166,655
183,320
201,652
221,817
243,999
268,399
295,239
324,763
357,239
392,963
432,259
475,485
523,033
575,337
632,870
696,158
765,773
842,351
926,586
1,019,244
1,121,169
1,233,286
1,356,614
1,492,275
1,641,503
1,805,653

Final Value
24,816
52,114
82,141
115,171
151,504
166,655
183,320
201,652
221,817
243,999
268,399
295,239
324,763
357,239
392,963
432,259
475,485
523,033
575,337
632,870
696,158
765,773
842,351
926,586
1,019,244
1,121,169
1,233,286
1,356,614
1,492,275
1,641,503
1,805,653

Annual Pension
69,616
76,577
84,235
92,659
101,924
112,117
123,329
135,661
149,228
164,150
180,565

61
62
63
64
65
66
67
68
69

32
33
34
35
36
37
38
39
40

1,805,653
1,986,219
2,184,841
2,403,325
2,643,657
2,908,023
3,198,825
3,518,708
3,870,578

1,805,653
1,986,219
2,184,841
2,403,325
2,643,657
2,908,023
3,198,825
3,518,708
3,870,578

1,986,219
2,184,841
2,403,325
2,643,657
2,908,023
3,198,825
3,518,708
3,870,578
4,257,636

1,986,219
2,184,841
2,403,325
2,643,657
2,908,023
3,198,825
3,518,708
3,870,578
4,257,636

198,622
218,484
240,332
264,366
290,802
319,883
351,871
387,058
425,764

Monthly Pension
5,801
6,381
7,020
7,722
8,494
9,343
10,277
11,305
12,436
13,679
15,047

16,552
18,207
20,028
22,030
24,234
26,657
29,323
32,255
35,480