"VENDENT MUUSE HUNG KUNG.
TUE 22 SEF JE UZT09
ru.or
APPENDIX 3
SUM14.WK1
DATE : 15 SEPTEMBER 92
YEAR
OVERALL SUMMARY OF CASHFLOWS OF PROJECTED PENSION PAYMENTS
ANNUAL PENSION
50% COMMUTED PENSION
BEFORE 1997
MODEL A
HKS
HKS
1992
84,710,532.30
1993
170,548,115.44
1994
170,924,940.10
117,580,481.06 75.092,288.18 77,984,306.68
1995
171,265,201.65
113,082,537.26
TOTAL
+
HKS
202 291, 013.36 115,640, 403.62 48,909,346.78
284,347,738.91
1996
171,496,780.27
1997 (Up to 30.6)
83,601,056.84
74,530,832.60 44.048.534.74
146,027,612.87
127,649,591.58
SUB-TOTAL
852.546,626.60
1997 (After 30.6)
85,800,128.85
502,318,980.52
1998
176,510,654.64
1999
183,786,841.96
*
0.00
0.00
1,354,865.607.12
85,800,128.85 176,510,654.64
183,786,841.96
2000
186,926,777.32
.00
186,926, 777.32
2001
192,077,346.37
2002
201,070,710.62
1003
211,093,474.09
.00 0.00 0.00
192,077,346.37 201,070,710.62
2004
226,723,538.02
211.093. 474.09 226,723,538.02
2005
233,764,115.19
0
··00
233,764,115.19
2006
236,938,476.54
0.00
236,938,476.54
2007
242,629,172.53
0.00
143,629,172.53
2008
250,045,122.50
0.00
350,045,122.50
2009
255,662,040.71
0.00
255,662,040.71
2010
262,881,540.47
.00
162,881,540.47
2011
367,589,751.77
0.00
167,589,751.77
2012
262,000,266.68
0.00
262,000,266.68
2013
358.034,822.02
0.00
258,034.822.02
2014
255,482,168.33
0.00
255,482,168.33
3015
251,235,446.89
.0
·
251,235,446.89
2016
245,132,863.07
0.00
45,122,863.07
2017
233,094,873.39
0.00
33,094,873.39
2018
211,876,954.81
L
211,876,954.81
019
193,234,477.60
0.00
193.234,477.60
177,758,431.67
0.00
177,758.431.67
159,187,
.064.33
0.00
159,187,064.33
142,122,681.66
142,122,681.66
126,389,807.11
0.00
126,389,807.11
113,855,210.57
0.00
113,855,310.57
98,176,789.21
0.00
98,176,789.21
85,757,502.31
0.00
85,757,502.31
75,542,305.13
0.00
75,542,305.33
2028
66,842,675.03
0.00
66,842,675.03
3029
57,492,234.65
57,492,334.65
2030
18.093,819.84
0.00
48,093,819,84
2031
38,812,817.72
0.00
38,812,817.72
2032
29,167,243.65
0.00
39,167,243.65
3033
19,285,101.87
0.00
19,385,101.87
2034
11.918,564.31
0.00
11,918,564.31
2035
6,851,314.52
.00
6.851,314.52
2036
4,318,347.68
4,318,347.68
2037
2.007,566.20
0.00
2038
880,438.76
0.00
2039
679,386.19
0.00
2040
679,386.19
0.00
2,007,566.20
880,438.76
679,386.19
679,386.19
SUB-TOTAL
6,389,400,353.17
0.00
6,389,100,353.17
GRAND TOTAL 7,241,946,879.77
502,318,980.52
7,744,265,860.39
No comments yet.
Private notes are available after approval.